Financhill
Buy
72

HLPMF Quote, Financials, Valuation and Earnings

Last price:
$7.57
Seasonality move :
6.07%
Day range:
$7.57 - $7.57
52-week range:
$7.22 - $9.25
Dividend yield:
11.32%
P/E ratio:
37.09x
P/S ratio:
0.17x
P/B ratio:
0.82x
Volume:
--
Avg. volume:
--
1-year change:
-9.62%
Market cap:
$2.3B
Revenue:
$13.8B
EPS (TTM):
$0.20
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.6B $10.9B $15.3B $13.9B $13.8B
Revenue Growth (YoY) -33.41% 65.25% 40.22% -9.41% -0.3%
 
Cost of Revenues $6.6B $9.9B $13.3B $12.4B $12.7B
Gross Profit -$41.1M $1B $2B $1.4B $1.2B
Gross Profit Margin -0.62% 9.5% 13.29% 10.37% 8.41%
 
R&D Expenses $6.3M -- -- -- --
Selling, General & Admin $517.1M $566M $600.8M $650.8M $714.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $506.7M $555.1M $629M $624.5M $720M
Operating Income -$547.8M $481.3M $1.4B $813.5M $442.7M
 
Net Interest Expenses $131.4M $125.7M $120.4M $142.6M $139.3M
EBT. Incl. Unusual Items -$664.3M $481.6M $1.5B $654M $353M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$211.4M $78M $554.7M $133.6M $285.6M
Net Income to Company -$664.3M $481.6M $1.5B $654M $353M
 
Minority Interest in Earnings $899.9K -$4.4M -$5.8M -$3.1M -$2.7M
Net Income to Common Excl Extra Items -$452M $399.3M $938.1M $517.2M $64.7M
 
Basic EPS (Cont. Ops) -$1.48 $1.30 $3.07 $1.69 $0.22
Diluted EPS (Cont. Ops) -$1.48 $1.30 $3.07 $1.69 $0.22
Weighted Average Basic Share $305.6M $305.6M $305.6M $305.6M $305.6M
Weighted Average Diluted Share $305.6M $305.6M $305.6M $305.6M $305.6M
 
EBITDA -$257.4M $889.6M $1.9B $1.1B $847.7M
EBIT -$549.7M $583.5M $1.6B $785.2M $477.8M
 
Revenue (Reported) $6.6B $10.9B $15.3B $13.9B $13.8B
Operating Income (Reported) -$547.8M $481.3M $1.4B $813.5M $442.7M
Operating Income (Adjusted) -$549.7M $583.5M $1.6B $785.2M $477.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.6B $3.2B $3.6B $3.6B $3.2B
Revenue Growth (YoY) -30.63% 104.82% 12.16% -1.74% -9.42%
 
Cost of Revenues $1.4B $3B $3.4B $3.3B $3B
Gross Profit $174.1M $235M $258.1M $255.4M $179.7M
Gross Profit Margin 11.05% 7.28% 7.13% 7.18% 5.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $139M $166.4M $177.6M $179.5M $190.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $149.3M $167.9M $198M $160.7M $188.8M
Operating Income $24.9M $67.1M $60.1M $94.7M -$9.1M
 
Net Interest Expenses $35.1M $29.4M $32.5M $36.1M $32.5M
EBT. Incl. Unusual Items -$26.1M $104.9M $25.2M $29M $71.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.3M $9.7M $262.7M $13.1M $20.7M
Net Income to Company -$9.7M $109.9M $91.9M $25.6M $68.5M
 
Minority Interest in Earnings $3.1M -$165.8K $559.3K $780.8K $97K
Net Income to Common Excl Extra Items -$17.7M $95.1M -$237M $16.6M $51.3M
 
Basic EPS (Cont. Ops) -$0.06 $0.31 -$0.78 $0.05 $0.17
Diluted EPS (Cont. Ops) -$0.06 $0.31 -$0.78 $0.05 $0.17
Weighted Average Basic Share $305.6M $305.6M $305.6M $305.6M $305.6M
Weighted Average Diluted Share $305.6M $305.6M $305.6M $305.6M $305.6M
 
EBITDA $68.5M $185.6M $120M $137.7M $170.5M
EBIT -$13.2M $108.7M $39.3M $47.2M $79.1M
 
Revenue (Reported) $1.6B $3.2B $3.6B $3.6B $3.2B
Operating Income (Reported) $24.9M $67.1M $60.1M $94.7M -$9.1M
Operating Income (Adjusted) -$13.2M $108.7M $39.3M $47.2M $79.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.6B $10.9B $15.2B $13.9B $13.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.6B $9.8B $13.2B $12.4B $12.7B
Gross Profit -$21.1M $1B $2.1B $1.4B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $517.1M $564.5M $598.1M $650.8M $714.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $508.9M $554.2M $626.2M $624.2M $713.7M
Operating Income -$530M $484.6M $1.4B $814.1M $443.1M
 
Net Interest Expenses $131.4M $125.8M $120.2M $142.6M $139.3M
EBT. Incl. Unusual Items -$647.6M $483.3M $1.5B $654.4M $351.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$205.5M $78.6M $552.2M $133.6M $288.2M
Net Income to Company -$664.3M $481.6M $1.5B $654M $353M
 
Minority Interest in Earnings $986.5K -$4.4M -$5.8M -$3.1M -$2.7M
Net Income to Common Excl Extra Items -$441.1M $400.3M $962.4M $517.7M $61M
 
Basic EPS (Cont. Ops) -$1.45 $1.34 $3.15 $1.69 $0.20
Diluted EPS (Cont. Ops) -$1.45 $1.34 $3.15 $1.69 $0.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$241.6M $892.1M $2B $1.1B $847M
EBIT -$534.1M $586M $1.6B $785.7M $477.1M
 
Revenue (Reported) $6.6B $10.9B $15.2B $13.9B $13.8B
Operating Income (Reported) -$530M $484.6M $1.4B $814.1M $443.1M
Operating Income (Adjusted) -$534.1M $586M $1.6B $785.7M $477.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $10.9B $15.2B $13.9B $13.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.8B $13.2B $12.4B $12.7B --
Gross Profit $1B $2.1B $1.4B $1.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $8.2M $5.8M $2.3M --
Selling, General & Admin $564.5M $598.1M $650.8M $714.2M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $554.2M $626.2M $624.2M $713.7M --
Operating Income $484.6M $1.4B $814.1M $443.1M --
 
Net Interest Expenses $125.8M $120.2M $142.6M $139.3M --
EBT. Incl. Unusual Items $483.3M $1.5B $654.4M $351.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $78.6M $552.2M $133.6M $288.2M --
Net Income to Company $481.6M $1.5B $654M $353M --
 
Minority Interest in Earnings -$4.4M -$5.8M -$3.1M -$2.7M --
Net Income to Common Excl Extra Items $400.3M $962.4M $517.7M $61M --
 
Basic EPS (Cont. Ops) $1.34 $3.15 $1.69 $0.20 --
Diluted EPS (Cont. Ops) $1.34 $3.15 $1.69 $0.20 --
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B --
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B --
 
EBITDA $892.1M $2B $1.1B $847M --
EBIT $586M $1.6B $785.7M $477.1M --
 
Revenue (Reported) $10.9B $15.2B $13.9B $13.8B --
Operating Income (Reported) $484.6M $1.4B $814.1M $443.1M --
Operating Income (Adjusted) $586M $1.6B $785.7M $477.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.5B $1.2B $965.3M $1B $643.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $353.6M $443.2M $403.4M $444.3M $425.8M
Inventory $854.1M $1.6B $2B $1.6B $1.4B
Prepaid Expenses -- -- -- $43.1M $34.3M
Other Current Assets -- -- -- -- --
Total Current Assets $3.1B $3.9B $3.9B $3.7B $3.1B
 
Property Plant And Equipment $4.4B $4.2B $4.2B $4.3B $4.1B
Long-Term Investments -- -- -- -- --
Goodwill $82.1M $75.6M $71.6M $73.8M $69.5M
Other Intangibles $48.1M $183.3M $484M $295.1M $303M
Other Long-Term Assets $7.9M $7.7M $6.9M $3.4M $151.5M
Total Assets $8.3B $8.9B $9.2B $9B $8.1B
 
Accounts Payable $1.6B $1.9B $1.3B $1.3B $1.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $37.2M $33.4M $32.6M $35.6M $34.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.9B $4.1B $4.1B $3.5B $2.3B
 
Long-Term Debt $2.6B $1.7B $1.5B $1.5B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $6.1B $6.5B $6.3B $5.7B $5.2B
 
Common Stock $819.5M $754.4M $714.5M $736.5M $693.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.2B $2.3B $2.9B $3.2B $2.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $76.7M $72.9M $72.6M $74M $57.5M
Total Equity $2.3B $2.4B $2.9B $3.3B $2.9B
 
Total Liabilities and Equity $8.3B $8.9B $9.2B $9B $8.1B
Cash and Short Terms $1.5B $1.2B $965.3M $1B $643.1M
Total Debt $3.5B $3.4B $3B $2.8B $2.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.5B $1.2B $965.3M $1B $643.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $353.6M $443.2M $403.4M $444.3M $425.8M
Inventory $854.1M $1.6B $2B $1.6B $1.4B
Prepaid Expenses -- -- -- -- $34.3M
Other Current Assets -- -- -- -- --
Total Current Assets $3.1B $3.9B $3.9B $3.7B $3.1B
 
Property Plant And Equipment $4.4B $4.2B $4.2B $4.3B $4.1B
Long-Term Investments -- -- -- -- --
Goodwill $82.1M $75.6M $71.6M $73.8M $69.5M
Other Intangibles $48.1M $183.3M $484M $295.1M $303M
Other Long-Term Assets $7.9M $7.7M $6.9M $3.4M $151.5M
Total Assets $8.3B $8.9B $9.2B $9B $8.1B
 
Accounts Payable $1.6B $1.9B $1.3B $1.3B $1.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $37.2M $33.4M $32.6M $35.6M $34.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.9B $4.1B $4.1B $3.5B $2.3B
 
Long-Term Debt $2.6B $1.7B $1.5B $1.5B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $6.1B $6.5B $6.3B $5.7B $5.2B
 
Common Stock $819.5M $754.4M $714.5M $736.5M $693.3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $76.7M $72.9M $72.6M $74M $57.5M
Total Equity $2.3B $2.4B $2.9B $3.3B $2.9B
 
Total Liabilities and Equity $8.3B $8.9B $9.2B $9B $8.1B
Cash and Short Terms $1.5B $1.2B $965.3M $1B $643.1M
Total Debt $3.5B $3.4B $3B $2.8B $2.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$664.3M $481.6M $1.5B $654M $353M
Depreciation & Amoritzation $292.3M $306.2M $331.2M $348M $369.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $219.4M -$170.5M -$73.9M $3.7M -$5.6M
Change in Inventories $360.3M -$816.8M -$468.2M $379.3M $171.3M
Cash From Operations $514.2M $319.9M $657.7M $1B $757.2M
 
Capital Expenditures $338.4M $474.1M $540.9M $318M $470.3M
Cash Acquisitions -- $4.6M $3.2M -$79K -$5M
Cash From Investing -$317.6M -$444.9M -$239.3M -$258.2M -$437.9M
 
Dividends Paid (Ex Special Dividend) -$174.3M -$35.9M -$258.4M -$247.9M -$297.4M
Special Dividend Paid
Long-Term Debt Issued $1.6B $694.1M $1.2B $1.6B $3B
Long-Term Debt Repaid -$1.3B -$567.2M -$1.3B -$2B -$3.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $38.8K -- -- $1.1K --
Cash From Financing -$53.5M -$72.6M -$581.6M -$759.6M -$645.6M
 
Beginning Cash (CF) $1.2B $1.4B $1.1B $974.5M $995.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $143.1M -$197.5M -$163.2M $26.5M -$326.3M
Ending Cash (CF) $1.4B $1.2B $949.3M $995.4M $669M
 
Levered Free Cash Flow $175.8M -$154.2M $116.7M $726.2M $286.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$9.7M $109.9M $91.9M $25.6M $68.5M
Depreciation & Amoritzation $73.1M $80.3M $94.3M $89.5M $88.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $3.5M -$48.6M $126.2M $63.3M -$10.6M
Change in Inventories $38.5M -$321.2M $23.9M $204.2M $208.2M
Cash From Operations $756.2M $205.3M -$131.8M -$18.1M $209.9M
 
Capital Expenditures $167.4M $246M $102.5M $99.9M $215M
Cash Acquisitions -- $4.2M $144.2K $1.5K $5.4M
Cash From Investing -$163.4M -$233.2M -$73.6M -$88.2M -$196.3M
 
Dividends Paid (Ex Special Dividend) $4.1M -$129.7K -$134.3M $1.4M $4.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B $688.7M $772.2M $1B $1.6B
Long-Term Debt Repaid -$1.3B -$446.9M -$856.3M -$577.7M -$1.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.1K -- -- -- --
Cash From Financing -$145.5M $181.8M -$282.7M $418.3M $26.3M
 
Beginning Cash (CF) $968.7M $1.1B $1.4B $700.2M $642.7M
Foreign Exchange Rate Adjustment -$12.4M $4.2M -$20.8M -$11.2M $2.4M
Additions / Reductions $447.3M $153.9M -$488.1M $311.9M $39.9M
Ending Cash (CF) $1.4B $1.2B $949.3M $995.4M $669M
 
Levered Free Cash Flow $588.9M -$40.7M -$234.3M -$118M -$5.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$664.3M $481.6M $1.5B $654M $353M
Depreciation & Amoritzation $292.3M $306.2M $331.2M $348M $369.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $219.4M -$170.5M -$73.9M $3.7M -$5.6M
Change in Inventories $360.3M -$816.8M -$468.2M $379.3M $171.3M
Cash From Operations $514.2M $319.9M $657.7M $1B $757.2M
 
Capital Expenditures $338.4M $474.1M $540.9M $318M $470.3M
Cash Acquisitions -- $4.6M $3.2M -$79K -$5M
Cash From Investing -$317.6M -$444.9M -$239.3M -$258.2M -$437.9M
 
Dividends Paid (Ex Special Dividend) -$174.3M -$35.9M -$258.4M -$247.9M -$297.4M
Special Dividend Paid
Long-Term Debt Issued $1.6B $694.1M $1.2B $1.6B $3B
Long-Term Debt Repaid -- -$567.2M -$1.3B -$2B -$3.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$53.5M -$72.6M -$581.6M -$759.6M -$645.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $143.1M -$197.5M -$163.2M $26.5M -$326.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $175.8M -$154.2M $116.7M $726.2M $286.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $481.6M $1.5B $654M $353M --
Depreciation & Amoritzation $306.2M $331.2M $348M $369.9M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$170.5M -$73.9M $3.7M -$5.6M --
Change in Inventories -$816.8M -$468.2M $379.3M $171.3M --
Cash From Operations $319.9M $657.7M $1B $757.2M --
 
Capital Expenditures $474.1M $540.9M $318M $470.3M --
Cash Acquisitions $4.6M $3.2M -$79K -$5M --
Cash From Investing -$444.9M -$239.3M -$258.2M -$437.9M --
 
Dividends Paid (Ex Special Dividend) -$35.9M -$258.4M -$247.9M -$297.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $694.1M $1.2B $1.6B $3B --
Long-Term Debt Repaid -$567.2M -$1.3B -$2B -$3.2B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$72.6M -$581.6M -$759.6M -$645.6M --
 
Beginning Cash (CF) $4.8B $5.1B $3.8B $3B --
Foreign Exchange Rate Adjustment $19.7M $2.5M -$5.7M $43.3K --
Additions / Reductions -$197.5M -$163.2M $26.5M -$326.3M --
Ending Cash (CF) $4.6B $4.8B $3.7B $2.7B --
 
Levered Free Cash Flow -$154.2M $116.7M $726.2M $286.9M --

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock