Financhill
Buy
63

HWM Quote, Financials, Valuation and Earnings

Last price:
$111.95
Seasonality move :
6.62%
Day range:
$110.06 - $112.10
52-week range:
$52.56 - $120.71
Dividend yield:
0.23%
P/E ratio:
42.76x
P/S ratio:
6.34x
P/B ratio:
10.23x
Volume:
615.5K
Avg. volume:
2.5M
1-year change:
109.15%
Market cap:
$45.5B
Revenue:
$6.6B
EPS (TTM):
$2.62
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $7.1B $5.3B $5B $5.7B $6.6B
Revenue Growth (YoY) 4.72% -25.91% -5.46% 13.9% 17.25%
 
Cost of Revenues $5.2B $3.9B $3.6B $4.1B $4.8B
Gross Profit $1.9B $1.4B $1.4B $1.6B $1.9B
Gross Profit Margin 26.54% 26.26% 27.68% 27.55% 28.12%
 
R&D Expenses $28M $17M $17M $32M $36M
Selling, General & Admin $424M $287M $259M $280M $343M
Other Inc / (Exp) -$613M -$315M -$249M -$154M -$46M
Operating Expenses $747M $583M $546M $577M $651M
Operating Income $1.1B $798M $830M $983M $1.2B
 
Net Interest Expenses $314M $312M $257M $223M $195M
EBT. Incl. Unusual Items $210M $171M $324M $606M $975M
Earnings of Discontinued Ops. $344M $50M -- -- --
Income Tax Expense $84M -$40M $66M $137M $210M
Net Income to Company $470M $261M $258M $469M $765M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $470M $261M $258M $469M $765M
 
Basic EPS (Cont. Ops) $1.05 $0.59 $0.60 $1.12 $1.85
Diluted EPS (Cont. Ops) $1.03 $0.59 $0.59 $1.11 $1.83
Weighted Average Basic Share $446M $435M $430M $416M $412M
Weighted Average Diluted Share $463M $439M $435M $421M $416M
 
EBITDA $1.1B $826M $853M $1.1B $1.5B
EBIT $548M $488M $583M $835M $1.2B
 
Revenue (Reported) $7.1B $5.3B $5B $5.7B $6.6B
Operating Income (Reported) $1.1B $798M $830M $983M $1.2B
Operating Income (Adjusted) $548M $488M $583M $835M $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.1B $1.3B $1.4B $1.7B $1.8B
Revenue Growth (YoY) -36.79% 13.14% 11.69% 15.7% 10.68%
 
Cost of Revenues $900M $928M $1.1B $1.2B $1.3B
Gross Profit $234M $355M $377M $475M $582M
Gross Profit Margin 20.64% 27.67% 26.31% 28.65% 31.72%
 
R&D Expenses $5M $4M $7M $9M $9M
Selling, General & Admin $70M $69M $77M $87M $85M
Other Inc / (Exp) -$27M -$129M -$69M -$20M -$26M
Operating Expenses $143M $141M $149M $164M $162M
Operating Income $91M $214M $228M $311M $420M
 
Net Interest Expenses $76M $62M $55M $49M $40M
EBT. Incl. Unusual Items -$12M $23M $104M $242M $354M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$48M -$4M $24M $54M $22M
Net Income to Company $36M $27M $80M $188M $332M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $36M $27M $80M $188M $332M
 
Basic EPS (Cont. Ops) $0.08 $0.06 $0.19 $0.45 $0.81
Diluted EPS (Cont. Ops) $0.08 $0.06 $0.19 $0.45 $0.81
Weighted Average Basic Share $436M $429M $415M $412M $408M
Weighted Average Diluted Share $439M $434M $420M $415M $410M
 
EBITDA $133M $154M $226M $364M $466M
EBIT $65M $86M $161M $296M $398M
 
Revenue (Reported) $1.1B $1.3B $1.4B $1.7B $1.8B
Operating Income (Reported) $91M $214M $228M $311M $420M
Operating Income (Adjusted) $65M $86M $161M $296M $398M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.8B $4.9B $5.4B $6.4B $7.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.3B $3.5B $3.9B $4.7B $5.1B
Gross Profit $1.5B $1.4B $1.5B $1.8B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $19M $17M $27M $36M $35M
Selling, General & Admin $321M $265M $297M $302M $372M
Other Inc / (Exp) -$181M -$251M -$152M -$102M -$99M
Operating Expenses $623M $552M $589M $609M $679M
Operating Income $857M $843M $915M $1.2B $1.5B
 
Net Interest Expenses $378M $275M $227M $205M $171M
EBT. Incl. Unusual Items $298M $317M $536M $853M $1.3B
Earnings of Discontinued Ops. $241M -- -- -- --
Income Tax Expense $75M $30M $101M $213M $184M
Net Income to Company $464M $287M $435M $640M $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $464M $287M $435M $640M $1.1B
 
Basic EPS (Cont. Ops) $1.06 $0.65 $1.03 $1.55 $2.62
Diluted EPS (Cont. Ops) $1.05 $0.65 $1.03 $1.52 $2.62
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.1B $864M $1B $1.3B $1.7B
EBIT $685M $594M $766M $1.1B $1.5B
 
Revenue (Reported) $5.8B $4.9B $5.4B $6.4B $7.3B
Operating Income (Reported) $857M $843M $915M $1.2B $1.5B
Operating Income (Adjusted) $685M $594M $766M $1.1B $1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4B $3.7B $4.2B $4.9B $5.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3B $2.7B $3B $3.5B $3.8B
Gross Profit $1B $1B $1.2B $1.4B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13M $13M $23M $27M $26M
Selling, General & Admin $220M $198M $233M $258M $279M
Other Inc / (Exp) -$170M -$170M -$76M -$21M -$82M
Operating Expenses $445M $414M $454M $489M $509M
Operating Income $570M $615M $703M $877M $1.2B
 
Net Interest Expenses $300M $199M $169M $151M $127M
EBT. Incl. Unusual Items $100M $246M $458M $705M $991M
Earnings of Discontinued Ops. $50M -- -- -- --
Income Tax Expense -$5M $65M $100M $176M $150M
Net Income to Company $155M $181M $358M $529M $841M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $155M $181M $358M $529M $841M
 
Basic EPS (Cont. Ops) $0.35 $0.41 $0.85 $1.28 $2.05
Diluted EPS (Cont. Ops) $0.35 $0.41 $0.85 $1.26 $2.05
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.2B $1.2B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.2B
 
EBITDA $676M $650M $828M $1.1B $1.3B
EBIT $405M $447M $630M $871M $1.1B
 
Revenue (Reported) $4B $3.7B $4.2B $4.9B $5.5B
Operating Income (Reported) $570M $615M $703M $877M $1.2B
Operating Income (Adjusted) $405M $447M $630M $871M $1.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.6B $1.6B $720M $791M $610M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $583M $328M $367M $506M $675M
Inventory $1.6B $1.5B $1.4B $1.6B $1.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $285M $217M $195M $206M $249M
Total Current Assets $5.8B $3.7B $2.7B $3.1B $3.3B
 
Property Plant And Equipment $2.6B $2.7B $2.6B $2.4B $2.5B
Long-Term Investments -- -- -- -- --
Goodwill $4.1B $4.1B $4.1B $4B $4B
Other Intangibles $599M $571M $549M $521M $505M
Other Long-Term Assets $4.2B $103M $107M $81M $70M
Total Assets $17.6B $11.4B $10.2B $10.3B $10.4B
 
Accounts Payable $976M $599M $732M $962M $982M
Accrued Expenses $112M $89M $74M $75M $65M
Current Portion Of Long-Term Debt -- $376M $5M -- $206M
Current Portion Of Capital Lease Obligations -- $38M $33M $32M $32M
Other Current Liabilities $1.7B $251M $150M $170M $168M
Total Current Liabilities $4.1B $1.7B $1.3B $1.5B $1.8B
 
Long-Term Debt $4.9B $4.7B $4.2B $4.2B $3.5B
Capital Leases -- -- -- -- --
Total Liabilities $13B $7.9B $6.7B $6.7B $6.4B
 
Common Stock $488M $488M $477M $467M $465M
Other Common Equity Adj -$3.3B -$1.9B -$1.9B -$1.8B -$1.8B
Common Equity $4.5B $3.5B $3.5B $3.5B $4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $14M -- -- -- --
Total Equity $4.6B $3.6B $3.5B $3.6B $4B
 
Total Liabilities and Equity $17.6B $11.4B $10.2B $10.3B $10.4B
Cash and Short Terms $1.6B $1.6B $720M $791M $610M
Total Debt $5.9B $5.1B $4.2B $4.2B $3.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.4B $724M $453M $424M $475M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $310M $408M $550M $714M $757M
Inventory $1.6B $1.4B $1.6B $1.7B $1.9B
Prepaid Expenses -- -- $180M $211M --
Other Current Assets $213M $211M -- -- $239M
Total Current Assets $3.6B $2.8B $2.8B $3.1B $3.4B
 
Property Plant And Equipment $2.6B $2.5B $2.3B $2.4B $2.4B
Long-Term Investments -- -- -- -- --
Goodwill $4.1B $4.1B $4B $4B $4B
Other Intangibles $584M $554M $523M $507M $484M
Other Long-Term Assets $269M $221M $201M $88M $239M
Total Assets $11.3B $10.4B $9.9B $10.2B $10.6B
 
Accounts Payable $521M $646M $812M $894M $917M
Accrued Expenses $99M $68M $68M $58M $25M
Current Portion Of Long-Term Debt -- -- $1M -- --
Current Portion Of Capital Lease Obligations -- -- $31M $32M --
Other Current Liabilities $276M $201M $209M $157M $227M
Total Current Liabilities $1.6B $1.2B $1.4B $1.5B $1.5B
 
Long-Term Debt $4.7B $4.3B $4.2B $3.8B $3.4B
Capital Leases -- -- -- -- --
Total Liabilities $7.8B $6.8B $6.7B $6.3B $6.1B
 
Common Stock $489M $483M $469M $467M $462M
Other Common Equity Adj -$1.9B -$1.9B -$2.1B -$1.9B -$1.8B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.5B $3.6B $3.3B $3.9B $4.5B
 
Total Liabilities and Equity $11.3B $10.4B $9.9B $10.2B $10.6B
Cash and Short Terms $1.4B $724M $453M $424M $475M
Total Debt $5.1B $4.3B $4.2B $3.8B $3.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $470M $261M $258M $469M $765M
Depreciation & Amoritzation $536M $338M $270M $265M $272M
Stock-Based Compensation $60M $45M $41M $54M $50M
Change in Accounts Receivable -$977M -$238M -$337M -$161M -$164M
Change in Inventories -$3M $74M $60M -$234M -$142M
Cash From Operations $461M $9M $449M $733M $901M
 
Capital Expenditures $641M $267M $199M $193M $219M
Cash Acquisitions -- -- -- -- --
Cash From Investing $528M $271M $107M -$135M -$215M
 
Dividends Paid (Ex Special Dividend) -$57M -$11M -$19M -$44M -$73M
Special Dividend Paid
Long-Term Debt Issued $400M $2.4B $700M -- $400M
Long-Term Debt Repaid -$806M -$2B -$1.5B -$69M -$876M
Repurchase of Common Stock -$1.2B -$73M -$430M -$400M -$250M
Other Financing Activities -$13M -$660M -$170M -$24M -$80M
Cash From Financing -$1.6B -$369M -$1.4B -$526M -$868M
 
Beginning Cash (CF) $2.3B $1.7B $1.6B $722M $792M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$579M -$89M -$888M $72M -$182M
Ending Cash (CF) $1.7B $1.6B $722M $792M $610M
 
Levered Free Cash Flow -$180M -$258M $250M $540M $682M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $36M $27M $80M $188M $332M
Depreciation & Amoritzation $68M $68M $65M $68M $68M
Stock-Based Compensation $12M $14M $14M $13M $16M
Change in Accounts Receivable -$47M -$151M -$77M -$70M $3M
Change in Inventories $94M $30M -$80M -$49M -$30M
Cash From Operations $35M $67M $65M $191M $244M
 
Capital Expenditures $36M $47M $42M $59M $82M
Cash Acquisitions -- -- -- -- --
Cash From Investing $108M $50M -$41M -$58M -$80M
 
Dividends Paid (Ex Special Dividend) -- -$10M -$9M -$17M -$34M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $700M -- -- $500M
Long-Term Debt Repaid $2M -$653M -- -$200M -$782M
Repurchase of Common Stock -$51M -$25M -$100M -$25M -$100M
Other Financing Activities -$5M -$121M -$1M -$2M -$26M
Cash From Financing -$62M -$106M -$106M -$243M -$441M
 
Beginning Cash (CF) $1.3B $716M $538M $536M $752M
Foreign Exchange Rate Adjustment $2M -$1M -$2M -$1M --
Additions / Reductions $81M $11M -$82M -$110M -$277M
Ending Cash (CF) $1.4B $726M $454M $425M $475M
 
Levered Free Cash Flow -$1M $20M $23M $132M $162M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $464M $287M $435M $640M $1.1B
Depreciation & Amoritzation $400M $270M $265M $271M $272M
Stock-Based Compensation $51M $38M $56M $50M $65M
Change in Accounts Receivable -$137M -$503M -$201M -$126M -$50M
Change in Inventories $47M $165M -$260M -$111M -$133M
Cash From Operations $302M $297M $581M $898M $1.3B
 
Capital Expenditures $329M $185M $209M $209M $274M
Cash Acquisitions -- -- -- -- --
Cash From Investing $509M $263M -$143M -$192M -$261M
 
Dividends Paid (Ex Special Dividend) -$19M -$12M -$35M -$69M -$97M
Special Dividend Paid
Long-Term Debt Issued $2.5B -- -- -- --
Long-Term Debt Repaid -$2.5B -$1.5B -$107M -$385M -$1.3B
Repurchase of Common Stock -- -$247M -$540M -$215M -$410M
Other Financing Activities -$660M -$165M -$31M -$77M -$60M
Cash From Financing -$763M -$1.2B -$707M -$735M -$964M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $48M -$644M -$269M -$29M $51M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$27M $112M $372M $689M $1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $155M $181M $358M $529M $841M
Depreciation & Amoritzation $271M $203M $198M $204M $204M
Stock-Based Compensation $35M $28M $43M $39M $54M
Change in Accounts Receivable -$117M -$382M -$246M -$211M -$97M
Change in Inventories -$42M $49M -$271M -$148M -$139M
Cash From Operations -$142M $146M $278M $443M $818M
 
Capital Expenditures $220M $138M $148M $164M $219M
Cash Acquisitions -- -- -- -- --
Cash From Investing $152M $144M -$106M -$163M -$209M
 
Dividends Paid (Ex Special Dividend) -$10M -$11M -$27M -$52M -$76M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.4B $700M -- -- $500M
Long-Term Debt Repaid -$2B -$1.5B -$60M -$376M -$805M
Repurchase of Common Stock -$51M -$225M -$335M -$150M -$310M
Other Financing Activities -$659M -$164M -$25M -$78M -$58M
Cash From Financing -$339M -$1.2B -$437M -$646M -$742M
 
Beginning Cash (CF) $5.6B $3.6B $1.8B $1.9B $1.9B
Foreign Exchange Rate Adjustment -$6M -$1M -$3M -$1M -$2M
Additions / Reductions -$329M -$884M -$265M -$366M -$133M
Ending Cash (CF) $5.3B $2.7B $1.5B $1.5B $1.8B
 
Levered Free Cash Flow -$362M $8M $130M $279M $599M

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock