Financhill
Buy
70

THG Quote, Financials, Valuation and Earnings

Last price:
$170.29
Seasonality move :
2.15%
Day range:
$165.97 - $171.09
52-week range:
$119.66 - $176.16
Dividend yield:
2.06%
P/E ratio:
14.18x
P/S ratio:
0.99x
P/B ratio:
2.01x
Volume:
278.9K
Avg. volume:
292.3K
1-year change:
30.35%
Market cap:
$6.1B
Revenue:
$6.2B
EPS (TTM):
$12.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.8B $5.2B $5.4B $6B $6.2B
Revenue Growth (YoY) -1.29% 7.31% 5.3% 9.77% 4.25%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $534.3M $555.6M $573.9M $607.7M $686.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses $37.1M $34M $34.1M $34.1M $34.1M
EBT. Incl. Unusual Items $444.8M $521.3M $144M $41.1M $537.8M
Earnings of Discontinued Ops. -$3.3M $2.8M -$800K $1.8M $700K
Income Tax Expense $82.8M $101.3M $27.2M $7.6M $112.5M
Net Income to Company $358.7M $422.8M $116M $35.3M $426M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $358.7M $422.8M $116M $35.3M $426M
 
Basic EPS (Cont. Ops) $9.52 $11.78 $3.26 $0.99 $11.85
Diluted EPS (Cont. Ops) $9.42 $11.60 $3.21 $0.98 $11.70
Weighted Average Basic Share $37.7M $35.9M $35.6M $35.7M $35.9M
Weighted Average Diluted Share $38.1M $36.4M $36.1M $36.1M $36.4M
 
EBITDA -- -- -- -- --
EBIT $481.9M $555.3M $178.1M $75.2M $571.9M
 
Revenue (Reported) $4.8B $5.2B $5.4B $6B $6.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $481.9M $555.3M $178.1M $75.2M $571.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $1.3B $1.4B $1.5B $1.6B
Revenue Growth (YoY) 19.96% 3.83% 9.34% 7.2% 3.98%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $137.9M $141.8M $146.5M $163.1M $165.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses $8.5M $8.5M $8.5M $8.5M $8.5M
EBT. Incl. Unusual Items $114.1M $130M -$17.5M $145.3M $160.1M
Earnings of Discontinued Ops. -$100K -$400K -- -- --
Income Tax Expense $21.3M $24.7M -$5.5M $29.8M $31.9M
Net Income to Company $92.7M $104.9M -$12M $115.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $92.7M $104.9M -$12M $115.5M $128.2M
 
Basic EPS (Cont. Ops) $2.55 $2.95 -$0.34 $3.22 $3.50
Diluted EPS (Cont. Ops) $2.51 $2.90 -$0.34 $3.18 $3.50
Weighted Average Basic Share $36.4M $35.5M $35.6M $35.8M $36M
Weighted Average Diluted Share $36.9M $36.1M $35.6M $36.3M $36.6M
 
EBITDA -- -- -- -- --
EBIT $122.6M $138.5M -$9M $153.8M $168.6M
 
Revenue (Reported) $1.3B $1.3B $1.4B $1.5B $1.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $122.6M $138.5M -$9M $153.8M $168.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5B $5.2B $5.6B $6.1B $6.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $536.8M $559.5M $578.6M $624.3M $688.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses $36.2M $34M $34.1M $34.1M $34.1M
EBT. Incl. Unusual Items $612.8M $537.2M -$3.5M $203.9M $552.6M
Earnings of Discontinued Ops. -$2.1M $2.5M -$400K $1.8M $700K
Income Tax Expense $119.3M $104.7M -$3M $42.9M $114.6M
Net Income to Company $491.4M $435M -$900K $162.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $491.4M $435M -$900K $162.8M $438.7M
 
Basic EPS (Cont. Ops) $13.22 $12.09 -$0.02 $4.50 $12.06
Diluted EPS (Cont. Ops) $13.08 $11.89 -$0.03 $4.46 $12.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $649M $571.2M $30.6M $238M $586.7M
 
Revenue (Reported) $5B $5.2B $5.6B $6.1B $6.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $649M $571.2M $30.6M $238M $586.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $1.3B $1.4B $1.5B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $137.9M $141.8M $146.5M $163.1M $165.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses $8.5M $8.5M $8.5M $8.5M $8.5M
EBT. Incl. Unusual Items $114.1M $130M -$17.5M $145.3M $160.1M
Earnings of Discontinued Ops. -$100K -$400K -- -- --
Income Tax Expense $21.3M $24.7M -$5.5M $29.8M $31.9M
Net Income to Company $92.7M $104.9M -$12M $115.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $92.7M $104.9M -$12M $115.5M $128.2M
 
Basic EPS (Cont. Ops) $2.55 $2.95 -$0.34 $3.22 $3.50
Diluted EPS (Cont. Ops) $2.51 $2.90 -$0.34 $3.18 $3.50
Weighted Average Basic Share $36.4M $35.5M $35.6M $35.8M $36M
Weighted Average Diluted Share $36.9M $36.1M $35.6M $36.3M $36.6M
 
EBITDA -- -- -- -- --
EBIT $122.6M $138.5M -$9M $153.8M $168.6M
 
Revenue (Reported) $1.3B $1.3B $1.4B $1.5B $1.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $122.6M $138.5M -$9M $153.8M $168.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $120.6M $230.9M $305M $316.1M $435.5M
Short Term Investments $7.5B $7.7B $7.5B $8B $1.6B
Accounts Receivable, Net $3.2B $3.4B $3.6B $3.8B $3.8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $10.8B $11.3B $11.4B $12.1B $5.8B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $8.1B $8.4B $7.7B $8.1B $8.7B
Goodwill $178.8M $178.8M $178.8M $178.8M $178.8M
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $13.4B $14.3B $14B $14.6B $15.3B
 
Accounts Payable $48.4M $55.1M $70.3M $64.3M $37.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $61.8M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $735.9M $962.8M $802M $840.2M $857.3M
 
Long-Term Debt $780.8M $781.6M $782.4M $783.2M $722.3M
Capital Leases -- -- -- -- --
Total Liabilities $10.2B $11.1B $11.7B $12.1B $12.4B
 
Common Stock $600K $600K $600K $600K $600K
Other Common Equity Adj $372.5M $122.2M -$701.5M -$517.2M -$456.3M
Common Equity $3.2B $3.1B $2.3B $2.5B $2.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.2B $3.1B $2.3B $2.5B $2.8B
 
Total Liabilities and Equity $13.4B $14.3B $14B $14.6B $15.3B
Cash and Short Terms $7.6B $8B $7.8B $8.3B $2B
Total Debt $780.8M $781.6M $782.4M $783.2M $784.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $112.1M $272M $181.5M $264.6M $315.1M
Short Term Investments $7.4B $7.4B $7.7B $3B --
Accounts Receivable, Net $3.3B $3.4B $3.6B $3.7B $3.8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $10.7B $11.1B $11.4B $7B $4.2B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $8B $8B $7.9B $8.2B --
Goodwill $178.8M $178.8M $178.8M $178.8M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $13.4B $13.8B $14.1B $14.6B $15.5B
 
Accounts Payable $57.3M $70.1M $76.2M $61.6M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $61.8M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $659.1M $839.8M $694.8M $740.7M $61.8M
 
Long-Term Debt $781M $781.8M $782.6M $783.4M $722.5M
Capital Leases -- -- -- -- --
Total Liabilities $10.4B $11B $11.7B $12.1B $12.4B
 
Common Stock $600K $600K $600K $600K --
Other Common Equity Adj $187.7M -$256.6M -$607.7M -$548.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3B $2.8B $2.4B $2.5B $3B
 
Total Liabilities and Equity $13.4B $13.8B $14.1B $14.6B $15.5B
Cash and Short Terms $7.5B $7.7B $7.9B $3.2B $315.1M
Total Debt $781M $781.8M $782.6M $783.4M $784.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $358.7M $422.8M $116M $35.3M $426M
Depreciation & Amoritzation $18.2M $16.9M $12.9M $6.3M $1.5M
Stock-Based Compensation $20.1M $22.9M $29M $31.1M $31M
Change in Accounts Receivable -$144M -$156.3M -$173.9M -$201.9M -$60.1M
Change in Inventories -- -- -- -- --
Cash From Operations $707.6M $823.7M $722.3M $361.7M $806.4M
 
Capital Expenditures $14.9M $8M $17.8M $11.9M $10.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$608.8M -$460.2M -$507.6M -$228.5M -$540.9M
 
Dividends Paid (Ex Special Dividend) -$99.5M -$102.2M -$108.9M -$117.2M -$124.1M
Special Dividend Paid
Long-Term Debt Issued $296.4M -- -- -- --
Long-Term Debt Repaid -$175.8M -- -- -- --
Repurchase of Common Stock -$212.8M -$162.6M -$30.8M -- -$26.7M
Other Financing Activities -$8.5M -$8.9M -$14.2M -$11.4M -$11.4M
Cash From Financing -$193.9M -$253.2M -$140.6M -$122.1M -$145.5M
 
Beginning Cash (CF) $215.7M $120.6M $230.9M $305M $316.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$95.1M $110.3M $74.1M $11.1M $120M
Ending Cash (CF) $120.6M $230.9M $305M $316.1M $435.5M
 
Levered Free Cash Flow $692.7M $815.7M $704.5M $349.8M $796.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $92.7M $104.9M -$12M $115.5M --
Depreciation & Amoritzation $3.8M $3.3M $2.2M $800K --
Stock-Based Compensation $5.6M $6.7M $7.1M $6.7M --
Change in Accounts Receivable -$29.8M -$31.7M -$1.4M $19.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $141.8M $200.1M $18.1M $58.7M --
 
Capital Expenditures $2.3M $4.9M $3.5M $2.6M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$78.6M -$112.2M -$106.5M -$74.8M --
 
Dividends Paid (Ex Special Dividend) -$25.5M -$26.7M -$28.9M -$30.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$45.3M -$16.3M -- -- --
Other Financing Activities -$6.7M -$11.2M -$9.2M -$9.1M --
Cash From Financing -$71.7M -$46.8M -$35.1M -$35.4M --
 
Beginning Cash (CF) $120.6M $230.9M $305M $316.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.5M $41.1M -$123.5M -$51.5M --
Ending Cash (CF) $112.1M $272M $181.5M $264.6M --
 
Levered Free Cash Flow $139.5M $195.2M $14.6M $56.1M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $491.4M $435M -$900K $162.8M --
Depreciation & Amoritzation $16.9M $16.4M $11.8M $4.9M --
Stock-Based Compensation $20.7M $24M $29.4M $30.7M $24.3M
Change in Accounts Receivable -$161.9M -$158.2M -$143.6M -$180.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $812.8M $882M $540.3M $402.3M --
 
Capital Expenditures $14M $10.6M $16.4M $11M $7.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$587.5M -$493.8M -$501.9M -$196.8M --
 
Dividends Paid (Ex Special Dividend) -$100.2M -$103.4M -$111.1M -$118.8M -$93.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$223.2M -$133.6M -- -- --
Other Financing Activities -$9.4M -$13.4M -$12.2M -$11.3M --
Cash From Financing -$257.1M -$228.3M -$128.9M -$122.4M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$31.8M $159.9M -$90.5M $83.1M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $798.8M $871.4M $523.9M $391.3M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $92.7M $104.9M -$12M $115.5M --
Depreciation & Amoritzation $3.8M $3.3M $2.2M $800K --
Stock-Based Compensation $5.6M $6.7M $7.1M $6.7M --
Change in Accounts Receivable -$29.8M -$31.7M -$1.4M $19.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $141.8M $200.1M $18.1M $58.7M --
 
Capital Expenditures $2.3M $4.9M $3.5M $2.6M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$78.6M -$112.2M -$106.5M -$74.8M --
 
Dividends Paid (Ex Special Dividend) -$25.5M -$26.7M -$28.9M -$30.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$45.3M -$16.3M -- -- --
Other Financing Activities -$6.7M -$11.2M -$9.2M -$9.1M --
Cash From Financing -$71.7M -$46.8M -$35.1M -$35.4M --
 
Beginning Cash (CF) $120.6M $230.9M $305M $316.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.5M $41.1M -$123.5M -$51.5M --
Ending Cash (CF) $112.1M $272M $181.5M $264.6M --
 
Levered Free Cash Flow $139.5M $195.2M $14.6M $56.1M --

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

GET BETTER TRADE IDEAS

Popular

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…

Is QuantumScape a Buy Now?
Is QuantumScape a Buy Now?

QuantumScape (NYSE:QS) is an innovative EV battery company that specializes…

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