Financhill
Buy
52

THC Quote, Financials, Valuation and Earnings

Last price:
$129.43
Seasonality move :
10.67%
Day range:
$125.44 - $130.80
52-week range:
$73.21 - $171.20
Dividend yield:
0%
P/E ratio:
4.15x
P/S ratio:
0.62x
P/B ratio:
3.21x
Volume:
7.1M
Avg. volume:
1.5M
1-year change:
75.85%
Market cap:
$12.3B
Revenue:
$20.5B
EPS (TTM):
$31.21
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $18.5B $17.6B $19.5B $19.2B $20.5B
Revenue Growth (YoY) 0.91% -4.54% 10.46% -1.6% 7.17%
 
Cost of Revenues $3.1B $3B $3.3B $3.3B $3.6B
Gross Profit $15.4B $14.7B $16.2B $15.9B $17B
Gross Profit Margin 83.46% 83.1% 82.92% 82.93% 82.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.7B $8.4B $8.9B $8.8B $9.1B
Other Inc / (Exp) -$398M -$466M $402M -$178M $75M
Operating Expenses $13.7B $12.5B $13.7B $13.5B $14.5B
Operating Income $1.7B $2.1B $2.4B $2.4B $2.4B
 
Net Interest Expenses $985M $1B $923M $890M $901M
EBT. Incl. Unusual Items $320M $671M $1.9B $1.3B $1.6B
Earnings of Discontinued Ops. $11M -- -$1M $1M --
Income Tax Expense $160M -$97M $411M $344M $306M
Net Income to Company $171M $768M $1.5B $1B $1.3B
 
Minority Interest in Earnings -$386M -$369M -$562M -$590M -$700M
Net Income to Common Excl Extra Items -$215M $399M $914M $411M $611M
 
Basic EPS (Cont. Ops) -$2.08 $3.80 $8.55 $3.84 $6.01
Diluted EPS (Cont. Ops) -$2.08 $3.75 $8.42 $3.79 $5.71
Weighted Average Basic Share $103.4M $105M $106.8M $106.9M $101.6M
Weighted Average Diluted Share $103.4M $106.3M $108.6M $110.5M $104.8M
 
EBITDA $2.2B $2.5B $3.7B $3.1B $3.4B
EBIT $1.3B $1.7B $2.8B $2.2B $2.5B
 
Revenue (Reported) $18.5B $17.6B $19.5B $19.2B $20.5B
Operating Income (Reported) $1.7B $2.1B $2.4B $2.4B $2.4B
Operating Income (Adjusted) $1.3B $1.7B $2.8B $2.2B $2.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.6B $4.9B $4.8B $5.1B $5.1B
Revenue Growth (YoY) -0.24% 7.4% -1.9% 5.52% 1.11%
 
Cost of Revenues $784M $827M $817M $877M $881M
Gross Profit $3.8B $4.1B $4B $4.2B $4.2B
Gross Profit Margin 82.8% 83.1% 82.98% 82.69% 82.8%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1B $2.2B $2.2B $2.3B $2.2B
Other Inc / (Exp) -$399M $400M $21M -$7M $417M
Operating Expenses $3.4B $3.5B $3.4B $3.6B $3.5B
Operating Income $358M $601M $581M $579M $707M
 
Net Interest Expenses $263M $227M $222M $227M $202M
EBT. Incl. Unusual Items -$304M $774M $380M $345M $922M
Earnings of Discontinued Ops. $1M $1M -- -- --
Income Tax Expense -$197M $197M $112M $79M $241M
Net Income to Company -$106M $578M $268M $266M $681M
 
Minority Interest in Earnings -$90M -$129M -$137M -$165M -$209M
Net Income to Common Excl Extra Items -$196M $449M $131M $101M $472M
 
Basic EPS (Cont. Ops) -$1.86 $4.19 $1.21 $0.99 $4.93
Diluted EPS (Cont. Ops) -$1.86 $4.13 $1.16 $0.94 $4.89
Weighted Average Basic Share $105.3M $107.1M $107.9M $101.5M $95.7M
Weighted Average Diluted Share $105.3M $108.8M $109.9M $104.4M $96.7M
 
EBITDA $174M $1.2B $811M $796M $1.3B
EBIT -$41M $1B $602M $572M $1.1B
 
Revenue (Reported) $4.6B $4.9B $4.8B $5.1B $5.1B
Operating Income (Reported) $358M $601M $581M $579M $707M
Operating Income (Adjusted) -$41M $1B $602M $572M $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $17.5B $19.5B $19B $20.2B $21B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3B $3.3B $3.3B $3.5B $3.6B
Gross Profit $14.6B $16.2B $15.8B $16.6B $17.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.4B $8.9B $8.7B $9.1B $9B
Other Inc / (Exp) -$514M -$135M -$88M -$27M $3.1B
Operating Expenses $12.8B $13.1B $13.3B $14.3B $14.5B
Operating Income $1.7B $3.1B $2.5B $2.3B $2.9B
 
Net Interest Expenses $1B $944M $892M $893M $850M
EBT. Incl. Unusual Items $204M $2B $1.6B $1.4B $5.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$142M $433M $405M $290M $1.2B
Net Income to Company $346M $1.6B $1.1B $1.1B $3.9B
 
Minority Interest in Earnings -$364M -$524M -$588M -$660M -$822M
Net Income to Common Excl Extra Items -$18M $1.1B $558M $469M $3.1B
 
Basic EPS (Cont. Ops) -$0.11 $10.13 $5.18 $4.58 $31.61
Diluted EPS (Cont. Ops) -$0.13 $9.99 $5.08 $4.33 $31.21
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $2.1B $3.9B $3.3B $3.2B $6.8B
EBIT $1.2B $3B $2.4B $2.3B $6B
 
Revenue (Reported) $17.5B $19.5B $19B $20.2B $21B
Operating Income (Reported) $1.7B $3.1B $2.5B $2.3B $2.9B
Operating Income (Adjusted) $1.2B $3B $2.4B $2.3B $6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $12.7B $14.6B $14.2B $15.2B $15.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $2.5B $2.4B $2.7B $2.7B
Gross Profit $10.6B $12.1B $11.8B $12.5B $12.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.2B $6.7B $6.5B $6.8B $6.7B
Other Inc / (Exp) -$451M $391M -$99M $52M $3.1B
Operating Expenses $9.4B $10.5B $10B $10.8B $10.7B
Operating Income $1.2B $1.7B $1.8B $1.7B $2.1B
 
Net Interest Expenses $761M $702M $671M $674M $623M
EBT. Incl. Unusual Items -$5M $1.4B $1B $1.1B $4.6B
Earnings of Discontinued Ops. -- -- $1M -- --
Income Tax Expense -$227M $303M $297M $243M $1.1B
Net Income to Company $222M $1.1B $727M $855M $3.5B
 
Minority Interest in Earnings -$237M -$392M -$418M -$488M -$610M
Net Income to Common Excl Extra Items -$15M $665M $309M $367M $2.9B
 
Basic EPS (Cont. Ops) -$0.13 $6.21 $2.86 $3.60 $29.19
Diluted EPS (Cont. Ops) -$0.15 $6.13 $2.79 $3.41 $28.91
Weighted Average Basic Share $314.4M $320.2M $323.2M $305.6M $292.5M
Weighted Average Diluted Share $316.6M $325.4M $330.7M $315.2M $295.7M
 
EBITDA $1.4B $2.7B $2.3B $2.4B $5.8B
EBIT $756M $2.1B $1.7B $1.8B $5.2B
 
Revenue (Reported) $12.7B $14.6B $14.2B $15.2B $15.6B
Operating Income (Reported) $1.2B $1.7B $1.8B $1.7B $2.1B
Operating Income (Adjusted) $756M $2.1B $1.7B $1.8B $5.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $262M $2.4B $2.4B $858M $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.7B $2.7B $2.8B $2.9B $2.9B
Inventory $310M $368M $384M $405M $411M
Prepaid Expenses -- -- $252M $400M $391M
Other Current Assets $1.4B $1.5B $158M $231M $369M
Total Current Assets $5.1B $7.1B $7.1B $6B $7.2B
 
Property Plant And Equipment $8B $7.9B $7.4B $7.6B $7.3B
Long-Term Investments $980M $1B $1.8B $1.6B $1.6B
Goodwill $7.3B $8.8B $9.3B $10.1B $10.3B
Other Intangibles $1.6B $1.6B $1.5B $1.4B $1.4B
Other Long-Term Assets $36M $42M $47M $37M $43M
Total Assets $23.4B $27.1B $27.6B $27.2B $28.3B
 
Accounts Payable $1.2B $1.2B $1.3B $1.5B $1.4B
Accrued Expenses $245M $248M $203M $213M $200M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.3B $1.4B $1.4B $1.6B $1.8B
Total Current Liabilities $4.2B $4.8B $5.1B $4.5B $4.8B
 
Long-Term Debt $14.6B $15.6B $15.5B $14.9B $14.9B
Capital Leases -- -- -- -- --
Total Liabilities $21.4B $24.2B $23.3B $22.5B $22.8B
 
Common Stock $7M $7M $8M $8M $8M
Other Common Equity Adj -$257M -$281M -$233M -$181M -$181M
Common Equity -$417M $28M $1B $1.1B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.4B $2.9B $3.2B $3.5B $3.9B
Total Equity $1.9B $2.9B $4.3B $4.6B $5.5B
 
Total Liabilities and Equity $23.4B $27.1B $27.6B $27.2B $28.3B
Cash and Short Terms $262M $2.4B $2.4B $858M $1.2B
Total Debt $14.8B $15.7B $15.6B $15.1B $15B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $3.3B $2.3B $1.2B $1.1B $4.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5B $2.7B $2.8B $2.9B $2.6B
Inventory $349M $376M $394M $413M $356M
Prepaid Expenses -- -- $358M $392M $357M
Other Current Assets $1.3B $1.5B $220M $389M $343M
Total Current Assets $7.8B $6.9B $6B $6.4B $8.8B
 
Property Plant And Equipment $6.6B $6.2B $6.3B $6.3B $5.6B
Long-Term Investments -- -- -- -- --
Goodwill $7.3B $8.7B $10B $10.4B $10.6B
Other Intangibles $1.6B $1.5B $1.4B $1.4B $1.4B
Other Long-Term Assets $2.4B $2.6B $3.3B $3.2B $3.1B
Total Assets $26.2B $25.9B $27.1B $27.6B $29.4B
 
Accounts Payable $1B $1.1B $1.2B $1.2B $1.3B
Accrued Expenses $218M $262M $249M $273M $248M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.8B $1.3B $1.5B $1.7B $1.9B
Total Current Liabilities $5.8B $5.4B $4.3B $4.4B $5.5B
 
Long-Term Debt $15.6B $14B $15B $14.9B $12.8B
Capital Leases -- -- -- -- --
Total Liabilities $24.2B $22.2B $22.5B $22.4B $21.3B
 
Common Stock $7M $8M $8M $8M $8M
Other Common Equity Adj -$251M -$274M -$229M -$176M -$175M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.4B $3B $3.3B $3.7B $4.2B
Total Equity $2B $3.7B $4.6B $5.2B $8.1B
 
Total Liabilities and Equity $26.2B $25.9B $27.1B $27.6B $29.4B
Cash and Short Terms $3.3B $2.3B $1.2B $1.1B $4.1B
Total Debt $15.7B $14.1B $15.1B $15B $12.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $171M $768M $1.5B $1B $1.3B
Depreciation & Amoritzation $850M $857M $855M $841M $870M
Stock-Based Compensation $42M $44M $56M $56M $66M
Change in Accounts Receivable -$247M $195M -$197M -$140M -$29M
Change in Inventories -$94M -$145M -$52M -$64M -$139M
Cash From Operations $1.2B $3.4B $1.6B $1.1B $2.4B
 
Capital Expenditures $670M $540M $658M $762M $751M
Cash Acquisitions -$25M -$1.2B -$1.2B -$234M -$224M
Cash From Investing -$619M -$1.6B -$714M -$808M -$969M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $8.4B $4.6B $2.9B $2B $1.4B
Long-Term Debt Repaid -$8.8B -$4B -$3.2B -$2.9B -$1.5B
Repurchase of Common Stock -- -- -- -$250M -$200M
Other Financing Activities -$351M -$140M -$587M -$703M -$663M
Cash From Financing -$763M $385M -$936M -$1.8B -$1B
 
Beginning Cash (CF) $411M $262M $2.4B $2.4B $858M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$149M $2.2B -$82M -$1.5B $370M
Ending Cash (CF) $262M $2.4B $2.4B $858M $1.2B
 
Levered Free Cash Flow $563M $2.9B $910M $321M $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$106M $578M $268M $266M $681M
Depreciation & Amoritzation $215M $209M $209M $224M $209M
Stock-Based Compensation $11M $13M $13M $15M $16M
Change in Accounts Receivable -$37M -$101M $35M $24M $106M
Change in Inventories -$14M -$167M -$84M -$209M -$6M
Cash From Operations $593M $432M $315M $503M $1B
 
Capital Expenditures $86M $111M $165M $176M $216M
Cash Acquisitions -$5M -- -$158M -$14M -$14M
Cash From Investing -$117M $997M -$302M -$169M $667M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.5B $4M $7M $6M $8M
Long-Term Debt Repaid -$3B -$1.2B -$42M -$41M -$33M
Repurchase of Common Stock -- -- -- -- -$124M
Other Financing Activities -$186M -$164M -$121M -$179M -$349M
Cash From Financing -$690M -$1.3B -$156M -$214M -$498M
 
Beginning Cash (CF) $3.5B $2.2B $1.4B $934M $2.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$214M $98M -$143M $120M $1.2B
Ending Cash (CF) $3.3B $2.3B $1.2B $1.1B $4.1B
 
Levered Free Cash Flow $507M $321M $150M $327M $829M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $346M $1.6B $1.1B $1.1B $3.9B
Depreciation & Amoritzation $847M $887M $829M $867M $841M
Stock-Based Compensation $46M $49M $60M $57M $70M
Change in Accounts Receivable $207M -$287M -$34M -$70M $123M
Change in Inventories $34M -$286M $148M -$202M -$80M
Cash From Operations $3.5B $1.7B $1B $2B $3.2B
 
Capital Expenditures $552M $520M $776M $833M $809M
Cash Acquisitions -$63M -$1.2B -$1.4B -$120M -$638M
Cash From Investing -$599M -$400M -$2B -$942M $3.5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5B $1.4B $3.5B $1.4B $18M
Long-Term Debt Repaid -$4.8B -$3.2B -$2.8B -$1.5B -$2.3B
Repurchase of Common Stock -- -- -- -$340M -$782M
Other Financing Activities -$155M -$436M -$740M -$671M -$590M
Cash From Financing $104M -$2.3B -$85M -$1.2B -$3.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3B -$1B -$1.1B -$154M $3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.9B $1.1B $243M $1.1B $2.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $222M $1.1B $727M $855M $3.5B
Depreciation & Amoritzation $624M $654M $628M $654M $625M
Stock-Based Compensation $38M $43M $47M $48M $52M
Change in Accounts Receivable $280M -$202M -$39M $31M $183M
Change in Inventories $30M -$111M $89M -$49M $10M
Cash From Operations $3B $1.2B $662M $1.6B $2.4B
 
Capital Expenditures $374M $354M $472M $543M $601M
Cash Acquisitions -$61M -$64M -$224M -$110M -$524M
Cash From Investing -$406M $802M -$502M -$636M $3.8B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.6B $1.4B $2B $1.4B $16M
Long-Term Debt Repaid -$4B -$3.2B -$2.8B -$1.5B -$2.2B
Repurchase of Common Stock -- -- -- -$90M -$672M
Other Financing Activities -$101M -$397M -$550M -$518M -$445M
Cash From Financing $483M -$2.2B -$1.3B -$718M -$3.3B
 
Beginning Cash (CF) $4.4B $6.8B $5.1B $2.6B $6.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3B -$154M -$1.2B $196M $2.9B
Ending Cash (CF) $7.4B $6.6B $4B $2.8B $9.5B
 
Levered Free Cash Flow $2.6B $857M $190M $1B $1.8B

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock