Financhill
Buy
56

IHHHF Quote, Financials, Valuation and Earnings

Last price:
$1.19
Seasonality move :
1.53%
Day range:
$1.19 - $1.19
52-week range:
$1.19 - $1.19
Dividend yield:
1.89%
P/E ratio:
18.42x
P/S ratio:
2.12x
P/B ratio:
1.52x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$10.5B
Revenue:
$4.6B
EPS (TTM):
$0.06
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $3.6B $3.2B $4.1B $4.1B $4.6B
Revenue Growth (YoY) 25.78% -11.34% 29.91% -0.95% 12.1%
 
Cost of Revenues $1.1B $972.5M $1.2B $1.3B $1.4B
Gross Profit $2.5B $2.2B $2.9B $2.8B $3.2B
Gross Profit Margin 69.76% 69.43% 70% 69.44% 70.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $20.4M $15.9M $19.5M $20M $24.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.1B $1.9B $2.1B $2.2B $2.3B
Operating Income $433.1M $322M $757M $611.8M $933.2M
 
Net Interest Expenses $125M $103.5M $104.6M $99.1M $144.6M
EBT. Incl. Unusual Items $250.9M $134.7M $616.6M $504.5M $887.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $127M $85.9M $91.5M $130.1M $144.3M
Net Income to Company $250.9M $134.7M $616.6M $504.5M $887.5M
 
Minority Interest in Earnings $8.8M $19.7M -$75.8M -$22M -$96.2M
Net Income to Common Excl Extra Items $132.7M $68.6M $449.3M $352.3M $647M
 
Basic EPS (Cont. Ops) $0.01 $0.01 $0.05 $0.04 $0.07
Diluted EPS (Cont. Ops) $0.01 $0.01 $0.05 $0.04 $0.07
Weighted Average Basic Share $8.8B $8.8B $8.8B $8.8B $8.8B
Weighted Average Diluted Share $8.8B $8.8B $8.8B $8.8B $8.8B
 
EBITDA $712.6M $577.2M $1.1B $931.9M $1.4B
EBIT $386.4M $245.5M $723.8M $611.8M $1B
 
Revenue (Reported) $3.6B $3.2B $4.1B $4.1B $4.6B
Operating Income (Reported) $433.1M $322M $757M $611.8M $933.2M
Operating Income (Adjusted) $386.4M $245.5M $723.8M $611.8M $1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $836.6M $1.1B $1B $1.3B $1.3B
Revenue Growth (YoY) -7.99% 26.55% -3.27% 22.87% 0.75%
 
Cost of Revenues $247.8M $319.8M $312.5M $360.7M $357.2M
Gross Profit $588.8M $738.9M $711.5M $897.6M $910.5M
Gross Profit Margin 70.38% 69.79% 69.48% 71.34% 71.82%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.3M $4.9M $4.8M $7.1M $5.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $433.5M $568.2M $551.1M $678.8M $704.9M
Operating Income $155.3M $170.7M $160.4M $218.8M $205.5M
 
Net Interest Expenses $20.6M $25.3M $25.3M $37.1M $35M
EBT. Incl. Unusual Items $94.2M $146.9M $114.4M $218.8M $185.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.6M -$14.1M $42.1M $81M $38.6M
Net Income to Company $90.9M $142M $103.8M $207.1M $209.5M
 
Minority Interest in Earnings $182.1K -$29.9M -$16.2M -$22.9M -$26.5M
Net Income to Common Excl Extra Items $73.7M $131M $56.1M $114.9M $120M
 
Basic EPS (Cont. Ops) $0.01 $0.01 $0.01 $0.01 $0.01
Diluted EPS (Cont. Ops) $0.01 $0.01 $0.01 $0.01 $0.01
Weighted Average Basic Share $8.8B $8.8B $8.8B $8.8B $8.8B
Weighted Average Diluted Share $8.8B $8.8B $8.8B $8.8B $8.8B
 
EBITDA $205.2M $258.5M $220.5M $349.4M $305.5M
EBIT $117.5M $172.1M $142.6M $259.2M $219.2M
 
Revenue (Reported) $836.6M $1.1B $1B $1.3B $1.3B
Operating Income (Reported) $155.3M $170.7M $160.4M $218.8M $205.5M
Operating Income (Adjusted) $117.5M $172.1M $142.6M $259.2M $219.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.2B $4B $4.1B $4.5B $4.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $972.6M $1.2B $1.2B $1.3B $1.4B
Gross Profit $2.2B $2.8B $2.8B $3.2B $3.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.5M $18.3M $19.9M $24.1M $24.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2B $2.1B $2.1B $2.3B $2.7B
Operating Income $220.3M $724.2M $700.2M $918.1M $772.6M
 
Net Interest Expenses $110.1M $109.4M $86.1M $134.8M $148.3M
EBT. Incl. Unusual Items $26.5M $613.8M $627.9M $791.8M $721.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $84M $93.6M $126.2M $211.6M $47.9M
Net Income to Company $25.4M $602.7M $619.4M $779M $760.9M
 
Minority Interest in Earnings $37.2M -$77.7M -$78.9M -$40M -$104.8M
Net Income to Common Excl Extra Items -$20.3M $442.4M $422.8M $540.2M $569.1M
 
Basic EPS (Cont. Ops) -$0.00 $0.05 $0.05 $0.06 $0.06
Diluted EPS (Cont. Ops) -$0.00 $0.05 $0.05 $0.06 $0.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $475.6M $1.1B $1B $1.3B $1.2B
EBIT $143M $726.8M $722.8M $933.6M $875.9M
 
Revenue (Reported) $3.2B $4B $4.1B $4.5B $4.9B
Operating Income (Reported) $220.3M $724.2M $700.2M $918.1M $772.6M
Operating Income (Adjusted) $143M $726.8M $722.8M $933.6M $875.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.3B $3.1B $3B $3.5B $3.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $696.1M $919.8M $926.1M $1B $1.1B
Gross Profit $1.6B $2.1B $2.1B $2.4B $2.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.6M $14.1M $14.6M $18.7M $18.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4B $1.6B $1.6B $1.7B $2.1B
Operating Income $129M $525.7M $469.7M $776.2M $607M
 
Net Interest Expenses $76.6M $82.6M $64M $100.5M $104.3M
EBT. Incl. Unusual Items -$20.5M $452.9M $464.5M $747.1M $572.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $46.6M $53.3M $87.4M $170.5M $72.3M
Net Income to Company -$22.2M $445.8M $448.6M $723.1M $596.4M
 
Minority Interest in Earnings $37.1M -$59.2M -$62.6M -$78.3M -$86M
Net Income to Common Excl Extra Items -$30M $340.4M $314.4M $498.4M $414.2M
 
Basic EPS (Cont. Ops) -$0.01 $0.04 $0.03 $0.06 $0.05
Diluted EPS (Cont. Ops) -$0.01 $0.04 $0.03 $0.06 $0.05
Weighted Average Basic Share $26.3B $26.3B $26.4B $26.4B $26.4B
Weighted Average Diluted Share $26.3B $26.3B $26.4B $26.4B $26.4B
 
EBITDA $308.8M $818.4M $776.1M $1.1B $947.1M
EBIT $61.6M $537.4M $536.4M $854.3M $683.2M
 
Revenue (Reported) $2.3B $3.1B $3B $3.5B $3.8B
Operating Income (Reported) $129M $525.7M $469.7M $776.2M $607M
Operating Income (Adjusted) $61.6M $537.4M $536.4M $854.3M $683.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.1B $1B $745.6M $414.7M $511.8M
Short Term Investments $83.7M $104.6M $81.6M $56.6M $62M
Accounts Receivable, Net $449.8M $406.3M $515.7M $500.4M $551.5M
Inventory $105.7M $126.3M $126.6M $135.1M $156.1M
Prepaid Expenses $39.3M $44.7M $57.2M $63.6M $87.3M
Other Current Assets -- -- -- -- --
Total Current Assets $1.9B $1.8B $2B $1.9B $1.5B
 
Property Plant And Equipment $4.4B $4.5B $4.2B $4.2B $4.5B
Long-Term Investments -- -- -- -- --
Goodwill $3.1B $3B $2.9B $3B $3.1B
Other Intangibles $506.2M $492.9M $484.4M $620.8M $642.7M
Other Long-Term Assets -- -- -- -- --
Total Assets $11B $11B $10.9B $11B $10.9B
 
Accounts Payable $328M $309.3M $362.8M $395.2M $422.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $54.1M $59.7M $52.3M $50.6M $53.8M
Other Current Liabilities $216.5M $248.7M $161.6M $121.3M $177.2M
Total Current Liabilities $1.3B $1.4B $1.4B $1.6B $1.6B
 
Long-Term Debt $2B $2.1B $1.8B $1.7B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $4.1B $4.3B $4.4B $4.4B $3.9B
 
Common Stock $4.7B $4.8B $4.7B $4.5B $4.3B
Other Common Equity Adj -- -- -- -- --
Common Equity $6B $5.9B $5.9B $5.9B $6.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $874.6M $776.8M $644.9M $672.8M $705.7M
Total Equity $6.8B $6.7B $6.5B $6.6B $7B
 
Total Liabilities and Equity $11B $11B $10.9B $11B $10.9B
Cash and Short Terms $1.2B $1.1B $827.2M $471.3M $573.9M
Total Debt $2.2B $2.4B $2.1B $2.1B $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1B $961.8M $737.1M $701.4M $359.4M
Short Term Investments $94.4M $105.3M $56.1M $62.4M $152.5M
Accounts Receivable, Net $493.9M $604.9M $522.6M $673.3M $782M
Inventory $118.7M $132.1M $129.3M $156.4M $171.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $32M -- --
Total Current Assets $1.7B $1.8B $1.6B $1.7B $1.5B
 
Property Plant And Equipment $4.4B $4.3B $4.1B $4.2B $5B
Long-Term Investments -- -- -- -- --
Goodwill $2.9B $3B $2.9B $3B $3.2B
Other Intangibles $467.7M $495.2M $596.5M $621.2M $713.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $10.6B $10.8B $10.4B $10.7B $11.8B
 
Accounts Payable $915.8M $910.2M $856.6M $1.1B $1.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $57.2M $52M $52.6M $53.1M $61.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.4B $1.4B $1.4B $1.8B $1.8B
 
Long-Term Debt $2B $1.7B $1.7B $1.4B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $4.2B $4.2B $4.1B $4B $4.1B
 
Common Stock $4.7B $4.7B $4.2B $4.2B $4.8B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $779.3M $707M $690.9M $706.8M $726.7M
Total Equity $6.4B $6.6B $6.3B $6.6B $7.6B
 
Total Liabilities and Equity $10.6B $10.8B $10.4B $10.7B $11.8B
Cash and Short Terms $1.1B $1.1B $793.2M $763.8M $511.9M
Total Debt $2.3B $2.1B $2B $1.9B $1.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $250.9M $134.7M $616.6M $504.5M $887.5M
Depreciation & Amoritzation $326.2M $331.7M $317.7M $320.1M $331M
Stock-Based Compensation $12.3M $5.6M $1.4M $755.2K $1.7M
Change in Accounts Receivable -$42.2M -$31.5M -$249.6M -$132M -$120.6M
Change in Inventories -$1.3M -$25.2M -$33.6M -$25.3M -$42.9M
Cash From Operations $589M $580.4M $852.1M $834.6M $824M
 
Capital Expenditures $260.4M $214.7M $258.3M $390.5M $426M
Cash Acquisitions -$492.1M -$261.7M $47.3M -$11.4M $198.3M
Cash From Investing -$624.3M -$493.3M -$198.2M -$421.9M -$205.2M
 
Dividends Paid (Ex Special Dividend) -$63.3M -$83.3M -$84.7M -$120.2M -$388M
Special Dividend Paid
Long-Term Debt Issued $817.7M $756.9M $683.7M $1B $1.5B
Long-Term Debt Repaid -$1.1B -$617.1M -$814M -$848.1M -$1.7B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$150.7M -$22.7M -$20.9M -$526.7M -$156.2M
Cash From Financing -$701.5M -$204.2M -$435.2M -$664.4M -$876.4M
 
Beginning Cash (CF) $1.4B $627.1M $1B $1.1B $802.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$736.8M -$117.1M $218.6M -$251.7M -$257.6M
Ending Cash (CF) $635.7M $537.5M $1.2B $833.4M $504.4M
 
Levered Free Cash Flow $328.6M $365.7M $593.8M $444M $398M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $156.9M $170.8M $55.9M $164.5M --
Depreciation & Amoritzation $82.1M $41.1M $87.8M $88M --
Stock-Based Compensation $872.8K $144.3K $517.5K $179K --
Change in Accounts Receivable -$2.7M -$78.3M -$75.5M $9M --
Change in Inventories -$4.3M -$15.9M -$6.9M $327.4K --
Cash From Operations $184.4M $282.9M $210M $201.6M --
 
Capital Expenditures $61.2M $97.3M $103.1M $112.6M --
Cash Acquisitions -$39.1M $46.5M -$235.6K -$2.6M --
Cash From Investing -$114.9M -$37.9M -$98M -$124M --
 
Dividends Paid (Ex Special Dividend) $137.5K $34.7M $34.5M -$72.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $122.4M $363.3M $253.2M $523.1M --
Long-Term Debt Repaid -$128.9M -$289M -$226.7M -$590.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $114K -$267.3K -$10.9M -$67.9M --
Cash From Financing -$86.6M $25.1M -$16.1M -$250.1M --
 
Beginning Cash (CF) $533.4M $951.6M $754.1M $701M --
Foreign Exchange Rate Adjustment $22.2M -$30M -$40.7M -$35.9M --
Additions / Reductions -$17M $270.2M $95.9M -$172.5M --
Ending Cash (CF) $537.5M $1.2B $833.4M $504.4M --
 
Levered Free Cash Flow $123.3M $185.6M $106.8M $89M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $25.4M $602.7M $619.4M $779M $760.9M
Depreciation & Amoritzation $335.8M $358.7M $273.3M $330.8M $363M
Stock-Based Compensation $7.1M $2.2M $382.1K $2M $1.1M
Change in Accounts Receivable -$55.9M -$174.1M -$134.8M -$205.1M -$326.4M
Change in Inventories -$22.5M -$22M -$34.3M -$50.1M -$19.9M
Cash From Operations $574.4M $753.6M $907.5M $832.4M $887.4M
 
Capital Expenditures $236.2M $222.2M $384.7M $416.5M $572.3M
Cash Acquisitions -$223M -$38.3M $35.3M $200.6M -$54.9M
Cash From Investing -$507.7M -$275.2M -$361.7M -$179.2M -$698.9M
 
Dividends Paid (Ex Special Dividend) -$83.6M -$119.3M -$120M -$281.3M -$181M
Special Dividend Paid
Long-Term Debt Issued $810.4M $442.9M $1.1B $1.3B $1.1B
Long-Term Debt Repaid -$655.5M -$654M -$910.5M -$1.3B -$1.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$24M -$20.6M -$516.1M -- -$72.2M
Cash From Financing -$160.5M -$547M -$623.2M -$642.4M -$572.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$93.8M -$68.6M -$77.3M $10.8M -$383.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $338.3M $531.4M $522.8M $415.9M $315.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $134.7M $616.6M $504.5M $887.5M $596.4M
Depreciation & Amoritzation $331.7M $317.7M $320.1M $331M $275M
Stock-Based Compensation $5.6M $1.4M $755.2K $1.7M $898.6K
Change in Accounts Receivable -$31.5M -$249.6M -$132M -$120.6M -$335.4M
Change in Inventories -$25.2M -$33.6M -$25.3M -$42.9M -$20.2M
Cash From Operations $580.4M $852.1M $834.6M $824M $685.8M
 
Capital Expenditures $214.7M $258.3M $390.5M $426M $459.6M
Cash Acquisitions -$261.7M $47.3M -$11.4M $198.3M -$52.3M
Cash From Investing -$493.3M -$198.2M -$421.9M -$205.2M -$574.8M
 
Dividends Paid (Ex Special Dividend) -$83.3M -$84.7M -$120.2M -$388M -$108.7M
Special Dividend Paid -- -- -- $20.8K --
Long-Term Debt Issued $756.9M $683.7M $1B $1.5B $617.3M
Long-Term Debt Repaid -$617.1M -$814M -$848.1M -$1.7B -$573.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$22.7M -$20.9M -$526.7M -$156.2M -$4.3M
Cash From Financing -$204.2M -$435.2M -$664.4M -$876.4M -$322.1M
 
Beginning Cash (CF) $2.5B $2.7B $4.1B $3.4B $1.2B
Foreign Exchange Rate Adjustment $27.5M -$20.5M -$84.4M -$40.7M $6.3M
Additions / Reductions -$117.1M $218.6M -$251.7M -$257.6M -$211.2M
Ending Cash (CF) $2.4B $3.3B $3.7B $3.1B $1.1B
 
Levered Free Cash Flow $365.7M $593.8M $444M $398M $226.2M

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