Financhill
Buy
55

HRASF Quote, Financials, Valuation and Earnings

Last price:
$3.59
Seasonality move :
0%
Day range:
$3.59 - $3.59
52-week range:
$2.82 - $3.60
Dividend yield:
4.17%
P/E ratio:
11.33x
P/S ratio:
0.39x
P/B ratio:
1.33x
Volume:
--
Avg. volume:
2K
1-year change:
27.16%
Market cap:
$5.2B
Revenue:
$16.2B
EPS (TTM):
$0.32
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $7.7B $8.1B $12.3B $21B $16.2B
Revenue Growth (YoY) 7.11% 4.47% 51.87% 70.68% -22.63%
 
Cost of Revenues $4.4B $4.4B $8.4B $18.3B $11.9B
Gross Profit $3.4B $3.7B $3.9B $2.7B $4.3B
Gross Profit Margin 43.37% 45.74% 31.42% 12.68% 26.7%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $14.4M -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.7B $3.1B $3.1B $2.1B $3.4B
Operating Income $618.9M $637M $741M $573.3M $926.4M
 
Net Interest Expenses $91.1M $129.5M $233M $157.6M $172.8M
EBT. Incl. Unusual Items $591.2M $496.3M $481.4M $431.1M $710.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $141.2M $127.7M $40.5M $109.2M $187.5M
Net Income to Company $591.2M $496.3M $481.4M $431.1M $710.6M
 
Minority Interest in Earnings -$18.2M -$23M -$46.4M -$52.8M -$45.3M
Net Income to Common Excl Extra Items $431.8M $345.7M $394.6M $269.1M $477.9M
 
Basic EPS (Cont. Ops) $0.29 $0.24 $0.27 $0.18 $0.33
Diluted EPS (Cont. Ops) $0.29 $0.24 $0.27 $0.18 $0.33
Weighted Average Basic Share $1.5B $1.5B $1.5B $1.5B $1.4B
Weighted Average Diluted Share $1.5B $1.5B $1.5B $1.5B $1.4B
 
EBITDA $1.2B $1.2B $1.2B $1.1B $1.4B
EBIT $742.6M $638.2M $613.6M $552.8M $883.2M
 
Revenue (Reported) $7.7B $8.1B $12.3B $21B $16.2B
Operating Income (Reported) $618.9M $637M $741M $573.3M $926.4M
Operating Income (Adjusted) $742.6M $638.2M $613.6M $552.8M $883.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.8B $2.7B $5.5B $2.9B $2.9B
Revenue Growth (YoY) -6.27% 52.82% 102.05% -47.05% 0.75%
 
Cost of Revenues $614.3M $1.3B $4.7B $1B $1.2B
Gross Profit $1.2B $1.4B $806.9M $1.9B $1.7B
Gross Profit Margin 65.29% 51.97% 14.77% 64.86% 58.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1B $1.3B $768.3M $1.7B $1.5B
Operating Income $138.5M $149.3M $38.6M $138.9M $186.9M
 
Net Interest Expenses $42.7M $49.9M $40.3M $70.1M $34.2M
EBT. Incl. Unusual Items $111.9M $114.3M -$302.2K $87.9M $114.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30.3M -$8.8M -$1M $23.5M $32M
Net Income to Company $128.2M $107.5M -$11.6M $87.2M $121.9M
 
Minority Interest in Earnings -$3.4M -$14.3M -$16M -$12.3M -$11.3M
Net Income to Common Excl Extra Items $78.2M $108.8M -$15.3M $52M $70.9M
 
Basic EPS (Cont. Ops) $0.05 $0.07 $0.01 $0.04 $0.05
Diluted EPS (Cont. Ops) $0.05 $0.07 $0.01 $0.04 $0.05
Weighted Average Basic Share $1.5B $1.5B $1.5B $1.4B $1.4B
Weighted Average Diluted Share $1.5B $1.5B $1.5B $1.4B $1.4B
 
EBITDA $425.3M $495.2M $189.1M $553.1M $537.5M
EBIT $218.8M $268.9M $46.5M $274.3M $264M
 
Revenue (Reported) $1.8B $2.7B $5.5B $2.9B $2.9B
Operating Income (Reported) $138.5M $149.3M $38.6M $138.9M $186.9M
Operating Income (Adjusted) $218.8M $268.9M $46.5M $274.3M $264M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.6B $10.3B $19.8B $17.5B $13.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.2B $6B $16.7B $13.7B $8.6B
Gross Profit $3.4B $4.3B $3.1B $3.9B $4.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.8B $3.6B $2.6B $2.9B $3.8B
Operating Income $628.4M $734.7M $491.6M $910.6M $846.8M
 
Net Interest Expenses $101.7M $180.7M $187.6M $213.9M $120.3M
EBT. Incl. Unusual Items $586.1M $546.1M $276.2M $712.7M $684.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $134.4M $45.2M $82.9M $183.4M $184.3M
Net Income to Company $606.9M $525.1M $257.5M $732.8M $688.8M
 
Minority Interest in Earnings -$18.6M -$48.6M -$44.3M -$50.4M -$42.8M
Net Income to Common Excl Extra Items $433.1M $452.2M $149.1M $478.9M $457.9M
 
Basic EPS (Cont. Ops) $0.29 $0.31 $0.13 $0.31 $0.32
Diluted EPS (Cont. Ops) $0.29 $0.31 $0.13 $0.31 $0.32
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.3B $1.4B $967.9M $1.7B $1.6B
EBIT $705.7M $736.8M $353.1M $962.4M $813.8M
 
Revenue (Reported) $7.6B $10.3B $19.8B $17.5B $13.2B
Operating Income (Reported) $628.4M $734.7M $491.6M $910.6M $846.8M
Operating Income (Adjusted) $705.7M $736.8M $353.1M $962.4M $813.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.5B $7.7B $15.2B $11.8B $8.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6B $4.1B $12.5B $7.9B $4.7B
Gross Profit $2.9B $3.6B $2.8B $3.9B $4.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.5B $3B $2.4B $3.3B $3.7B
Operating Income $465.2M $564.1M $313.8M $646M $568.8M
 
Net Interest Expenses $96.2M $146.9M $102.9M $160.3M $107.5M
EBT. Incl. Unusual Items $376.1M $427.6M $219M $494.5M $471.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $101.5M $19.8M $62.4M $134.6M $132M
Net Income to Company $392M $420.8M $196.8M $498.6M $476.8M
 
Minority Interest in Earnings -$13M -$38.5M -$36.3M -$34.2M -$31.8M
Net Income to Common Excl Extra Items $261.5M $369.2M $120.4M $325.7M $307.5M
 
Basic EPS (Cont. Ops) $0.18 $0.25 $0.11 $0.23 $0.21
Diluted EPS (Cont. Ops) $0.18 $0.25 $0.11 $0.23 $0.21
Weighted Average Basic Share $4.4B $4.4B $4.4B $4.3B $4.3B
Weighted Average Diluted Share $4.4B $4.4B $4.4B $4.3B $4.3B
 
EBITDA $1B $1.2B $839.7M $1.4B $1.3B
EBIT $539M $639.7M $372.8M $774M $705.9M
 
Revenue (Reported) $5.5B $7.7B $15.2B $11.8B $8.9B
Operating Income (Reported) $465.2M $564.1M $313.8M $646M $568.8M
Operating Income (Adjusted) $539M $639.7M $372.8M $774M $705.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $407.7M $1.2B $1B $2.1B $1.5B
Short Term Investments $93.2M $185.2M $53.1M $43.9M $72.8M
Accounts Receivable, Net $1.4B $1.3B $1.6B $1.6B $2.7B
Inventory $197.7M $211.2M $416.7M $1.1B $698.2M
Prepaid Expenses $88.7M $124.3M $215.3M $95.8M $82.4M
Other Current Assets $56.7M $89.3M $83M $128.3M $94.3M
Total Current Assets $3.6B $4.6B $7.3B $9.9B $7.3B
 
Property Plant And Equipment $2.3B $2.5B $2.3B $2.2B $2.4B
Long-Term Investments -- -- -- -- --
Goodwill $910.6M $999.7M $954.3M $909.5M $1B
Other Intangibles $4.2B $4.8B $4.7B $4.7B $5.2B
Other Long-Term Assets -- -- -- -- --
Total Assets $11.6B $13.6B $15.9B $18.4B $16.7B
 
Accounts Payable $1.6B $758.6M $2.7B $3.3B $2.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $23M $24.7M $49.1M $22.8M $27.1M
Other Current Liabilities $103.4M $108.5M $97.1M $106.7M $131.5M
Total Current Liabilities $3.3B $4.1B $6.9B $7.3B $6.6B
 
Long-Term Debt $3.2B $3.8B $3.5B $5.5B $4.5B
Capital Leases -- -- -- -- --
Total Liabilities $8.2B $9.7B $12B $14.4B $12.5B
 
Common Stock $1.7B $1.8B $1.7B $1.6B $1.6B
Other Common Equity Adj -- -- -- -- --
Common Equity $3.1B $3.6B $3.6B $3.6B $3.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $225.7M $239.2M $245.2M $264.1M $346.4M
Total Equity $3.4B $3.9B $3.9B $3.9B $4.1B
 
Total Liabilities and Equity $11.6B $13.6B $15.9B $18.4B $16.7B
Cash and Short Terms $500.9M $1.4B $1.1B $2.1B $1.5B
Total Debt $3.4B $4.4B $3.7B $6B $5.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $639.2M $914.3M $1.2B $1.2B $958.5M
Short Term Investments $39.7M $84.7M $79.9M $124.5M $73.7M
Accounts Receivable, Net $2B $2.1B $2.9B $2.5B $2.3B
Inventory $216.3M $477.1M $1.1B $1.2B $680M
Prepaid Expenses -- -- -- -- --
Other Current Assets $547.6M $468.5M $420M $580M $1.3B
Total Current Assets $3.5B $5.4B $9.5B $6.2B $5.6B
 
Property Plant And Equipment $2.4B $2.3B $2B $2.2B $2.4B
Long-Term Investments -- -- -- -- --
Goodwill $954.3M $974.4M $834.3M $922.7M $1B
Other Intangibles $4.5B $4.7B $4.3B $4.9B $5.4B
Other Long-Term Assets -- -- -- -- --
Total Assets $12B $14.1B $17.2B $14.9B $15.3B
 
Accounts Payable $1.3B $1.7B $2B $2B $2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $21.4M $22.3M $20.4M $21.5M $25.5M
Other Current Liabilities $1.2B $1.3B $1.4B $1.8B $1.9B
Total Current Liabilities $3.4B $4.8B $8.5B $5.3B $5B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $8.4B $10B $14.1B $11.1B $11.1B
 
Common Stock $1.7B $1.7B $1.4B $1.5B $1.6B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $221M $240.2M $217.2M $290.6M $339.6M
Total Equity $3.6B $4.1B $3.1B $3.8B $4.2B
 
Total Liabilities and Equity $12B $14.1B $17.2B $14.9B $15.3B
Cash and Short Terms $678.8M $999M $1.3B $1.3B $1B
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $591.2M $496.3M $481.4M $431.1M $710.6M
Depreciation & Amoritzation $485.5M $522M $548.2M $503.1M $562.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$181.9M $5.5M -$1.1B -$1.4B -$88.7M
Change in Inventories -$20M -$4.3M -$232.7M -$661.7M $427.7M
Cash From Operations $816.9M $1B $1.2B $37.6M $1.7B
 
Capital Expenditures $596.9M $578.3M $696.5M $748.2M $883.2M
Cash Acquisitions -$219.1M -$53.2M -$88.6M -$56.2M -$82.5M
Cash From Investing -$657.3M -$592.3M -$784M -$799.8M -$930.3M
 
Dividends Paid (Ex Special Dividend) -$180.8M -$186.5M -$228.4M -$231.5M -$258.9M
Special Dividend Paid
Long-Term Debt Issued $352.6M $585.4M $621.3M $2.2B $665.7M
Long-Term Debt Repaid -$534.8M -$23.9M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.5M -$1.4M -$939.1M -$61.1M -$1.8B
Cash From Financing -$351.6M $285.8M -$573M $1.9B -$1.4B
 
Beginning Cash (CF) $599.5M $415.7M $1.2B $933.9M $2.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$192M $711.6M -$120.1M $1.1B -$660M
Ending Cash (CF) $407.5M $1.1B $1B $2B $1.4B
 
Levered Free Cash Flow $220M $439.7M $540.4M -$710.6M $819.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $128.2M $107.5M -$11.6M $87.2M $121.9M
Depreciation & Amoritzation $142.9M $127.9M $106.2M $138.8M $161.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $71.7M -$93M -$488.5M -$58.5M -$235K
Change in Inventories -$26.5M -$204.2M -$357.4M -$41.5M $36.6M
Cash From Operations $172.9M $52.2M -$608.3M $198.2M $190.4M
 
Capital Expenditures $166.2M $147.4M $161M $212.4M $246.3M
Cash Acquisitions $50.5M -$31.1M $1.4M -$3.5M -$26.7M
Cash From Investing -$149.5M -$247.8M -$185.4M -$206.4M -$176.8M
 
Dividends Paid (Ex Special Dividend) -$181.4M -$196.1M $449.4K -$10.4M -$27.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $16.7M -$209K $551.3M -$1M --
Long-Term Debt Repaid -- $340M $63.5M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$81.7K -$232M $543.8M -$114.7M $54.1M
Cash From Financing -$188.5M -$103.2M $1.1B -$138.7M $18.2M
 
Beginning Cash (CF) $777M $1.3B $929.5M $1.4B $881.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$165.1M -$298.9M $355.2M -$146.8M $31.8M
Ending Cash (CF) $636.6M $929.5M $1.2B $1.2B $943.9M
 
Levered Free Cash Flow $6.7M -$95.3M -$769.4M -$14.2M -$55.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $606.9M $525.1M $257.5M $732.8M $688.8M
Depreciation & Amoritzation $528.8M $536.2M $505.4M $559.3M $603.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $130.5M -$245.7M -$1.5B $301.4M -$1.1B
Change in Inventories -$12.5M -$266.5M -$731.9M -$59.9M $632.8M
Cash From Operations $943.9M $1.1B -$13.3M $1.4B $1.1B
 
Capital Expenditures $605.6M $633.2M $718.3M $841.2M $940.7M
Cash Acquisitions -$167M -$131M -$63.4M -$96.3M -$18.9M
Cash From Investing -$617.1M -$775.2M -$735.5M -$849.2M -$914.9M
 
Dividends Paid (Ex Special Dividend) -$188.9M -$203.2M -$239.3M -$262.3M -$281.5M
Special Dividend Paid
Long-Term Debt Issued -$114.7M -- $1.7B $1.8B -$3.8M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.3M -$232M -$174.6M -$2.2B -$161.2M
Cash From Financing -$531.3M -$46.2M $1.2B -$720.4M -$482.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$204.5M $266.2M $455.7M -$123.5M -$285.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $338.3M $454.5M -$731.5M $605M $171.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $392M $420.8M $196.8M $498.6M $476.8M
Depreciation & Amoritzation $379.6M $393.8M $351.1M $407.2M $448.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $381M $129.8M -$282.4M $1.4B $394.5M
Change in Inventories -$20.1M -$282.3M -$781.4M -$179.6M $25.4M
Cash From Operations $709.4M $779M -$471.1M $937.3M $347M
 
Capital Expenditures $390.1M $445M $466.7M $559.6M $617.1M
Cash Acquisitions $1.9M -$75.9M -$50.7M -$90.8M -$27.2M
Cash From Investing -$396.3M -$579.3M -$530.8M -$580.2M -$564.9M
 
Dividends Paid (Ex Special Dividend) -$184.4M -$201.1M -$212.1M -$242.9M -$265.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $147.1M $9.4M $1.1B $669.5M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.4M -$232M $532.5M -$1.6B -$13.3M
Cash From Financing -$102.1M -$434.1M $1.3B -$1.3B -$304.1M
 
Beginning Cash (CF) $1.7B $3.9B $2.8B $5.7B $3.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $211M -$234.4M $341.4M -$896.6M -$522M
Ending Cash (CF) $2B $3.6B $3.1B $4.8B $3.2B
 
Levered Free Cash Flow $319.2M $334M -$937.9M $377.7M -$270.1M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

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

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock