Financhill
Buy
60

XHR Quote, Financials, Valuation and Earnings

Last price:
$13.45
Seasonality move :
1.01%
Day range:
$13.44 - $13.74
52-week range:
$8.55 - $16.50
Dividend yield:
3.93%
P/E ratio:
24.56x
P/S ratio:
1.27x
P/B ratio:
1.11x
Volume:
483.8K
Avg. volume:
922.4K
1-year change:
-16.76%
Market cap:
$1.3B
Revenue:
$1B
EPS (TTM):
$0.56
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $369.8M $616.2M $997.6M $1B $1B
Revenue Growth (YoY) -67.82% 66.64% 61.9% 2.79% 1.33%
 
Cost of Revenues $551.1M $617.5M $852.1M $889.3M $915.5M
Gross Profit -$181.3M -$1.3M $145.5M $136.1M $123.6M
Gross Profit Margin -49.03% -0.21% 14.59% 13.28% 11.89%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $91.9M -$32.5M $32.4M $8.9M $9M
Operating Expenses $60.4M $30.8M $36.6M $38.7M $39.1M
Operating Income -$241.7M -$32.1M $108.9M $97.4M $84.5M
 
Net Interest Expenses $69.9M $88.9M $84.3M $82.3M $76.8M
EBT. Incl. Unusual Items -$182.8M -$145.9M $59.8M $21.3M $13.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$15.9M $718K $2.2M $1.4M -$3.7M
Net Income to Company -$166.9M -$146.6M $57.6M $19.9M $16.9M
 
Minority Interest in Earnings -$3.6M -$3.1M $1.7M $732K $727K
Net Income to Common Excl Extra Items -$166.9M -$146.6M $57.6M $19.9M $16.9M
 
Basic EPS (Cont. Ops) -$1.44 -$1.26 $0.49 $0.17 $0.15
Diluted EPS (Cont. Ops) -$1.44 -$1.26 $0.49 $0.17 $0.15
Weighted Average Basic Share $113.5M $113.8M $114.1M $108.2M $101.8M
Weighted Average Diluted Share $113.5M $113.8M $114.4M $108.4M $102.3M
 
EBITDA -$95.2M $97.3M $241.6M $229.4M $213.2M
EBIT -$241.7M -$32.1M $108.9M $97.4M $84.5M
 
Revenue (Reported) $369.8M $616.2M $997.6M $1B $1B
Operating Income (Reported) -$241.7M -$32.1M $108.9M $97.4M $84.5M
Operating Income (Adjusted) -$241.7M -$32.1M $108.9M $97.4M $84.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $172.8M $240.7M $232M $236.8M $236.4M
Revenue Growth (YoY) 170.17% 39.29% -3.59% 2.06% -0.16%
 
Cost of Revenues $165.1M $218.1M $214.4M $221.4M $223.1M
Gross Profit $7.7M $22.6M $17.6M $15.4M $13.4M
Gross Profit Margin 4.47% 9.38% 7.59% 6.5% 5.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.6M $4.3M $2.2M $4.4M --
Operating Expenses $9.2M $9M $9.8M $7.8M $9.1M
Operating Income -$1.5M $13.6M $7.8M $7.6M $4.2M
 
Net Interest Expenses $23M $20.4M $19.4M $19M $21.7M
EBT. Incl. Unusual Items -$22.7M -$2.7M -$10.5M -$8M -$15.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43K -$1M -$1.6M -$609K -$684K
Net Income to Company -$22.7M -$1.7M -$8.9M -$7.4M -$14.5M
 
Minority Interest in Earnings -$524K -$44K -$356K -$342K -$790K
Net Income to Common Excl Extra Items -$22.7M -$1.8M -$9M -$7.5M -$14.6M
 
Basic EPS (Cont. Ops) -$0.20 -$0.02 -$0.08 -$0.07 -$0.15
Diluted EPS (Cont. Ops) -$0.20 -$0.02 -$0.08 -$0.07 -$0.15
Weighted Average Basic Share $113.8M $114.3M $107M $101.9M $95.2M
Weighted Average Diluted Share $113.8M $114.3M $107M $101.9M $95.2M
 
EBITDA $32.3M $47.9M $40.9M $39.4M $36.8M
EBIT $257K $13.6M $7.8M $7.6M $4.2M
 
Revenue (Reported) $172.8M $240.7M $232M $236.8M $236.4M
Operating Income (Reported) -$1.5M $13.6M $7.8M $7.6M $4.2M
Operating Income (Adjusted) $257K $13.6M $7.8M $7.6M $4.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $488.3M $938M $1B $1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $553.3M $806.2M $893.1M $905.5M $935.4M
Gross Profit -$65.1M $131.8M $142.1M $125.1M $139.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $75.8M -$12.1M $34M $12.9M --
Operating Expenses $42.3M $35.4M $38.7M $39.5M $39.3M
Operating Income -$107.4M $96.4M $103.4M $85.6M $100.1M
 
Net Interest Expenses $86.6M $86.3M $83.9M $76.9M $83.6M
EBT. Incl. Unusual Items -$96.7M $2.6M $51.9M $17.5M $61.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4M $4.5M $3.4M -$8M $1.9M
Net Income to Company -$98.1M -$1.9M $48.4M $25.4M $59.8M
 
Minority Interest in Earnings -$1.8M $390K $1.6M $1.1M $3.4M
Net Income to Common Excl Extra Items -$98.1M -$2.1M $48.1M $25.1M $59.3M
 
Basic EPS (Cont. Ops) -$0.85 -$0.02 $0.41 $0.23 $0.56
Diluted EPS (Cont. Ops) -$0.85 -$0.02 $0.41 $0.23 $0.56
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $27.5M $226.7M $237.2M $212.9M $231.6M
EBIT -$105.6M $96.4M $103.4M $85.6M $100.1M
 
Revenue (Reported) $488.3M $938M $1B $1B $1.1B
Operating Income (Reported) -$107.4M $96.4M $103.4M $85.6M $100.1M
Operating Income (Adjusted) -$105.6M $96.4M $103.4M $85.6M $100.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $412.6M $734.5M $772.1M $777.2M $812.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $436.6M $625.3M $666.3M $682.5M $702.4M
Gross Profit -$24M $109.2M $105.7M $94.7M $110.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$16.8M $3.6M $5.2M $9.2M $2.6M
Operating Expenses $36.6M $27.1M $29.2M $30M $30.2M
Operating Income -$60.5M $82.1M $76.5M $64.7M $80.3M
 
Net Interest Expenses $65.8M $63.2M $62.8M $57.4M $64.2M
EBT. Incl. Unusual Items -$123.1M $25.4M $17.5M $13.6M $62.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $377K $4.1M $5.4M -$4M $1.6M
Net Income to Company -$123.4M $21.3M $12.1M $17.6M $60.5M
 
Minority Interest in Earnings -$2.9M $633K $537K $866K $3.5M
Net Income to Common Excl Extra Items -$123.4M $21.1M $11.9M $17.3M $60.2M
 
Basic EPS (Cont. Ops) -$1.06 $0.18 $0.10 $0.16 $0.57
Diluted EPS (Cont. Ops) -$1.06 $0.18 $0.10 $0.16 $0.57
Weighted Average Basic Share $341.4M $343M $328.1M $305.8M $293.6M
Weighted Average Diluted Share $341.4M $343.4M $328.6M $306.6M $294.4M
 
EBITDA $39.5M $181.2M $176.9M $160.3M $178.7M
EBIT -$58.8M $82.1M $76.5M $64.7M $80.3M
 
Revenue (Reported) $412.6M $734.5M $772.1M $777.2M $812.9M
Operating Income (Reported) -$60.5M $82.1M $76.5M $64.7M $80.3M
Operating Income (Adjusted) -$58.8M $82.1M $76.5M $64.7M $80.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $428.8M $554.2M $365.9M $223.1M $143.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9M $28.5M $37.6M $32.4M $25.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $437.8M $617.4M $403.5M $255.5M $169.3M
 
Property Plant And Equipment $22.6M $19.6M $18.7M $17.8M $16.8M
Long-Term Investments -- -- -- $2.5M $966K
Goodwill $4.9M $4.9M $4.9M $4.9M $4.9M
Other Intangibles $1.6M $596K $210K $48K $6K
Other Long-Term Assets $66.9M $65.1M $70M $46.9M $61.3M
Total Assets $3.1B $3.1B $3.1B $2.9B $2.8B
 
Accounts Payable -- $84.1M $107.1M $102.4M $102.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $2.3M -- -- --
Total Current Liabilities $67.6M $91M $124.1M $165.3M $119.9M
 
Long-Term Debt $1.4B $1.5B $1.4B $1.4B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.6B $1.6B $1.6B $1.6B
 
Common Stock $1.1M $1.1M $1.1M $1M $1M
Other Common Equity Adj -$14.4M -$4.1M -- $2.4M $925K
Common Equity $1.6B $1.4B $1.4B $1.3B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $12.8M $7.1M $18.8M $26.5M $37.2M
Total Equity $1.6B $1.4B $1.5B $1.3B $1.3B
 
Total Liabilities and Equity $3.1B $3.1B $3.1B $2.9B $2.8B
Cash and Short Terms $428.8M $554.2M $365.9M $223.1M $143.6M
Total Debt $1.4B $1.5B $1.4B $1.4B $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $552M $310.7M $276.1M $224.6M $269M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $23.8M $38.7M $39.2M $32M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $583.5M $367.5M $315.3M $256.6M $299.3M
 
Property Plant And Equipment $22M $18.9M $18M $17.1M $14.1M
Long-Term Investments -- $98K $6M $699K $190K
Goodwill $4.9M -- -- -- --
Other Intangibles $849K -- -- -- --
Other Long-Term Assets $61.1M $62.4M $70.2M $47.9M --
Total Assets $3.1B $3.1B $3B $2.9B $2.9B
 
Accounts Payable -- $107.8M $107.4M $116.6M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.8M $3.5M -- -- --
Total Current Liabilities $93.5M $123M $119M $130.1M $133.2M
 
Long-Term Debt $1.5B $1.4B $1.4B $1.4B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.6B $1.6B $1.6B $1.6B
 
Common Stock $1.1M $1.1M $1.1M $1M $948K
Other Common Equity Adj -$6.2M $94K $5.8M $665K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.1M $15.5M $27.7M $35.6M $47.3M
Total Equity $1.5B $1.5B $1.4B $1.3B $1.2B
 
Total Liabilities and Equity $3.1B $3.1B $3B $2.9B $2.9B
Cash and Short Terms $552M $310.7M $276.1M $224.6M $269M
Total Debt $1.5B $1.4B $1.4B $1.4B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$166.9M -$146.6M $57.6M $19.9M $16.9M
Depreciation & Amoritzation $146.6M $129.4M $132.6M $132M $128.7M
Stock-Based Compensation $10.9M $11.6M $11.4M $13.2M $13.7M
Change in Accounts Receivable $27.4M -$19.7M -$8.9M $5.1M $6.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$77.7M $40.8M $187.1M $198.1M $163.7M
 
Capital Expenditures $69.2M $31.8M $70.4M $120.9M $140.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $254.2M -$24.2M -$265.4M -$118.8M -$108.2M
 
Dividends Paid (Ex Special Dividend) $63.2M $54K $11.7M $44.6M $47.9M
Special Dividend Paid
Long-Term Debt Issued $840.5M $500M -- $225M $635M
Long-Term Debt Repaid -$690.1M -$375.8M -$69.6M -$262.7M -$693.1M
Repurchase of Common Stock $2.3M -- $28.2M $132.7M $15.9M
Other Financing Activities -$19M -$11.1M -$627K -$5.7M -$12.4M
Cash From Financing $57.4M $108.9M -$110.1M -$222.1M -$135M
 
Beginning Cash (CF) $428.8M $554.2M $365.9M $223.1M $143.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $233.8M $125.4M -$188.3M -$142.8M -$79.5M
Ending Cash (CF) $662.6M $679.7M $177.6M $80.2M $64.1M
 
Levered Free Cash Flow -$147M $8.9M $116.8M $77.2M $23.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$22.7M -$1.7M -$8.9M -$7.4M -$14.5M
Depreciation & Amoritzation $32.1M $34.3M $33.1M $31.8M $32.6M
Stock-Based Compensation $2.9M $2.8M $3.3M $2.5M $3.3M
Change in Accounts Receivable -$4.8M $2.8M -$6M $2.8M $5.2M
Change in Inventories -- -- -- -- --
Cash From Operations $24.5M $59.3M $37.3M $51.2M $64M
 
Capital Expenditures $7.3M $18.8M $35.5M $46.9M $19.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.7M -$16.3M -$35.4M -$16.5M -$18.8M
 
Dividends Paid (Ex Special Dividend) -- -- $11.1M $12.5M $13.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$734K -$1.1M -$6M -$843K --
Repurchase of Common Stock -- $1.9M $25M $1.9M $12.3M
Other Financing Activities -$87K -- -- -- --
Cash From Financing -$821K -$3M -$42.1M -$15.2M -$27.3M
 
Beginning Cash (CF) $552M $310.7M $276.1M $224.6M $269M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.1M $40M -$40.2M $19.5M $18M
Ending Cash (CF) $569M $350.7M $235.9M $244.2M $287M
 
Levered Free Cash Flow $17.2M $40.4M $1.8M $4.3M $44.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$98.1M -$1.9M $48.4M $25.4M $59.8M
Depreciation & Amoritzation $133.1M $130.2M $133.8M $127.3M $131.5M
Stock-Based Compensation $11.2M $11.4M $12.7M $14.4M $13M
Change in Accounts Receivable -$15.1M -$14.4M -$118K $7.2M $1.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$4.7M $169.3M $167.2M $193.3M $185.7M
 
Capital Expenditures $30.2M $53.4M $99.2M $167.6M $95.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $292.9M -$338.5M -$2M -$135.6M -$15M
 
Dividends Paid (Ex Special Dividend) $54K $54K $45.4M $46.2M $53M
Special Dividend Paid
Long-Term Debt Issued -- -- $225M -- --
Long-Term Debt Repaid -$781.9M -$69.2M -$263.4M -$3.3M --
Repurchase of Common Stock -- $1.9M $110.1M $57.2M $91.4M
Other Financing Activities -$18M -$946K -$5.9M -$351K --
Cash From Financing -$103.6M -$72.1M -$199.7M -$109.1M -$126.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $184.6M -$241.3M -$34.6M -$51.5M $44.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$34.9M $116M $68M $25.7M $90.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$123.4M $21.3M $12.1M $17.6M $60.5M
Depreciation & Amoritzation $98.3M $99.1M $100.3M $95.6M $98.4M
Stock-Based Compensation $8.8M $8.6M $9.9M $11.1M $10.5M
Change in Accounts Receivable -$15.7M -$10.4M -$1.6M $456K -$4.6M
Change in Inventories -- -- -- -- --
Cash From Operations $29.4M $157.9M $137.9M $133.1M $155.1M
 
Capital Expenditures $19.2M $40.7M $69.5M $116.2M $70.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16.6M -$330.9M -$67.6M -$84.5M $8.7M
 
Dividends Paid (Ex Special Dividend) $54K $54K $33.8M $35.4M $40.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $500M -- $225M -- $110M
Long-Term Debt Repaid -$374.7M -$68.1M -$261.9M -$2.5M -$21M
Repurchase of Common Stock -- $1.9M $83.7M $8.2M $83.8M
Other Financing Activities -$10.7M -$490K -$5.7M -$351K -$477K
Cash From Financing $110.5M -$70.5M -$160.2M -$47.1M -$38.5M
 
Beginning Cash (CF) $1.5B $800.6M $933.8M $626.7M $702M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $123.2M -$243.6M -$89.8M $1.6M $125.4M
Ending Cash (CF) $1.6B $557M $844M $628.2M $827.4M
 
Levered Free Cash Flow $10.2M $117.2M $68.4M $17M $84.4M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Sell
44
PSTG alert for Dec 5

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 22.58% over the past day.

Buy
69
ASTS alert for Dec 5

AST Spacemobile, Inc. [ASTS] is up 18.25% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock