Financhill
Sell
23

HLHLY Quote, Financials, Valuation and Earnings

Last price:
$10.90
Seasonality move :
0%
Day range:
$10.90 - $10.90
52-week range:
$10.90 - $10.90
Dividend yield:
0%
P/E ratio:
12.78x
P/S ratio:
1.61x
P/B ratio:
0.62x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$3.5B
Revenue:
$2.2B
EPS (TTM):
$0.85
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.8B $1.8B $2.3B $2.4B $2.2B
Revenue Growth (YoY) -2.95% -0.67% 27.61% 4.93% -9.84%
 
Cost of Revenues $5.5M $905.5M $1.1B $1B $1B
Gross Profit $1.8B $877.9M $1.1B $1.4B $1.1B
Gross Profit Margin 99.69% 49.23% 50.49% 57.39% 53.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $608.9M $623.4M $762.5M $679.6M $702.4M
Operating Income $1.2B $254.5M $386.5M $691M $441.9M
 
Net Interest Expenses $635.2K $6.2M $5M $6.2M $6.2M
EBT. Incl. Unusual Items $1.2B $266.2M $431.2M $741.9M $444.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $248.9M $50M $80.4M $156.2M $95.2M
Net Income to Company $1.2B $266.2M $431.2M $741.9M $444.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $924.3M $216.2M $351M $585.7M $349.2M
 
Basic EPS (Cont. Ops) $2.78 $0.67 $1.08 $1.81 $1.09
Diluted EPS (Cont. Ops) $2.78 $0.67 $1.08 $1.81 $1.09
Weighted Average Basic Share $332.2M $323.9M $323.9M $324M $320.9M
Weighted Average Diluted Share $332.2M $323.9M $323.9M $324M $320.9M
 
EBITDA $1.3B $399.9M $583.9M $884.2M $582.3M
EBIT $1.2B $271.9M $436.6M $750.1M $453.8M
 
Revenue (Reported) $1.8B $1.8B $2.3B $2.4B $2.2B
Operating Income (Reported) $1.2B $254.5M $386.5M $691M $441.9M
Operating Income (Adjusted) $1.2B $271.9M $436.6M $750.1M $453.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $421M $564.7M $551.7M $502.3M $542.7M
Revenue Growth (YoY) -2.62% 34.13% -2.31% -8.95% 8.05%
 
Cost of Revenues $197.8M $264.5M $219.2M $249.2M $270.4M
Gross Profit $223.2M $300.2M $332.5M $253.1M $272.3M
Gross Profit Margin 53.02% 53.17% 60.27% 50.39% 50.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $142.1M $186.5M $149.4M $145.1M $168.5M
Operating Income $81.1M $113.7M $183.1M $108M $103.8M
 
Net Interest Expenses $1.1M $1M $1.5M $1.7M $2.2M
EBT. Incl. Unusual Items $79.6M $112.2M $181.7M $106.4M $101.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.8M $23.9M $40.4M $23.2M $23M
Net Income to Company $90.5M $106.7M $154.9M $99.4M $106.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $63.8M $88.3M $141.3M $83.2M $78.6M
 
Basic EPS (Cont. Ops) $0.20 $0.27 $0.43 $0.26 $0.25
Diluted EPS (Cont. Ops) $0.20 $0.27 $0.43 $0.26 $0.25
Weighted Average Basic Share $322.9M $324.7M $325.7M $320.7M $320M
Weighted Average Diluted Share $322.9M $324.7M $325.7M $320.7M $320M
 
EBITDA $113.9M $150.4M $215.4M $140.3M $138.6M
EBIT $81M $113.6M $183.3M $108.8M $104.6M
 
Revenue (Reported) $421M $564.7M $551.7M $502.3M $542.7M
Operating Income (Reported) $81.1M $113.7M $183.1M $108M $103.8M
Operating Income (Adjusted) $81M $113.6M $183.3M $108.8M $104.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.7B $2.2B $2.3B $2.2B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -$48.9M $1.1B $1B $1B $1.1B
Gross Profit $1.8B $1.1B $1.3B $1.2B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $591.9M $776.5M $637.5M $740.8M $715M
Operating Income $1.2B $373.2M $664.8M $479M $347.7M
 
Net Interest Expenses $1.4M $6.6M $9.1M $2.5M $7.2M
EBT. Incl. Unusual Items $1.2B $385.8M $705.3M $530.2M $348.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $247.7M $74.3M $138.9M $112M $77.9M
Net Income to Company $1.2B $368.9M $675.4M $556.7M $358.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $924.8M $311.5M $566.6M $418.2M $270.8M
 
Basic EPS (Cont. Ops) $2.80 $0.96 $1.74 $1.29 $0.85
Diluted EPS (Cont. Ops) $2.80 $0.96 $1.74 $1.29 $0.85
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.3B $538.6M $851.7M $665.6M $491.3M
EBIT $1.2B $391.6M $714.2M $537.5M $358.9M
 
Revenue (Reported) $1.7B $2.2B $2.3B $2.2B $2.2B
Operating Income (Reported) $1.2B $373.2M $664.8M $479M $347.7M
Operating Income (Adjusted) $1.2B $391.6M $714.2M $537.5M $358.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.3B $1.7B $1.8B $1.6B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $659M $837.3M $748.4M $743.7M $827.5M
Gross Profit $628.4M $899.2M $1.1B $903.2M $819.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $426.1M $577.4M $452.3M $521M $532.5M
Operating Income $202.3M $321.8M $599.1M $382.3M $286.9M
 
Net Interest Expenses $3.3M $3.5M $7.7M $3.5M $4.6M
EBT. Incl. Unusual Items $198.8M $317.9M $592.5M $379.6M $282.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41.3M $65.9M $124.3M $80.1M $62.5M
Net Income to Company $209.3M $312M $556.2M $371.1M $285M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $157.4M $252M $468.4M $299.5M $220.1M
 
Basic EPS (Cont. Ops) $0.48 $0.78 $1.44 $0.93 $0.69
Diluted EPS (Cont. Ops) $0.48 $0.78 $1.44 $0.93 $0.69
Weighted Average Basic Share $979M $970.8M $973.3M $966.9M $953.2M
Weighted Average Diluted Share $979M $970.8M $973.3M $966.9M $953.2M
 
EBITDA $295.7M $433.8M $702.1M $482.2M $390M
EBIT $203.1M $322.3M $600.4M $386.3M $290.1M
 
Revenue (Reported) $1.3B $1.7B $1.8B $1.6B $1.6B
Operating Income (Reported) $202.3M $321.8M $599.1M $382.3M $286.9M
Operating Income (Adjusted) $203.1M $322.3M $600.4M $386.3M $290.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $51.7M $42.3M $56M $185.7M $119.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $214.6M $246.1M $264.5M $281M $267.8M
Inventory $370.3M $438.9M $422M $464.2M $480.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $107K $122.1K -- -$191.9K --
Total Current Assets $723.5M $887.4M $939.9M $1.6B $1B
 
Property Plant And Equipment $2.4B $2.9B $3.1B $3.1B $3.6B
Long-Term Investments -- -- -- -- --
Goodwill -- $43.4M $39.6M $34.3M $35.6M
Other Intangibles $7.5M $24.4M $20M $6.6M $15.4M
Other Long-Term Assets $214K $366.4K -$110.5K -- --
Total Assets $6.4B $7.6B $7.5B $7.8B $7.9B
 
Accounts Payable $241.7M $304.8M $313.5M $369.2M $337.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.4M $13.7M $7.8M $8.5M $9M
Other Current Liabilities -- -- -- -- -$99.3K
Total Current Liabilities $648.3M $589.1M $550.7M $718.4M $640.6M
 
Long-Term Debt $214M $476.3M $431.1M $278.2M $188.7M
Capital Leases -- -- -- -- --
Total Liabilities $2.1B $2.4B $2.3B $2.3B $2.3B
 
Common Stock $453.5M $517.5M $468.5M $406.6M $421M
Other Common Equity Adj -- -- -- -- --
Common Equity $4.3B $5.2B $5.2B $5.5B $5.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.3B $5.2B $5.2B $5.5B $5.7B
 
Total Liabilities and Equity $6.4B $7.6B $7.5B $7.8B $7.9B
Cash and Short Terms $51.7M $42.3M $56M $185.7M $119.4M
Total Debt $476.2M $537.3M $453.2M $278.2M $188.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $141M $44.8M $102.4M $84M $110.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $220.4M $291.2M $300M $289.7M $326M
Inventory $366M $415.1M $425.1M $482.6M $532.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -$113.7K $89.8K -- -$99.2K
Total Current Assets $812.5M $893.4M $1.7B $982.7M $1.1B
 
Property Plant And Equipment $2.5B $2.7B $2.5B $3B $3.7B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $111.5K -$113.7K -$89.8K -$91.6K $99.2K
Total Assets $6.7B $7.2B $7.1B $7B $8.1B
 
Accounts Payable $247.1M $328.5M $315.5M $296.7M $356M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $780.8K $8.5M $7.9M $8M $10M
Other Current Liabilities $118M $142.7M $245.9M $225.5M $161.7M
Total Current Liabilities $479.6M $595M $630.3M $600.4M $736.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $2.3B $2.2B $2.1B $2.4B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.5B $4.9B $4.9B $4.9B $5.6B
 
Total Liabilities and Equity $6.7B $7.2B $7.1B $7B $8.1B
Cash and Short Terms $141M $44.8M $102.4M $84M $110.4M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.2B $266.2M $431.2M $741.9M $444.4M
Depreciation & Amoritzation $120.8M $128M $147.3M $134.1M $128.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$14.3M -$4.8M -$18.2M -$128M $84.9M
Change in Inventories $22.2M $21.3M -$27.6M -$100.4M $1M
Cash From Operations $305.3M $268.4M $377.3M $546.8M $548.3M
 
Capital Expenditures $110.8M $127.5M $200.1M $138.7M $161M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$107.5M -$194.8M -$152.7M -$134.5M -$156.1M
 
Dividends Paid (Ex Special Dividend) -$120.1M -$61.9M -$203.4M -$185.6M -$244.8M
Special Dividend Paid
Long-Term Debt Issued $105.9M $207.5M $58.4M -- --
Long-Term Debt Repaid -$52.9M -$10.4M -- -$49.9M -$94.5M
Repurchase of Common Stock -$151.4M -- -- -- -$105.7M
Other Financing Activities $42.2M -$223.5M -$48.3M -$26M -$6M
Cash From Financing -$176.3M -$88.3M -$206.1M -$270.5M -$461.7M
 
Beginning Cash (CF) $29.4M $52.8M $40.4M $50.5M $182.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.6M -$14.6M $18.5M $141.8M -$69.5M
Ending Cash (CF) $51.1M $37.8M $59.2M $192.9M $113.5M
 
Levered Free Cash Flow $194.5M $140.9M $177.1M $408.1M $387.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $90.5M $106.7M $154.9M $99.4M $106.7M
Depreciation & Amoritzation $38.5M $34.8M $27.5M $29.8M $35.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $2.5M $21M -$34.3M -$29.2M -$6M
Change in Inventories -$2.8M -$23.2M -$48.8M -$4.1M $6.9M
Cash From Operations $84.7M $111.4M $77.9M $34.1M $72.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$33.5M -$56M -$20.1M -$29.7M -$51.2M
 
Dividends Paid (Ex Special Dividend) -$64M $5.5M $12.7M $6.4M -$4.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$32M -$42.7M
Other Financing Activities -$12.2M -$119K -$67.4M -$60.1M $140.9M
Cash From Financing $12.4M -$85.5M $7M -$32.7M $47.9M
 
Beginning Cash (CF) $74.3M $76.5M $47.4M $118.5M $35M
Foreign Exchange Rate Adjustment -$9.5K $112.6K $81.7K -$390.6K $2.6K
Additions / Reductions $63.6M -$30M $64.8M -$28.3M $69.1M
Ending Cash (CF) $142.8M $45.6M $108.7M $85M $107.3M
 
Levered Free Cash Flow $84.7M $111.4M $77.9M $34.1M $72.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.2B $368.9M $675.4M $556.7M $358.3M
Depreciation & Amoritzation $129.2M $139.5M $133.4M $132.6M $135.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.4M -$29.8M -$124.5M $69.9M -$17.6M
Change in Inventories $24.7M $947.3K -$104.9M -$48.2M -$17.8M
Cash From Operations $316M $337.9M $471.6M $562.8M $347.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$121.5M -$235M -$129.3M -$145.1M -$191.5M
 
Dividends Paid (Ex Special Dividend) -$65.8M -$199.5M -$179.4M -$248.3M -$181M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$103.7M -$46.8M
Other Financing Activities $29.9M -$211.3M -$115.8M -$18.5M $194.9M
Cash From Financing -$82.7M -$200.4M -$269.1M -$430.7M -$139.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $111.8M -$97.4M $73.1M -$13M $16.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $316M $337.9M $471.6M $562.8M $347.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $209.3M $312M $556.2M $371.1M $285M
Depreciation & Amoritzation $97.9M $109.4M $95.5M $94M $100.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$13.6M -$38.6M -$144.8M $53.1M -$49.4M
Change in Inventories $14.9M -$5.4M -$82.8M -$30.6M -$49.4M
Cash From Operations $235.1M $304.6M $399M $415M $214.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$70.7M -$110.9M -$87.6M -$98.2M -$133.6M
 
Dividends Paid (Ex Special Dividend) -$64M -$201.6M -$177.6M -$240.3M -$176.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$103.7M -$44.8M
Other Financing Activities -$12.2M -$0 -$67.5M -$60M $140.9M
Cash From Financing -$76.2M -$188.4M -$251.4M -$411.6M -$89.6M
 
Beginning Cash (CF) $271.6M $169.1M $342.6M $612.5M $261.5M
Foreign Exchange Rate Adjustment -$113K $231.6K $286.1K $370.8K $96.4K
Additions / Reductions $88.1M $5.3M $60M -$94.7M -$8.7M
Ending Cash (CF) $364.2M $173.4M $396.9M $511.9M $252.8M
 
Levered Free Cash Flow $235.1M $304.6M $399M $415M $214.5M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock