Financhill
Buy
53

THC Quote, Financials, Valuation and Earnings

Last price:
$129.63
Seasonality move :
10.53%
Day range:
$127.77 - $130.25
52-week range:
$73.21 - $171.20
Dividend yield:
0%
P/E ratio:
4.16x
P/S ratio:
0.62x
P/B ratio:
3.22x
Volume:
490.4K
Avg. volume:
1.5M
1-year change:
71.23%
Market cap:
$12.3B
Revenue:
$20.5B
EPS (TTM):
$31.21
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $18.5B $17.6B $19.5B $19.2B $20.5B
Revenue Growth (YoY) 0.91% -4.54% 10.46% -1.6% 7.17%
 
Cost of Revenues $3.1B $3B $3.3B $3.3B $3.6B
Gross Profit $15.4B $14.7B $16.2B $15.9B $17B
Gross Profit Margin 83.46% 83.1% 82.92% 82.93% 82.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.7B $8.4B $8.9B $8.8B $9.1B
Other Inc / (Exp) -$398M -$466M $402M -$178M $75M
Operating Expenses $13.7B $12.5B $13.7B $13.5B $14.5B
Operating Income $1.7B $2.1B $2.4B $2.4B $2.4B
 
Net Interest Expenses $985M $1B $923M $890M $901M
EBT. Incl. Unusual Items $320M $671M $1.9B $1.3B $1.6B
Earnings of Discontinued Ops. $11M -- -$1M $1M --
Income Tax Expense $160M -$97M $411M $344M $306M
Net Income to Company $171M $768M $1.5B $1B $1.3B
 
Minority Interest in Earnings -$386M -$369M -$562M -$590M -$700M
Net Income to Common Excl Extra Items -$215M $399M $914M $411M $611M
 
Basic EPS (Cont. Ops) -$2.08 $3.80 $8.55 $3.84 $6.01
Diluted EPS (Cont. Ops) -$2.08 $3.75 $8.42 $3.79 $5.71
Weighted Average Basic Share $103.4M $105M $106.8M $106.9M $101.6M
Weighted Average Diluted Share $103.4M $106.3M $108.6M $110.5M $104.8M
 
EBITDA $2.2B $2.5B $3.7B $3.1B $3.4B
EBIT $1.3B $1.7B $2.8B $2.2B $2.5B
 
Revenue (Reported) $18.5B $17.6B $19.5B $19.2B $20.5B
Operating Income (Reported) $1.7B $2.1B $2.4B $2.4B $2.4B
Operating Income (Adjusted) $1.3B $1.7B $2.8B $2.2B $2.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.6B $4.9B $4.8B $5.1B $5.1B
Revenue Growth (YoY) -0.24% 7.4% -1.9% 5.52% 1.11%
 
Cost of Revenues $784M $827M $817M $877M $881M
Gross Profit $3.8B $4.1B $4B $4.2B $4.2B
Gross Profit Margin 82.8% 83.1% 82.98% 82.69% 82.8%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1B $2.2B $2.2B $2.3B $2.2B
Other Inc / (Exp) -$399M $400M $21M -$7M $417M
Operating Expenses $3.4B $3.5B $3.4B $3.6B $3.5B
Operating Income $358M $601M $581M $579M $707M
 
Net Interest Expenses $263M $227M $222M $227M $202M
EBT. Incl. Unusual Items -$304M $774M $380M $345M $922M
Earnings of Discontinued Ops. $1M $1M -- -- --
Income Tax Expense -$197M $197M $112M $79M $241M
Net Income to Company -$106M $578M $268M $266M $681M
 
Minority Interest in Earnings -$90M -$129M -$137M -$165M -$209M
Net Income to Common Excl Extra Items -$196M $449M $131M $101M $472M
 
Basic EPS (Cont. Ops) -$1.86 $4.19 $1.21 $0.99 $4.93
Diluted EPS (Cont. Ops) -$1.86 $4.13 $1.16 $0.94 $4.89
Weighted Average Basic Share $105.3M $107.1M $107.9M $101.5M $95.7M
Weighted Average Diluted Share $105.3M $108.8M $109.9M $104.4M $96.7M
 
EBITDA $174M $1.2B $811M $796M $1.3B
EBIT -$41M $1B $602M $572M $1.1B
 
Revenue (Reported) $4.6B $4.9B $4.8B $5.1B $5.1B
Operating Income (Reported) $358M $601M $581M $579M $707M
Operating Income (Adjusted) -$41M $1B $602M $572M $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $17.5B $19.5B $19B $20.2B $21B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3B $3.3B $3.3B $3.5B $3.6B
Gross Profit $14.6B $16.2B $15.8B $16.6B $17.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.4B $8.9B $8.7B $9.1B $9B
Other Inc / (Exp) -$514M -$135M -$88M -$27M $3.1B
Operating Expenses $12.8B $13.1B $13.3B $14.3B $14.5B
Operating Income $1.7B $3.1B $2.5B $2.3B $2.9B
 
Net Interest Expenses $1B $944M $892M $893M $850M
EBT. Incl. Unusual Items $204M $2B $1.6B $1.4B $5.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$142M $433M $405M $290M $1.2B
Net Income to Company $346M $1.6B $1.1B $1.1B $3.9B
 
Minority Interest in Earnings -$364M -$524M -$588M -$660M -$822M
Net Income to Common Excl Extra Items -$18M $1.1B $558M $469M $3.1B
 
Basic EPS (Cont. Ops) -$0.11 $10.13 $5.18 $4.58 $31.61
Diluted EPS (Cont. Ops) -$0.13 $9.99 $5.08 $4.33 $31.21
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $2.1B $3.9B $3.3B $3.2B $6.8B
EBIT $1.2B $3B $2.4B $2.3B $6B
 
Revenue (Reported) $17.5B $19.5B $19B $20.2B $21B
Operating Income (Reported) $1.7B $3.1B $2.5B $2.3B $2.9B
Operating Income (Adjusted) $1.2B $3B $2.4B $2.3B $6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $12.7B $14.6B $14.2B $15.2B $15.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $2.5B $2.4B $2.7B $2.7B
Gross Profit $10.6B $12.1B $11.8B $12.5B $12.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.2B $6.7B $6.5B $6.8B $6.7B
Other Inc / (Exp) -$451M $391M -$99M $52M $3.1B
Operating Expenses $9.4B $10.5B $10B $10.8B $10.7B
Operating Income $1.2B $1.7B $1.8B $1.7B $2.1B
 
Net Interest Expenses $761M $702M $671M $674M $623M
EBT. Incl. Unusual Items -$5M $1.4B $1B $1.1B $4.6B
Earnings of Discontinued Ops. -- -- $1M -- --
Income Tax Expense -$227M $303M $297M $243M $1.1B
Net Income to Company $222M $1.1B $727M $855M $3.5B
 
Minority Interest in Earnings -$237M -$392M -$418M -$488M -$610M
Net Income to Common Excl Extra Items -$15M $665M $309M $367M $2.9B
 
Basic EPS (Cont. Ops) -$0.13 $6.21 $2.86 $3.60 $29.19
Diluted EPS (Cont. Ops) -$0.15 $6.13 $2.79 $3.41 $28.91
Weighted Average Basic Share $314.4M $320.2M $323.2M $305.6M $292.5M
Weighted Average Diluted Share $316.6M $325.4M $330.7M $315.2M $295.7M
 
EBITDA $1.4B $2.7B $2.3B $2.4B $5.8B
EBIT $756M $2.1B $1.7B $1.8B $5.2B
 
Revenue (Reported) $12.7B $14.6B $14.2B $15.2B $15.6B
Operating Income (Reported) $1.2B $1.7B $1.8B $1.7B $2.1B
Operating Income (Adjusted) $756M $2.1B $1.7B $1.8B $5.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $262M $2.4B $2.4B $858M $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.7B $2.7B $2.8B $2.9B $2.9B
Inventory $310M $368M $384M $405M $411M
Prepaid Expenses -- -- $252M $400M $391M
Other Current Assets $1.4B $1.5B $158M $231M $369M
Total Current Assets $5.1B $7.1B $7.1B $6B $7.2B
 
Property Plant And Equipment $8B $7.9B $7.4B $7.6B $7.3B
Long-Term Investments $980M $1B $1.8B $1.6B $1.6B
Goodwill $7.3B $8.8B $9.3B $10.1B $10.3B
Other Intangibles $1.6B $1.6B $1.5B $1.4B $1.4B
Other Long-Term Assets $36M $42M $47M $37M $43M
Total Assets $23.4B $27.1B $27.6B $27.2B $28.3B
 
Accounts Payable $1.2B $1.2B $1.3B $1.5B $1.4B
Accrued Expenses $245M $248M $203M $213M $200M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.3B $1.4B $1.4B $1.6B $1.8B
Total Current Liabilities $4.2B $4.8B $5.1B $4.5B $4.8B
 
Long-Term Debt $14.6B $15.6B $15.5B $14.9B $14.9B
Capital Leases -- -- -- -- --
Total Liabilities $21.4B $24.2B $23.3B $22.5B $22.8B
 
Common Stock $7M $7M $8M $8M $8M
Other Common Equity Adj -$257M -$281M -$233M -$181M -$181M
Common Equity -$417M $28M $1B $1.1B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.4B $2.9B $3.2B $3.5B $3.9B
Total Equity $1.9B $2.9B $4.3B $4.6B $5.5B
 
Total Liabilities and Equity $23.4B $27.1B $27.6B $27.2B $28.3B
Cash and Short Terms $262M $2.4B $2.4B $858M $1.2B
Total Debt $14.8B $15.7B $15.6B $15.1B $15B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $3.3B $2.3B $1.2B $1.1B $4.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5B $2.7B $2.8B $2.9B $2.6B
Inventory $349M $376M $394M $413M $356M
Prepaid Expenses -- -- $358M $392M $357M
Other Current Assets $1.3B $1.5B $220M $389M $343M
Total Current Assets $7.8B $6.9B $6B $6.4B $8.8B
 
Property Plant And Equipment $6.6B $6.2B $6.3B $6.3B $5.6B
Long-Term Investments -- -- -- -- --
Goodwill $7.3B $8.7B $10B $10.4B $10.6B
Other Intangibles $1.6B $1.5B $1.4B $1.4B $1.4B
Other Long-Term Assets $2.4B $2.6B $3.3B $3.2B $3.1B
Total Assets $26.2B $25.9B $27.1B $27.6B $29.4B
 
Accounts Payable $1B $1.1B $1.2B $1.2B $1.3B
Accrued Expenses $218M $262M $249M $273M $248M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.8B $1.3B $1.5B $1.7B $1.9B
Total Current Liabilities $5.8B $5.4B $4.3B $4.4B $5.5B
 
Long-Term Debt $15.6B $14B $15B $14.9B $12.8B
Capital Leases -- -- -- -- --
Total Liabilities $24.2B $22.2B $22.5B $22.4B $21.3B
 
Common Stock $7M $8M $8M $8M $8M
Other Common Equity Adj -$251M -$274M -$229M -$176M -$175M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.4B $3B $3.3B $3.7B $4.2B
Total Equity $2B $3.7B $4.6B $5.2B $8.1B
 
Total Liabilities and Equity $26.2B $25.9B $27.1B $27.6B $29.4B
Cash and Short Terms $3.3B $2.3B $1.2B $1.1B $4.1B
Total Debt $15.7B $14.1B $15.1B $15B $12.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $171M $768M $1.5B $1B $1.3B
Depreciation & Amoritzation $850M $857M $855M $841M $870M
Stock-Based Compensation $42M $44M $56M $56M $66M
Change in Accounts Receivable -$247M $195M -$197M -$140M -$29M
Change in Inventories -$94M -$145M -$52M -$64M -$139M
Cash From Operations $1.2B $3.4B $1.6B $1.1B $2.4B
 
Capital Expenditures $670M $540M $658M $762M $751M
Cash Acquisitions -$25M -$1.2B -$1.2B -$234M -$224M
Cash From Investing -$619M -$1.6B -$714M -$808M -$969M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $8.4B $4.6B $2.9B $2B $1.4B
Long-Term Debt Repaid -$8.8B -$4B -$3.2B -$2.9B -$1.5B
Repurchase of Common Stock -- -- -- -$250M -$200M
Other Financing Activities -$351M -$140M -$587M -$703M -$663M
Cash From Financing -$763M $385M -$936M -$1.8B -$1B
 
Beginning Cash (CF) $411M $262M $2.4B $2.4B $858M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$149M $2.2B -$82M -$1.5B $370M
Ending Cash (CF) $262M $2.4B $2.4B $858M $1.2B
 
Levered Free Cash Flow $563M $2.9B $910M $321M $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$106M $578M $268M $266M $681M
Depreciation & Amoritzation $215M $209M $209M $224M $209M
Stock-Based Compensation $11M $13M $13M $15M $16M
Change in Accounts Receivable -$37M -$101M $35M $24M $106M
Change in Inventories -$14M -$167M -$84M -$209M -$6M
Cash From Operations $593M $432M $315M $503M $1B
 
Capital Expenditures $86M $111M $165M $176M $216M
Cash Acquisitions -$5M -- -$158M -$14M -$14M
Cash From Investing -$117M $997M -$302M -$169M $667M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.5B $4M $7M $6M $8M
Long-Term Debt Repaid -$3B -$1.2B -$42M -$41M -$33M
Repurchase of Common Stock -- -- -- -- -$124M
Other Financing Activities -$186M -$164M -$121M -$179M -$349M
Cash From Financing -$690M -$1.3B -$156M -$214M -$498M
 
Beginning Cash (CF) $3.5B $2.2B $1.4B $934M $2.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$214M $98M -$143M $120M $1.2B
Ending Cash (CF) $3.3B $2.3B $1.2B $1.1B $4.1B
 
Levered Free Cash Flow $507M $321M $150M $327M $829M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $346M $1.6B $1.1B $1.1B $3.9B
Depreciation & Amoritzation $847M $887M $829M $867M $841M
Stock-Based Compensation $46M $49M $60M $57M $70M
Change in Accounts Receivable $207M -$287M -$34M -$70M $123M
Change in Inventories $34M -$286M $148M -$202M -$80M
Cash From Operations $3.5B $1.7B $1B $2B $3.2B
 
Capital Expenditures $552M $520M $776M $833M $809M
Cash Acquisitions -$63M -$1.2B -$1.4B -$120M -$638M
Cash From Investing -$599M -$400M -$2B -$942M $3.5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5B $1.4B $3.5B $1.4B $18M
Long-Term Debt Repaid -$4.8B -$3.2B -$2.8B -$1.5B -$2.3B
Repurchase of Common Stock -- -- -- -$340M -$782M
Other Financing Activities -$155M -$436M -$740M -$671M -$590M
Cash From Financing $104M -$2.3B -$85M -$1.2B -$3.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3B -$1B -$1.1B -$154M $3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.9B $1.1B $243M $1.1B $2.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $222M $1.1B $727M $855M $3.5B
Depreciation & Amoritzation $624M $654M $628M $654M $625M
Stock-Based Compensation $38M $43M $47M $48M $52M
Change in Accounts Receivable $280M -$202M -$39M $31M $183M
Change in Inventories $30M -$111M $89M -$49M $10M
Cash From Operations $3B $1.2B $662M $1.6B $2.4B
 
Capital Expenditures $374M $354M $472M $543M $601M
Cash Acquisitions -$61M -$64M -$224M -$110M -$524M
Cash From Investing -$406M $802M -$502M -$636M $3.8B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.6B $1.4B $2B $1.4B $16M
Long-Term Debt Repaid -$4B -$3.2B -$2.8B -$1.5B -$2.2B
Repurchase of Common Stock -- -- -- -$90M -$672M
Other Financing Activities -$101M -$397M -$550M -$518M -$445M
Cash From Financing $483M -$2.2B -$1.3B -$718M -$3.3B
 
Beginning Cash (CF) $4.4B $6.8B $5.1B $2.6B $6.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3B -$154M -$1.2B $196M $2.9B
Ending Cash (CF) $7.4B $6.6B $4B $2.8B $9.5B
 
Levered Free Cash Flow $2.6B $857M $190M $1B $1.8B

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

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

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock