Financhill
Buy
60

THC Quote, Financials, Valuation and Earnings

Last price:
$212.14
Seasonality move :
12.69%
Day range:
$209.52 - $217.71
52-week range:
$109.82 - $222.82
Dividend yield:
0%
P/E ratio:
14.49x
P/S ratio:
0.94x
P/B ratio:
4.63x
Volume:
968.1K
Avg. volume:
1.1M
1-year change:
49.6%
Market cap:
$18.6B
Revenue:
$20.7B
EPS (TTM):
$14.59
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $17.6B $19.5B $19.2B $20.5B $20.7B
Revenue Growth (YoY) -4.54% 10.46% -1.6% 7.17% 0.57%
 
Cost of Revenues $16.4B $17.2B $16.9B $18.1B $17.8B
Gross Profit $1.3B $2.3B $2.3B $2.4B $2.9B
Gross Profit Margin 7.29% 11.59% 11.86% 11.81% 14.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$466M $402M -$177M $75M $3.2B
Operating Expenses $28M $41M $56M -- --
Operating Income $1.3B $2.2B $2.2B $2.4B $2.9B
 
Net Interest Expenses $1B $923M $890M $901M $826M
EBT. Incl. Unusual Items $671M $1.9B $1.3B $1.6B $5.2B
Earnings of Discontinued Ops. -- -$1M $1M -- --
Income Tax Expense -$97M $411M $344M $306M $1.2B
Net Income to Company $768M $1.5B $1B $1.3B $4.1B
 
Minority Interest in Earnings $369M $562M $590M $700M $864M
Net Income to Common Excl Extra Items $768M $1.5B $1B $1.3B $4.1B
 
Basic EPS (Cont. Ops) $3.80 $8.56 $3.84 $6.01 $33.02
Diluted EPS (Cont. Ops) $3.75 $8.42 $3.72 $5.83 $32.69
Weighted Average Basic Share $105M $106.8M $106.9M $101.6M $96.9M
Weighted Average Diluted Share $106.3M $108.6M $110.5M $104.8M $97.9M
 
EBITDA $2.1B $3.1B $3.1B $3.3B $3.7B
EBIT $1.3B $2.2B $2.2B $2.4B $2.9B
 
Revenue (Reported) $17.6B $19.5B $19.2B $20.5B $20.7B
Operating Income (Reported) $1.3B $2.2B $2.2B $2.4B $2.9B
Operating Income (Adjusted) $1.3B $2.2B $2.2B $2.4B $2.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.9B $4.8B $5.1B $5.1B $5.3B
Revenue Growth (YoY) 7.4% -1.9% 5.52% 1.18% 3.18%
 
Cost of Revenues $4.3B $4.3B $4.5B $4.4B $4.5B
Gross Profit $607M $537M $576M $707M $817M
Gross Profit Margin 12.4% 11.19% 11.37% 13.79% 15.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $400M $21M -$7M $417M --
Operating Expenses $9M $10M -- -- --
Operating Income $598M $527M $576M $707M $817M
 
Net Interest Expenses $227M $222M $227M $202M $206M
EBT. Incl. Unusual Items $774M $380M $345M $922M $712M
Earnings of Discontinued Ops. $1M -- -- -- --
Income Tax Expense $197M $112M $79M $241M $133M
Net Income to Company $578M $268M $266M $681M $579M
 
Minority Interest in Earnings $129M $137M $165M $209M $237M
Net Income to Common Excl Extra Items $577M $268M $266M $681M $579M
 
Basic EPS (Cont. Ops) $4.19 $1.21 $0.99 $4.93 $3.89
Diluted EPS (Cont. Ops) $4.13 $1.19 $0.97 $4.88 $3.86
Weighted Average Basic Share $107.1M $107.9M $101.5M $95.7M $88M
Weighted Average Diluted Share $108.8M $109.9M $104.4M $96.7M $88.6M
 
EBITDA $807M $736M $800M $916M $1B
EBIT $598M $527M $576M $707M $817M
 
Revenue (Reported) $4.9B $4.8B $5.1B $5.1B $5.3B
Operating Income (Reported) $598M $527M $576M $707M $817M
Operating Income (Adjusted) $598M $527M $576M $707M $817M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $19.5B $19B $20.2B $21B $20.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17.3B $16.8B $17.8B $18.1B $17.5B
Gross Profit $2.2B $2.3B $2.3B $2.9B $3.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$135M -$88M -$26M $3.1B --
Operating Expenses $31M $46M $43M -- --
Operating Income $2.2B $2.2B $2.3B $2.9B $3.3B
 
Net Interest Expenses $944M $892M $893M $850M $819M
EBT. Incl. Unusual Items $2B $1.6B $1.4B $5.1B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $433M $405M $290M $1.2B $479M
Net Income to Company $1.6B $1.1B $1.1B $3.9B $2.3B
 
Minority Interest in Earnings $524M $588M $660M $822M $941M
Net Income to Common Excl Extra Items $1.6B $1.1B $1.1B $3.9B $2.3B
 
Basic EPS (Cont. Ops) $10.14 $5.19 $4.58 $31.61 $14.70
Diluted EPS (Cont. Ops) $9.98 $5.08 $4.45 $31.25 $14.59
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.1B $3.1B $3.2B $3.7B $4.2B
EBIT $2.2B $2.2B $2.3B $2.9B $3.3B
 
Revenue (Reported) $19.5B $19B $20.2B $21B $20.9B
Operating Income (Reported) $2.2B $2.2B $2.3B $2.9B $3.3B
Operating Income (Adjusted) $2.2B $2.2B $2.3B $2.9B $3.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $14.6B $14.2B $15.2B $15.6B $15.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13B $12.5B $13.4B $13.5B $13.2B
Gross Profit $1.6B $1.7B $1.7B $2.1B $2.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $391M -$99M $52M $3.1B $64M
Operating Expenses $31M $36M $23M -- --
Operating Income $1.6B $1.6B $1.7B $2.1B $2.6B
 
Net Interest Expenses $702M $671M $674M $623M $616M
EBT. Incl. Unusual Items $1.4B $1B $1.1B $4.6B $2.1B
Earnings of Discontinued Ops. -- $1M -- -- --
Income Tax Expense $303M $297M $243M $1.1B $396M
Net Income to Company $1.1B $727M $855M $3.5B $1.7B
 
Minority Interest in Earnings $392M $418M $488M $610M $687M
Net Income to Common Excl Extra Items $1.1B $726M $855M $3.5B $1.7B
 
Basic EPS (Cont. Ops) $6.22 $2.87 $3.60 $29.20 $11.36
Diluted EPS (Cont. Ops) $6.12 $2.79 $3.49 $28.91 $11.27
Weighted Average Basic Share $320.2M $323.2M $305.6M $292.5M $273.3M
Weighted Average Diluted Share $325.4M $330.7M $315.2M $295.7M $275.4M
 
EBITDA $2.3B $2.3B $2.4B $2.8B $3.2B
EBIT $1.6B $1.6B $1.7B $2.1B $2.6B
 
Revenue (Reported) $14.6B $14.2B $15.2B $15.6B $15.8B
Operating Income (Reported) $1.6B $1.6B $1.7B $2.1B $2.6B
Operating Income (Adjusted) $1.6B $1.6B $1.7B $2.1B $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.4B $2.4B $858M $1.2B $3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.7B $2.8B $2.9B $2.9B $2.6B
Inventory $368M $384M $405M $411M $346M
Prepaid Expenses -- -- -- $391M $368M
Other Current Assets $1.5B $158M $231M $369M $313M
Total Current Assets $7.1B $7.1B $6B $7.2B $7.7B
 
Property Plant And Equipment $7.8B $7.4B $7.6B $7.3B $7.1B
Long-Term Investments $1.2B $2B $1.8B $1.9B $1.8B
Goodwill $8.8B $9.3B $10.1B $10.3B $10.7B
Other Intangibles $1.6B $1.5B $1.4B $1.4B $1.4B
Other Long-Term Assets $42M $47M $37M $43M $48M
Total Assets $27.1B $27.6B $27.2B $28.3B $28.9B
 
Accounts Payable $1.2B $1.3B $1.5B $1.4B $1.3B
Accrued Expenses $248M $203M $213M $200M $149M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.4B $1.4B $1.6B $1.8B $1.6B
Total Current Liabilities $4.8B $5.1B $4.5B $4.8B $4.3B
 
Long-Term Debt $16.6B $16.4B $16B $15.9B $14B
Capital Leases -- -- -- -- --
Total Liabilities $24.2B $23.3B $22.5B $22.8B $20.4B
 
Common Stock $7M $8M $8M $8M $8M
Other Common Equity Adj -$281M -$233M -$181M -$181M -$180M
Common Equity $28M $1B $1.1B $1.6B $4.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.9B $3.2B $3.5B $3.9B $4.4B
Total Equity $2.9B $4.3B $4.6B $5.5B $8.5B
 
Total Liabilities and Equity $27.1B $27.6B $27.2B $28.3B $28.9B
Cash and Short Terms $2.4B $2.4B $858M $1.2B $3B
Total Debt $16.9B $16.6B $16.1B $16B $14.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.3B $1.2B $1.1B $4.1B $3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.7B $2.8B $2.9B $2.6B $2.5B
Inventory $376M $394M $413M $356M $346M
Prepaid Expenses -- -- $392M $357M $373M
Other Current Assets $1.5B $220M $389M $343M --
Total Current Assets $6.9B $6B $6.4B $8.8B $7.8B
 
Property Plant And Equipment $6.2B $6.3B $6.3B $5.6B $6.1B
Long-Term Investments $318M $301M $291M $354M --
Goodwill $8.7B $10B $10.4B $10.6B --
Other Intangibles $1.5B $1.4B $1.4B $1.4B --
Other Long-Term Assets $2.6B $3.3B $3.2B $3.1B --
Total Assets $25.9B $27.1B $27.6B $29.4B $29.4B
 
Accounts Payable $1.1B $1.2B $1.2B $1.3B $1.4B
Accrued Expenses $262M $249M $273M $248M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.3B $1.5B $1.7B $1.9B --
Total Current Liabilities $5.4B $4.3B $4.4B $5.5B $4.6B
 
Long-Term Debt $14B $15B $14.9B $12.8B $13.1B
Capital Leases -- -- -- -- --
Total Liabilities $22.2B $22.5B $22.4B $21.3B $20.7B
 
Common Stock $8M $8M $8M $8M $8M
Other Common Equity Adj -$274M -$229M -$176M -$175M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3B $3.3B $3.7B $4.2B $4.7B
Total Equity $3.7B $4.6B $5.2B $8.1B $8.7B
 
Total Liabilities and Equity $25.9B $27.1B $27.6B $29.4B $29.4B
Cash and Short Terms $2.3B $1.2B $1.1B $4.1B $3B
Total Debt $14.1B $15.1B $15B $12.9B $13.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $768M $1.5B $1B $1.3B $4.1B
Depreciation & Amoritzation $857M $855M $841M $870M $818M
Stock-Based Compensation $44M $56M $56M $66M $67M
Change in Accounts Receivable $195M -$197M -$140M -$29M $245M
Change in Inventories -$145M -$52M -$64M -$139M -$86M
Cash From Operations $3.4B $1.6B $1.1B $2.4B $2B
 
Capital Expenditures $541M $658M $762M $751M $931M
Cash Acquisitions $1.2B $1.2B $334M $391M $771M
Cash From Investing -$1.6B -$716M -$881M -$1.1B $3.3B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $4.6B $2.9B $2B $1.4B $23M
Long-Term Debt Repaid -$4B -$3.2B -$2.9B -$1.5B -$2.2B
Repurchase of Common Stock -- -- $250M $200M $672M
Other Financing Activities -$140M -$587M -$703M -$663M -$793M
Cash From Financing $410M -$934M -$1.7B -$911M -$3.5B
 
Beginning Cash (CF) $2.4B $2.4B $858M $1.2B $3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.2B -$82M -$1.5B $370M $1.8B
Ending Cash (CF) $4.6B $2.3B -$648M $1.6B $4.8B
 
Levered Free Cash Flow $2.9B $910M $321M $1.6B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $578M $268M $266M $681M $579M
Depreciation & Amoritzation $209M $209M $224M $209M $218M
Stock-Based Compensation $13M $13M $15M $16M $38M
Change in Accounts Receivable -$101M $35M $24M $106M $28M
Change in Inventories -$167M -$84M -$209M -$6M --
Cash From Operations $432M $315M $503M $1B $1.1B
 
Capital Expenditures $111M $165M $176M $216M $280M
Cash Acquisitions $14M $190M $62M $53M $128M
Cash From Investing $985M -$327M -$210M $631M -$385M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4M $7M $6M $8M --
Long-Term Debt Repaid -$1.2B -$42M -$41M -$33M --
Repurchase of Common Stock -- -- -- $124M $93M
Other Financing Activities -$164M -$121M -$179M -$349M --
Cash From Financing -$1.3B -$131M -$173M -$462M -$323M
 
Beginning Cash (CF) $2.3B $1.2B $1.1B $4.1B $3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $98M -$143M $120M $1.2B $350M
Ending Cash (CF) $2.4B $1.1B $1.2B $5.3B $3.3B
 
Levered Free Cash Flow $321M $150M $327M $829M $778M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.6B $1.1B $1.1B $3.9B $2.3B
Depreciation & Amoritzation $887M $829M $867M $841M $825M
Stock-Based Compensation $49M $60M $57M $70M $94M
Change in Accounts Receivable -$287M -$34M -$70M $123M $130M
Change in Inventories -$286M $148M -$202M -$80M --
Cash From Operations $1.7B $1B $2B $3.2B $2.5B
 
Capital Expenditures $517M $776M $833M $809M $976M
Cash Acquisitions $1.2B $1.4B $286M $805M $474M
Cash From Investing -$403M -$2.1B -$1.1B $3.3B -$1.4B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.4B $3.5B $1.4B $18M --
Long-Term Debt Repaid -$3.2B -$2.8B -$1.5B -$2.3B --
Repurchase of Common Stock -- -- $340M $782M $1.2B
Other Financing Activities -$436M -$740M -$671M -$590M --
Cash From Financing -$2.3B -$43M -$1.1B -$3.5B -$2.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1B -$1.1B -$154M $3B -$1.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B $243M $1.1B $2.4B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.1B $727M $855M $3.5B $1.7B
Depreciation & Amoritzation $654M $628M $654M $625M $632M
Stock-Based Compensation $43M $47M $48M $52M $79M
Change in Accounts Receivable -$202M -$39M $31M $183M $68M
Change in Inventories -$111M $89M -$49M $10M $9M
Cash From Operations $1.2B $662M $1.6B $2.4B $2.8B
 
Capital Expenditures $354M $472M $543M $601M $646M
Cash Acquisitions $83M $285M $237M $651M $354M
Cash From Investing $797M -$547M -$726M $3.7B -$947M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.4B $2B $1.4B $16M $15M
Long-Term Debt Repaid -$3.2B -$2.8B -$1.5B -$2.2B -$62M
Repurchase of Common Stock -- -- $90M $672M $1.2B
Other Financing Activities -$397M -$550M -$518M -$445M -$502M
Cash From Financing -$2.2B -$1.3B -$628M -$3.2B -$1.9B
 
Beginning Cash (CF) $6.6B $4B $2.8B $9.5B $8.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$154M -$1.2B $196M $2.9B -$44M
Ending Cash (CF) $6.5B $2.8B $3B $12.3B $8.6B
 
Levered Free Cash Flow $857M $190M $1B $1.8B $2.2B

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
65
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock