Financhill
Buy
64

HCA Quote, Financials, Valuation and Earnings

Last price:
$474.05
Seasonality move :
8.17%
Day range:
$468.10 - $475.45
52-week range:
$289.98 - $520.00
Dividend yield:
0.61%
P/E ratio:
18.32x
P/S ratio:
1.57x
P/B ratio:
--
Volume:
660.4K
Avg. volume:
1.4M
1-year change:
56.18%
Market cap:
$108.2B
Revenue:
$70.6B
EPS (TTM):
$25.88
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $51.5B $58.8B $60.2B $65B $70.6B
Revenue Growth (YoY) 0.38% 14.01% 2.52% 7.86% 8.67%
 
Cost of Revenues $44.3B $49.1B $51.2B $55.3B $60.1B
Gross Profit $7.3B $9.7B $9.1B $9.6B $10.5B
Gross Profit Margin 14.09% 16.47% 15.03% 14.82% 14.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$248M $1.7B $1.3B $17M $37M
Operating Expenses -- -- -- -- --
Operating Income $7.3B $9.7B $9.1B $9.6B $10.5B
 
Net Interest Expenses $1.6B $1.5B $1.7B $1.9B $2.1B
EBT. Incl. Unusual Items $5.4B $9.8B $8.6B $7.7B $8.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1B $2.1B $1.7B $1.6B $1.9B
Net Income to Company $4.4B $7.7B $6.8B $6.1B $6.7B
 
Minority Interest in Earnings $633M $765M $1.2B $849M $897M
Net Income to Common Excl Extra Items $4.4B $7.7B $6.8B $6.1B $6.7B
 
Basic EPS (Cont. Ops) $11.10 $21.51 $19.44 $19.24 $22.27
Diluted EPS (Cont. Ops) $10.93 $21.16 $19.15 $18.96 $22.00
Weighted Average Basic Share $338.3M $323.3M $290.3M $272.4M $258.6M
Weighted Average Diluted Share $343.6M $328.8M $294.7M $276.4M $261.8M
 
EBITDA $10B $12.5B $12B $12.7B $13.9B
EBIT $7.3B $9.7B $9.1B $9.6B $10.5B
 
Revenue (Reported) $51.5B $58.8B $60.2B $65B $70.6B
Operating Income (Reported) $7.3B $9.7B $9.1B $9.6B $10.5B
Operating Income (Adjusted) $7.3B $9.7B $9.1B $9.6B $10.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $15.3B $15B $16.2B $17.5B $19.2B
Revenue Growth (YoY) 14.76% -2% 8.3% 7.86% 9.57%
 
Cost of Revenues $12.8B $12.8B $14.1B $15.1B $16.2B
Gross Profit $2.5B $2.1B $2.1B $2.4B $3B
Gross Profit Margin 16.19% 14.31% 12.9% 13.78% 15.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.1B $7M $21M $11M --
Operating Expenses -- -- -- -- --
Operating Income $2.5B $2.1B $2.1B $2.4B $3B
 
Net Interest Expenses $388M $446M $483M $515M $561M
EBT. Incl. Unusual Items $3.2B $1.7B $1.6B $1.9B $2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $685M $360M $355M $424M $515M
Net Income to Company $2.5B $1.3B $1.3B $1.5B $1.9B
 
Minority Interest in Earnings $203M $210M $196M $212M $260M
Net Income to Common Excl Extra Items $2.5B $1.3B $1.3B $1.5B $1.9B
 
Basic EPS (Cont. Ops) $7.13 $3.97 $3.98 $4.95 $7.05
Diluted EPS (Cont. Ops) $7.00 $3.91 $3.92 $4.89 $6.96
Weighted Average Basic Share $318.1M $286M $271.2M $256.8M $232.9M
Weighted Average Diluted Share $324M $289.9M $275.4M $259.9M $236.2M
 
EBITDA $3.2B $2.9B $2.9B $3.3B $3.9B
EBIT $2.5B $2.1B $2.1B $2.4B $3B
 
Revenue (Reported) $15.3B $15B $16.2B $17.5B $19.2B
Operating Income (Reported) $2.5B $2.1B $2.1B $2.4B $3B
Operating Income (Adjusted) $2.5B $2.1B $2.1B $2.4B $3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $58B $59.8B $63.2B $69.6B $74.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $48.2B $50.8B $53.9B $59.1B $62.7B
Gross Profit $9.7B $9B $9.2B $10.5B $11.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.1B $523M $1.3B $257M --
Operating Expenses -- -- -- -- --
Operating Income $9.7B $9B $9.2B $10.5B $11.6B
 
Net Interest Expenses $1.5B $1.7B $1.9B $2B $2.2B
EBT. Incl. Unusual Items $9.3B $7.9B $8.7B $8.7B $9.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9B $1.7B $1.8B $1.9B $2B
Net Income to Company $7.4B $6.2B $6.9B $6.8B $7.3B
 
Minority Interest in Earnings $842M $817M $1.2B $903M $961M
Net Income to Common Excl Extra Items $7.4B $6.2B $6.9B $6.8B $7.3B
 
Basic EPS (Cont. Ops) $19.97 $17.96 $20.75 $22.61 $26.19
Diluted EPS (Cont. Ops) $19.64 $17.71 $20.34 $22.28 $25.88
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $12.5B $12B $12.3B $13.7B $15.1B
EBIT $9.7B $9B $9.2B $10.5B $11.6B
 
Revenue (Reported) $58B $59.8B $63.2B $69.6B $74.4B
Operating Income (Reported) $9.7B $9B $9.2B $10.5B $11.6B
Operating Income (Adjusted) $9.7B $9B $9.2B $10.5B $11.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $43.7B $44.7B $47.7B $52.3B $56.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $36.4B $38.1B $40.8B $44.6B $47.3B
Gross Profit $7.3B $6.6B $6.8B $7.7B $8.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.1B -$75M -$18M $222M $35M
Operating Expenses -- -- -- -- --
Operating Income $7.3B $6.6B $6.8B $7.7B $8.8B
 
Net Interest Expenses $1.2B $1.3B $1.4B $1.5B $1.7B
EBT. Incl. Unusual Items $7.2B $5.3B $5.4B $6.4B $7.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5B $1.1B $1.1B $1.4B $1.5B
Net Income to Company $5.7B $4.2B $4.2B $5B $5.6B
 
Minority Interest in Earnings $574M $626M $595M $649M $713M
Net Income to Common Excl Extra Items $5.7B $4.2B $4.2B $5B $5.6B
 
Basic EPS (Cont. Ops) $15.76 $12.12 $13.25 $16.56 $20.49
Diluted EPS (Cont. Ops) $15.51 $11.96 $13.06 $16.36 $20.24
Weighted Average Basic Share $984.4M $880.9M $822.6M $782.4M $719M
Weighted Average Diluted Share $1000M $893.3M $834.6M $792M $727.5M
 
EBITDA $9.4B $8.9B $9.1B $10.2B $11.4B
EBIT $7.3B $6.6B $6.8B $7.7B $8.8B
 
Revenue (Reported) $43.7B $44.7B $47.7B $52.3B $56.1B
Operating Income (Reported) $7.3B $6.6B $6.8B $7.7B $8.8B
Operating Income (Adjusted) $7.3B $6.6B $6.8B $7.7B $8.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.9B $1.6B $1B $1B $2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.1B $8.1B $8.9B $10B $10.8B
Inventory $2B $2B $2.1B $2B $1.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.5B $2B $1.8B $2B $2B
Total Current Assets $12.3B $13.5B $13.6B $14.9B $16.4B
 
Property Plant And Equipment $25.2B $26.2B $27.6B $29.9B $31.5B
Long-Term Investments $841M $930M $1.3B $1.3B $1.3B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $546M $598M $298M $184M $230M
Total Assets $47.5B $50.7B $52.4B $56.2B $59.5B
 
Accounts Payable $3.5B $4.1B $4.2B $4.2B $4.3B
Accrued Expenses $3.7B $3.9B $3.8B $4.4B $4.5B
Current Portion Of Long-Term Debt $209M $237M $370M $2.4B $4.7B
Current Portion Of Capital Lease Obligations $379M $392M $364M $363M $343M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8.7B $9.6B $9.9B $12.7B $15.2B
 
Long-Term Debt $32.5B $36.1B $39.5B $39.1B $40.2B
Capital Leases -- -- -- -- --
Total Liabilities $44.6B $49.3B $52.5B $55.2B $59B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -- -$404M -$490M -$425M -$387M
Common Equity $572M -$933M -$2.8B -$1.8B -$2.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.3B $2.4B $2.7B $2.8B $3.1B
Total Equity $2.9B $1.5B -$73M $1.1B $555M
 
Total Liabilities and Equity $47.5B $50.7B $52.4B $56.2B $59.5B
Cash and Short Terms $1.9B $1.6B $1B $1B $2B
Total Debt $32.7B $36.3B $39.8B $41.5B $44.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.1B $1.1B $994M $3B $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $8.4B $8.6B $9.2B $9.9B $10.4B
Inventory $2B $2B $2B $1.8B $1.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.8B $1.9B $2.2B $2.1B --
Total Current Assets $13.2B $13.5B $14.3B $16.7B $15.3B
 
Property Plant And Equipment $25.6B $27.1B $29.2B $31.2B $32.7B
Long-Term Investments $830M $816M $1.1B $1.3B $1.2B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $685M $461M $200M $309M --
Total Assets $49.6B $51.5B $54.6B $59.5B $59.7B
 
Accounts Payable $3.8B $4.2B $4.1B $4.2B $4.6B
Accrued Expenses $5.6B $5.4B $5.7B $6B --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.6B $9.8B $12.4B $14.9B $17.9B
 
Long-Term Debt $33.8B $39.3B $38.6B $40.2B $40.2B
Capital Leases -- -- -- -- --
Total Liabilities $47.7B $52.3B $54.2B $58.7B $61.9B
 
Common Stock $3M $3M $3M $3M $2M
Other Common Equity Adj -- -- -$491M -$378M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.5B $2.6B $2.8B $3B $3.2B
Total Equity $1.8B -$778M $357M $786M -$2.2B
 
Total Liabilities and Equity $49.6B $51.5B $54.6B $59.5B $59.7B
Cash and Short Terms $1.1B $1.1B $994M $3B $1.1B
Total Debt $34B $39.5B $41.1B $44.9B $46.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.4B $7.7B $6.8B $6.1B $6.7B
Depreciation & Amoritzation $2.7B $2.9B $3B $3.1B $3.3B
Stock-Based Compensation $362M $440M $341M $262M $360M
Change in Accounts Receivable $327M -$962M -$797M -$935M -$799M
Change in Inventories -$304M -$540M -$59M -$126M $334M
Cash From Operations $9.2B $9B $8.5B $9.4B $10.5B
 
Capital Expenditures $2.8B $3.6B $4.4B $4.7B $4.9B
Cash Acquisitions $568M $1.1B $224M $635M $266M
Cash From Investing -$3.4B -$2.6B -$3.4B -$5.3B -$4.9B
 
Dividends Paid (Ex Special Dividend) $153M $624M $653M $661M $690M
Special Dividend Paid
Long-Term Debt Issued $2.7B $4.3B $6.1B $3.2B $7.5B
Long-Term Debt Repaid -$3.4B -$3.9B -$2.8B -$1.9B -$4.3B
Repurchase of Common Stock $441M $8.2B $7B $3.8B $6B
Other Financing Activities -$866M -$1.1B -$1.3B -$917M -$1.1B
Cash From Financing -$4.7B -$6.7B -$5.7B -$4.1B -$4.6B
 
Beginning Cash (CF) $1.8B $1.5B $908M $935M $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B -$342M -$543M $27M $998M
Ending Cash (CF) $3B $1.1B $345M $969M $2.9B
 
Levered Free Cash Flow $6.4B $5.4B $4.1B $4.7B $5.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.5B $1.3B $1.3B $1.5B $1.9B
Depreciation & Amoritzation $716M $749M $769M $842M $889M
Stock-Based Compensation $115M $87M $72M $76M $104M
Change in Accounts Receivable -$745M $60M -$474M $340M $25M
Change in Inventories -$120M $515M $27M $252M $302M
Cash From Operations $2.3B $3B $2.5B $3.5B $4.4B
 
Capital Expenditures $889M $1.1B $1.1B $1.2B $1.3B
Cash Acquisitions $390M $60M $157M $93M $35M
Cash From Investing $640M -$546M -$1.3B -$1.4B -$1.4B
 
Dividends Paid (Ex Special Dividend) $151M $160M $162M $169M $166M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$800M $10M $2M $3B --
Long-Term Debt Repaid -$56M -$84M $337M -$2B --
Repurchase of Common Stock $2.3B $698M $1.1B $1.8B $2.5B
Other Financing Activities -$167M -$225M -$169M -$231M --
Cash From Financing -$3B -$2.3B -$1.1B -$110M -$3B
 
Beginning Cash (CF) $1B $999M $891M $2.9B $997M
Foreign Exchange Rate Adjustment -$7M -$16M -$6M $4M -$3M
Additions / Reductions -$93M $141M $29M $2.1B $58M
Ending Cash (CF) $927M $1.1B $914M $4.9B $1.1B
 
Levered Free Cash Flow $1.4B $1.9B $1.3B $2.3B $3.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $7.4B $6.2B $6.9B $6.8B $7.3B
Depreciation & Amoritzation $2.8B $2.9B $3B $3.2B $3.5B
Stock-Based Compensation $474M $357M $288M $332M $386M
Change in Accounts Receivable -$1.9B -$137M -$478M -$712M -$509M
Change in Inventories -$601M -$154M -$386M $332M $25M
Cash From Operations $2.9B $8.4B $9.3B $10.6B $12.8B
 
Capital Expenditures $3.1B $4.3B $4.9B $4.7B $4.7B
Cash Acquisitions $676M $793M $329M $578M $403M
Cash From Investing -$1.8B -$4.3B -$4.5B -$5.2B -$5B
 
Dividends Paid (Ex Special Dividend) $476M $645M $657M $685M $682M
Special Dividend Paid
Long-Term Debt Issued $4.3B $6B $3.4B $7.5B --
Long-Term Debt Repaid -$3.8B -$2.9B -$2.2B -$4B --
Repurchase of Common Stock $6.1B $7.6B $4.4B $5.3B $9.2B
Other Financing Activities -$1.1B -$1.1B -$1.2B -$976M --
Cash From Financing -$6.7B -$4.1B -$4.9B -$3.5B -$9.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.6B -$28M -$108M $2B -$1.9B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$200M $4.2B $4.4B $5.9B $8.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5.7B $4.2B $4.2B $5B $5.6B
Depreciation & Amoritzation $2.1B $2.2B $2.3B $2.5B $2.6B
Stock-Based Compensation $341M $258M $205M $275M $301M
Change in Accounts Receivable -$1.3B -$487M -$168M $55M $345M
Change in Inventories -$333M $53M -$274M $184M -$125M
Cash From Operations $6.5B $6B $6.8B $8B $10.3B
 
Capital Expenditures $2.4B $3.1B $3.6B $3.6B $3.5B
Cash Acquisitions $488M $176M $281M $224M $361M
Cash From Investing -$929M -$2.6B -$3.7B -$3.6B -$3.7B
 
Dividends Paid (Ex Special Dividend) $476M $497M $501M $525M $517M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.3B $6B $3.2B $7.5B $5.2B
Long-Term Debt Repaid -$3.8B -$2.8B -$2.1B -$4.2B -$5.7B
Repurchase of Common Stock $6.1B $5.5B $2.9B $4.3B $7.5B
Other Financing Activities -$780M -$812M -$762M -$821M -$563M
Cash From Financing -$6.3B -$3.8B -$3.1B -$2.4B -$7.6B
 
Beginning Cash (CF) $3.2B $4.2B $2.6B $5B $3B
Foreign Exchange Rate Adjustment -$4M -$33M $1M $4M $9M
Additions / Reductions -$766M -$452M -$17M $2B -$936M
Ending Cash (CF) $2.4B $3.7B $2.6B $7B $2.1B
 
Levered Free Cash Flow $4.1B $2.9B $3.2B $4.4B $6.8B

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock