Financhill
Buy
62

THC Quote, Financials, Valuation and Earnings

Last price:
$134.62
Seasonality move :
5.42%
Day range:
$131.01 - $135.76
52-week range:
$90.03 - $171.20
Dividend yield:
0%
P/E ratio:
4.17x
P/S ratio:
0.64x
P/B ratio:
3.07x
Volume:
1.1M
Avg. volume:
1.7M
1-year change:
27.96%
Market cap:
$12.8B
Revenue:
$20.7B
EPS (TTM):
$32.23
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 $3B $3.3B $3.3B $3.6B $3.6B
Gross Profit $14.7B $16.2B $15.9B $17B $17B
Gross Profit Margin 83.1% 82.92% 82.93% 82.53% 82.35%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.4B $8.9B $8.8B $9.1B $8.8B
Other Inc / (Exp) -$466M $402M -$177M $75M $3.2B
Operating Expenses $12.5B $13.7B $13.5B $14.5B $14.1B
Operating Income $2.1B $2.4B $2.4B $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 $399M $914M $411M $611M $3.2B
 
Basic EPS (Cont. Ops) $3.80 $8.55 $3.84 $6.01 $33.02
Diluted EPS (Cont. Ops) $3.75 $8.42 $3.79 $5.71 $32.70
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 $2.5B $3.7B $3.1B $3.4B $6.9B
EBIT $1.7B $2.8B $2.2B $2.5B $6.1B
 
Revenue (Reported) $17.6B $19.5B $19.2B $20.5B $20.7B
Operating Income (Reported) $2.1B $2.4B $2.4B $2.4B $2.9B
Operating Income (Adjusted) $1.7B $2.8B $2.2B $2.5B $6.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.9B $4.9B $5B $5.4B $5.1B
Revenue Growth (YoY) 2.27% -1.2% 2.76% 7.8% -5.71%
 
Cost of Revenues $824M $838M $860M $931M $930M
Gross Profit $4.1B $4B $4.1B $4.4B $4.1B
Gross Profit Margin 83.24% 82.74% 82.77% 82.69% 81.66%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.2B $2.3B $2.3B $2.1B
Other Inc / (Exp) -$526M $11M -$78M $23M $81M
Operating Expenses $2.6B $3.3B $3.5B $3.7B $3.4B
Operating Income $1.4B $738M $619M $723M $777M
 
Net Interest Expenses $242M $221M $219M $227M $203M
EBT. Incl. Unusual Items $676M $528M $322M $519M $655M
Earnings of Discontinued Ops. -- -$1M -- -- --
Income Tax Expense $130M $108M $47M $63M $83M
Net Income to Company $546M $419M $274M $456M $572M
 
Minority Interest in Earnings -$132M -$170M -$172M -$212M -$254M
Net Income to Common Excl Extra Items $414M $249M $102M $244M $318M
 
Basic EPS (Cont. Ops) $3.92 $2.32 $0.98 $2.42 $3.34
Diluted EPS (Cont. Ops) $3.86 $2.29 $0.92 $2.30 $3.32
Weighted Average Basic Share $105.6M $107.2M $104.5M $100.9M $95.1M
Weighted Average Diluted Share $110.6M $108.9M $105.2M $104.1M $96M
 
EBITDA $1.2B $950M $754M $962M $1.1B
EBIT $918M $749M $541M $746M $858M
 
Revenue (Reported) $4.9B $4.9B $5B $5.4B $5.1B
Operating Income (Reported) $1.4B $738M $619M $723M $777M
Operating Income (Adjusted) $918M $749M $541M $746M $858M
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) -- -- -- -- --
 
Cost of Revenues $3B $3.3B $3.3B $3.6B $3.6B
Gross Profit $14.7B $16.2B $15.9B $17B $17B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.4B $8.9B $8.8B $9.1B $8.8B
Other Inc / (Exp) -$977M $402M -$177M $75M $3.2B
Operating Expenses $12B $13.7B $13.5B $14.5B $14.1B
Operating Income $2.7B $2.4B $2.4B $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 $399M $914M $411M $611M $3.2B
 
Basic EPS (Cont. Ops) $3.79 $8.53 $3.84 $6.02 $32.53
Diluted EPS (Cont. Ops) $3.71 $8.42 $3.71 $5.71 $32.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.5B $3.7B $3.1B $3.4B $6.9B
EBIT $1.7B $2.8B $2.2B $2.5B $6.1B
 
Revenue (Reported) $17.6B $19.5B $19.2B $20.5B $20.7B
Operating Income (Reported) $2.7B $2.4B $2.4B $2.4B $2.9B
Operating Income (Adjusted) $1.7B $2.8B $2.2B $2.5B $6.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $19.5B $19.2B $20.5B $20.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.3B $3.3B $3.6B $3.6B --
Gross Profit $16.2B $15.9B $17B $17B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.9B $8.8B $9.1B $8.8B --
Other Inc / (Exp) $402M -$177M $75M $3.2B --
Operating Expenses $13.7B $13.5B $14.5B $14.1B --
Operating Income $2.4B $2.4B $2.4B $2.9B --
 
Net Interest Expenses $923M $890M $901M $826M --
EBT. Incl. Unusual Items $1.9B $1.3B $1.6B $5.2B --
Earnings of Discontinued Ops. -$1M $1M -- -- --
Income Tax Expense $411M $344M $306M $1.2B --
Net Income to Company $1.5B $1B $1.3B $4.1B --
 
Minority Interest in Earnings -$562M -$590M -$700M -$864M --
Net Income to Common Excl Extra Items $914M $411M $611M $3.2B --
 
Basic EPS (Cont. Ops) $8.53 $3.84 $6.02 $32.53 --
Diluted EPS (Cont. Ops) $8.42 $3.71 $5.71 $32.23 --
Weighted Average Basic Share $427.3M $427.7M $406.5M $387.6M --
Weighted Average Diluted Share $434.3M $435.9M $419.3M $391.7M --
 
EBITDA $3.7B $3.1B $3.4B $6.9B --
EBIT $2.8B $2.2B $2.5B $6.1B --
 
Revenue (Reported) $19.5B $19.2B $20.5B $20.7B --
Operating Income (Reported) $2.4B $2.4B $2.4B $2.9B --
Operating Income (Adjusted) $2.8B $2.2B $2.5B $6.1B --
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 $2.5B
Inventory $368M $384M $405M $411M $346M
Prepaid Expenses -- $252M $400M $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 $7.9B $7.4B $7.6B $7.3B $7.1B
Long-Term Investments $1B $1.8B $1.6B $1.6B $1.5B
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 $15.6B $15.5B $14.9B $14.9B $13.1B
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 $15.7B $15.6B $15.1B $15B $13.2B
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 $2.5B
Inventory $368M $384M $405M $411M $346M
Prepaid Expenses -- $252M $400M $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 $7.9B $7.4B $7.6B $7.3B $7.1B
Long-Term Investments $1B $1.8B $1.6B $1.6B $1.5B
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 $15.6B $15.5B $14.9B $14.9B $13.1B
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 -- -- -- -- --
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 $15.7B $15.6B $15.1B $15B $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 $540M $658M $762M $751M $931M
Cash Acquisitions -$1.2B -$1.2B -$234M -$224M -$571M
Cash From Investing -$1.6B -$714M -$808M -$969M $3.4B
 
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 $385M -$936M -$1.8B -$1B -$3.7B
 
Beginning Cash (CF) $262M $2.4B $2.4B $858M $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.2B -$82M -$1.5B $370M $1.8B
Ending Cash (CF) $2.4B $2.4B $858M $1.2B $3B
 
Levered Free Cash Flow $2.9B $910M $321M $1.6B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $546M $419M $274M $456M $572M
Depreciation & Amoritzation $233M $201M $213M $216M $193M
Stock-Based Compensation $6M $13M $9M $18M $15M
Change in Accounts Receivable -$85M $5M -$101M -$60M $62M
Change in Inventories -$175M $59M -$153M -$90M -$96M
Cash From Operations $446M $357M $421M $824M -$331M
 
Capital Expenditures $166M $304M $290M $208M $330M
Cash Acquisitions -$1.1B -$1.2B -$10M -$114M -$47M
Cash From Investing -$1.2B -$1.5B -$306M -$333M -$372M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3M $1.5B $3M $2M $7M
Long-Term Debt Repaid -$49M -$38M -$65M -$64M -$31M
Repurchase of Common Stock -- -- -$250M -$110M --
Other Financing Activities -$39M -$190M -$153M -$145M -$348M
Cash From Financing -$98M $1.2B -$465M -$317M -$372M
 
Beginning Cash (CF) $3.3B $2.3B $1.2B $1.1B $4.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$854M $72M -$350M $174M -$1.1B
Ending Cash (CF) $2.4B $2.4B $858M $1.2B $3B
 
Levered Free Cash Flow $280M $53M $131M $616M -$661M
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 $540M $658M $762M $751M $931M
Cash Acquisitions -$1.2B -$1.2B -$234M -$224M -$571M
Cash From Investing -$1.6B -$714M -$808M -$969M $3.4B
 
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 $385M -$936M -$1.8B -$1B -$3.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.2B -$82M -$1.5B $370M $1.8B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.9B $910M $321M $1.6B $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.5B $1B $1.3B $4.1B --
Depreciation & Amoritzation $855M $841M $870M $818M --
Stock-Based Compensation $56M $56M $66M $67M --
Change in Accounts Receivable -$197M -$140M -$29M $245M --
Change in Inventories -$52M -$64M -$139M -$86M --
Cash From Operations $1.6B $1.1B $2.4B $2B --
 
Capital Expenditures $658M $762M $751M $931M --
Cash Acquisitions -$1.2B -$234M -$224M -$571M --
Cash From Investing -$714M -$808M -$969M $3.4B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.9B $2B $1.4B $23M --
Long-Term Debt Repaid -$3.2B -$2.9B -$1.5B -$2.2B --
Repurchase of Common Stock -- -$250M -$200M -$672M --
Other Financing Activities -$587M -$703M -$663M -$793M --
Cash From Financing -$936M -$1.8B -$1B -$3.7B --
 
Beginning Cash (CF) $9.1B $6.3B $3.6B $10.7B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$82M -$1.5B $370M $1.8B --
Ending Cash (CF) $9B $4.8B $4B $12.5B --
 
Levered Free Cash Flow $910M $321M $1.6B $1.1B --

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Buy
80
CORT alert for Apr 1

Corcept Therapeutics [CORT] is up 109.21% over the past day.

Sell
47
RGC alert for Apr 1

Regencell Bioscience Holdings [RGC] is up 26.1% over the past day.

Buy
74
COOP alert for Apr 1

Mr. Cooper Group [COOP] is up 14.4% over the past day.

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

Show me the best stock