Financhill
Buy
74

HBNC Quote, Financials, Valuation and Earnings

Last price:
$15.14
Seasonality move :
3.39%
Day range:
$15.09 - $15.43
52-week range:
$11.46 - $19.18
Dividend yield:
4.23%
P/E ratio:
14.84x
P/S ratio:
3.28x
P/B ratio:
0.85x
Volume:
107.6K
Avg. volume:
177.6K
1-year change:
19.31%
Market cap:
$662.9M
Revenue:
$187.5M
EPS (TTM):
$1.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $219.9M $228.3M $241.6M $182.8M $187.5M
Revenue Growth (YoY) 12.66% 3.79% 5.82% -24.34% 2.59%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $72.9M $76.4M $82.8M $84.7M $93.3M
Other Inc / (Exp) $4.3M $914K -- -$32.1M -$39.1M
Operating Expenses $76.7M $80.1M $86.5M $88.3M $96.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $78.4M $102.4M $105.6M $39M $27.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.9M $15.4M $12.2M $11M -$8.1M
Net Income to Company $68.5M $87.1M $93.4M $28M $35.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $68.5M $87.1M $93.4M $28M $35.4M
 
Basic EPS (Cont. Ops) $1.56 $1.99 $2.14 $0.64 $0.81
Diluted EPS (Cont. Ops) $1.55 $1.98 $2.14 $0.64 $0.80
Weighted Average Basic Share $44M $43.8M $43.6M $43.6M $43.7M
Weighted Average Diluted Share $44.1M $44M $43.7M $43.8M $44.1M
 
EBITDA -- -- -- -- --
EBIT $112.8M $120.8M $142.1M $175.6M $195.2M
 
Revenue (Reported) $219.9M $228.3M $241.6M $182.8M $187.5M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $112.8M $120.8M $142.1M $175.6M $195.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $53.6M $59.8M $53.7M $52.5M $68.1M
Revenue Growth (YoY) 5.31% 11.56% -10.11% -2.31% 29.68%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.7M $20.5M $19.3M $21.6M $23.7M
Other Inc / (Exp) $914K -- -$500K -- -$407K
Operating Expenses $17.7M $21.4M $20.2M $22.5M $24.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $23.9M $27.1M $20.1M $15.3M $28.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.5M $3.5M $1.9M $1.3M $4.1M
Net Income to Company $20.4M $23.6M $18.2M $14M $23.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20.4M $23.6M $18.2M $14M $23.9M
 
Basic EPS (Cont. Ops) $0.46 $0.54 $0.42 $0.32 $0.55
Diluted EPS (Cont. Ops) $0.46 $0.54 $0.42 $0.32 $0.54
Weighted Average Basic Share $43.9M $43.6M $43.6M $43.7M $43.8M
Weighted Average Diluted Share $44.1M $43.7M $43.7M $43.9M $44M
 
EBITDA -- -- -- -- --
EBIT $28.9M $31M $46.7M $57.3M $65M
 
Revenue (Reported) $53.6M $59.8M $53.7M $52.5M $68.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $28.9M $31M $46.7M $57.3M $65M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $222.6M $234.5M $235.5M $181.5M $203.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $73.9M $79.2M $81.6M $87M $95.4M
Other Inc / (Exp) $4.9M -- -$500K -$31.6M -$39.5M
Operating Expenses $73.9M $80.1M $85.3M $90.6M $98.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $89M $105.7M $98.6M $34.2M $40.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.7M $15.4M $10.5M $10.5M -$5.3M
Net Income to Company $77.3M $90.2M $88.1M $23.7M $45.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $77.3M $90.2M $88.1M $23.7M $45.4M
 
Basic EPS (Cont. Ops) $1.75 $2.06 $2.03 $0.54 $1.04
Diluted EPS (Cont. Ops) $1.75 $2.05 $2.02 $0.54 $1.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $117.8M $122.8M $157.7M $186.2M $202.9M
 
Revenue (Reported) $222.6M $234.5M $235.5M $181.5M $203.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $117.8M $122.8M $157.7M $186.2M $202.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $53.6M $59.8M $53.7M $52.5M $68.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.7M $20.5M $19.3M $21.6M $23.7M
Other Inc / (Exp) $914K -- -$500K -- -$407K
Operating Expenses $17.7M $21.4M $20.2M $22.5M $24.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $23.9M $27.1M $20.1M $15.3M $28.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.5M $3.5M $1.9M $1.3M $4.1M
Net Income to Company $20.4M $23.6M $18.2M $14M $23.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20.4M $23.6M $18.2M $14M $23.9M
 
Basic EPS (Cont. Ops) $0.46 $0.54 $0.42 $0.32 $0.55
Diluted EPS (Cont. Ops) $0.46 $0.54 $0.42 $0.32 $0.54
Weighted Average Basic Share $43.9M $43.6M $43.6M $43.7M $43.8M
Weighted Average Diluted Share $44.1M $43.7M $43.7M $43.9M $44M
 
EBITDA -- -- -- -- --
EBIT $28.9M $31M $46.7M $57.3M $65M
 
Revenue (Reported) $53.6M $59.8M $53.7M $52.5M $68.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $28.9M $31M $46.7M $57.3M $65M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $258.7M $598.3M $126.3M $528.5M $294.2M
Short Term Investments $1.1B $1.2B $997.6M $547.3M $233.7M
Accounts Receivable, Net $21.4M $26.1M $35.3M $38.7M $39.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.4B $1.8B $1.2B $1.1B $567.6M
 
Property Plant And Equipment $92.4M $93.4M $92.7M $94.6M $93.9M
Long-Term Investments $1.3B $2.7B $3B $2.5B $2.1B
Goodwill $151.2M $154.6M $155.2M $155.2M $155.2M
Other Intangibles $23M $20.9M $17.2M $13.6M $10.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $5.9B $7.4B $7.9B $7.9B $7.8B
 
Accounts Payable $2.7M $2.2M $5.4M $22.2M $11.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $112.2M $133M $278M $158.3M $101M
 
Long-Term Debt $480.7M $697.5M $742.3M $899.8M $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $5.2B $6.7B $7.2B $7.2B $7B
 
Common Stock -- -- -- -- --
Other Common Equity Adj $27.9M $7.3M -$106.2M -$66.6M -$36.3M
Common Equity $692.2M $723.2M $677.4M $718.8M $763.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $692.2M $723.2M $677.4M $718.8M $763.6M
 
Total Liabilities and Equity $5.9B $7.4B $7.9B $7.9B $7.8B
Cash and Short Terms $1.4B $1.8B $1.1B $1.1B $527.8M
Total Debt $480.7M $697.5M $742.3M $899.8M $1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $537.3M $125M $137.8M $272.8M $169.7M
Short Term Investments $1.3B $1.1B $943.4M $535.3M $14.5M
Accounts Receivable, Net $21M $27.5M $36.4M $40M $38.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.8B $1.3B $1.1B $848.1M $222.8M
 
Property Plant And Equipment $92.1M $93.1M $91.8M $94.3M $93.5M
Long-Term Investments $1.4B $3.1B $3B $2.5B $2.1B
Goodwill $151.2M $154.6M $155.2M $155.2M $155.2M
Other Intangibles $22.1M $20M $16.3M $12.8M $9.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $6.1B $7.4B $7.9B $7.9B $7.6B
 
Accounts Payable $1.8M $1.4M $5.9M $7.9M $11.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.8M $1.4M $5.9M $7.9M $11.4M
 
Long-Term Debt $596.7M $844.3M $1.4B $1.5B $1B
Capital Leases -- -- -- -- --
Total Liabilities $5.4B $6.7B $7.2B $7.1B $6.9B
 
Common Stock -- -- -- -- --
Other Common Equity Adj $10.7M -$54.8M -$92M -$71.3M -$37.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $689.4M $677.5M $702.6M $721.3M $776.1M
 
Total Liabilities and Equity $6.1B $7.4B $7.9B $7.9B $7.6B
Cash and Short Terms $1.8B $1.2B $1.1B $808.1M $184.1M
Total Debt $596.7M $844.3M $1.4B $1.5B $1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $68.5M $87.1M $93.4M $28M $35.4M
Depreciation & Amoritzation $12.3M $13.9M $13.1M $12M $12.3M
Stock-Based Compensation $1.3M $1.8M $2.5M $3.6M $4.6M
Change in Accounts Receivable -$2.6M -$4.2M -$9.2M -$3.4M -$1M
Change in Inventories -- -- -- -- --
Cash From Operations $78.9M $106.4M $94.4M $88.9M $6.4M
 
Capital Expenditures $5.9M $1.4M $6.4M $7.8M $5.1M
Cash Acquisitions -- $622.2M -- -- --
Cash From Investing -$478.5M -$344.9M -$1B $329.5M -$52.8M
 
Dividends Paid (Ex Special Dividend) -$21.2M -$24.8M -$27.8M -$28.3M -$28.3M
Special Dividend Paid
Long-Term Debt Issued $192.6M $244.6M $1.2B $866.1M $512.8M
Long-Term Debt Repaid -$221.4M -$76.4M -$755.6M -$657.3M -$563.5M
Repurchase of Common Stock -$19.6M -$7.6M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $550.5M $582.3M $455.5M -$15.4M -$186.7M
 
Beginning Cash (CF) $98.8M $249.7M $593.5M $123.5M $526.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $150.9M $343.8M -$470M $403M -$233.1M
Ending Cash (CF) $249.7M $593.5M $123.5M $526.5M $293.4M
 
Levered Free Cash Flow $73M $104.9M $88M $81.2M $1.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $20.4M $23.6M $18.2M $14M $23.9M
Depreciation & Amoritzation $2.3M $2.7M $2.8M $3.1M $3M
Stock-Based Compensation $362K $529K $758K $907K $459K
Change in Accounts Receivable $445K -$1.3M -$1.1M -$1.3M $1.1M
Change in Inventories -- -- -- -- --
Cash From Operations $33.4M $28.2M $25.3M $6.5M $15.2M
 
Capital Expenditures $1.1M $1.1M $567K $1.2M $1.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $52.6M -$557M -$19.5M -$175.2M $38.9M
 
Dividends Paid (Ex Special Dividend) -$5.8M -$6.6M -$7.1M -$7.1M -$7.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.9M $239.2M $522.5M $403M $200M
Long-Term Debt Repaid -$107K -$235.6M -$354.6M -$400.2M -$530.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $193.7M $56.2M $5.4M -$86.7M -$177.9M
 
Beginning Cash (CF) $249.7M $593.5M $123.5M $526.5M $293.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $279.6M -$472.6M $11.2M -$255.4M -$123.8M
Ending Cash (CF) $529.3M $121M $134.7M $271.1M $169.7M
 
Levered Free Cash Flow $32.3M $27.1M $24.7M $5.4M $14.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $77.3M $90.2M $88.1M $23.7M $45.4M
Depreciation & Amoritzation $12M $14.3M $13.2M $12.2M $12.2M
Stock-Based Compensation $1.7M $2M $2.7M $3.7M $4.1M
Change in Accounts Receivable -$3.2M -$6M -$9M -$3.6M $1.3M
Change in Inventories -- -- -- -- --
Cash From Operations $84.1M $101.2M $91.5M $70.2M $15.1M
 
Capital Expenditures $5M $1.4M $5.9M $8.4M $5M
Cash Acquisitions -- $622.2M -- -- --
Cash From Investing -$283.8M -$954.4M -$482.4M $173.8M $161.3M
 
Dividends Paid (Ex Special Dividend) -$21.7M -$25.6M -$28.2M -$28.3M -$28.4M
Special Dividend Paid
Long-Term Debt Issued $40.6M $480.8M $1.5B $746.6M $309.7M
Long-Term Debt Repaid -- -$311.8M -$874.7M -$702.9M -$693.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $642.7M $444.9M $404.7M -$107.6M -$277.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $442.9M -$408.4M $13.8M $136.4M -$101.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $79.1M $99.8M $85.6M $61.8M $10M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $20.4M $23.6M $18.2M $14M $23.9M
Depreciation & Amoritzation $2.3M $2.7M $2.8M $3.1M $3M
Stock-Based Compensation $362K $529K $758K $907K $459K
Change in Accounts Receivable $445K -$1.3M -$1.1M -$1.3M $1.1M
Change in Inventories -- -- -- -- --
Cash From Operations $33.4M $28.2M $25.3M $6.5M $15.2M
 
Capital Expenditures $1.1M $1.1M $567K $1.2M $1.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $52.6M -$557M -$19.5M -$175.2M $38.9M
 
Dividends Paid (Ex Special Dividend) -$5.8M -$6.6M -$7.1M -$7.1M -$7.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.9M $239.2M $522.5M $403M $200M
Long-Term Debt Repaid -$107K -$235.6M -$354.6M -$400.2M -$530.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $193.7M $56.2M $5.4M -$86.7M -$177.9M
 
Beginning Cash (CF) $249.7M $593.5M $123.5M $526.5M $293.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $279.6M -$472.6M $11.2M -$255.4M -$123.8M
Ending Cash (CF) $529.3M $121M $134.7M $271.1M $169.7M
 
Levered Free Cash Flow $32.3M $27.1M $24.7M $5.4M $14.1M

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

GET BETTER TRADE IDEAS

Popular

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

What Is a Millionaire-Maker Stock?
What Is a Millionaire-Maker Stock?

From time to time, investors will run across the term…

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

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

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock