Financhill
Buy
60

HLTOY Quote, Financials, Valuation and Earnings

Last price:
$10.00
Seasonality move :
-1.06%
Day range:
$9.76 - $9.98
52-week range:
$7.39 - $10.25
Dividend yield:
4.29%
P/E ratio:
13.11x
P/S ratio:
2.05x
P/B ratio:
3.35x
Volume:
5.2K
Avg. volume:
4.8K
1-year change:
32.19%
Market cap:
$8.1B
Revenue:
$3.9B
EPS (TTM):
$0.76
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.7B $3.9B $3.6B $3.8B $3.9B
Revenue Growth (YoY) 0.49% 6.15% -7.91% 3.27% 3.57%
 
Cost of Revenues $2.7B $2.2B $2.5B $2.5B $2.1B
Gross Profit $965.4M $1.7B $1.1B $1.3B $1.8B
Gross Profit Margin 25.99% 43% 31.48% 34.57% 45.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $150.7M $165.6M $159.9M $167.5M $530.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $421.7M $560.3M $497.2M $486.2M $994.6M
Operating Income $543.8M $1.1B $645.8M $810.2M $755.9M
 
Net Interest Expenses $64.1M $53.2M $43.5M $31.1M $35.6M
EBT. Incl. Unusual Items $322.7M $850.3M $583.2M $756.2M $734M
Earnings of Discontinued Ops. $157.9M $83.4M -- -- --
Income Tax Expense $52.3M $276.1M $174.7M $181.4M $216.1M
Net Income to Company $322.7M $850.3M $583.2M $756.2M $734M
 
Minority Interest in Earnings $18M -$1.4M $105.1K -- --
Net Income to Common Excl Extra Items $270.4M $574.2M $408.5M $574.8M $517.9M
 
Basic EPS (Cont. Ops) $0.44 $0.73 $0.47 $0.68 $0.63
Diluted EPS (Cont. Ops) $0.44 $0.73 $0.47 $0.68 $0.63
Weighted Average Basic Share $930.9M $908.6M $876M $846.9M $823.4M
Weighted Average Diluted Share $930.9M $908.6M $876M $846.9M $823.4M
 
EBITDA $1.5B $1.9B $1.5B $1.5B $1.5B
EBIT $543.8M $1.1B $645.8M $810.2M $755.9M
 
Revenue (Reported) $3.7B $3.9B $3.6B $3.8B $3.9B
Operating Income (Reported) $543.8M $1.1B $645.8M $810.2M $755.9M
Operating Income (Adjusted) $543.8M $1.1B $645.8M $810.2M $755.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1B $910.9M $958.4M $914.5M $1B
Revenue Growth (YoY) 1.77% -9.53% 5.22% -4.58% 11.68%
 
Cost of Revenues $373.4M $494.7M $510M $433.4M $481.2M
Gross Profit $633.3M $416.2M $448.4M $481.2M $540.1M
Gross Profit Margin 62.91% 45.69% 46.79% 52.61% 52.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $42.1M $38.5M $50.3M $54.5M $225.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $84.6M $69.7M $85.3M $233.9M $279M
Operating Income $548.7M $346.5M $363.1M $247.3M $261.2M
 
Net Interest Expenses $13M $8.3M $9.4M $6.9M $5.6M
EBT. Incl. Unusual Items $331.8M $207M $216M $272.5M $255.7M
Earnings of Discontinued Ops. $29.9M -- -- -$50.5M -$16.4M
Income Tax Expense $83.8M $45.6M $52.9M $53.3M -$61.6M
Net Income to Company $334.9M $209.2M $217.4M $272.4M $317.2M
 
Minority Interest in Earnings $825.1K $100.7K -- -- --
Net Income to Common Excl Extra Items $248M $161.4M $163.2M $219.3M $317.3M
 
Basic EPS (Cont. Ops) $0.31 $0.18 $0.19 $0.20 $0.37
Diluted EPS (Cont. Ops) $0.31 $0.18 $0.19 $0.20 $0.37
Weighted Average Basic Share $903.4M $872.3M $844.4M $829.4M $815.6M
Weighted Average Diluted Share $903.4M $872.3M $844.4M $829.4M $815.6M
 
EBITDA $740.4M $513.6M $538.8M $399.5M $433.7M
EBIT $548.7M $346.5M $363.1M $247.3M $261.2M
 
Revenue (Reported) $1B $910.9M $958.4M $914.5M $1B
Operating Income (Reported) $548.7M $346.5M $363.1M $247.3M $261.2M
Operating Income (Adjusted) $548.7M $346.5M $363.1M $247.3M $261.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4B $3.7B $3.7B $3.8B $3.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $2.1B $2.1B $2.1B $2.1B
Gross Profit $1.7B $1.6B $1.5B $1.8B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $160.3M $159.3M $166.4M $333.3M $697.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $270.7M $309.6M $301.5M $645.2M $887.6M
Operating Income $1.4B $1.3B $1.2B $1.1B $927.5M
 
Net Interest Expenses $53.7M $38.2M $42.3M $24.3M $19.9M
EBT. Incl. Unusual Items $745.6M $716.7M $599.7M $837.9M $725.5M
Earnings of Discontinued Ops. $148.1M -- -- -$50.5M -$16.4M
Income Tax Expense $267.9M $181.3M $177.6M $192.2M $90.9M
Net Income to Company $752.6M $716.8M $591.1M $829.9M $791.2M
 
Minority Interest in Earnings $29.7M $327.2K -$101.9K -- --
Net Income to Common Excl Extra Items $477.7M $535.5M $422.1M $645.8M $634.6M
 
Basic EPS (Cont. Ops) $0.66 $0.61 $0.50 $0.72 $0.76
Diluted EPS (Cont. Ops) $0.66 $0.61 $0.50 $0.72 $0.76
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.3B $2B $2B $1.8B $1.7B
EBIT $1.4B $1.3B $1.2B $1.1B $927.5M
 
Revenue (Reported) $4B $3.7B $3.7B $3.8B $3.9B
Operating Income (Reported) $1.4B $1.3B $1.2B $1.1B $927.5M
Operating Income (Adjusted) $1.4B $1.3B $1.2B $1.1B $927.5M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $2.7B $2.8B $2.8B $3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.5B $1.5B $1.5B --
Gross Profit $1.2B $1.2B $1.4B $1.4B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $113.9M $125.5M $291.2M $493.3M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $218.2M $227.2M $566.4M $637.5M --
Operating Income $958.2M $1B $783.7M $804.5M --
 
Net Interest Expenses $26.7M $27.2M $14.9M $15.3M --
EBT. Incl. Unusual Items $553.3M $565.6M $647.4M $605.9M --
Earnings of Discontinued Ops. -- -- -$50.5M -$16.4M --
Income Tax Expense $132.8M $135.5M $146.2M $40.1M --
Net Income to Company $555.7M $568.2M $646.9M $667.1M --
 
Minority Interest in Earnings $212.9K -- -- -- --
Net Income to Common Excl Extra Items $420.5M $430.1M $501.1M $565.8M --
 
Basic EPS (Cont. Ops) $0.48 $0.51 $0.55 $0.68 --
Diluted EPS (Cont. Ops) $0.48 $0.51 $0.55 $0.68 --
Weighted Average Basic Share $2.6B $2.6B $2.5B $2.4B --
Weighted Average Diluted Share $2.6B $2.6B $2.5B $2.4B --
 
EBITDA $1.5B $1.5B $1.3B $1.4B --
EBIT $958.2M $1B $783.7M $804.5M --
 
Revenue (Reported) $2.7B $2.8B $2.8B $3B --
Operating Income (Reported) $958.2M $1B $783.7M $804.5M --
Operating Income (Adjusted) $958.2M $1B $783.7M $804.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $641M $725.6M $636.8M $519.3M $490.8M
Short Term Investments $6.6M $6.3M $5.1M $6.2M $6.1M
Accounts Receivable, Net $565M $613M $555.8M $664.4M $634.7M
Inventory $32.9M $43.2M $57.6M $65.1M $52.9M
Prepaid Expenses $35.2M $57.1M $34.7M $54.6M $78.2M
Other Current Assets -$710.5M $34.1M $21.3M $21.8M $16.9M
Total Current Assets $1.4B $1.6B $1.3B $1.4B $1.3B
 
Property Plant And Equipment $3B $2.7B $2.5B $2.7B $2.6B
Long-Term Investments $81.4M $76.2M $70.5M $78.7M $74.8M
Goodwill $463.2M $426.4M $403.9M $416.3M $391.9M
Other Intangibles $945.8M $834M $676.9M $582.7M $528M
Other Long-Term Assets $11.2M $10.2M $10M $6.9M $5.5M
Total Assets $7.2B $6.1B $5.4B $5.5B $5.2B
 
Accounts Payable $880.7M $930.8M $932.8M $957.1M $897.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $75.3M $81.2M $81.6M $67.2M $66M
Other Current Liabilities -$337M $43.5M $37M $54.3M $49.2M
Total Current Liabilities $2.1B $2.2B $1.9B $1.8B $1.7B
 
Long-Term Debt $1.5B $1.1B $1.1B $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $4.6B $3.8B $3.4B $3.4B $3.2B
 
Common Stock $1.6B $1.5B $1.3B $1.3B $1.2B
Other Common Equity Adj -- -- -- -- --
Common Equity $2.4B $2.2B $2B $2.1B $2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $176.2M $1.9M $533.6K $552.3K --
Total Equity $2.6B $2.2B $2B $2.1B $2B
 
Total Liabilities and Equity $7.2B $6.1B $5.4B $5.5B $5.2B
Cash and Short Terms $641M $725.6M $636.8M $519.3M $490.8M
Total Debt $1.7B $1.6B $1.2B $1.2B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.1B $519.1M $555.8M $524.5M $508.9M
Short Term Investments -- -- $5.6M $8M --
Accounts Receivable, Net $632.8M $552.7M $632.7M $735M $756.6M
Inventory $45.9M $46.1M $54.1M $60.6M $52.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $137M $131.7M --
Total Current Assets $1.9B $1.2B $1.4B $1.5B $1.6B
 
Property Plant And Equipment $2.8B $2.3B $2.5B $2.8B $2.9B
Long-Term Investments $115.9K $98K $105.9K $111.6K $117.5K
Goodwill -- -- $398.6M $420.6M --
Other Intangibles -- -- $578.6M $590.1M --
Other Long-Term Assets -- -- $73.8M $85.2M --
Total Assets $6.4B $4.9B $5.2B $5.6B $6B
 
Accounts Payable $833.2M $791.6M $856.5M $907.1M $865.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $60.7M $71.6M --
Other Current Liabilities -- -- $514.9M $488.4M --
Total Current Liabilities $2.4B $1.7B $1.9B $1.9B $2.5B
 
Long-Term Debt $1.2B $1B $1.1B $1.2B $597.5M
Capital Leases -- -- -- -- --
Total Liabilities $4B $3.1B $3.3B $3.4B $3.6B
 
Common Stock $1.5B $1.2B $1.3B $1.3B $1.3B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.9M $587.8K $529.4K -- --
Total Equity $2.4B $1.9B $2B $2.2B $2.4B
 
Total Liabilities and Equity $6.4B $4.9B $5.2B $5.6B $6B
Cash and Short Terms $1.1B $519.1M $555.8M $524.5M $508.9M
Total Debt $1.8B $1.1B $1.2B $1.2B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $322.7M $850.3M $583.2M $756.2M $734M
Depreciation & Amoritzation $949.8M $789.1M $835.6M $720.6M $760.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $62.1M -$78.7M $19.7M -$107.4M -$55.7M
Change in Inventories $11.6M -$13.4M -$16.8M -$5.3M $5.8M
Cash From Operations $1.4B $1.4B $1.4B $1.3B $1.2B
 
Capital Expenditures $761.3M $692.6M $672.1M $671.8M $648.7M
Cash Acquisitions -- $105.6M $10.4M $432.4K $4.5M
Cash From Investing -$834.1M -$516.5M -$674.8M -$665.2M -$646.2M
 
Dividends Paid (Ex Special Dividend) $294M $503.6M $262.6M $270.2M $321.2M
Special Dividend Paid
Long-Term Debt Issued $419.6M $414.1M $316.4M $86.6M $43.3M
Long-Term Debt Repaid -$998.5M -$478.5M -$419.4M -$311.5M -$43.3M
Repurchase of Common Stock $162.2M $224.9M $308.6M $191.4M $162.9M
Other Financing Activities -$15.1M -$6.7M $3.4M $1.4M $4.1M
Cash From Financing -$1.1B -$882.3M -$757.2M -$774.3M -$557.4M
 
Beginning Cash (CF) $634.4M $719.3M $631.7M $513.1M $484.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$534.3M $48.1M -$42.7M -$136.4M $3.4M
Ending Cash (CF) $96.9M $766.2M $591.2M $376.5M $488M
 
Levered Free Cash Flow $663.2M $755.5M $715.1M $631.5M $557.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $161.1M $22.9M $183M $124.1M --
Depreciation & Amoritzation $200.1M $293.2M $179.1M $270.6M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$28.3M $52M -$25.5M $31M --
Change in Inventories $2M -$7M -$8.4M $3.5M --
Cash From Operations $351.4M $353.5M $327.8M $315.8M --
 
Capital Expenditures $213.9M $197.8M $199.7M $183M --
Cash Acquisitions -$1.2M -$1.5M $104.6K $2M --
Cash From Investing -$217.6M -$197.1M -$197.8M -$182.3M --
 
Dividends Paid (Ex Special Dividend) $129.7M -$5.7M -$3.5M $1.7M --
Special Dividend Paid $142.3K -- -- -- $58.8K
Long-Term Debt Issued -- -- -$494.2K -$698.4K --
Long-Term Debt Repaid -- -- -$123M -$43.3M --
Repurchase of Common Stock $91.1M $76.5M $49.8M $62.4M --
Other Financing Activities -- -- $2.2M $263.6K --
Cash From Financing -$454.9M -$86.9M -$187.9M -$129M --
 
Beginning Cash (CF) $719.3M $631.7M $513.1M $484.3M --
Foreign Exchange Rate Adjustment $14K $2.3M -$432.4K $868K --
Additions / Reductions -$321.2M $71.8M -$58.3M $5.3M --
Ending Cash (CF) $398.1M $705.8M $454.4M $490.5M --
 
Levered Free Cash Flow $137.5M $155.7M $128.2M $132.8M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $752.6M $716.8M $591.1M $829.9M $791.2M
Depreciation & Amoritzation $819.9M $735.8M $829.8M $648.6M $760.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $39.4M -$60.8M -$29.2M -$123.8M -$118.4M
Change in Inventories -$1.6M -$7.7M -$3.8M -$7.1M $4.1M
Cash From Operations $1.6B $1.4B $1.3B $1.2B $1.3B
 
Capital Expenditures $816.8M $682.8M $665.5M $637.5M $675.5M
Cash Acquisitions $106.9M $10.6M -$1.3M $4M $2.2M
Cash From Investing -$657.1M -$690M -$660M -$664.5M -$693.9M
 
Dividends Paid (Ex Special Dividend) $381.6M $395.7M $266.1M $317.7M $337.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$123M --
Repurchase of Common Stock $183.3M $320.7M $216.8M $151.2M $180.6M
Other Financing Activities -- -- -- $6M --
Cash From Financing -$684.1M -$1.1B -$668.3M -$619.3M -$572.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $239.7M -$434.7M -$5.5M -$60.3M -$16.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $765.3M $691.2M $654.8M $586.9M $575.1M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $578.6M $751.2M $771M $667.1M --
Depreciation & Amoritzation $829M $715.8M $740.1M $490.1M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $19.5M -$106.6M -$67.3M -$149.4M --
Change in Inventories -$16.7M -$5.3M $4.8M $563.4K --
Cash From Operations $1.4B $1.3B $1.2B $934.8M --
 
Capital Expenditures $666.7M $667.4M $620.8M $492.5M --
Cash Acquisitions $10.3M $322.2K $5.9M $225.4K --
Cash From Investing -$669.4M -$660.7M -$649M -$511.6M --
 
Dividends Paid (Ex Special Dividend) $260.3M $268.4M $322.9M $335.8M --
Special Dividend Paid -- -- -- $58.8K --
Long-Term Debt Issued -- $86.6M $43.3M -- --
Long-Term Debt Repaid -- -$311.5M -$43.3M -- --
Repurchase of Common Stock $306.1M $190.1M $163.8M $118.2M --
Other Financing Activities -- $1.4M $4.1M $567K --
Cash From Financing -$750.7M -$769.3M -$560.4M -$443.9M --
 
Beginning Cash (CF) $3.1B $2.8B $2.4B $1.9B --
Foreign Exchange Rate Adjustment $2.2M -$214.8K $326.2K -$788.8K --
Additions / Reductions -$41.7M -$135.5M $3.4M -$21.4M --
Ending Cash (CF) $3B $2.7B $2.4B $1.8B --
 
Levered Free Cash Flow $709.5M $627.3M $591.6M $442.3M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock