Financhill
Buy
77

THG Quote, Financials, Valuation and Earnings

Last price:
$170.24
Seasonality move :
4.3%
Day range:
$169.08 - $171.24
52-week range:
$119.66 - $173.30
Dividend yield:
2.06%
P/E ratio:
14.55x
P/S ratio:
1.00x
P/B ratio:
2.15x
Volume:
586.2K
Avg. volume:
262.9K
1-year change:
33.35%
Market cap:
$6.1B
Revenue:
$6.2B
EPS (TTM):
$11.69
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1.4B $1.5B $1.5B $1.6B
Revenue Growth (YoY) 3.84% 5.76% 8.36% 3.52% 3.48%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $144.6M $147.2M $150.1M $156.4M $192.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses $8.5M $8.5M $8.6M $8.5M $8.5M
EBT. Incl. Unusual Items $207M $204.8M -$14.7M $150.2M $211.5M
Earnings of Discontinued Ops. -$1.3M $4.8M -$200K $600K $600K
Income Tax Expense $41.1M $42M -$2.8M $42.9M $44.2M
Net Income to Company $164.6M $167.6M -$12.1M $107.9M $167.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $164.6M $167.6M -$12.1M $107.9M $167.9M
 
Basic EPS (Cont. Ops) $4.49 $4.61 -$0.33 $2.98 $4.59
Diluted EPS (Cont. Ops) $4.43 $4.53 -$0.33 $2.98 $4.59
Weighted Average Basic Share $36.8M $35.6M $35.6M $35.7M $35.9M
Weighted Average Diluted Share $37.2M $35.8M $36.1M $37.3M $36.4M
 
EBITDA -- -- -- -- --
EBIT $215.5M $213.3M -$6.1M $158.7M $220M
 
Revenue (Reported) $1.3B $1.4B $1.5B $1.5B $1.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $215.5M $213.3M -$6.1M $158.7M $220M
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) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $534.5M $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) $9.63 $11.69 $3.27 $0.94 $11.78
Diluted EPS (Cont. Ops) $9.53 $11.50 $3.21 $0.94 $11.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5.2B $5.4B $6B $6.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $555.6M $573.9M $607.7M $686.4M --
Operating Income -- -- -- -- --
 
Net Interest Expenses $34M $34.1M $34.1M $34.1M --
EBT. Incl. Unusual Items $521.3M $144M $41.1M $537.8M --
Earnings of Discontinued Ops. $2.8M -$800K $1.8M $700K --
Income Tax Expense $101.3M $27.2M $7.6M $112.5M --
Net Income to Company $422.8M $116M $35.3M $426M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $422.8M $116M $35.3M $426M --
 
Basic EPS (Cont. Ops) $11.69 $3.27 $0.94 $11.78 --
Diluted EPS (Cont. Ops) $11.50 $3.21 $0.94 $11.69 --
Weighted Average Basic Share $143.6M $142.3M $142.8M $143.7M --
Weighted Average Diluted Share $145.5M $144.4M $144.7M $145.5M --
 
EBITDA -- -- -- -- --
EBIT $555.3M $178.1M $75.2M $571.9M --
 
Revenue (Reported) $5.2B $5.4B $6B $6.2B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $555.3M $178.1M $75.2M $571.9M --
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 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 -- -- -- -- --
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 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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $164.6M $167.6M -$12.1M $107.9M $167.9M
Depreciation & Amoritzation $4.3M $4.4M $2.9M $800K -$600K
Stock-Based Compensation $5.7M $6.1M $7.2M $7.2M $7.5M
Change in Accounts Receivable -$38M $116.1M -$4.4M $2.4M $33.9M
Change in Inventories -- -- -- -- --
Cash From Operations $161M $228.3M $198.5M $92.7M $213.5M
 
Capital Expenditures $2.8M $2.3M $3.9M $2.2M $3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$128.5M -$122.5M -$31.4M -$42.1M -$150.1M
 
Dividends Paid (Ex Special Dividend) -$25.5M -$26.6M -$28.8M -$30.3M -$32.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$118.5M -$20M -- -- --
Other Financing Activities -$900K -$700K -$800K -$900K -$900K
Cash From Financing -$143.4M -$46.1M -$26.9M -$29M -$54.8M
 
Beginning Cash (CF) $231.5M $171.2M $164.8M $294.5M $427.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$110.9M $59.7M $140.2M $21.6M $8.6M
Ending Cash (CF) $120.6M $230.9M $305M $316.1M $435.5M
 
Levered Free Cash Flow $158.2M $226M $194.6M $90.5M $210.5M
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 -- -- -- -- --
Repurchase of Common Stock -$212.8M -$162.6M -$30.8M -- --
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$95.1M $110.3M $74.1M $11.1M $120M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $692.7M $815.7M $704.5M $349.8M $796.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $422.8M $116M $35.3M $426M --
Depreciation & Amoritzation $16.9M $12.9M $6.3M $1.5M --
Stock-Based Compensation $22.9M $29M $31.1M $31M --
Change in Accounts Receivable -$156.3M -$173.9M -$201.9M -$60.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $823.7M $722.3M $361.7M $806.4M --
 
Capital Expenditures $8M $17.8M $11.9M $10.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$460.2M -$507.6M -$228.5M -$540.9M --
 
Dividends Paid (Ex Special Dividend) -$102.2M -$108.9M -$117.2M -$124.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$162.6M -$30.8M -- -- --
Other Financing Activities -$8.9M -$14.2M -$11.4M -$11.4M --
Cash From Financing -$253.2M -$140.6M -$122.1M -$145.5M --
 
Beginning Cash (CF) $510.3M $813.6M $948.6M $1.3B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $110.3M $74.1M $11.1M $120M --
Ending Cash (CF) $620.6M $887.7M $959.7M $1.5B --
 
Levered Free Cash Flow $815.7M $704.5M $349.8M $796.2M --

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

GET BETTER TRADE IDEAS

Popular

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

Tenable (NASDAQ:TENB) is a cybersecurity company with a focus on…

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

CyberArk Software (NASDAQ:CYBR), the identity security and management firm, has…

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 24

Regencell Bioscience Holdings [RGC] is down 15.88% over the past day.

Sell
36
VMI alert for Mar 24

Valmont Industries [VMI] is up 4.83% over the past day.

Buy
61
ALNY alert for Mar 24

Alnylam Pharmaceuticals [ALNY] is up 5.6% over the past day.

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

Show me the best stock