Financhill
Buy
57

H.TO Quote, Financials, Valuation and Earnings

Last price:
$53.62
Seasonality move :
0.47%
Day range:
$53.06 - $53.80
52-week range:
$42.52 - $55.47
Dividend yield:
2.45%
P/E ratio:
24.66x
P/S ratio:
3.63x
P/B ratio:
2.55x
Volume:
656.3K
Avg. volume:
901.3K
1-year change:
22.64%
Market cap:
$32.2B
Revenue:
$8.5B
EPS (TTM):
$2.17
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.3B $7.2B $7.8B $7.8B $8.5B
Revenue Growth (YoY) 12.5% -0.89% 7.68% 0.82% 8.16%
 
Cost of Revenues $5.8B $5.6B $5.9B $6B $6.5B
Gross Profit $1.5B $1.6B $1.8B $1.8B $2B
Gross Profit Margin 20.33% 22.31% 23.55% 23.48% 23.19%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$131M -$149M -$204M -$142M -$153M
Operating Expenses -- -- -- -- --
Operating Income $1.5B $1.6B $1.8B $1.8B $2B
 
Net Interest Expenses $469M $452M $496M $584M $649M
EBT. Incl. Unusual Items $1B $1.2B $1.3B $1.3B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$785M $178M $288M $178M $181M
Net Income to Company $1.8B $973M $1.1B $1.1B $1.2B
 
Minority Interest in Earnings $8M $8M $8M $9M $9M
Net Income to Common Excl Extra Items $1.8B $973M $1.1B $1.1B $1.2B
 
Basic EPS (Cont. Ops) $2.96 $1.61 $1.75 $1.81 $1.93
Diluted EPS (Cont. Ops) $2.95 $1.61 $1.75 $1.81 $1.92
Weighted Average Basic Share $597.4M $598.1M $598.6M $599M $599.3M
Weighted Average Diluted Share $599.9M $600.4M $600.6M $600.5M $600.7M
 
EBITDA $2.4B $2.5B $2.8B $2.8B $3B
EBIT $1.5B $1.6B $1.8B $1.8B $2B
 
Revenue (Reported) $7.3B $7.2B $7.8B $7.8B $8.5B
Operating Income (Reported) $1.5B $1.6B $1.8B $1.8B $2B
Operating Income (Adjusted) $1.5B $1.6B $1.8B $1.8B $2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.9B $2B $1.9B $2.2B $2.3B
Revenue Growth (YoY) 0.53% 6.17% -4.78% 13.34% 4.88%
 
Cost of Revenues $1.4B $1.5B $1.4B $1.6B $1.6B
Gross Profit $491M $532M $539M $588M $651M
Gross Profit Margin 25.67% 26.19% 27.87% 26.83% 28.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$34M -$31M -$36M -$35M --
Operating Expenses -- -- -- -- --
Operating Income $491M $532M $539M $588M $651M
 
Net Interest Expenses $116M $125M $145M $164M $175M
EBT. Incl. Unusual Items $373M $410M $396M $430M $485M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $71M $100M $36M $56M $60M
Net Income to Company $302M $310M $360M $374M $425M
 
Minority Interest in Earnings $2M $3M $3M $3M $4M
Net Income to Common Excl Extra Items $302M $310M $360M $374M $425M
 
Basic EPS (Cont. Ops) $0.50 $0.51 $0.60 $0.62 $0.70
Diluted EPS (Cont. Ops) $0.50 $0.51 $0.59 $0.62 $0.70
Weighted Average Basic Share $598.2M $598.7M $599.1M $599.4M $599.8M
Weighted Average Diluted Share $600.4M $600.6M $600.6M $600.6M $600.7M
 
EBITDA $718M $772M $787M $851M $923M
EBIT $491M $532M $539M $588M $651M
 
Revenue (Reported) $1.9B $2B $1.9B $2.2B $2.3B
Operating Income (Reported) $491M $532M $539M $588M $651M
Operating Income (Adjusted) $491M $532M $539M $588M $651M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.3B $7.7B $7.7B $8.4B $8.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.7B $5.9B $5.9B $6.4B $6.7B
Gross Profit $1.6B $1.8B $1.8B $1.9B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$151M -$162M -$121M -$111M --
Operating Expenses -- -- -- -- --
Operating Income $1.6B $1.8B $1.8B $1.9B $2.2B
 
Net Interest Expenses $449M $480M $572M $635M $677M
EBT. Incl. Unusual Items $1.1B $1.3B $1.3B $1.3B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $150M $302M $206M $177M $206M
Net Income to Company $975M $1B $1.1B $1.1B $1.3B
 
Minority Interest in Earnings $8M $9M $8M $10M $10M
Net Income to Common Excl Extra Items $975M $1B $1.1B $1.1B $1.3B
 
Basic EPS (Cont. Ops) $1.62 $1.72 $1.81 $1.90 $2.18
Diluted EPS (Cont. Ops) $1.61 $1.72 $1.80 $1.89 $2.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.5B $2.8B $2.8B $3B $3.3B
EBIT $1.6B $1.8B $1.8B $1.9B $2.2B
 
Revenue (Reported) $7.3B $7.7B $7.7B $8.4B $8.9B
Operating Income (Reported) $1.6B $1.8B $1.8B $1.9B $2.2B
Operating Income (Adjusted) $1.6B $1.8B $1.8B $1.9B $2.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.4B $5.9B $5.9B $6.4B $6.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.2B $4.4B $4.4B $4.8B $5B
Gross Profit $1.3B $1.5B $1.5B $1.6B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$111M -$124M -$121M -$111M -$33M
Operating Expenses -- -- -- -- --
Operating Income $1.3B $1.5B $1.5B $1.6B $1.8B
 
Net Interest Expenses $331M $357M $434M $485M $513M
EBT. Incl. Unusual Items $935M $1.1B $1.1B $1.1B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $123M $247M $165M $164M $189M
Net Income to Company $812M $879M $911M $964M $1.1B
 
Minority Interest in Earnings $6M $7M $7M $8M $9M
Net Income to Common Excl Extra Items $812M $879M $911M $964M $1.1B
 
Basic EPS (Cont. Ops) $1.35 $1.46 $1.51 $1.60 $1.84
Diluted EPS (Cont. Ops) $1.34 $1.45 $1.51 $1.59 $1.84
Weighted Average Basic Share $1.8B $1.8B $1.8B $1.8B $1.8B
Weighted Average Diluted Share $1.8B $1.8B $1.8B $1.8B $1.8B
 
EBITDA $1.9B $2.2B $2.2B $2.4B $2.6B
EBIT $1.3B $1.5B $1.5B $1.6B $1.8B
 
Revenue (Reported) $5.4B $5.9B $5.9B $6.4B $6.8B
Operating Income (Reported) $1.3B $1.5B $1.5B $1.6B $1.8B
Operating Income (Adjusted) $1.3B $1.5B $1.5B $1.6B $1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $757M $540M $530M $79M $716M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1B $983M $767M $830M $911M
Inventory $23M $22M $25M $35M $29M
Prepaid Expenses -- -- -- -- --
Other Current Assets $158M $281M $251M $97M $136M
Total Current Assets $2B $1.8B $1.9B $1.4B $2.1B
 
Property Plant And Equipment $22.7B $23.9B $25.1B $26.9B $29.1B
Long-Term Investments $7M $22M $35M $43M $46M
Goodwill $373M $373M $373M $373M $373M
Other Intangibles $514M $570M $608M $656M $661M
Other Long-Term Assets $8M $14M $12M $25M $60M
Total Assets $30.3B $30.4B $31.5B $32.9B $36.7B
 
Accounts Payable $567M $521M $295M $334M $348M
Accrued Expenses $684M $743M $803M $793M $974M
Current Portion Of Long-Term Debt $806M $603M $733M $700M $1.2B
Current Portion Of Capital Lease Obligations $12M $14M $12M $12M $14M
Other Current Liabilities $77M $18M $139M $51M $126M
Total Current Liabilities $3B $3B $3.7B $2.7B $3.5B
 
Long-Term Debt $12.8B $13.1B $13.1B $14.7B $16.4B
Capital Leases -- -- -- -- --
Total Liabilities $19.7B $19.4B $20.1B $21.1B $24.5B
 
Common Stock $5.7B $5.7B $5.7B $5.7B $5.7B
Other Common Equity Adj -$29M -$12M $11M -$3M -$12M
Common Equity $10.5B $10.9B $11.3B $11.7B $12.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $94M $88M $86M $85M $84M
Total Equity $10.6B $11B $11.4B $11.8B $12.2B
 
Total Liabilities and Equity $30.3B $30.4B $31.5B $32.9B $36.7B
Cash and Short Terms $757M $540M $530M $79M $716M
Total Debt $13.6B $13.7B $13.8B $15.4B $17.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $452M $25M $59M $248M $412M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1B $740M $748M $878M $984M
Inventory $22M $25M $34M $30M $30M
Prepaid Expenses -- -- -- -- --
Other Current Assets $294M $223M $149M $154M --
Total Current Assets $1.8B $1.3B $1.3B $1.6B $1.9B
 
Property Plant And Equipment $23.6B $24.8B $26.3B $28.6B $30.8B
Long-Term Investments $21M $35M $41M $45M $301M
Goodwill $373M $373M $373M $373M --
Other Intangibles $555M $599M $645M $672M --
Other Long-Term Assets $9M $15M $13M $28M --
Total Assets $31.1B $30.9B $32.5B $35.1B $38.8B
 
Accounts Payable $303M $222M $241M $339M $375M
Accrued Expenses $786M $791M $982M $1.3B --
Current Portion Of Long-Term Debt $603M $737M $700M $750M --
Current Portion Of Capital Lease Obligations $13M $13M $11M $14M --
Other Current Liabilities $40M $4M $73M $50M --
Total Current Liabilities $2.7B $3.5B $3B $2.8B $4.2B
 
Long-Term Debt $13.1B $12.3B $13.8B $16B $16.5B
Capital Leases -- -- -- -- --
Total Liabilities $20.2B $19.5B $20.7B $23B $26.1B
 
Common Stock $5.7B $5.7B $5.7B $5.7B $5.7B
Other Common Equity Adj -$21M $2M -$1M -$6M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $88M $87M $85M $85M $98M
Total Equity $11B $11.4B $11.8B $12.2B $12.7B
 
Total Liabilities and Equity $31.1B $30.9B $32.5B $35.1B $38.8B
Cash and Short Terms $452M $25M $59M $248M $412M
Total Debt $13.7B $13.1B $14.5B $16.8B $17.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.8B $973M $1.1B $1.1B $1.2B
Depreciation & Amoritzation $783M $815M $831M $866M $920M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $101M $60M -$70M -$94M -$93M
Change in Inventories -- $1M -$3M -$10M $6M
Cash From Operations $2B $2.1B $2.3B $2.4B $2.5B
 
Capital Expenditures $1.8B $2.1B $2.1B $2.5B $2.8B
Cash Acquisitions $126M -- -- -- --
Cash From Investing -$2B -$2.1B -$2.1B -$2.7B -$3.1B
 
Dividends Paid (Ex Special Dividend) $617M $629M $662M $700M $743M
Special Dividend Paid
Long-Term Debt Issued $6.8B $5.1B $7.1B $8.9B $5.6B
Long-Term Debt Repaid -$5.1B -$4.7B -$6.6B -$8.4B -$3.6B
Repurchase of Common Stock $418M -- -- -- --
Other Financing Activities -$7M -$15M -$20M -$16M -$25M
Cash From Financing $665M -$303M -$197M -$172M $1.2B
 
Beginning Cash (CF) $757M $540M $530M $79M $716M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $727M -$217M -$10M -$451M $637M
Ending Cash (CF) $1.5B $323M $520M -$372M $1.4B
 
Levered Free Cash Flow $186M $78M $174M -$64M -$274M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $302M $310M $360M $374M $425M
Depreciation & Amoritzation $203M $212M $215M $229M $244M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$7M -$35M $2M -$83M $62M
Change in Inventories -- -$2M $8M $2M $3M
Cash From Operations $550M $594M $642M $623M $713M
 
Capital Expenditures $498M $506M $617M $726M $783M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$508M -$510M -$677M -$799M -$822M
 
Dividends Paid (Ex Special Dividend) $159M $167M $177M $189M $200M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.9B $1.7B $2.5B $1.9B --
Long-Term Debt Repaid -$1.3B -$1.7B -$2.3B -$1.4B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7M -$3M -$3M -$7M --
Cash From Financing $364M -$90M $70M $350M $450M
 
Beginning Cash (CF) $452M $25M $59M $248M $412M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $406M -$6M $35M $174M $341M
Ending Cash (CF) $858M $19M $94M $422M $753M
 
Levered Free Cash Flow $52M $88M $25M -$103M -$70M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $975M $1B $1.1B $1.1B $1.3B
Depreciation & Amoritzation $807M $855M $845M $889M $955M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$54M -$16M -$11M -$161M -$100M
Change in Inventories -- -$3M -$9M $4M $1M
Cash From Operations $1.9B $2.3B $2.2B $2.6B $2.5B
 
Capital Expenditures $2.1B $2B $2.3B $2.9B $2.9B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.1B -$2B -$2.4B -$3.2B -$3.4B
 
Dividends Paid (Ex Special Dividend) $627M $653M $690M $733M $776M
Special Dividend Paid
Long-Term Debt Issued $6.6B $5.6B $9.5B $6.3B --
Long-Term Debt Repaid -$4.9B -$5.7B -$8.5B -$4.8B --
Repurchase of Common Stock $418M -- -- -- --
Other Financing Activities -$22M -$15M -$22M -$21M --
Cash From Financing $633M -$713M $195M $742M $1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $410M -$427M $34M $189M $164M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$231M $288M -$45M -$268M -$368M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $812M $879M $911M $964M $1.1B
Depreciation & Amoritzation $597M $637M $651M $674M $709M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $36M -$40M $19M -$48M -$55M
Change in Inventories -- -$3M -$9M $5M --
Cash From Operations $1.5B $1.7B $1.6B $1.8B $1.8B
 
Capital Expenditures $1.6B $1.5B $1.7B $2.1B $2.2B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6B -$1.5B -$1.9B -$2.3B -$2.6B
 
Dividends Paid (Ex Special Dividend) $470M $494M $522M $555M $588M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4B $4.6B $7B $4.3B $1.1B
Long-Term Debt Repaid -$3.7B -$4.7B -$6.7B -$3.1B -$1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$13M -$13M -$15M -$20M -$5M
Cash From Financing -$225M -$635M -$243M $671M $479M
 
Beginning Cash (CF) $619M $91M $126M $1B $606M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$305M -$515M -$471M $169M -$304M
Ending Cash (CF) $314M -$424M -$345M $1.2B $302M
 
Levered Free Cash Flow -$85M $125M -$94M -$298M -$392M

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Sell
49
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
53
Is AAPL Stock a Buy?

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

Buy
55
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 38x

Alerts

Sell
35
SMX alert for Dec 19

SMX (Security Matters) Plc [SMX] is up 24.85% over the past day.

Sell
36
INSP alert for Dec 19

Inspire Medical Systems, Inc. [INSP] is down 19.66% over the past day.

Sell
40
INSM alert for Dec 19

Insmed, Inc. [INSM] is down 16.08% over the past day.

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

Show me the best stock