Financhill
Sell
45

HSIC Quote, Financials, Valuation and Earnings

Last price:
$69.98
Seasonality move :
4.99%
Day range:
$69.44 - $70.24
52-week range:
$63.67 - $82.63
Dividend yield:
0%
P/E ratio:
28.69x
P/S ratio:
0.72x
P/B ratio:
2.49x
Volume:
420.5K
Avg. volume:
1.8M
1-year change:
-6.55%
Market cap:
$8.7B
Revenue:
$12.3B
EPS (TTM):
$2.44
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $10B $10.1B $12.4B $12.6B $12.3B
Revenue Growth (YoY) 6.03% 1.34% 22.55% 1.98% -2.44%
 
Cost of Revenues $6.9B $7.3B $8.7B $8.8B $8.5B
Gross Profit $3.1B $2.8B $3.7B $3.8B $3.9B
Gross Profit Margin 30.95% 27.81% 29.63% 30.29% 31.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4B $2.2B $2.6B $2.8B $3B
Other Inc / (Exp) -$17.6M -$36M -$8M -$130M -$83M
Operating Expenses $2.4B $2.2B $2.8B $3B $3.2B
Operating Income $733M $567.4M $860M $878M $695M
 
Net Interest Expenses $35M $31.5M $21M $27M $70M
EBT. Incl. Unusual Items $680.3M $499.9M $831M $721M $542M
Earnings of Discontinued Ops. -$6.3M $986K -- -- --
Income Tax Expense $159.5M $95.4M $198M $170M $120M
Net Income to Company $725.5M $418.4M $660M $566M $436M
 
Minority Interest in Earnings -$24.4M -$15.6M -$29M -$28M -$20M
Net Income to Common Excl Extra Items $694.7M $403.8M $631M $538M $416M
 
Basic EPS (Cont. Ops) $4.70 $2.83 $4.51 $3.95 $3.18
Diluted EPS (Cont. Ops) $4.65 $2.82 $4.45 $3.91 $3.16
Weighted Average Basic Share $147.8M $142.5M $140.1M $136.1M $130.6M
Weighted Average Diluted Share $149.3M $143.4M $141.8M $137.8M $131.7M
 
EBITDA $916M $726.8M $1.1B $968M $877M
EBIT $731.1M $541.3M $858M $756M $629M
 
Revenue (Reported) $10B $10.1B $12.4B $12.6B $12.3B
Operating Income (Reported) $733M $567.4M $860M $878M $695M
Operating Income (Adjusted) $731.1M $541.3M $858M $756M $629M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.8B $3.2B $3.1B $3.2B $3.2B
Revenue Growth (YoY) 13.21% 11.9% -3.49% 3.1% 0.38%
 
Cost of Revenues $2.1B $2.3B $2.2B $2.2B $2.2B
Gross Profit $754.3M $912M $914M $995M $993M
Gross Profit Margin 26.56% 28.7% 29.8% 31.47% 31.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $559.6M $657M $648M $725M $724M
Other Inc / (Exp) -$8.7M -- -$9M -$13M -$50M
Operating Expenses $559.6M $701M $693M $784M $788M
Operating Income $194.7M $211M $221M $211M $205M
 
Net Interest Expenses $8.8M $5M $7M $19M $27M
EBT. Incl. Unusual Items $177.2M $206M $205M $179M $128M
Earnings of Discontinued Ops. -$29K -- -- -- --
Income Tax Expense $29M $50M $46M $39M $32M
Net Income to Company $151.8M $169M $162M $143M $99M
 
Minority Interest in Earnings -$10.1M -$7M -$12M -$6M --
Net Income to Common Excl Extra Items $141.7M $162M $150M $137M $99M
 
Basic EPS (Cont. Ops) $1.00 $1.16 $1.10 $1.06 $0.79
Diluted EPS (Cont. Ops) $0.99 $1.15 $1.09 $1.05 $0.78
Weighted Average Basic Share $142.4M $139.4M $135.6M $130.4M $126.1M
Weighted Average Diluted Share $143.1M $141.1M $137.1M $131.4M $127.1M
 
EBITDA $232.8M $265M $265M $273M $236M
EBIT $188.3M $213M $213M $204M $162M
 
Revenue (Reported) $2.8B $3.2B $3.1B $3.2B $3.2B
Operating Income (Reported) $194.7M $211M $221M $211M $205M
Operating Income (Adjusted) $188.3M $213M $213M $204M $162M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9.6B $12.2B $12.6B $12.7B $12.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.9B $8.7B $8.8B $8.8B $8.6B
Gross Profit $2.8B $3.6B $3.8B $3.9B $3.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.6B $2.7B $2.9B $3.1B
Other Inc / (Exp) -$29.8M -$9M -$14M -$182M -$96M
Operating Expenses $2.2B $2.7B $2.9B $3.1B $3.3B
Operating Income $577.1M $840.6M $890M $828M $599M
 
Net Interest Expenses $27.9M $24.6M $24M $55M $102M
EBT. Incl. Unusual Items $519.4M $806.9M $852M $591M $401M
Earnings of Discontinued Ops. -$473K $712K -- -- --
Income Tax Expense $108.2M $183.4M $199M $134M $98M
Net Income to Company $609M $654.6M $667M $470M $319M
 
Minority Interest in Earnings -$17.5M -$28.7M -$29M -$25M -$5M
Net Income to Common Excl Extra Items $591M $626.6M $638M $445M $314M
 
Basic EPS (Cont. Ops) $4.10 $4.44 $4.64 $3.41 $2.46
Diluted EPS (Cont. Ops) $4.06 $4.41 $4.60 $3.38 $2.44
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $745.4M $1B $1.1B $893M $815M
EBIT $558.2M $838.9M $882M $661M $526M
 
Revenue (Reported) $9.6B $12.2B $12.6B $12.7B $12.5B
Operating Income (Reported) $577.1M $840.6M $890M $828M $599M
Operating Income (Adjusted) $558.2M $838.9M $882M $661M $526M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7B $9.1B $9.3B $9.3B $9.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5B $6.4B $6.4B $6.4B $6.5B
Gross Profit $2B $2.7B $2.8B $2.9B $3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.9B $2B $2.1B $2.3B
Other Inc / (Exp) -$29.9M -$3M -$9M -$61M -$74M
Operating Expenses $1.6B $2B $2.1B $2.3B $2.5B
Operating Income $381.8M $655M $685M $635M $539M
 
Net Interest Expenses $21.9M $15M $18M $46M $78M
EBT. Incl. Unusual Items $330M $637M $658M $528M $387M
Earnings of Discontinued Ops. $274K -- -- -- --
Income Tax Expense $66M $154M $155M $119M $97M
Net Income to Company $271.8M $508M $515M $419M $302M
 
Minority Interest in Earnings -$10.9M -$24M -$24M -$21M -$6M
Net Income to Common Excl Extra Items $261.2M $484M $491M $398M $296M
 
Basic EPS (Cont. Ops) $1.83 $3.44 $3.58 $3.05 $2.32
Diluted EPS (Cont. Ops) $1.82 $3.41 $3.55 $3.02 $2.30
Weighted Average Basic Share $427.7M $422M $410.3M $392.7M $382.6M
Weighted Average Diluted Share $428.5M $426.1M $415.2M $396.4M $385.5M
 
EBITDA $497.9M $808M $841M $766M $704M
EBIT $359.4M $657M $681M $586M $483M
 
Revenue (Reported) $7B $9.1B $9.3B $9.3B $9.5B
Operating Income (Reported) $381.8M $655M $685M $635M $539M
Operating Income (Adjusted) $359.4M $657M $681M $586M $483M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $106.1M $421.2M $118M $117M $171M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $1.4B $1.5B $1.4B $1.9B
Inventory $1.4B $1.5B $1.9B $2B $1.8B
Prepaid Expenses $445.4M $432.9M -- -- --
Other Current Assets -- -- $413M $466M $639M
Total Current Assets $3.2B $3.8B $3.8B $4B $4.5B
 
Property Plant And Equipment $561.3M $630.9M $691M $667M $823M
Long-Term Investments $164.7M $169.4M $168M $161M $180M
Goodwill $2.5B $2.5B $2.9B $2.9B $3.9B
Other Intangibles $572.9M $479.4M $668M $587M $916M
Other Long-Term Assets $53.1M $70.3M $118M $105M $101M
Total Assets $7.2B $7.8B $8.5B $8.6B $10.6B
 
Accounts Payable $880.3M $1B $1.1B $1B $1B
Accrued Expenses $793.8M $890.9M $978M $906M $1B
Current Portion Of Long-Term Debt $109.8M $109.8M $11M $6M $150M
Current Portion Of Capital Lease Obligations $65.3M $64.7M $76M $73M $80M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2B $2.3B $2.3B $2.2B $2.7B
 
Long-Term Debt $622.9M $515.8M $811M $1B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3.5B $3.8B $3.9B $5.4B
 
Common Stock $1.4M $1.4M $1M $1M $1M
Other Common Equity Adj -$167.4M -$108.1M -$171M -$233M -$206M
Common Equity $3B $3.3B $3.4B $3.4B $3.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $919.4M $963.9M $1.3B $1.2B $1.5B
Total Equity $3.9B $4.3B $4.7B $4.7B $5.2B
 
Total Liabilities and Equity $7.2B $7.8B $8.5B $8.6B $10.6B
Cash and Short Terms $106.1M $421.2M $118M $117M $171M
Total Debt $756.7M $699M $873M $1.1B $2.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $533.5M $119.1M $123M $166M $126M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4B $1.6B $1.5B $1.6B $1.7B
Inventory $1.5B $1.8B $1.8B $1.8B $1.8B
Prepaid Expenses $464.6M $457.2M $509M -- --
Other Current Assets -- -- -- $541M $607M
Total Current Assets $3.9B $3.9B $4B $4.1B $4.1B
 
Property Plant And Equipment $584.8M $685.6M $673M $797M $844M
Long-Term Investments -- -- -- -- --
Goodwill $2.5B $2.8B $2.9B $3.6B $4B
Other Intangibles $510.4M $645.8M $635M $834M $1.1B
Other Long-Term Assets $356.4M $397.8M $399M $471M $528M
Total Assets $7.8B $8.4B $8.5B $9.8B $10.6B
 
Accounts Payable $1B $1.1B $957M $953M $1B
Accrued Expenses $778.4M $940.4M $879M $845M $920M
Current Portion Of Long-Term Debt $110M $9.6M $4M $72M $109M
Current Portion Of Capital Lease Obligations $62.9M $77.4M $72M $74M $77M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.6B $2.3B $2.1B $2.1B $2.9B
 
Long-Term Debt $515.4M $705.5M $934M $1.8B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $3.7B $3.7B $3.7B $4.7B $5.6B
 
Common Stock $1.4M $1.4M $1M $1M $1M
Other Common Equity Adj -$171.3M -$137.6M -$312M -$247M -$264M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $931.7M $1.3B $1.2B $1.5B $1.5B
Total Equity $4.1B $4.7B $4.8B $5.1B $5B
 
Total Liabilities and Equity $7.8B $8.4B $8.5B $9.8B $10.6B
Cash and Short Terms $533.5M $119.1M $123M $166M $126M
Total Debt $1.1B $774.6M $1B $1.9B $2.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $725.5M $418.4M $660M $566M $436M
Depreciation & Amoritzation $184.9M $185.5M $210M $212M $248M
Stock-Based Compensation $44.9M $8.8M $78M $54M $39M
Change in Accounts Receivable -$72.7M -$189.3M $4M -$7M -$327M
Change in Inventories $14.7M -$31.8M -$295M -$126M $231M
Cash From Operations $654.1M $598.9M $710M $602M $500M
 
Capital Expenditures $76.2M $48.8M $112M $128M $187M
Cash Acquisitions -$348.6M -$46.2M -$561M -$158M -$955M
Cash From Investing -$424.4M -$115M -$677M -$276M -$1.1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $741K $546.5M $305M $270M $1.4B
Long-Term Debt Repaid -$1.2B -$611.2M -$122M -$59M -$468M
Repurchase of Common Stock -$525M -$73.8M -$401M -$485M -$250M
Other Financing Activities $988.6M -$43.3M -$97M -$91M -$103M
Cash From Financing -$216M -$187.2M -$333M -$315M $701M
 
Beginning Cash (CF) $56.9M $106.1M $421M $118M $117M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $37.1M $296.7M -$300M $11M $66M
Ending Cash (CF) $106.1M $421.2M $118M $117M $171M
 
Levered Free Cash Flow $577.9M $550.1M $598M $474M $313M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $151.8M $169M $162M $143M $99M
Depreciation & Amoritzation $44.6M $52M $52M $69M $74M
Stock-Based Compensation $5.7M $28M $17M $14M $10M
Change in Accounts Receivable -$299.5M -$185M -$114M -$90M -$82M
Change in Inventories -$39.5M -$84M -$13M $17M -$69M
Cash From Operations $261.3M $211M $98M $231M $151M
 
Capital Expenditures $7.2M $17M $24M $50M $44M
Cash Acquisitions -$14.5M -$109M -$120M -$417M -$42M
Cash From Investing -$24.3M -$138M -$152M -$468M -$91M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.4M -- $186M $750M $30M
Long-Term Debt Repaid -$877K -$10M -$1M -$91M -$16M
Repurchase of Common Stock -- -$50M -$90M -$50M -$135M
Other Financing Activities -$1.2M -$55M -$21M -$45M -$53M
Cash From Financing $2.3M -$115M $74M $248M -$41M
 
Beginning Cash (CF) $296.1M $167M $108M $137M $138M
Foreign Exchange Rate Adjustment -$1.9M -$6M -$5M $18M -$31M
Additions / Reductions $239.3M -$42M $20M $11M $19M
Ending Cash (CF) $533.5M $119M $123M $166M $126M
 
Levered Free Cash Flow $254.1M $194M $74M $181M $107M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $609M $654.6M $667M $470M $319M
Depreciation & Amoritzation $187.2M $198M $219M $232M $289M
Stock-Based Compensation $5.2M $73.4M $64M $48M $31M
Change in Accounts Receivable -$157.2M -$72.5M -$6M $14M -$67M
Change in Inventories -$86.2M -$214M -$96M $63M $89M
Cash From Operations $541.6M $782.8M $625M $786M $612M
 
Capital Expenditures $65.1M $60M $130M $199M $191M
Cash Acquisitions $257.8M -$410.9M -$283M -$699M -$510M
Cash From Investing $175.1M -$500.1M -$409M -$873M -$699M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $985.6M -$239.1M $321M $1.2B $330M
Long-Term Debt Repaid -$1.8B -$135.8M -$45M -$458M -$204M
Repurchase of Common Stock -$273.8M -$251M -$350M -$485M -$360M
Other Financing Activities -$41.6M -$74.4M -$110M -$107M -$306M
Cash From Financing -$273M -$705M -$200M $113M $88M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $467.1M -$422.2M $16M $26M $1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $476.6M $722.8M $495M $587M $421M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $271.8M $508M $515M $419M $302M
Depreciation & Amoritzation $138.5M $151M $160M $180M $221M
Stock-Based Compensation -$6.6M $58M $44M $38M $30M
Change in Accounts Receivable -$199.9M -$83M -$93M -$72M $188M
Change in Inventories -$25.8M -$208M -$9M $180M $38M
Cash From Operations $249.1M $433M $348M $532M $644M
 
Capital Expenditures $37.8M $49M $67M $138M $142M
Cash Acquisitions -$40.2M -$405M -$127M -$668M -$223M
Cash From Investing -$94M -$479M -$211M -$808M -$372M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $985.6M $200M $216M $1.2B $120M
Long-Term Debt Repaid -$610.5M -$135M -$58M -$457M -$193M
Repurchase of Common Stock -$73.8M -$251M -$200M -$200M -$310M
Other Financing Activities -$36.9M -$68M -$81M -$97M -$300M
Cash From Financing $263.8M -$254M -$121M $307M -$306M
 
Beginning Cash (CF) $1B $732M $352M $380M $468M
Foreign Exchange Rate Adjustment $8.5M -$2M -$11M $18M -$11M
Additions / Reductions $418.9M -$300M $16M $31M -$34M
Ending Cash (CF) $1.4B $430M $357M $429M $423M
 
Levered Free Cash Flow $211.3M $384M $281M $394M $502M

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