Financhill
Buy
56

THC Quote, Financials, Valuation and Earnings

Last price:
$120.39
Seasonality move :
5.06%
Day range:
$131.05 - $135.81
52-week range:
$90.03 - $171.20
Dividend yield:
0%
P/E ratio:
4.12x
P/S ratio:
0.63x
P/B ratio:
3.03x
Volume:
1.3M
Avg. volume:
1.7M
1-year change:
28.88%
Market cap:
$12.6B
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

What Is the Best ETF to Buy This Year?
What Is the Best ETF to Buy This Year?

The stock market has gotten off to an extremely rough…

Is The Bad News Priced Into Nike Stock Now?
Is The Bad News Priced Into Nike Stock Now?

Despite its dominance in the athletic shoe and apparel industry,…

Is LUV Stock a Buy, Sell or Hold?
Is LUV Stock a Buy, Sell or Hold?

Southwest Airlines (NYSE:LUV) is one of America’s major air transportation…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 33x

Sell
43
Is MSFT Stock a Buy?

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

Sell
37
Is NVDA Stock a Buy?

Market Cap: $2.5T
P/E Ratio: 35x

Alerts

Sell
29
RH alert for Apr 4

RH [RH] is down 2.41% over the past day.

Sell
24
DPST alert for Apr 4

Direxion Daily Regional Banks Bull 3X Shares [DPST] is down 12.11% over the past day.

Sell
9
FIVE alert for Apr 4

Five Below [FIVE] is down 3.54% over the past day.

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

Show me the best stock