Financhill
Sell
19

HXPLF Quote, Financials, Valuation and Earnings

Last price:
$9.09
Seasonality move :
-11.66%
Day range:
$9.09 - $9.09
52-week range:
$8.86 - $12.94
Dividend yield:
4.03%
P/E ratio:
13.86x
P/S ratio:
1.60x
P/B ratio:
2.17x
Volume:
--
Avg. volume:
723
1-year change:
-19.63%
Market cap:
$3.1B
Revenue:
$2.1B
EPS (TTM):
$0.66
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.6B $1.5B $1.9B $2.2B $2.1B
Revenue Growth (YoY) 3.48% -10.69% 27.53% 18.6% -6.1%
 
Cost of Revenues $1.3B $1.1B $1.5B $1.8B $1.6B
Gross Profit $325.9M $319.8M $405.8M $433.1M $459M
Gross Profit Margin 19.85% 21.81% 21.7% 19.53% 22.05%
 
R&D Expenses $11.1M $10.6M $13M $13.7M $14.4M
Selling, General & Admin $99.7M $98.7M $81.6M $96.5M $108.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $109.6M $108.5M $46.6M $105.1M $121.3M
Operating Income $216.3M $211.4M $359.2M $328M $337.8M
 
Net Interest Expenses $3.6M $8.6M $5.6M $8.2M $16.9M
EBT. Incl. Unusual Items $212.6M $202.6M $354.1M $323.4M $316M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49.3M $48.7M $78.6M $75.9M $77.6M
Net Income to Company $216.3M $211.4M $359.2M $328M $337.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $163.2M $153.9M $275.5M $247.6M $238.4M
 
Basic EPS (Cont. Ops) $0.47 $0.45 $0.80 $0.72 $0.69
Diluted EPS (Cont. Ops) $0.47 $0.45 $0.80 $0.72 $0.69
Weighted Average Basic Share $344.2M $344.2M $344.4M $344.4M $344.4M
Weighted Average Diluted Share $344.2M $344.2M $344.4M $344.4M $344.4M
 
EBITDA $265M $256.8M $414.2M $382.2M $389.2M
EBIT $217.7M $208.7M $359.2M $333.1M $337.9M
 
Revenue (Reported) $1.6B $1.5B $1.9B $2.2B $2.1B
Operating Income (Reported) $216.3M $211.4M $359.2M $328M $337.8M
Operating Income (Adjusted) $217.7M $208.7M $359.2M $333.1M $337.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $375.9M $475.6M $564.7M $506.3M $479.6M
Revenue Growth (YoY) -15.1% 26.53% 18.73% -10.35% -5.27%
 
Cost of Revenues $285.7M $379.8M $458.2M $391.2M $375.5M
Gross Profit $90.3M $95.9M $106.5M $115M $104.1M
Gross Profit Margin 24.01% 20.16% 18.87% 22.73% 21.7%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.3M $21.1M $26.6M $28.8M $27M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $23.3M -$32.1M $26.6M $28.8M $27M
Operating Income $67M $127.9M $79.9M $86.2M $77.1M
 
Net Interest Expenses $3.6M $810.5K $1.8M $3.6M $4.9M
EBT. Incl. Unusual Items $63.4M $127.1M $78.1M $82.6M $72.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.2M $29.8M $19.5M $20.5M $18.3M
Net Income to Company $77.8M $119.1M $53.6M $69.4M $66.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $48.1M $97.4M $58.7M $62.1M $53.9M
 
Basic EPS (Cont. Ops) $0.14 $0.28 $0.17 $0.18 $0.16
Diluted EPS (Cont. Ops) $0.14 $0.28 $0.17 $0.18 $0.16
Weighted Average Basic Share $344.2M $344.4M $344.4M $344.4M $344.4M
Weighted Average Diluted Share $344.2M $344.4M $344.4M $344.4M $344.4M
 
EBITDA $67M $127.9M $79.9M $86.2M $77.1M
EBIT $67M $127.9M $79.9M $86.2M $77.1M
 
Revenue (Reported) $375.9M $475.6M $564.7M $506.3M $479.6M
Operating Income (Reported) $67M $127.9M $79.9M $86.2M $77.1M
Operating Income (Adjusted) $67M $127.9M $79.9M $86.2M $77.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.5B $1.8B $2.2B $2.1B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.4B $1.7B $1.7B $1.5B
Gross Profit $295.4M $408.9M $421.6M $458.2M $436.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $99.9M $80.7M $94.2M $104.5M $102.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $109.6M $37.9M $112.3M $112.5M $115.4M
Operating Income $185.8M $371M $309.4M $345.7M $320.9M
 
Net Interest Expenses $7.4M $6.8M $3.5M $22.6M $13M
EBT. Incl. Unusual Items $178.4M $364.1M $306.4M $326.4M $303.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $40.5M $86M $67M $77.2M $77.1M
Net Income to Company $224.7M -- $277.9M $348.8M $342M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $137.9M $278.1M $239.4M $249.2M $226M
 
Basic EPS (Cont. Ops) $0.40 $0.81 $0.70 $0.72 $0.66
Diluted EPS (Cont. Ops) $0.40 $0.81 $0.70 $0.72 $0.66
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $201.2M $368.2M $309.4M $350.4M $321M
EBIT $187.2M $368.2M $309.4M $350.4M $321M
 
Revenue (Reported) $1.5B $1.8B $2.2B $2.1B $2B
Operating Income (Reported) $185.8M $371M $309.4M $345.7M $320.9M
Operating Income (Adjusted) $187.2M $368.2M $309.4M $350.4M $321M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.1B $1.4B $1.7B $1.6B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $844.8M $1.1B $1.4B $1.3B $1.2B
Gross Profit $225.8M $313.2M $328.6M $354.7M $331.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $84.1M $67.7M $80M $87.8M $81.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $84.1M $14.5M $80M $87.8M $81.9M
Operating Income $141.8M $298.6M $248.6M $266.9M $249.8M
 
Net Interest Expenses $5.5M $3.4M $2M $16.3M $12.3M
EBT. Incl. Unusual Items $136.3M $295.2M $247.2M $250.6M $237.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $33.4M $70.2M $58.3M $59.8M $59.2M
Net Income to Company $162.1M $281M $199.7M $220.5M $224.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $102.9M $225M $188.9M $190.8M $178.2M
 
Basic EPS (Cont. Ops) $0.30 $0.65 $0.55 $0.55 $0.52
Diluted EPS (Cont. Ops) $0.30 $0.65 $0.55 $0.55 $0.52
Weighted Average Basic Share $1B $1B $1B $1B $1B
Weighted Average Diluted Share $1B $1B $1B $1B $1B
 
EBITDA $155.8M $298.6M $248.6M $266.9M $249.8M
EBIT $141.8M $298.6M $248.6M $266.9M $249.8M
 
Revenue (Reported) $1.1B $1.4B $1.7B $1.6B $1.5B
Operating Income (Reported) $141.8M $298.6M $248.6M $266.9M $249.8M
Operating Income (Adjusted) $141.8M $298.6M $248.6M $266.9M $249.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $173.8M $146.5M $145.9M $147.8M $109.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $212.2M $213M $265.4M $295.3M $255.8M
Inventory $148.9M $133.6M $192.2M $235.4M $207.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $568.1M $519.7M $633M $722.8M $636.1M
 
Property Plant And Equipment $281.7M $276.1M $268.6M $310.1M $347.7M
Long-Term Investments -- -- -- -- --
Goodwill $933.5M $968M $1B $1.1B $1.2B
Other Intangibles $75.6M $70.2M $70.4M $75.3M $82.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.9B $1.8B $2B $2.3B $2.2B
 
Accounts Payable $209M $219.3M $268.7M $298.5M $271.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $10.4M $10.7M $10.5M $9.6M $11.6M
Other Current Liabilities $48.2M $9.4M $7.5M $8.7M $9.9M
Total Current Liabilities $453.6M $319.7M $584.3M $645M $588.3M
 
Long-Term Debt $257.9M $294.3M -- $143.3M $34.8M
Capital Leases -- -- -- -- --
Total Liabilities $820.7M $725.4M $697.8M $938.9M $787.7M
 
Common Stock $7.4M $8.4M $7.6M $6.6M $6.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $1B $1.1B $1.3B $1.3B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1B $1.1B $1.3B $1.3B $1.4B
 
Total Liabilities and Equity $1.9B $1.8B $2B $2.3B $2.2B
Cash and Short Terms $173.8M $146.5M $145.9M $147.8M $109.6M
Total Debt $381.2M $294.3M $201.7M $380.3M $221.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $129.3M $122.5M $150.3M $118.2M $78.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $227.4M $300.3M $337.7M $300.3M $297.6M
Inventory $129.5M $191.2M $250.6M $213.1M $220.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $509.9M $711.8M $782.1M $679.1M $637.4M
 
Property Plant And Equipment $272.7M $271.2M $281.1M $321.6M $358.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.8B $2.1B $2.1B $2.2B $2.2B
 
Accounts Payable $188.4M $276.6M $309.8M $268M $241.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $31.7M $34.3M $31.8M $37.1M $28.9M
Total Current Liabilities $376.3M $386.7M $710.6M $593.5M $638.5M
 
Long-Term Debt -- -- $100M -- --
Capital Leases -- -- -- -- --
Total Liabilities $654.3M $829.6M $906.8M $825.3M $806.1M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $1.2B $1.2B $1.4B $1.4B
 
Total Liabilities and Equity $1.8B $2.1B $2.1B $2.2B $2.2B
Cash and Short Terms $129.3M $122.5M $150.3M $118.2M $78.4M
Total Debt $298.7M $364.6M $399.3M $322.6M $322.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $216.3M $211.4M $359.2M $328M $337.8M
Depreciation & Amoritzation $47.3M $48.1M $55M $49.1M $51.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $68.7M $29.8M -$99.9M -$47.3M $78.1M
Change in Inventories -- -- -- -- --
Cash From Operations $249.9M $259.5M $281.1M $258.5M $332.9M
 
Capital Expenditures $30.3M $27.6M $35.5M $65.7M $64.6M
Cash Acquisitions -$233.3M -$45M -$65.2M -$150.8M -$19.9M
Cash From Investing -$263.6M -$72.6M -$100.7M -$216.5M -$84.5M
 
Dividends Paid (Ex Special Dividend) -$81.9M -$86.5M -$92.5M -$206.1M -$117.5M
Special Dividend Paid
Long-Term Debt Issued $284.8M $220.2M $228.2M $256.8M $46.5M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$148M -$341.3M -$284.5M -$30.4M -$197.8M
Cash From Financing $45.2M -$216.1M -$159.6M $10.4M -$279M
 
Beginning Cash (CF) $123.2M $177.4M $140.2M $131.6M $145.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $31.5M -$29.2M $20.8M $52.4M -$30.6M
Ending Cash (CF) $171.9M $131.1M $154.2M $153.6M $104.2M
 
Levered Free Cash Flow $219.7M $231.9M $245.6M $192.8M $268.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $49.3M $78.1M $128.3M $117.3M --
Depreciation & Amoritzation $48.1M -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $92.2M $148M $148.3M $124.2M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $1.5M $2M -$113.9M -$20.4M --
Cash From Investing -$5.9M -$11.6M -$140M -$39.7M --
 
Dividends Paid (Ex Special Dividend) -- -$831.3K -$8.9M -$2.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$191.8M -$332M -$242.6M -$116.9M --
Cash From Financing -$66.5M -$115.4M -$4.7M -$82.8M --
 
Beginning Cash (CF) $130.9M $124.7M $159.7M $119.6M --
Foreign Exchange Rate Adjustment -$13.6M $7.2M -$15.3M -$19.9M --
Additions / Reductions $19.9M $21M $3.6M $1.8M --
Ending Cash (CF) $131.1M $154.2M $153.6M $104.2M --
 
Levered Free Cash Flow $92.2M $148M $148.3M $124.2M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $224.7M -- $277.9M $348.8M $342M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $252.3M $225.4M $258.2M $357M $273.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$51.3M -$65.6M -$34.9M -$113.5M -$20M
Cash From Investing -$82.5M -$95M -$88M -$184.8M -$80.4M
 
Dividends Paid (Ex Special Dividend) -$1.2M -$91.7M -$198M -$124.3M -$201.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$482.6M -$144.3M -$119.8M -$323.6M -$62M
Cash From Financing -$208.7M -$110.7M -$100.3M -$201M -$227.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$38.9M $19.6M $69.9M -$28.7M -$34.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $252.3M $225.4M $258.2M $357M $273.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $211.4M $359.2M $328M $337.8M $224.7M
Depreciation & Amoritzation $48.1M -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $259.5M $281.1M $258.5M $332.9M $149M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$45M -$65.2M -$150.8M -$19.9M $385.5K
Cash From Investing -$72.6M -$100.7M -$216.5M -$84.5M -$40.8M
 
Dividends Paid (Ex Special Dividend) -- -$92.5M -$206.1M -$117.5M -$199.5M
Special Dividend Paid -- -- -- -- $183.1K
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$341.3M -$284.5M -$30.4M -$197.8M $54.8M
Cash From Financing -$216.1M -$159.6M $10.4M -$279M -$144.6M
 
Beginning Cash (CF) $633.6M $503M $652.7M $527.7M $340.8M
Foreign Exchange Rate Adjustment -$17.1M -$6.8M -$30.4M -$10.8M $6.3M
Additions / Reductions -$29.2M $20.8M $52.4M -$30.6M -$36.4M
Ending Cash (CF) $595.8M $513.9M $664.6M $484M $310.6M
 
Levered Free Cash Flow $259.5M $281.1M $258.5M $332.9M $149M

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