Financhill
Sell
42

HSIC Quote, Financials, Valuation and Earnings

Last price:
$69.81
Seasonality move :
4.99%
Day range:
$68.43 - $70.33
52-week range:
$63.67 - $82.63
Dividend yield:
0%
P/E ratio:
28.61x
P/S ratio:
0.72x
P/B ratio:
2.49x
Volume:
2.6M
Avg. volume:
1.8M
1-year change:
-4.88%
Market cap:
$8.7B
Revenue:
$12.3B
EPS (TTM):
$2.44
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $10B $10.1B $12.4B $12.6B $12.3B
Revenue Growth (YoY) 6.03% 1.34% 22.55% 1.98% -2.44%
 
Cost of Revenues $6.9B $7.3B $8.7B $8.8B $8.5B
Gross Profit $3.1B $2.8B $3.7B $3.8B $3.9B
Gross Profit Margin 30.95% 27.81% 29.63% 30.29% 31.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4B $2.2B $2.6B $2.8B $3B
Other Inc / (Exp) -$17.6M -$36M -$8M -$130M -$83M
Operating Expenses $2.4B $2.2B $2.8B $3B $3.2B
Operating Income $733M $567.4M $860M $878M $695M
 
Net Interest Expenses $35M $31.5M $21M $27M $70M
EBT. Incl. Unusual Items $680.3M $499.9M $831M $721M $542M
Earnings of Discontinued Ops. -$6.3M $986K -- -- --
Income Tax Expense $159.5M $95.4M $198M $170M $120M
Net Income to Company $725.5M $418.4M $660M $566M $436M
 
Minority Interest in Earnings -$24.4M -$15.6M -$29M -$28M -$20M
Net Income to Common Excl Extra Items $694.7M $403.8M $631M $538M $416M
 
Basic EPS (Cont. Ops) $4.70 $2.83 $4.51 $3.95 $3.18
Diluted EPS (Cont. Ops) $4.65 $2.82 $4.45 $3.91 $3.16
Weighted Average Basic Share $147.8M $142.5M $140.1M $136.1M $130.6M
Weighted Average Diluted Share $149.3M $143.4M $141.8M $137.8M $131.7M
 
EBITDA $916M $726.8M $1.1B $968M $877M
EBIT $731.1M $541.3M $858M $756M $629M
 
Revenue (Reported) $10B $10.1B $12.4B $12.6B $12.3B
Operating Income (Reported) $733M $567.4M $860M $878M $695M
Operating Income (Adjusted) $731.1M $541.3M $858M $756M $629M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.8B $3.2B $3.1B $3.2B $3.2B
Revenue Growth (YoY) 13.21% 11.9% -3.49% 3.1% 0.38%
 
Cost of Revenues $2.1B $2.3B $2.2B $2.2B $2.2B
Gross Profit $754.3M $912M $914M $995M $993M
Gross Profit Margin 26.56% 28.7% 29.8% 31.47% 31.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $559.6M $657M $648M $725M $724M
Other Inc / (Exp) -$8.7M -- -$9M -$13M -$50M
Operating Expenses $559.6M $701M $693M $784M $788M
Operating Income $194.7M $211M $221M $211M $205M
 
Net Interest Expenses $8.8M $5M $7M $19M $27M
EBT. Incl. Unusual Items $177.2M $206M $205M $179M $128M
Earnings of Discontinued Ops. -$29K -- -- -- --
Income Tax Expense $29M $50M $46M $39M $32M
Net Income to Company $151.8M $169M $162M $143M $99M
 
Minority Interest in Earnings -$10.1M -$7M -$12M -$6M --
Net Income to Common Excl Extra Items $141.7M $162M $150M $137M $99M
 
Basic EPS (Cont. Ops) $1.00 $1.16 $1.10 $1.06 $0.79
Diluted EPS (Cont. Ops) $0.99 $1.15 $1.09 $1.05 $0.78
Weighted Average Basic Share $142.4M $139.4M $135.6M $130.4M $126.1M
Weighted Average Diluted Share $143.1M $141.1M $137.1M $131.4M $127.1M
 
EBITDA $232.8M $265M $265M $273M $236M
EBIT $188.3M $213M $213M $204M $162M
 
Revenue (Reported) $2.8B $3.2B $3.1B $3.2B $3.2B
Operating Income (Reported) $194.7M $211M $221M $211M $205M
Operating Income (Adjusted) $188.3M $213M $213M $204M $162M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9.6B $12.2B $12.6B $12.7B $12.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.9B $8.7B $8.8B $8.8B $8.6B
Gross Profit $2.8B $3.6B $3.8B $3.9B $3.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.6B $2.7B $2.9B $3.1B
Other Inc / (Exp) -$29.8M -$9M -$14M -$182M -$96M
Operating Expenses $2.2B $2.7B $2.9B $3.1B $3.3B
Operating Income $577.1M $840.6M $890M $828M $599M
 
Net Interest Expenses $27.9M $24.6M $24M $55M $102M
EBT. Incl. Unusual Items $519.4M $806.9M $852M $591M $401M
Earnings of Discontinued Ops. -$473K $712K -- -- --
Income Tax Expense $108.2M $183.4M $199M $134M $98M
Net Income to Company $609M $654.6M $667M $470M $319M
 
Minority Interest in Earnings -$17.5M -$28.7M -$29M -$25M -$5M
Net Income to Common Excl Extra Items $591M $626.6M $638M $445M $314M
 
Basic EPS (Cont. Ops) $4.10 $4.44 $4.64 $3.41 $2.46
Diluted EPS (Cont. Ops) $4.06 $4.41 $4.60 $3.38 $2.44
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $745.4M $1B $1.1B $893M $815M
EBIT $558.2M $838.9M $882M $661M $526M
 
Revenue (Reported) $9.6B $12.2B $12.6B $12.7B $12.5B
Operating Income (Reported) $577.1M $840.6M $890M $828M $599M
Operating Income (Adjusted) $558.2M $838.9M $882M $661M $526M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7B $9.1B $9.3B $9.3B $9.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5B $6.4B $6.4B $6.4B $6.5B
Gross Profit $2B $2.7B $2.8B $2.9B $3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.9B $2B $2.1B $2.3B
Other Inc / (Exp) -$29.9M -$3M -$9M -$61M -$74M
Operating Expenses $1.6B $2B $2.1B $2.3B $2.5B
Operating Income $381.8M $655M $685M $635M $539M
 
Net Interest Expenses $21.9M $15M $18M $46M $78M
EBT. Incl. Unusual Items $330M $637M $658M $528M $387M
Earnings of Discontinued Ops. $274K -- -- -- --
Income Tax Expense $66M $154M $155M $119M $97M
Net Income to Company $271.8M $508M $515M $419M $302M
 
Minority Interest in Earnings -$10.9M -$24M -$24M -$21M -$6M
Net Income to Common Excl Extra Items $261.2M $484M $491M $398M $296M
 
Basic EPS (Cont. Ops) $1.83 $3.44 $3.58 $3.05 $2.32
Diluted EPS (Cont. Ops) $1.82 $3.41 $3.55 $3.02 $2.30
Weighted Average Basic Share $427.7M $422M $410.3M $392.7M $382.6M
Weighted Average Diluted Share $428.5M $426.1M $415.2M $396.4M $385.5M
 
EBITDA $497.9M $808M $841M $766M $704M
EBIT $359.4M $657M $681M $586M $483M
 
Revenue (Reported) $7B $9.1B $9.3B $9.3B $9.5B
Operating Income (Reported) $381.8M $655M $685M $635M $539M
Operating Income (Adjusted) $359.4M $657M $681M $586M $483M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $106.1M $421.2M $118M $117M $171M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $1.4B $1.5B $1.4B $1.9B
Inventory $1.4B $1.5B $1.9B $2B $1.8B
Prepaid Expenses $445.4M $432.9M -- -- --
Other Current Assets -- -- $413M $466M $639M
Total Current Assets $3.2B $3.8B $3.8B $4B $4.5B
 
Property Plant And Equipment $561.3M $630.9M $691M $667M $823M
Long-Term Investments $164.7M $169.4M $168M $161M $180M
Goodwill $2.5B $2.5B $2.9B $2.9B $3.9B
Other Intangibles $572.9M $479.4M $668M $587M $916M
Other Long-Term Assets $53.1M $70.3M $118M $105M $101M
Total Assets $7.2B $7.8B $8.5B $8.6B $10.6B
 
Accounts Payable $880.3M $1B $1.1B $1B $1B
Accrued Expenses $793.8M $890.9M $978M $906M $1B
Current Portion Of Long-Term Debt $109.8M $109.8M $11M $6M $150M
Current Portion Of Capital Lease Obligations $65.3M $64.7M $76M $73M $80M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2B $2.3B $2.3B $2.2B $2.7B
 
Long-Term Debt $622.9M $515.8M $811M $1B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3.5B $3.8B $3.9B $5.4B
 
Common Stock $1.4M $1.4M $1M $1M $1M
Other Common Equity Adj -$167.4M -$108.1M -$171M -$233M -$206M
Common Equity $3B $3.3B $3.4B $3.4B $3.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $919.4M $963.9M $1.3B $1.2B $1.5B
Total Equity $3.9B $4.3B $4.7B $4.7B $5.2B
 
Total Liabilities and Equity $7.2B $7.8B $8.5B $8.6B $10.6B
Cash and Short Terms $106.1M $421.2M $118M $117M $171M
Total Debt $756.7M $699M $873M $1.1B $2.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $533.5M $119.1M $123M $166M $126M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4B $1.6B $1.5B $1.6B $1.7B
Inventory $1.5B $1.8B $1.8B $1.8B $1.8B
Prepaid Expenses $464.6M $457.2M $509M -- --
Other Current Assets -- -- -- $541M $607M
Total Current Assets $3.9B $3.9B $4B $4.1B $4.1B
 
Property Plant And Equipment $584.8M $685.6M $673M $797M $844M
Long-Term Investments -- -- -- -- --
Goodwill $2.5B $2.8B $2.9B $3.6B $4B
Other Intangibles $510.4M $645.8M $635M $834M $1.1B
Other Long-Term Assets $356.4M $397.8M $399M $471M $528M
Total Assets $7.8B $8.4B $8.5B $9.8B $10.6B
 
Accounts Payable $1B $1.1B $957M $953M $1B
Accrued Expenses $778.4M $940.4M $879M $845M $920M
Current Portion Of Long-Term Debt $110M $9.6M $4M $72M $109M
Current Portion Of Capital Lease Obligations $62.9M $77.4M $72M $74M $77M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.6B $2.3B $2.1B $2.1B $2.9B
 
Long-Term Debt $515.4M $705.5M $934M $1.8B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $3.7B $3.7B $3.7B $4.7B $5.6B
 
Common Stock $1.4M $1.4M $1M $1M $1M
Other Common Equity Adj -$171.3M -$137.6M -$312M -$247M -$264M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $931.7M $1.3B $1.2B $1.5B $1.5B
Total Equity $4.1B $4.7B $4.8B $5.1B $5B
 
Total Liabilities and Equity $7.8B $8.4B $8.5B $9.8B $10.6B
Cash and Short Terms $533.5M $119.1M $123M $166M $126M
Total Debt $1.1B $774.6M $1B $1.9B $2.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $725.5M $418.4M $660M $566M $436M
Depreciation & Amoritzation $184.9M $185.5M $210M $212M $248M
Stock-Based Compensation $44.9M $8.8M $78M $54M $39M
Change in Accounts Receivable -$72.7M -$189.3M $4M -$7M -$327M
Change in Inventories $14.7M -$31.8M -$295M -$126M $231M
Cash From Operations $654.1M $598.9M $710M $602M $500M
 
Capital Expenditures $76.2M $48.8M $112M $128M $187M
Cash Acquisitions -$348.6M -$46.2M -$561M -$158M -$955M
Cash From Investing -$424.4M -$115M -$677M -$276M -$1.1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $741K $546.5M $305M $270M $1.4B
Long-Term Debt Repaid -$1.2B -$611.2M -$122M -$59M -$468M
Repurchase of Common Stock -$525M -$73.8M -$401M -$485M -$250M
Other Financing Activities $988.6M -$43.3M -$97M -$91M -$103M
Cash From Financing -$216M -$187.2M -$333M -$315M $701M
 
Beginning Cash (CF) $56.9M $106.1M $421M $118M $117M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $37.1M $296.7M -$300M $11M $66M
Ending Cash (CF) $106.1M $421.2M $118M $117M $171M
 
Levered Free Cash Flow $577.9M $550.1M $598M $474M $313M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $151.8M $169M $162M $143M $99M
Depreciation & Amoritzation $44.6M $52M $52M $69M $74M
Stock-Based Compensation $5.7M $28M $17M $14M $10M
Change in Accounts Receivable -$299.5M -$185M -$114M -$90M -$82M
Change in Inventories -$39.5M -$84M -$13M $17M -$69M
Cash From Operations $261.3M $211M $98M $231M $151M
 
Capital Expenditures $7.2M $17M $24M $50M $44M
Cash Acquisitions -$14.5M -$109M -$120M -$417M -$42M
Cash From Investing -$24.3M -$138M -$152M -$468M -$91M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.4M -- $186M $750M $30M
Long-Term Debt Repaid -$877K -$10M -$1M -$91M -$16M
Repurchase of Common Stock -- -$50M -$90M -$50M -$135M
Other Financing Activities -$1.2M -$55M -$21M -$45M -$53M
Cash From Financing $2.3M -$115M $74M $248M -$41M
 
Beginning Cash (CF) $296.1M $167M $108M $137M $138M
Foreign Exchange Rate Adjustment -$1.9M -$6M -$5M $18M -$31M
Additions / Reductions $239.3M -$42M $20M $11M $19M
Ending Cash (CF) $533.5M $119M $123M $166M $126M
 
Levered Free Cash Flow $254.1M $194M $74M $181M $107M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $609M $654.6M $667M $470M $319M
Depreciation & Amoritzation $187.2M $198M $219M $232M $289M
Stock-Based Compensation $5.2M $73.4M $64M $48M $31M
Change in Accounts Receivable -$157.2M -$72.5M -$6M $14M -$67M
Change in Inventories -$86.2M -$214M -$96M $63M $89M
Cash From Operations $541.6M $782.8M $625M $786M $612M
 
Capital Expenditures $65.1M $60M $130M $199M $191M
Cash Acquisitions $257.8M -$410.9M -$283M -$699M -$510M
Cash From Investing $175.1M -$500.1M -$409M -$873M -$699M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $985.6M -$239.1M $321M $1.2B $330M
Long-Term Debt Repaid -$1.8B -$135.8M -$45M -$458M -$204M
Repurchase of Common Stock -$273.8M -$251M -$350M -$485M -$360M
Other Financing Activities -$41.6M -$74.4M -$110M -$107M -$306M
Cash From Financing -$273M -$705M -$200M $113M $88M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $467.1M -$422.2M $16M $26M $1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $476.6M $722.8M $495M $587M $421M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $271.8M $508M $515M $419M $302M
Depreciation & Amoritzation $138.5M $151M $160M $180M $221M
Stock-Based Compensation -$6.6M $58M $44M $38M $30M
Change in Accounts Receivable -$199.9M -$83M -$93M -$72M $188M
Change in Inventories -$25.8M -$208M -$9M $180M $38M
Cash From Operations $249.1M $433M $348M $532M $644M
 
Capital Expenditures $37.8M $49M $67M $138M $142M
Cash Acquisitions -$40.2M -$405M -$127M -$668M -$223M
Cash From Investing -$94M -$479M -$211M -$808M -$372M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $985.6M $200M $216M $1.2B $120M
Long-Term Debt Repaid -$610.5M -$135M -$58M -$457M -$193M
Repurchase of Common Stock -$73.8M -$251M -$200M -$200M -$310M
Other Financing Activities -$36.9M -$68M -$81M -$97M -$300M
Cash From Financing $263.8M -$254M -$121M $307M -$306M
 
Beginning Cash (CF) $1B $732M $352M $380M $468M
Foreign Exchange Rate Adjustment $8.5M -$2M -$11M $18M -$11M
Additions / Reductions $418.9M -$300M $16M $31M -$34M
Ending Cash (CF) $1.4B $430M $357M $429M $423M
 
Levered Free Cash Flow $211.3M $384M $281M $394M $502M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock