Financhill
Buy
64

THC Quote, Financials, Valuation and Earnings

Last price:
$148.13
Seasonality move :
5.37%
Day range:
$145.27 - $149.58
52-week range:
$109.82 - $171.20
Dividend yield:
0%
P/E ratio:
9.79x
P/S ratio:
0.70x
P/B ratio:
3.29x
Volume:
1.5M
Avg. volume:
1.8M
1-year change:
24.46%
Market cap:
$13.7B
Revenue:
$20.7B
EPS (TTM):
$15.12
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.8B $4.7B $5B $5.4B $5.2B
Revenue Growth (YoY) 5.77% -0.75% 5.82% 6.91% -2.7%
 
Cost of Revenues $804M $785M $891M $928M $907M
Gross Profit $4B $4B $4.1B $4.4B $4.3B
Gross Profit Margin 83.18% 83.46% 82.26% 82.71% 82.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.2B $2.3B $2.3B $2.1B
Other Inc / (Exp) -$4M -$34M $36M $2.5B $68M
Operating Expenses $3.5B $3.3B $3.6B $3.7B $3.4B
Operating Income $511M $639M $565M $757M $901M
 
Net Interest Expenses $240M $227M $221M $218M $204M
EBT. Incl. Unusual Items $267M $378M $380M $3.1B $765M
Earnings of Discontinued Ops. -- $1M -- -- --
Income Tax Expense $45M $99M $84M $750M $143M
Net Income to Company $222M $280M $296M $2.3B $622M
 
Minority Interest in Earnings -$125M -$140M -$153M -$183M -$216M
Net Income to Common Excl Extra Items $97M $140M $143M $2.2B $406M
 
Basic EPS (Cont. Ops) $0.91 $1.30 $1.40 $21.60 $4.31
Diluted EPS (Cont. Ops) $0.90 $1.28 $1.32 $21.38 $4.27
Weighted Average Basic Share $106.3M $107.5M $102.3M $99.6M $94.2M
Weighted Average Diluted Share $108.1M $112M $106M $100.6M $95M
 
EBITDA $731M $808M $818M $3.5B $1.2B
EBIT $507M $605M $601M $3.3B $969M
 
Revenue (Reported) $4.8B $4.7B $5B $5.4B $5.2B
Operating Income (Reported) $511M $639M $565M $757M $901M
Operating Income (Adjusted) $507M $605M $601M $3.3B $969M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $17.9B $19.4B $19.5B $20.9B $20.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3B $3.3B $3.4B $3.6B $3.6B
Gross Profit $14.9B $16.1B $16.1B $17.3B $16.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.4B $8.9B $8.9B $9.2B $8.6B
Other Inc / (Exp) -$955M $372M -$107M $2.6B $680M
Operating Expenses $12.1B $13.6B $13.7B $14.6B $13.8B
Operating Income $2.8B $2.5B $2.3B $2.6B $3.1B
 
Net Interest Expenses $1B $910M $884M $898M $812M
EBT. Incl. Unusual Items $853M $2B $1.3B $4.3B $2.9B
Earnings of Discontinued Ops. $1M -- -- -- --
Income Tax Expense $23M $465M $329M $972M $577M
Net Income to Company $831M $1.5B $1B $3.3B $2.4B
 
Minority Interest in Earnings -$428M -$577M -$603M -$730M -$897M
Net Income to Common Excl Extra Items $403M $957M $414M $2.6B $1.5B
 
Basic EPS (Cont. Ops) $3.81 $8.92 $3.94 $26.22 $15.24
Diluted EPS (Cont. Ops) $3.73 $8.80 $3.75 $25.77 $15.12
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.7B $3.7B $3.1B $6.1B $4.6B
EBIT $1.9B $2.9B $2.2B $5.2B $3.7B
 
Revenue (Reported) $17.9B $19.4B $19.5B $20.9B $20.5B
Operating Income (Reported) $2.8B $2.5B $2.3B $2.6B $3.1B
Operating Income (Adjusted) $1.9B $2.9B $2.2B $5.2B $3.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.8B $4.7B $5B $5.4B $5.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $804M $785M $891M $928M $907M
Gross Profit $4B $4B $4.1B $4.4B $4.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.2B $2.3B $2.3B $2.1B
Other Inc / (Exp) -$4M -$34M $36M $2.5B $68M
Operating Expenses $3.5B $3.3B $3.6B $3.7B $3.4B
Operating Income $511M $639M $565M $757M $901M
 
Net Interest Expenses $240M $227M $221M $218M $204M
EBT. Incl. Unusual Items $267M $378M $380M $3.1B $765M
Earnings of Discontinued Ops. -- $1M -- -- --
Income Tax Expense $45M $99M $84M $750M $143M
Net Income to Company $222M $280M $296M $2.3B $622M
 
Minority Interest in Earnings -$125M -$140M -$153M -$183M -$216M
Net Income to Common Excl Extra Items $97M $140M $143M $2.2B $406M
 
Basic EPS (Cont. Ops) $0.91 $1.30 $1.40 $21.60 $4.31
Diluted EPS (Cont. Ops) $0.90 $1.28 $1.32 $21.38 $4.27
Weighted Average Basic Share $106.3M $107.5M $102.3M $99.6M $94.2M
Weighted Average Diluted Share $108.1M $112M $106M $100.6M $95M
 
EBITDA $731M $808M $818M $3.5B $1.2B
EBIT $507M $605M $601M $3.3B $969M
 
Revenue (Reported) $4.8B $4.7B $5B $5.4B $5.2B
Operating Income (Reported) $511M $639M $565M $757M $901M
Operating Income (Adjusted) $507M $605M $601M $3.3B $969M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.1B $1.4B $766M $2.5B $3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.7B $2.9B $2.9B $3.1B $2.6B
Inventory $368M $391M $407M $395M $344M
Prepaid Expenses -- -- $380M $375M $457M
Other Current Assets $1.3B $1.4B $272M $346M $281M
Total Current Assets $6.7B $6.1B $5.9B $7.8B $7.9B
 
Property Plant And Equipment $6.6B $6.3B $6.3B $5.9B $6B
Long-Term Investments -- -- -- -- --
Goodwill $8.8B $9.4B $10.3B $10.6B $10.8B
Other Intangibles $1.6B $1.5B $1.4B $1.4B $1.4B
Other Long-Term Assets $2.6B $3.4B $3.2B $3.2B $3.1B
Total Assets $26.6B $26.7B $27.1B $28.9B $29.2B
 
Accounts Payable $1.1B $1.1B $1.2B $1.3B $1.3B
Accrued Expenses $290M $255M $248M $249M $248M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.3B $1.3B $1.7B $1.9B $1.7B
Total Current Liabilities $4.9B $4.7B $4.2B $5.4B $4.5B
 
Long-Term Debt $15.1B $14.7B $14.9B $12.8B $13.1B
Capital Leases -- -- -- -- --
Total Liabilities $23.5B $22.2B $22.3B $21.2B $20.6B
 
Common Stock $8M $8M $8M $8M $8M
Other Common Equity Adj -$282M -$233M -$179M -$179M -$178M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.9B $3.4B $3.6B $4.2B $4.5B
Total Equity $3B $4.4B $4.8B $7.7B $8.7B
 
Total Liabilities and Equity $26.6B $26.7B $27.1B $28.9B $29.2B
Cash and Short Terms $2.1B $1.4B $766M $2.5B $3B
Total Debt $15.2B $14.9B $15.1B $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 $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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $222M $280M $296M $2.3B $622M
Depreciation & Amoritzation $224M $203M $217M $208M $206M
Stock-Based Compensation $14M $16M $14M $17M $21M
Change in Accounts Receivable -$53M -$151M $35M -$263M -$69M
Change in Inventories $130M $181M $50M -$18M -$108M
Cash From Operations $534M $228M $449M $586M $815M
 
Capital Expenditures $121M $155M $235M $240M $173M
Cash Acquisitions -$25M -$40M -$48M -$449M -$27M
Cash From Investing -$145M -$60M -$286M $3.3B -$187M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4M $2M $12M $2M $1M
Long-Term Debt Repaid -$541M -$879M -$45M -$2.1B -$32M
Repurchase of Common Stock -- -- -$50M -$278M -$348M
Other Financing Activities -$157M -$250M -$172M -$244M -$269M
Cash From Financing -$694M -$1.1B -$255M -$2.7B -$648M
 
Beginning Cash (CF) $2.4B $2.4B $858M $1.2B $3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$305M -$959M -$92M $1.3B -$20M
Ending Cash (CF) $2.1B $1.4B $766M $2.5B $3B
 
Levered Free Cash Flow $413M $73M $214M $346M $642M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $831M $1.5B $1B $3.3B $2.4B
Depreciation & Amoritzation $878M $834M $855M $861M $816M
Stock-Based Compensation $45M $58M $54M $69M $71M
Change in Accounts Receivable $128M -$295M $46M -$327M $439M
Change in Inventories -$38M -$1M -$195M -$207M -$176M
Cash From Operations $3.8B $1.3B $1.3B $2.5B $2.3B
 
Capital Expenditures $479M $692M $842M $756M $864M
Cash Acquisitions -$1.1B -$1.2B -$242M -$625M -$149M
Cash From Investing -$1.5B -$629M -$1B $2.6B -$86M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.8B $2.9B $2B $1.4B $22M
Long-Term Debt Repaid -$4.3B -$3.6B -$2B -$3.6B -$134M
Repurchase of Common Stock -- -- -$300M -$428M -$742M
Other Financing Activities -$262M -$680M -$625M -$735M -$818M
Cash From Financing -$735M -$1.4B -$909M -$3.4B -$1.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5B -$736M -$639M $1.7B $518M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.3B $570M $462M $1.8B $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $222M $280M $296M $2.3B $622M
Depreciation & Amoritzation $224M $203M $217M $208M $206M
Stock-Based Compensation $14M $16M $14M $17M $21M
Change in Accounts Receivable -$53M -$151M $35M -$263M -$69M
Change in Inventories $130M $181M $50M -$18M -$108M
Cash From Operations $534M $228M $449M $586M $815M
 
Capital Expenditures $121M $155M $235M $240M $173M
Cash Acquisitions -$25M -$40M -$48M -$449M -$27M
Cash From Investing -$145M -$60M -$286M $3.3B -$187M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4M $2M $12M $2M $1M
Long-Term Debt Repaid -$541M -$879M -$45M -$2.1B -$32M
Repurchase of Common Stock -- -- -$50M -$278M -$348M
Other Financing Activities -$157M -$250M -$172M -$244M -$269M
Cash From Financing -$694M -$1.1B -$255M -$2.7B -$648M
 
Beginning Cash (CF) $2.4B $2.4B $858M $1.2B $3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$305M -$959M -$92M $1.3B -$20M
Ending Cash (CF) $2.1B $1.4B $766M $2.5B $3B
 
Levered Free Cash Flow $413M $73M $214M $346M $642M

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

GET BETTER TRADE IDEAS

Popular

Why Did Salesforce Stock Drop After a Strong Quarter?
Why Did Salesforce Stock Drop After a Strong Quarter?

Popular customer relationship management platform provider Salesforce (NYSE:CRM) has been…

Is Adobe Stock a Bargain With AI Tools Driving Growth?
Is Adobe Stock a Bargain With AI Tools Driving Growth?

The share price of American computer software company Adobe (NASDAQ:ADBE)…

Is Palantir Stock a Millionaire Maker?
Is Palantir Stock a Millionaire Maker?

Palantir (NASDAQ:PLTR) has shot upward over the last year and…

Stock Ideas

Buy
71
Is MSFT Stock a Buy?

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

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
4
CABO alert for May 3

Cable One [CABO] is down 41.98% over the past day.

Buy
55
PDEX alert for May 3

Pro-Dex [PDEX] is down 32.02% over the past day.

Buy
91
TRUP alert for May 3

Trupanion [TRUP] is up 23.52% over the past day.

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

Show me the best stock