Financhill
Buy
65

THC Quote, Financials, Valuation and Earnings

Last price:
$173.78
Seasonality move :
3.77%
Day range:
$166.98 - $173.69
52-week range:
$109.82 - $179.91
Dividend yield:
0%
P/E ratio:
11.47x
P/S ratio:
0.82x
P/B ratio:
3.85x
Volume:
1.4M
Avg. volume:
1.6M
1-year change:
29.99%
Market cap:
$16.1B
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

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

How High Can SharkNinja Stock Go?
How High Can SharkNinja Stock Go?

If you know popular consumer appliance brands Shark and Ninja,…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 5.43% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is up 0.79% over the past day.

Sell
42
VLCN alert for Jul 17

Volcon [VLCN] is up 210.05% over the past day.

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

Show me the best stock