Financhill
Buy
58

HWM Quote, Financials, Valuation and Earnings

Last price:
$123.70
Seasonality move :
2.49%
Day range:
$122.25 - $126.30
52-week range:
$62.80 - $140.55
Dividend yield:
0.25%
P/E ratio:
43.95x
P/S ratio:
6.84x
P/B ratio:
11.16x
Volume:
2.9M
Avg. volume:
3.2M
1-year change:
93.58%
Market cap:
$50.2B
Revenue:
$7.4B
EPS (TTM):
$2.82
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.3B $5B $5.7B $6.6B $7.4B
Revenue Growth (YoY) -25.91% -5.46% 13.9% 17.25% 11.9%
 
Cost of Revenues $3.9B $3.6B $4.1B $4.8B $5.1B
Gross Profit $1.4B $1.4B $1.6B $1.9B $2.3B
Gross Profit Margin 26.26% 27.68% 27.55% 28.12% 31.1%
 
R&D Expenses $17M $17M $32M $36M $33M
Selling, General & Admin $287M $259M $280M $343M $362M
Other Inc / (Exp) -$315M -$249M -$154M -$46M -$94M
Operating Expenses $583M $546M $577M $651M $672M
Operating Income $798M $830M $983M $1.2B $1.6B
 
Net Interest Expenses $312M $257M $223M $195M $162M
EBT. Incl. Unusual Items $171M $324M $606M $975M $1.4B
Earnings of Discontinued Ops. $50M -- -- -- --
Income Tax Expense -$40M $66M $137M $210M $228M
Net Income to Company $261M $258M $469M $765M $1.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $261M $258M $469M $765M $1.2B
 
Basic EPS (Cont. Ops) $0.59 $0.60 $1.12 $1.85 $2.83
Diluted EPS (Cont. Ops) $0.59 $0.59 $1.11 $1.83 $2.81
Weighted Average Basic Share $435M $430M $416M $412M $408M
Weighted Average Diluted Share $439M $435M $421M $416M $410M
 
EBITDA $826M $853M $1.1B $1.5B $1.8B
EBIT $488M $583M $835M $1.2B $1.6B
 
Revenue (Reported) $5.3B $5B $5.7B $6.6B $7.4B
Operating Income (Reported) $798M $830M $983M $1.2B $1.6B
Operating Income (Adjusted) $488M $583M $835M $1.2B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.3B $1.5B $1.7B $1.9B
Revenue Growth (YoY) -28.6% 3.8% 17.74% 14.41% 9.24%
 
Cost of Revenues $872M $938M $1.1B $1.2B $1.3B
Gross Profit $366M $347M $403M $501M $602M
Gross Profit Margin 29.56% 27% 26.64% 28.94% 31.84%
 
R&D Expenses $4M $4M $9M $9M $7M
Selling, General & Admin $67M $64M $44M $93M $92M
Other Inc / (Exp) -$81M -$76M -$81M -$17M -$3M
Operating Expenses $138M $135M $120M $170M $172M
Operating Income $228M $212M $283M $331M $430M
 
Net Interest Expenses $76M $58M $54M $44M $35M
EBT. Incl. Unusual Items $71M $78M $148M $270M $392M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$35M $1M $37M $34M $78M
Net Income to Company $106M $77M $111M $236M $314M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $106M $77M $111M $236M $314M
 
Basic EPS (Cont. Ops) $0.24 $0.18 $0.27 $0.57 $0.77
Diluted EPS (Cont. Ops) $0.24 $0.18 $0.26 $0.57 $0.77
Weighted Average Basic Share $432M $427M $413M $412M $408M
Weighted Average Diluted Share $436M $429M $418M $413M $408M
 
EBITDA $214M $203M $272M $390M $505M
EBIT $147M $136M $205M $322M $432M
 
Revenue (Reported) $1.2B $1.3B $1.5B $1.7B $1.9B
Operating Income (Reported) $228M $212M $283M $331M $430M
Operating Income (Adjusted) $147M $136M $205M $322M $432M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.3B $5B $5.7B $6.6B $7.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.9B $3.6B $4.1B $4.8B $5.1B
Gross Profit $1.4B $1.4B $1.6B $1.9B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $17M $17M $32M $36M $33M
Selling, General & Admin $287M $262M $277M $351M $371M
Other Inc / (Exp) -$251M -$246M -$157M -$38M -$85M
Operating Expenses $583M $549M $574M $659M $681M
Operating Income $798M $827M $986M $1.2B $1.6B
 
Net Interest Expenses $376M $257M $223M $195M $162M
EBT. Incl. Unusual Items $171M $324M $606M $975M $1.4B
Earnings of Discontinued Ops. $50M -- -- -- --
Income Tax Expense -$40M $66M $137M $210M $228M
Net Income to Company $261M $258M $469M $765M $1.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $261M $258M $469M $765M $1.2B
 
Basic EPS (Cont. Ops) $0.59 $0.59 $1.12 $1.85 $2.82
Diluted EPS (Cont. Ops) $0.59 $0.59 $1.11 $1.83 $2.82
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $890M $853M $1.1B $1.5B $1.8B
EBIT $552M $583M $835M $1.2B $1.6B
 
Revenue (Reported) $5.3B $5B $5.7B $6.6B $7.4B
Operating Income (Reported) $798M $827M $986M $1.2B $1.6B
Operating Income (Adjusted) $552M $583M $835M $1.2B $1.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5B $5.7B $6.6B $7.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.6B $4.1B $4.8B $5.1B --
Gross Profit $1.4B $1.6B $1.9B $2.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $17M $32M $36M $33M --
Selling, General & Admin $262M $277M $351M $371M --
Other Inc / (Exp) -$246M -$157M -$38M -$85M --
Operating Expenses $549M $574M $659M $681M --
Operating Income $827M $986M $1.2B $1.6B --
 
Net Interest Expenses $257M $223M $195M $162M --
EBT. Incl. Unusual Items $324M $606M $975M $1.4B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $66M $137M $210M $228M --
Net Income to Company $258M $469M $765M $1.2B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $258M $469M $765M $1.2B --
 
Basic EPS (Cont. Ops) $0.59 $1.12 $1.85 $2.82 --
Diluted EPS (Cont. Ops) $0.59 $1.11 $1.83 $2.82 --
Weighted Average Basic Share $1.7B $1.7B $1.6B $1.6B --
Weighted Average Diluted Share $1.7B $1.7B $1.7B $1.6B --
 
EBITDA $853M $1.1B $1.5B $1.8B --
EBIT $583M $835M $1.2B $1.6B --
 
Revenue (Reported) $5B $5.7B $6.6B $7.4B --
Operating Income (Reported) $827M $986M $1.2B $1.6B --
Operating Income (Adjusted) $583M $835M $1.2B $1.6B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6B $720M $791M $610M $564M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $328M $367M $506M $675M $689M
Inventory $1.5B $1.4B $1.6B $1.8B $1.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $217M $195M $206M $249M $249M
Total Current Assets $3.7B $2.7B $3.1B $3.3B $3.4B
 
Property Plant And Equipment $2.7B $2.6B $2.4B $2.5B $2.5B
Long-Term Investments -- -- -- -- --
Goodwill $4.1B $4.1B $4B $4B $4B
Other Intangibles $571M $549M $521M $505M $475M
Other Long-Term Assets $103M $107M $81M $70M $96M
Total Assets $11.4B $10.2B $10.3B $10.4B $10.5B
 
Accounts Payable $599M $732M $962M $982M $948M
Accrued Expenses $89M $74M $75M $65M $59M
Current Portion Of Long-Term Debt $376M $5M -- $206M $6M
Current Portion Of Capital Lease Obligations $38M $33M $32M $32M $37M
Other Current Liabilities $251M $150M $170M $168M $134M
Total Current Liabilities $1.7B $1.3B $1.5B $1.8B $1.5B
 
Long-Term Debt $4.7B $4.2B $4.2B $3.5B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $7.9B $6.7B $6.7B $6.4B $6B
 
Common Stock $488M $477M $467M $465M $460M
Other Common Equity Adj -$1.9B -$1.9B -$1.8B -$1.8B -$1.9B
Common Equity $3.5B $3.5B $3.5B $4B $4.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.6B $3.5B $3.6B $4B $4.6B
 
Total Liabilities and Equity $11.4B $10.2B $10.3B $10.4B $10.5B
Cash and Short Terms $1.6B $720M $791M $610M $564M
Total Debt $5.1B $4.2B $4.2B $3.7B $3.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6B $720M $791M $610M $564M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $328M $367M $506M $675M $689M
Inventory $1.5B $1.4B $1.6B $1.8B $1.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $217M $195M $206M $249M $249M
Total Current Assets $3.7B $2.7B $3.1B $3.3B $3.4B
 
Property Plant And Equipment $2.7B $2.6B $2.4B $2.5B $2.5B
Long-Term Investments -- -- -- -- --
Goodwill $4.1B $4.1B $4B $4B $4B
Other Intangibles $571M $549M $521M $505M $475M
Other Long-Term Assets $103M $107M $81M $70M $96M
Total Assets $11.4B $10.2B $10.3B $10.4B $10.5B
 
Accounts Payable $599M $732M $962M $982M $948M
Accrued Expenses $89M $74M $75M $65M $59M
Current Portion Of Long-Term Debt $376M $5M -- $206M $6M
Current Portion Of Capital Lease Obligations $38M $33M $32M $32M $37M
Other Current Liabilities $251M $150M $170M $168M $134M
Total Current Liabilities $1.7B $1.3B $1.5B $1.8B $1.5B
 
Long-Term Debt $4.7B $4.2B $4.2B $3.5B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $7.9B $6.7B $6.7B $6.4B $6B
 
Common Stock $488M $477M $467M $465M $460M
Other Common Equity Adj -$1.9B -$1.9B -$1.8B -$1.8B -$1.9B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.6B $3.5B $3.6B $4B $4.6B
 
Total Liabilities and Equity $11.4B $10.2B $10.3B $10.4B $10.5B
Cash and Short Terms $1.6B $720M $791M $610M $564M
Total Debt $5.1B $4.2B $4.2B $3.7B $3.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $261M $258M $469M $765M $1.2B
Depreciation & Amoritzation $338M $270M $265M $272M $277M
Stock-Based Compensation $45M $41M $54M $50M $63M
Change in Accounts Receivable -$238M -$337M -$161M -$164M -$57M
Change in Inventories $74M $60M -$234M -$142M -$106M
Cash From Operations $9M $449M $733M $901M $1.3B
 
Capital Expenditures $267M $199M $193M $219M $321M
Cash Acquisitions -- -- -- -- -$5M
Cash From Investing $271M $107M -$135M -$215M -$316M
 
Dividends Paid (Ex Special Dividend) -$11M -$19M -$44M -$73M -$109M
Special Dividend Paid
Long-Term Debt Issued $2.4B $700M -- $400M $500M
Long-Term Debt Repaid -$2B -$1.5B -$69M -$876M -$865M
Repurchase of Common Stock -$73M -$430M -$400M -$250M -$500M
Other Financing Activities -$660M -$170M -$24M -$80M -$60M
Cash From Financing -$369M -$1.4B -$526M -$868M -$1B
 
Beginning Cash (CF) $1.7B $1.6B $722M $792M $610M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$89M -$888M $72M -$182M -$44M
Ending Cash (CF) $1.6B $722M $792M $610M $565M
 
Levered Free Cash Flow -$258M $250M $540M $682M $977M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $80M $131M $148M $243M --
Depreciation & Amoritzation $68M $66M $69M $67M --
Stock-Based Compensation $6M $11M $14M $15M --
Change in Accounts Receivable -$144M -$123M -$137M -$127M --
Change in Inventories $20M -$87M -$45M -$31M --
Cash From Operations -$6M $55M $23M $177M --
 
Capital Expenditures $55M $62M $64M $82M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $3M -$61M -$64M -$75M --
 
Dividends Paid (Ex Special Dividend) -$1M -$9M -$17M -$21M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$361M -- -$176M -- --
Repurchase of Common Stock -- -$175M -$25M -$150M --
Other Financing Activities -$12M -$14M -$2M -$12M --
Cash From Financing -$368M -$194M -$214M -$178M --
 
Beginning Cash (CF) $1.6B $722M $792M $610M --
Foreign Exchange Rate Adjustment -$1M -- $1M -- --
Additions / Reductions -$371M -$200M -$255M -$76M --
Ending Cash (CF) $1.2B $522M $538M $534M --
 
Levered Free Cash Flow -$61M -$7M -$41M $95M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $261M $258M $469M $765M $1.2B
Depreciation & Amoritzation $338M $270M $265M $272M $277M
Stock-Based Compensation $45M $41M $54M $50M $63M
Change in Accounts Receivable -$238M -$337M -$161M -$164M -$57M
Change in Inventories $74M $60M -$234M -$142M -$106M
Cash From Operations $9M $449M $733M $901M $1.3B
 
Capital Expenditures $267M $199M $193M $219M $321M
Cash Acquisitions -- -- -- -- --
Cash From Investing $271M $107M -$135M -$215M -$316M
 
Dividends Paid (Ex Special Dividend) -$11M -$19M -$44M -$73M -$109M
Special Dividend Paid
Long-Term Debt Issued $2.4B -- -- -- --
Long-Term Debt Repaid -$2B -$1.5B -$69M -$876M -$865M
Repurchase of Common Stock -- -$430M -$400M -$250M -$500M
Other Financing Activities -$660M -$170M -$24M -$80M -$60M
Cash From Financing -$369M -$1.4B -$526M -$868M -$1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$89M -$888M $72M -$182M -$44M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$258M $250M $540M $682M $977M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $80M $131M $148M $243M --
Depreciation & Amoritzation $68M $66M $69M $67M --
Stock-Based Compensation $6M $11M $14M $15M --
Change in Accounts Receivable -$144M -$123M -$137M -$127M --
Change in Inventories $20M -$87M -$45M -$31M --
Cash From Operations -$6M $55M $23M $177M --
 
Capital Expenditures $55M $62M $64M $82M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $3M -$61M -$64M -$75M --
 
Dividends Paid (Ex Special Dividend) -$1M -$9M -$17M -$21M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$361M -- -$176M -- --
Repurchase of Common Stock -- -$175M -$25M -$150M --
Other Financing Activities -$12M -$14M -$2M -$12M --
Cash From Financing -$368M -$194M -$214M -$178M --
 
Beginning Cash (CF) $1.6B $722M $792M $610M --
Foreign Exchange Rate Adjustment -$1M -- $1M -- --
Additions / Reductions -$371M -$200M -$255M -$76M --
Ending Cash (CF) $1.2B $522M $538M $534M --
 
Levered Free Cash Flow -$61M -$7M -$41M $95M --

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

GET BETTER TRADE IDEAS

Popular

Is Micron a Good Stock to Buy Now?
Is Micron a Good Stock to Buy Now?

Like most of its peers in the semiconductor industry, Micron…

Is Uber Finally on the Path to Consistent Profitability?
Is Uber Finally on the Path to Consistent Profitability?

After posting massive losses quarter after quarter for years, Uber…

How High Will MSTY Go By 2030?
How High Will MSTY Go By 2030?

YieldMax’s MSTR Option Income Strategy ETF (MSTY) is a high-yield…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
42
Is NVDA Stock a Buy?

Market Cap: $2.5T
P/E Ratio: 36x

Alerts

Sell
25
BULZ alert for Apr 17

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is down 2.09% over the past day.

Sell
50
IBKR alert for Apr 17

Interactive Brokers Group [IBKR] is up 0.22% over the past day.

Sell
39
FNGA alert for Apr 17

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 3.32% over the past day.

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

Show me the best stock