Financhill
Buy
64

HBM.TO Quote, Financials, Valuation and Earnings

Last price:
$12.33
Seasonality move :
11.48%
Day range:
$12.26 - $12.68
52-week range:
$6.72 - $14.33
Dividend yield:
0.16%
P/E ratio:
40.72x
P/S ratio:
1.64x
P/B ratio:
1.42x
Volume:
1.5M
Avg. volume:
1.3M
1-year change:
72.87%
Market cap:
$4.9B
Revenue:
$2.3B
EPS (TTM):
$0.30
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.6B $1.5B $1.9B $1.9B $2.3B
Revenue Growth (YoY) -13.96% -10.84% 28.56% 0.87% 20.16%
 
Cost of Revenues $1.4B $1.4B $1.7B $1.5B $1.8B
Gross Profit $201.1M $52.3M $164.2M $359.7M $529.9M
Gross Profit Margin 12.25% 3.57% 8.72% 18.95% 23.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $48M $55.5M $53.9M $44.1M $53M
Other Inc / (Exp) -$505.3M $21.9M -$110.6M -$141.8M -$46.3M
Operating Expenses $102.5M $98.2M $115.4M -$41.5M $131.8M
Operating Income $98.6M -$46M $48.8M $401.2M $398.1M
 
Net Interest Expenses $194.1M $215.9M $192.2M $134.9M $146.9M
EBT. Incl. Unusual Items -$600.8M -$240M -$254.1M $124.5M $204.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$144.6M -$46.2M $52.1M $33M $111.1M
Net Income to Company -$456.2M -$193.8M -$306.2M $91.4M $93.9M
 
Minority Interest in Earnings -- -- -- -- -$4.3M
Net Income to Common Excl Extra Items -$456.2M -$193.8M -$306.2M $91.4M $89.6M
 
Basic EPS (Cont. Ops) -$1.75 -$0.74 -$1.17 $0.35 $0.29
Diluted EPS (Cont. Ops) -$1.75 -$0.74 -$1.17 $0.35 $0.29
Weighted Average Basic Share $261.3M $261.3M $261.5M $261.9M $310.8M
Weighted Average Diluted Share $261.3M $261.3M $261.5M $262.2M $311M
 
EBITDA -$44.3M $358.1M $290.4M $652.8M $838.4M
EBIT -$504.2M -$129.2M -$160.4M $212.4M $307.8M
 
Revenue (Reported) $1.6B $1.5B $1.9B $1.9B $2.3B
Operating Income (Reported) $98.6M -$46M $48.8M $401.2M $398.1M
Operating Income (Adjusted) -$504.2M -$129.2M -$160.4M $212.4M $307.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $420.9M $452M $451.5M $644.7M $662.8M
Revenue Growth (YoY) 9.42% 7.38% -0.1% 42.8% 2.8%
 
Cost of Revenues $368.6M $559.5M $409.2M $502M $472.1M
Gross Profit $52.3M -$107.5M $42.3M $142.8M $190.7M
Gross Profit Margin 12.43% -23.8% 9.37% 22.15% 28.78%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.5M $11.7M $13.6M $13.6M $16.4M
Other Inc / (Exp) -$258.3K -$16.1M $13.6M -$3.4M -$4M
Operating Expenses $22M $25.2M $19.5M -$11.4M $47.6M
Operating Income $30.3M -$132.8M $22.8M $154.2M $143.1M
 
Net Interest Expenses $62M $37.3M $36.7M $37.9M $30.3M
EBT. Incl. Unusual Items -$31.9M -$186.1M -$343K $112.9M $108.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.7K $28.4M $10.3M $51.9M $40M
Net Income to Company -$24.9M -$216.5M -$7.8M $61.1M $68.7M
 
Minority Interest in Earnings -- -- -- -$489.8K -$807.7K
Net Income to Common Excl Extra Items -$31.9M -$214.6M -$10.6M $60.6M $67.9M
 
Basic EPS (Cont. Ops) -$0.12 -$0.82 -$0.04 $0.17 $0.18
Diluted EPS (Cont. Ops) -$0.12 -$0.82 -$0.04 $0.17 $0.18
Weighted Average Basic Share $261.3M $261.5M $261.9M $346.7M $393.6M
Weighted Average Diluted Share $261.3M $261.5M $261.9M $347M $394.2M
 
EBITDA $126.4M -$53M $139.3M $294.3M $264.4M
EBIT -$2.1M -$161.8M $21.7M $141.2M $130.9M
 
Revenue (Reported) $420.9M $452M $451.5M $644.7M $662.8M
Operating Income (Reported) $30.3M -$132.8M $22.8M $154.2M $143.1M
Operating Income (Adjusted) -$2.1M -$161.8M $21.7M $141.2M $130.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.5B $1.8B $2B $1.9B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.7B $1.6B $1.5B $2B
Gross Profit $39.1M $104.6M $367.4M $357.8M $769.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $43.7M $55.8M $47.5M $50.7M $78.9M
Other Inc / (Exp) -$32.8M -$43.3M -$148.6M -$47.3M -$80.9M
Operating Expenses $85.5M $112.5M -$59.5M $96.3M $232.7M
Operating Income -$46.4M -$7.9M $426.9M $261.4M $536.9M
 
Net Interest Expenses $221.2M $203.6M $138.9M $138.2M $145.1M
EBT. Incl. Unusual Items -$300.5M -$254.8M $139.4M $75.9M $310.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$92.6M $30.3M $41.4M $51.1M $199.5M
Net Income to Company -$206.5M -$285.9M $102.8M $25.2M $111.7M
 
Minority Interest in Earnings -- -- -- -$489.8K $5.7M
Net Income to Common Excl Extra Items -$207.9M -$285.1M $98M $24.3M $117.2M
 
Basic EPS (Cont. Ops) -$0.80 -$1.08 $0.37 $0.04 $0.30
Diluted EPS (Cont. Ops) -$0.80 -$1.08 $0.37 $0.04 $0.30
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $295.3M $307.8M $672.2M $646.2M $993.9M
EBIT -$186.8M -$157.9M $225.7M $174M $411.8M
 
Revenue (Reported) $1.5B $1.8B $2B $1.9B $2.8B
Operating Income (Reported) -$46.4M -$7.9M $426.9M $261.4M $536.9M
Operating Income (Adjusted) -$186.8M -$157.9M $225.7M $174M $411.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1B $1.3B $1.5B $1.5B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $1.3B $1.2B $1.2B $1.5B
Gross Profit $5.3M $59.8M $264.4M $263.5M $501.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $36.2M $36.6M $30.2M $37.1M $63.5M
Other Inc / (Exp) -$18.2M -$81.9M -$119.7M -$26.9M -$61.3M
Operating Expenses $62M $76.7M -$96.3M $36.5M $136.2M
Operating Income -$56.7M -$16.9M $360.7M $227M $365.6M
 
Net Interest Expenses $169.7M $157.2M $101.4M $104.9M $103.5M
EBT. Incl. Unusual Items -$244.5M -$256M $139.6M $95.2M $200.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$38.6M $38.8M $28.4M $46.8M $134.9M
Net Income to Company -$202.4M -$294.5M $114.5M $48.3M $66.2M
 
Minority Interest in Earnings -- -- -- -$489.8K $9.5M
Net Income to Common Excl Extra Items -$206M -$294.8M $111.2M $47.9M $75.3M
 
Basic EPS (Cont. Ops) -$0.79 -$1.12 $0.42 $0.13 $0.18
Diluted EPS (Cont. Ops) -$0.79 -$1.12 $0.42 $0.13 $0.18
Weighted Average Basic Share $783.8M $784.3M $785.5M $881M $1.1B
Weighted Average Diluted Share $783.8M $784.3M $786.4M $881.5M $1.1B
 
EBITDA $199.4M $153M $537.2M $534.8M $689.6M
EBIT -$158.1M -$183.6M $204.6M $170.4M $274M
 
Revenue (Reported) $1B $1.3B $1.5B $1.5B $2B
Operating Income (Reported) -$56.7M -$16.9M $360.7M $227M $365.6M
Operating Income (Adjusted) -$158.1M -$183.6M $204.6M $170.4M $274M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $517.4M $559.9M $345.4M $306.1M $331.3M
Short Term Investments -- -- -- -- $957.4K
Accounts Receivable, Net $114.1M $137.4M $212.2M $114.1M $225.2M
Inventory $181.3M $182.5M $201.9M $210.3M $274.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $16.6M $21.3M $19.5M $27.3M $8.3M
Total Current Assets $866M $963.5M $837M $711.1M $892.8M
 
Property Plant And Equipment $4.8B $4.8B $4.8B $4.8B $5.7B
Long-Term Investments $14.7M $20M $14.2M $13.3M $9.4M
Goodwill -- -- -- -- $99.8M
Other Intangibles $6.6M $6.9M $7.5M $6.5M $5.3M
Other Long-Term Assets $32.4M $48.2M $66M $130M $96.6M
Total Assets $5.8B $6B $5.9B $5.9B $7B
 
Accounts Payable $89.8M $133.4M $107.4M $113.7M $91.8M
Accrued Expenses $150.2M $131.9M $128.9M $151.7M $198.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $42.8M $42.7M $42.7M $21.9M $38.3M
Other Current Liabilities $36.7M $31.5M $116M $128.6M $117.3M
Total Current Liabilities $511.7M $572.2M $649M $607.3M $712.6M
 
Long-Term Debt $1.3B $1.4B $1.5B $1.6B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $3.4B $3.8B $4B $3.7B $4.1B
 
Common Stock $2.3B $2.3B $2.3B $2.4B $3B
Other Common Equity Adj -- -- -- -- --
Common Equity $2.4B $2.2B $1.9B $2.1B $2.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $145.9M
Total Equity $2.4B $2.2B $1.9B $2.1B $2.9B
 
Total Liabilities and Equity $5.8B $6B $5.9B $5.9B $7B
Cash and Short Terms $517.4M $559.9M $345.4M $306.1M $332.2M
Total Debt $1.3B $1.4B $1.5B $1.6B $1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $601M $379.4M $391.3M $333.2M $598.8M
Short Term Investments -- -- -- $1.7M $54M
Accounts Receivable, Net $145.7M $120.7M $19.8M $123M $297.8M
Inventory $181M $170M $183.3M $323.3M $265.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $13.7M $10.1M $16.1M $13.4M $14.1M
Total Current Assets $984.4M $744.3M $710.2M $857.7M $1.3B
 
Property Plant And Equipment $4.9B $4.7B $4.8B $5.9B $5.8B
Long-Term Investments $19.2M $14M $14.5M $10.2M $13.6M
Goodwill -- -- -- $88.6M $99.6M
Other Intangibles $6.6M $7.1M $7.2M $62M $63.8M
Other Long-Term Assets $50.8M $60.5M $119.9M $35.5M $22.2M
Total Assets $6.1B $5.7B $5.9B $7.1B $7.4B
 
Accounts Payable $210.4M $226.1M $289.2M $317.4M $351.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $13.6M --
Current Portion Of Capital Lease Obligations $46.7M $41.6M $28.3M $44.7M $36M
Other Current Liabilities $24.9M $84M $102.6M $103.7M $71.3M
Total Current Liabilities $444.4M $540.4M $573.8M $683.2M $683.1M
 
Long-Term Debt $1.6B $1.5B $1.6B $1.9B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $3.9B $3.8B $3.7B $4.2B $3.9B
 
Common Stock $2.4B $2.3B $2.4B $3B $3.6B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $142.7M $136.5M
Total Equity $2.3B $1.9B $2.1B $2.9B $3.6B
 
Total Liabilities and Equity $6.1B $5.7B $5.9B $7.1B $7.4B
Cash and Short Terms $601M $379.4M $391.3M $334.9M $652.8M
Total Debt $1.6B $1.5B $1.6B $1.9B $1.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$456.2M -$193.8M -$306.2M $91.4M $93.9M
Depreciation & Amoritzation $459.9M $487.3M $450.8M $440.4M $530.6M
Stock-Based Compensation $3.6M $20.1M $15.2M $2.7M $9.9M
Change in Accounts Receivable $4.3M -$50.5M -$76.4M $114.9M -$94.9M
Change in Inventories -$15.6M -$3.8M -$41M -$16.9M $24.5M
Cash From Operations $412.5M $320.9M $482.5M $633.7M $643.7M
 
Capital Expenditures $343.9M $484M $441.3M $401.3M $379.4M
Cash Acquisitions -$59.3M -- -- -- $14.8M
Cash From Investing -$387.9M -$481.1M -$471.5M -$438.6M -$366.9M
 
Dividends Paid (Ex Special Dividend) -$5.2M -$5.1M -$5.2M -$5.3M -$6M
Special Dividend Paid
Long-Term Debt Issued -- $793.1M $741.7M -- $135M
Long-Term Debt Repaid -$43.7M -$594M -$827.8M -$46.5M -$231.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$34.7M $132.4M -$24.6M -$122.1M -$63.9M
Cash From Financing -$182.8M $217.2M -$220.4M -$255M -$246.2M
 
Beginning Cash (CF) $684M $530.9M $550.3M $352M $304.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$158.3M $57M -$209.4M -$60M $30.6M
Ending Cash (CF) $525.6M $588.5M $339.6M $293.1M $337.2M
 
Levered Free Cash Flow $68.5M -$163.1M $41.2M $232.3M $264.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$24.9M -$216.5M -$7.8M $61.1M $68.7M
Depreciation & Amoritzation $119.3M $114.6M $122.5M $152.8M $132.7M
Stock-Based Compensation $6.1M $2.1M $3.1M $3M $4.5M
Change in Accounts Receivable -$29.3M $46.4M $44.1M -$47.5M -$85M
Change in Inventories $11.5M $6.3M $37M -$4.3M -$6.7M
Cash From Operations $101.6M $180.6M $231.7M $203.7M $198.3M
 
Capital Expenditures $187M $88.8M $120.6M $92.6M $133.5M
Cash Acquisitions -- -- -- $338.8K --
Cash From Investing -$186.7M -$117.6M -$152.6M -$91.3M -$130M
 
Dividends Paid (Ex Special Dividend) -$2.5M -$2.7M -$2.6M -$3.4M -$3.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $255.4M $18.5M -- $120.7M --
Long-Term Debt Repaid -$21.2M -$32.2M -$12.8M -$123.6M -$75.5M
Repurchase of Common Stock -- -- -- $410 --
Other Financing Activities -$11.4M -$3.4M -$27.9M -$16.2M -$40.2M
Cash From Financing $163.5M -$63.6M -$44.2M -$25M -$126.5M
 
Beginning Cash (CF) $542.1M $361.3M $329.6M $241.6M $662M
Foreign Exchange Rate Adjustment -$1.1M -$12.3K $705.8K $641.7K $2M
Additions / Reductions $78.4M -$532.9K $34.9M $87.3M -$58.2M
Ending Cash (CF) $597.9M $374.5M $373.2M $329.1M $604.8M
 
Levered Free Cash Flow -$85.4M $91.8M $111.1M $111.1M $64.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$206.5M -$285.9M $102.8M $25.2M $111.7M
Depreciation & Amoritzation $479.1M $474.2M $449.9M $465.7M $584.2M
Stock-Based Compensation $10.2M $19.9M $5.7M $10.6M $28.9M
Change in Accounts Receivable -$29.5M $5.3M $84.4M -$60.9M -$160.7M
Change in Inventories $18.5M -$15.8M -$20.1M -$36.9M $49M
Cash From Operations $289.9M $525.9M $643.5M $442.6M $890.1M
 
Capital Expenditures $442.8M $474.2M $414.3M $382.7M $452.3M
Cash Acquisitions -$282K -- -- $14.7M $86.4K
Cash From Investing -$437.9M -$500.3M -$454.9M -$368.4M -$500.3M
 
Dividends Paid (Ex Special Dividend) -$5.1M -$5.3M -$5.3M -$6M -$7.5M
Special Dividend Paid
Long-Term Debt Issued $255.4M $1.3B -$3.5M $174.4M --
Long-Term Debt Repaid -$57.3M -$1.4B -$45.9M -$145.9M -$373.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $129.5M -$17.1M -$107.6M -$66.1M -$145.2M
Cash From Financing $213.5M -$214.3M -$201.9M -$129.8M -$121.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $65.5M -$188.8M -$13.3M -$55.6M $268.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$152.9M $51.7M $229.2M $60M $437.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$202.4M -$294.5M $114.5M $48.3M $66.2M
Depreciation & Amoritzation $352.2M $339.2M $338.2M $363.4M $417.1M
Stock-Based Compensation $7.4M $7.1M -$2.4M $5.5M $24.5M
Change in Accounts Receivable -$37.3M $18.6M $179.4M $3.6M -$62.1M
Change in Inventories $693.7K -$11.2M $9.7M -$10.2M $14.2M
Cash From Operations $157.6M $362.6M $523.5M $332.5M $579M
 
Capital Expenditures $323.9M $314.1M $287.1M $268.4M $341.4M
Cash Acquisitions -- -- -- $14.7M --
Cash From Investing -$321.6M -$340.8M -$324.2M -$253.9M -$387.4M
 
Dividends Paid (Ex Special Dividend) -$5M -$5.2M -$5.3M -$6M -$7.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $255.4M $745.3M -- $174.4M --
Long-Term Debt Repaid -$45.1M -$820M -$38.1M -$137.6M -$280.3M
Repurchase of Common Stock -- -- -- -$252.3K --
Other Financing Activities $136.6M -$12.9M -$95.8M -$39.9M -$121.2M
Cash From Financing $233.4M -$198.2M -$179.6M -$54.4M $70.2M
 
Beginning Cash (CF) $1.5B $1.3B $943M $892.6M $1.4B
Foreign Exchange Rate Adjustment $949.4K -$2M -$22.2K $2.1M $2.2M
Additions / Reductions $69.4M -$176.4M $19.8M $24.1M $261.8M
Ending Cash (CF) $1.6B $1.1B $973M $916.4M $1.7B
 
Levered Free Cash Flow -$166.3M $48.4M $236.4M $64.1M $237.6M

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