Financhill
Buy
68

HEES Quote, Financials, Valuation and Earnings

Last price:
$94.01
Seasonality move :
-3.79%
Day range:
$93.06 - $94.01
52-week range:
$40.93 - $101.28
Dividend yield:
1.17%
P/E ratio:
27.90x
P/S ratio:
2.26x
P/B ratio:
4.38x
Volume:
653K
Avg. volume:
1M
1-year change:
66.86%
Market cap:
$3.4B
Revenue:
$1.5B
EPS (TTM):
$3.37
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1B $1.1B $1.2B $1.5B $1.5B
Revenue Growth (YoY) -10.39% 5.54% 17.1% 18.06% 3.22%
 
Cost of Revenues $649.9M $647.4M $689.4M $784.8M $841.4M
Gross Profit $357.1M $415.4M $555.2M $684.5M $675.2M
Gross Profit Margin 35.46% 39.08% 44.61% 46.59% 44.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $265.9M $290.8M $343.8M $405.4M $455.6M
Other Inc / (Exp) -$89.2M $10.9M $23.4M $5.1M $15.9M
Operating Expenses $265.9M $290.8M $343.8M $405.4M $455.6M
Operating Income $91.2M $124.6M $211.3M $279M $219.6M
 
Net Interest Expenses $61.8M $53.8M $54M $60.9M $73M
EBT. Incl. Unusual Items -$59.8M $81.7M $180.7M $223.2M $162.5M
Earnings of Discontinued Ops. -- $42M -$1.5M -- --
Income Tax Expense -$13.4M $21.2M $47M $53.9M $39.6M
Net Income to Company -$32.7M $102.5M $132.2M $169.3M $123M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$46.4M $102.5M $132.2M $169.3M $123M
 
Basic EPS (Cont. Ops) -$0.91 $2.83 $3.68 $4.69 $3.39
Diluted EPS (Cont. Ops) -$0.91 $2.81 $3.66 $4.66 $3.37
Weighted Average Basic Share $36.1M $36.3M $35.9M $36.1M $36.3M
Weighted Average Diluted Share $36.1M $36.5M $36.1M $36.3M $36.5M
 
EBITDA $269.3M $398.4M $535.7M $672.5M $669.5M
EBIT $2M $135.5M $234.8M $284.1M $235.5M
 
Revenue (Reported) $1B $1.1B $1.2B $1.5B $1.5B
Operating Income (Reported) $91.2M $124.6M $211.3M $279M $219.6M
Operating Income (Adjusted) $2M $135.5M $234.8M $284.1M $235.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $267.7M $281.3M $353.1M $385.8M $384.1M
Revenue Growth (YoY) 116.73% 5.06% 25.55% 9.26% -0.45%
 
Cost of Revenues $173.6M $163M $193.8M $199.5M $216.5M
Gross Profit $94.1M $118.2M $159.4M $186.3M $167.6M
Gross Profit Margin 35.16% 42.04% 45.13% 48.3% 43.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $65.5M $77.5M $94.5M $106.6M $117M
Other Inc / (Exp) -$42.3M $2M $17.9M $3.1M $4.9M
Operating Expenses $65.5M $77.5M $94.5M $106.6M $117M
Operating Income $28.7M $40.7M $64.9M $79.7M $50.6M
 
Net Interest Expenses $15.3M $13.5M $13.5M $16.3M $17.6M
EBT. Incl. Unusual Items -$28.9M $29.3M $69.2M $66.4M $37.9M
Earnings of Discontinued Ops. -- $31.4M -- -- --
Income Tax Expense -$7.6M $7.5M $18.1M $12.9M $5.2M
Net Income to Company -$14.6M $53.1M $51.2M $53.5M $32.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$21.3M $53.1M $51.2M $53.5M $32.8M
 
Basic EPS (Cont. Ops) -$0.40 $1.46 $1.42 $1.48 $0.90
Diluted EPS (Cont. Ops) -$0.40 $1.45 $1.41 $1.47 $0.90
Weighted Average Basic Share $36.2M $36.3M $34.6M $36.2M $36.3M
Weighted Average Diluted Share $36.2M $36.5M $34.7M $36.3M $36.5M
 
EBITDA $51M $109.9M $171.5M $182.5M $167.8M
EBIT -$13.6M $42.7M $82.8M $82.8M $55.5M
 
Revenue (Reported) $267.7M $281.3M $353.1M $385.8M $384.1M
Operating Income (Reported) $28.7M $40.7M $64.9M $79.7M $50.6M
Operating Income (Adjusted) -$13.6M $42.7M $82.8M $82.8M $55.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.1B $1.2B $1.5B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $704.2M $647.4M $689.4M $784.8M $841.4M
Gross Profit $379.7M $415.4M $555.2M $684.5M $675.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $277.5M $290.8M $343.8M $405.4M $455.6M
Other Inc / (Exp) -$93.1M $10.9M $23.4M $5.1M $15.9M
Operating Expenses $277.5M $290.8M $343.8M $405.4M $455.6M
Operating Income $102.2M $124.6M $211.3M $279M $219.6M
 
Net Interest Expenses $61.8M $53.8M $54M $60.9M $73M
EBT. Incl. Unusual Items -$52.7M $81.7M $180.7M $223.2M $162.5M
Earnings of Discontinued Ops. -- $42M -$1.5M -- --
Income Tax Expense -$11.2M $21.2M $47M $53.9M $39.6M
Net Income to Company -$32.7M $102.5M $132.2M $169.3M $123M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$41.5M $102.5M $132.2M $169.3M $123M
 
Basic EPS (Cont. Ops) -$0.91 $2.82 $3.64 $4.68 $3.40
Diluted EPS (Cont. Ops) -$0.91 $2.80 $3.63 $4.67 $3.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $276.4M $398.4M $535.7M $672.5M $669.5M
EBIT $9.1M $135.5M $234.8M $284.1M $235.5M
 
Revenue (Reported) $1.1B $1.1B $1.2B $1.5B $1.5B
Operating Income (Reported) $102.2M $124.6M $211.3M $279M $219.6M
Operating Income (Adjusted) $9.1M $135.5M $234.8M $284.1M $235.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.1B $1.2B $1.5B $1.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $647.4M $689.4M $784.8M $841.4M --
Gross Profit $415.4M $555.2M $684.5M $675.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $290.8M $343.8M $405.4M $455.6M --
Other Inc / (Exp) $10.9M $23.4M $5.1M $15.9M --
Operating Expenses $290.8M $343.8M $405.4M $455.6M --
Operating Income $124.6M $211.3M $279M $219.6M --
 
Net Interest Expenses $53.8M $54M $60.9M $73M --
EBT. Incl. Unusual Items $81.7M $180.7M $223.2M $162.5M --
Earnings of Discontinued Ops. $42M -$1.5M -- -- --
Income Tax Expense $21.2M $47M $53.9M $39.6M --
Net Income to Company $102.5M $132.2M $169.3M $123M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $102.5M $132.2M $169.3M $123M --
 
Basic EPS (Cont. Ops) $2.82 $3.64 $4.68 $3.40 --
Diluted EPS (Cont. Ops) $2.80 $3.63 $4.67 $3.37 --
Weighted Average Basic Share $145M $143.8M $144.4M $145.1M --
Weighted Average Diluted Share $145.8M $144.4M $145.3M $146M --
 
EBITDA $398.4M $535.7M $672.5M $669.5M --
EBIT $135.5M $234.8M $284.1M $235.5M --
 
Revenue (Reported) $1.1B $1.2B $1.5B $1.5B --
Operating Income (Reported) $124.6M $211.3M $279M $219.6M --
Operating Income (Adjusted) $135.5M $234.8M $284.1M $235.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $310.9M $357.3M $81.3M $8.5M $16.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $146.7M $151.8M $216.3M $239.3M --
Inventory $41.9M $75.3M $107.8M $98M $2M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $624.7M $589.8M $414.5M $100.5M $9.9M
 
Property Plant And Equipment $1.3B $1.4B $1.7B $118.8M $142.9M
Long-Term Investments -- -- -- -- --
Goodwill $63.1M $63.1M $102.7M $108.2M $135.2M
Other Intangibles $29M $25M $32.6M $32.6M --
Other Long-Term Assets $10.3M $21.1M $21.5M $8.7M --
Total Assets $2B $2.1B $2.3B $2.6B $2.8B
 
Accounts Payable $75.3M $95.6M $129.5M $85.5M $45.1M
Accrued Expenses $40.7M $42.8M $50.3M $57.6M $54.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $23.8M -- -- -- --
Total Current Liabilities $164.9M $176.3M $200.4M $331.9M $304.1M
 
Long-Term Debt $1.2B $1.2B $1.2B $1.2B --
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.8B $1.9B $2.1B $2.2B
 
Common Stock $401K $403K $405K -- --
Other Common Equity Adj -- -- -- -- --
Common Equity $238.2M $303.4M $401M $685.9M $785.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $238.2M $303.4M $401M $534.3M $622.5M
 
Total Liabilities and Equity $2B $2.1B $2.3B $2.6B $2.8B
Cash and Short Terms $310.9M $357.3M $81.3M $8.5M $16.4M
Total Debt $1.2B $1.2B $1.2B $181.6M $199.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $310.9M $357.3M $81.3M $8.5M $16.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $146.7M $151.8M $216.3M -- --
Inventory $41.9M $75.3M $107.8M $98M $2M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $624.7M $589.8M $414.5M $100.5M $9.9M
 
Property Plant And Equipment $1.3B $1.4B $1.7B $118.8M $142.9M
Long-Term Investments -- -- -- -- --
Goodwill $63.1M $63.1M $102.7M $108.2M $135.2M
Other Intangibles $29M $25M $32.6M -- --
Other Long-Term Assets $10.3M $21.1M $21.5M -- --
Total Assets $2B $2.1B $2.3B $2.6B $2.8B
 
Accounts Payable $75.3M $95.6M $129.5M $85.5M $45.1M
Accrued Expenses $40.7M $42.8M $50.3M $57.6M $54.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $23.8M -- -- -- --
Total Current Liabilities $164.9M $176.3M $200.4M $331.9M $304.1M
 
Long-Term Debt $1.2B $1.2B $1.2B -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.8B $1.9B $2.1B $2.2B
 
Common Stock $401K $403K $405K -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $238.2M $303.4M $401M $534.3M $622.5M
 
Total Liabilities and Equity $2B $2.1B $2.3B $2.6B $2.8B
Cash and Short Terms $310.9M $357.3M $81.3M $8.5M $16.4M
Total Debt $1.2B $1.2B $1.2B $181.6M $199.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$32.7M $102.5M $132.2M $169.3M $123M
Depreciation & Amoritzation $267.3M $262.9M $301M $388.4M $434M
Stock-Based Compensation $4.4M $4.4M $7.3M $10M $11.2M
Change in Accounts Receivable $9.3M $2.9M -$59.8M -$26.9M -$1.5M
Change in Inventories -$9.5M -$56.5M -$75.4M -$76.9M $11.9M
Cash From Operations $286M $259.6M $313.2M $405.5M $495.6M
 
Capital Expenditures $135M $452.7M $515.9M $745.8M $451.3M
Cash Acquisitions -- -- -$135.7M -$31.3M -$157.8M
Cash From Investing $21.1M -$171M -$546.5M -$608.8M -$459M
 
Dividends Paid (Ex Special Dividend) -$39.6M -$39.7M -$39.9M -$40M -$40.2M
Special Dividend Paid
Long-Term Debt Issued $2.9B $1.4B $1.3B $1.8B $1.8B
Long-Term Debt Repaid -$2.9B -$1.4B -$1.3B -$1.6B -$1.8B
Repurchase of Common Stock -$1.4M -$2.1M -$1.7M -$6.1M -$5.8M
Other Financing Activities -$52.3M -$135K -- -$4.9M --
Cash From Financing -$10.5M -$42.2M -$42.7M $130.4M -$28.6M
 
Beginning Cash (CF) $14.2M $310.9M $357.3M $81.3M $8.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $296.6M $46.4M -$276M -$72.8M $7.9M
Ending Cash (CF) $310.9M $357.3M $81.3M $8.5M $16.4M
 
Levered Free Cash Flow $151M -$193.1M -$202.6M -$340.3M $44.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$14.6M $53.1M $51.2M $53.5M $32.8M
Depreciation & Amoritzation $64.7M $67.1M $88.8M $99.7M $112.3M
Stock-Based Compensation $1.1M $832K $2.3M $2.7M $2.6M
Change in Accounts Receivable -$11.9M -$342K -$11.9M $5.3M $2.3M
Change in Inventories -$1.8M -$9.9M $9.1M $24.8M $9M
Cash From Operations $68.9M $57.5M $102M $129M $129.4M
 
Capital Expenditures $36.3M $89.5M $142.4M $167.8M $69M
Cash Acquisitions -- -- -- -$31.3M --
Cash From Investing $10.3M $74.7M -$230.1M -$156.7M -$36.9M
 
Dividends Paid (Ex Special Dividend) -$9.9M -$9.9M -$10M -$10M -$10.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.2B $455.4M $382.3M $457.7M $355.1M
Long-Term Debt Repaid -$1.9B -$455.4M -$383.4M -$418.4M -$432.2M
Repurchase of Common Stock -$29K -$1K -$39K -- --
Other Financing Activities -- $1K -- -- --
Cash From Financing $219.6M -$9.9M -$11.1M $29.3M -$87.2M
 
Beginning Cash (CF) $12M $235M $220.5M $6.9M $11.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $298.9M $122.3M -$139.1M $1.6M $5.3M
Ending Cash (CF) $310.9M $357.3M $81.3M $8.5M $16.4M
 
Levered Free Cash Flow $32.6M -$32M -$40.4M -$38.8M $60.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$32.7M $102.5M $132.2M $169.3M $123M
Depreciation & Amoritzation $267.3M $262.9M $301M $388.4M $434M
Stock-Based Compensation $4.4M $4.4M $7.3M $10M $11.2M
Change in Accounts Receivable $9.3M $2.9M -$59.8M -$26.9M -$1.5M
Change in Inventories -$9.5M -$56.5M -$75.4M -$76.9M $11.9M
Cash From Operations $286M $259.6M $313.2M $405.5M $495.6M
 
Capital Expenditures $135M $452.7M $515.9M $745.8M $451.3M
Cash Acquisitions -- -- -- -$31.3M -$157.8M
Cash From Investing $21.1M -$171M -$546.5M -$608.8M -$459M
 
Dividends Paid (Ex Special Dividend) -$39.6M -$39.7M -$39.9M -$40M -$40.2M
Special Dividend Paid
Long-Term Debt Issued $2.9B $1.4B $1.3B $1.8B $1.8B
Long-Term Debt Repaid -$2.9B -$1.4B -$1.3B -$1.6B -$1.8B
Repurchase of Common Stock -$1.4M -$2.1M -$1.7M -$6.1M -$5.8M
Other Financing Activities -- -$135K -- -$4.9M --
Cash From Financing -$10.5M -$42.2M -$42.7M $130.4M -$28.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $296.6M $46.4M -$276M -$72.8M $7.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $151M -$193.1M -$202.6M -$340.3M $44.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $102.5M $132.2M $169.3M $123M --
Depreciation & Amoritzation $262.9M $301M $388.4M $434M --
Stock-Based Compensation $4.4M $7.3M $10M $11.2M --
Change in Accounts Receivable $2.9M -$59.8M -$26.9M -$1.5M --
Change in Inventories -$56.5M -$75.4M -$76.9M $11.9M --
Cash From Operations $259.6M $313.2M $405.5M $495.6M --
 
Capital Expenditures $452.7M $515.9M $745.8M $451.3M --
Cash Acquisitions -- -- -$31.3M -$157.8M --
Cash From Investing -$171M -$546.5M -$608.8M -$459M --
 
Dividends Paid (Ex Special Dividend) -$39.7M -$39.9M -$40M -$40.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.4B $1.3B $1.8B $1.8B --
Long-Term Debt Repaid -$1.4B -$1.3B -$1.6B -$1.8B --
Repurchase of Common Stock -$2.1M -$1.7M -$6.1M -$5.8M --
Other Financing Activities -$135K -- -$4.9M -- --
Cash From Financing -$42.2M -$42.7M $130.4M -$28.6M --
 
Beginning Cash (CF) $1.1B $1.2B $225.1M $37.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $46.4M -$276M -$72.8M $7.9M --
Ending Cash (CF) $1.1B $932.4M $152.3M $45.2M --
 
Levered Free Cash Flow -$193.1M -$202.6M -$340.3M $44.3M --

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

GET BETTER TRADE IDEAS

Popular

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock