Financhill
Sell
26

HEINY Quote, Financials, Valuation and Earnings

Last price:
$39.71
Seasonality move :
2.51%
Day range:
$39.70 - $40.59
52-week range:
$32.77 - $52.92
Dividend yield:
2.36%
P/E ratio:
42.86x
P/S ratio:
1.39x
P/B ratio:
2.20x
Volume:
189.8K
Avg. volume:
158.5K
1-year change:
-16.54%
Market cap:
$44.9B
Revenue:
$32.3B
EPS (TTM):
$0.93
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $22.5B $26B $30.3B $32.9B $32.3B
Revenue Growth (YoY) -16.09% 15.3% 16.67% 8.53% -1.81%
 
Cost of Revenues $14.2B $16B $19.6B $21.7B $20.9B
Gross Profit $8.3B $9.9B $10.7B $11.1B $11.4B
Gross Profit Margin 36.85% 38.31% 35.17% 33.88% 35.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $7.4B $6.2B $6.2B $7.8B $7.6B
Operating Income $867.9M $3.7B $4.5B $3.4B $3.8B
 
Net Interest Expenses $548.2M $375.1M $403.9M $652.8M $693.8M
EBT. Incl. Unusual Items $179.3M $5.1B $4.4B $2.7B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $279.8M $945.4M $1.2B $131M $915.7M
Net Income to Company -$100.5M $4.2B $3.2B $2.6B $1.3B
 
Minority Interest in Earnings -$132.5M -$249.7M -$376.5M -$105M -$198.1M
Net Income to Common Excl Extra Items -$233M $3.9B $2.8B $2.5B $1.1B
 
Basic EPS (Cont. Ops) -$0.21 $3.41 $2.46 $2.21 $0.95
Diluted EPS (Cont. Ops) -$0.21 $3.41 $2.45 $2.21 $0.94
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.1B $1.1B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.1B $1.1B
 
EBITDA $4.1B $8B $6.8B $6.6B $5.8B
EBIT $785.7M $5.7B $4.9B $3.5B $2.9B
 
Revenue (Reported) $22.5B $26B $30.3B $32.9B $32.3B
Operating Income (Reported) $867.9M $3.7B $4.5B $3.4B $3.8B
Operating Income (Adjusted) $785.7M $5.7B $4.9B $3.5B $2.9B
Period Ending 2014-12-31 2015-12-31 2016-12-31 2017-12-31 2018-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $22.7B $25.7B $29.9B $32.9B $31.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.3B $15.8B $19.4B $21.8B $20.7B
Gross Profit $8.4B $9.9B $10.5B $11.1B $11.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $7.5B $6.1B $6.1B $7.8B $7.5B
Operating Income $898.9M $3.7B $4.4B $3.4B $3.7B
 
Net Interest Expenses $548.2M $373.5M $397.9M $655.3M $688M
EBT. Incl. Unusual Items $207.3M $5.1B $4.3B $2.7B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $287.5M $940.9M $1.2B $131.5M $906M
Net Income to Company -$80.2M $4.1B $3.2B $2.6B $1.2B
 
Minority Interest in Earnings -$136M -$249.6M -$373.1M -$104.9M -$195.6M
Net Income to Common Excl Extra Items -$216.2M $3.9B $2.8B $2.5B $1B
 
Basic EPS (Cont. Ops) -$0.19 $3.35 $2.43 $2.22 $0.93
Diluted EPS (Cont. Ops) -$0.19 $3.35 $2.42 $2.22 $0.93
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.1B $7.9B $6.7B $6.6B $5.7B
EBIT $818.7M $5.6B $4.9B $3.5B $2.9B
 
Revenue (Reported) $22.7B $25.7B $29.9B $32.9B $31.9B
Operating Income (Reported) $898.9M $3.7B $4.4B $3.4B $3.7B
Operating Income (Adjusted) $818.7M $5.6B $4.9B $3.5B $2.9B
Period Ending 2021-04-07 2022-04-07 2023-04-07 2024-04-07
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.9B $3.7B $3B $2.6B $2.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.2B $2.7B $3.3B $3.7B $3.3B
Inventory $2.4B $2.8B $3.5B $4.1B $3.7B
Prepaid Expenses $471.1M $461.9M $520.1M $588.1M $584.8M
Other Current Assets -- -- -- -- --
Total Current Assets $11.1B $10.8B $11.8B $12.6B $11.3B
 
Property Plant And Equipment $14.2B $14B $14.6B $16.3B $15.3B
Long-Term Investments -- -- -- -- --
Goodwill $13.1B $13.4B $13.1B $13.5B $12.8B
Other Intangibles $6.3B $10.1B $9.8B $10.5B $9.8B
Other Long-Term Assets -- -- -- -- $1B
Total Assets $52.4B $55.3B $56.2B $61B $56B
 
Accounts Payable $4.5B $5.2B $6.3B $6.3B $6.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $323.5M $289.8M $360.3M $338.3M $326.7M
Other Current Liabilities $558.4M $538.9M $584.5M $587M $546.3M
Total Current Liabilities $13.4B $13.7B $15.2B $16.4B $14.8B
 
Long-Term Debt $16.8B $14.5B $12.9B $14.5B $13.3B
Capital Leases -- -- -- -- --
Total Liabilities $34.7B $33B $32.7B $35.8B $32.6B
 
Common Stock $1.1B $1B $988.8M $1B $959.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $16.5B $19.7B $21B $22.2B $20.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2B $2.7B $2.5B $3B $2.9B
Total Equity $17.7B $22.3B $23.5B $25.2B $23.3B
 
Total Liabilities and Equity $52.4B $55.3B $56.2B $61B $56B
Cash and Short Terms $4.9B $3.7B $3B $2.6B $2.4B
Total Debt $20.9B $17.9B $16.2B $18.8B $16.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.9B $3.7B $3B $2.6B $2.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.2B $2.7B $3.3B $3.7B $3.3B
Inventory $2.4B $2.8B $3.5B $4.1B $3.7B
Prepaid Expenses $471.1M $461.9M $520.1M $588.1M $584.8M
Other Current Assets -- -- -- -- --
Total Current Assets $11.1B $10.8B $11.8B $12.6B $11.3B
 
Property Plant And Equipment $14.2B $14B $14.6B $16.3B $15.3B
Long-Term Investments -- -- -- -- --
Goodwill $13.1B $13.4B $13.1B $13.5B $12.8B
Other Intangibles $6.3B $10.1B $9.8B $10.5B $9.8B
Other Long-Term Assets -- -- -- -- $1B
Total Assets $52.4B $55.3B $56.2B $61B $56B
 
Accounts Payable $4.5B $5.2B $6.3B $6.3B $6.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $323.5M $289.8M $360.3M $338.3M $326.7M
Other Current Liabilities $558.4M $538.9M $584.5M $587M $546.3M
Total Current Liabilities $13.4B $13.7B $15.2B $16.4B $14.8B
 
Long-Term Debt $16.8B $14.5B $12.9B $14.5B $13.3B
Capital Leases -- -- -- -- --
Total Liabilities $34.7B $33B $32.7B $35.8B $32.6B
 
Common Stock $1.1B $1B $988.8M $1B $959.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2B $2.7B $2.5B $3B $2.9B
Total Equity $17.7B $22.3B $23.5B $25.2B $23.3B
 
Total Liabilities and Equity $52.4B $55.3B $56.2B $61B $56B
Cash and Short Terms $4.9B $3.7B $3B $2.6B $2.4B
Total Debt $20.9B $17.9B $16.2B $18.8B $16.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$100.5M $4.2B $3.2B $2.6B $1.3B
Depreciation & Amoritzation $3.3B $2.3B $1.9B $3.1B $2.8B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.3B -$824.7M -$704.5M -$45.5M $375.6M
Change in Inventories -$20.6M -$364.4M -$836.3M -$4.3M -$42.2M
Cash From Operations $3.6B $4.9B $4.7B $4.8B $6B
 
Capital Expenditures $1.9B $1.9B $2.1B $2.9B $2.7B
Cash Acquisitions $211.3M -$721.7M -$209.9M -$979.8M $10.8M
Cash From Investing -$1.6B -$2.7B -$2.4B -$3.9B -$2.6B
 
Dividends Paid (Ex Special Dividend) -$926.2M -$941.8M -$1.2B -$1.4B -$1.3B
Special Dividend Paid
Long-Term Debt Issued $6.9B $1.9B $679.2M $7.3B $3.3B
Long-Term Debt Repaid -$4.2B -$4B -$2B -$5B -$4.4B
Repurchase of Common Stock -- -- -$45.3M -$1B -$5.4M
Other Financing Activities -$4.6M -$11.8M -$412.3M -$309.6M --
Cash From Financing $1.4B -$3.4B -$3.3B -$883.4M -$2.8B
 
Beginning Cash (CF) $784.6M $4.2B $2.7B $1.8B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.4B -$1.2B -$967.1M $41.1M $534.7M
Ending Cash (CF) $4B $3B $1.7B $1.5B $1.9B
 
Levered Free Cash Flow $1.7B $3.1B $2.6B $1.9B $3.3B
Period Ending 2007-03-31 2008-03-31 2009-03-31 2010-03-31 2011-03-31
Net Income to Stockholders -- -- $23.9M -$23.3M $91M
Depreciation & Amoritzation -- -- $20.3M $27.8M $31.3M
Stock-Based Compensation -- -- $1.4M $2.9M $1.8M
Change in Accounts Receivable -- -- -$14.9M -$113.3M -$110.1M
Change in Inventories -- -- -$37.2M -$117.5M -$73.1M
Cash From Operations -- -- -$2.3M -$90M $130.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -$25.5M -- --
Cash From Investing -- -- -$70.3M -$31.1M -$141.1M
 
Dividends Paid (Ex Special Dividend) -- -- -$7.5M -$7.9M -$8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $95M $490.5M $30M
Long-Term Debt Repaid -- -- -- -$378M -$7M
Repurchase of Common Stock -- -- -$1.8M -$2.8M -$2.1M
Other Financing Activities -- -- -$6.9M -$13.3M -$15.9M
Cash From Financing -- -- $85.7M $89.8M $5.5M
 
Beginning Cash (CF) -- -- $40.8M $124.6M $229.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $13.1M -$31.3M -$5M
Ending Cash (CF) -- -- $53.9M $93.3M $224.1M
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$80.2M $4.1B $3.2B $2.6B $1.2B
Depreciation & Amoritzation $3.3B $2.3B $1.9B $3.1B $2.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.3B -$868.9M -$732.1M -$57M $364.8M
Change in Inventories -$7.4M -$372.5M -$836.9M -$12.6M -$43.9M
Cash From Operations $3.7B $4.9B $4.7B $4.8B $5.9B
 
Capital Expenditures $1.9B $1.9B $2.1B $2.9B $2.6B
Cash Acquisitions $215.6M -$738.2M -$205.4M -$990.6M $10.9M
Cash From Investing -$1.6B -$2.7B -$2.4B -$3.9B -$2.6B
 
Dividends Paid (Ex Special Dividend) -$902.5M -$946M -$1.2B -$1.4B -$1.3B
Special Dividend Paid
Long-Term Debt Issued $6.7B $1.8B $671.3M $7.3B $3.3B
Long-Term Debt Repaid -$4.3B -$4B -$2B -$5B -$4.4B
Repurchase of Common Stock -- -- -$44.9M -$1B -$5.7M
Other Financing Activities -$4.5M -$12.1M -$400.1M -$311.9M --
Cash From Financing $1.2B -$3.4B -$3.3B -$862.9M -$2.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1B -$1.3B -$1B -$30.1M $444.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.9B $3B $2.6B $1.9B $3.2B
Period Ending 2021-04-07 2022-04-07 2023-04-07 2024-04-07
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

What Do I Need to Know About Alcoa Stock?
What Do I Need to Know About Alcoa Stock?

Alcoa (AA) is a global leader in aluminum production. Based…

Is ROOT Stock the Next Big Thing?
Is ROOT Stock the Next Big Thing?

Root Holdings (NASDAQ:ROOT) is the parent company of Root Insurance,…

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock