Financhill
Buy
57

HCA Quote, Financials, Valuation and Earnings

Last price:
$328.68
Seasonality move :
4.99%
Day range:
$325.36 - $332.14
52-week range:
$289.98 - $417.14
Dividend yield:
0.82%
P/E ratio:
14.97x
P/S ratio:
1.22x
P/B ratio:
--
Volume:
3.4M
Avg. volume:
1.7M
1-year change:
-0.02%
Market cap:
$80.9B
Revenue:
$70.6B
EPS (TTM):
$21.97
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $51.5B $58.8B $60.2B $65B $70.6B
Revenue Growth (YoY) 0.38% 14.01% 2.52% 7.86% 8.67%
 
Cost of Revenues $8.4B $9.5B $9.4B $9.9B $10.8B
Gross Profit $43.2B $49.3B $50.9B $55.1B $59.8B
Gross Profit Margin 83.76% 83.86% 84.44% 84.76% 84.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.9B $26.8B $27.7B $29.5B $31.2B
Other Inc / (Exp) -$248M $1.7B $1.3B $17M $37M
Operating Expenses $35.9B $39.6B $41.8B $45.4B $49.3B
Operating Income $7.3B $9.7B $9.1B $9.6B $10.5B
 
Net Interest Expenses $1.6B $1.6B $1.7B $1.9B $2.1B
EBT. Incl. Unusual Items $5.4B $9.8B $8.6B $7.7B $8.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1B $2.1B $1.7B $1.6B $1.9B
Net Income to Company $4.4B $7.7B $6.8B $6.1B $6.7B
 
Minority Interest in Earnings -$633M -$765M -$1.2B -$849M -$897M
Net Income to Common Excl Extra Items $3.8B $7B $5.6B $5.2B $5.8B
 
Basic EPS (Cont. Ops) $11.10 $21.52 $19.43 $19.25 $22.27
Diluted EPS (Cont. Ops) $10.93 $21.16 $19.15 $18.97 $22.00
Weighted Average Basic Share $338.3M $323.3M $290.3M $272.4M $258.6M
Weighted Average Diluted Share $343.6M $328.8M $294.7M $276.4M $261.8M
 
EBITDA $9.7B $14.3B $13.3B $12.7B $13.9B
EBIT $7B $11.4B $10.3B $9.6B $10.6B
 
Revenue (Reported) $51.5B $58.8B $60.2B $65B $70.6B
Operating Income (Reported) $7.3B $9.7B $9.1B $9.6B $10.5B
Operating Income (Adjusted) $7B $11.4B $10.3B $9.6B $10.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14.3B $15.1B $15.5B $17.3B $18.3B
Revenue Growth (YoY) 5.69% 5.39% 2.87% 11.65% 5.68%
 
Cost of Revenues $2.4B $2.4B $2.4B $2.6B $2.8B
Gross Profit $11.9B $12.7B $13.1B $14.7B $15.5B
Gross Profit Margin 83.42% 83.98% 84.33% 85.07% 84.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.3B $7B $7.1B $7.6B $7.9B
Other Inc / (Exp) $5M $598M $1.3B $35M -$185M
Operating Expenses $9.5B $10.3B $10.7B $11.9B $12.6B
Operating Income $2.5B $2.4B $2.4B $2.8B $2.8B
 
Net Interest Expenses $383M $398M $453M $491M $528M
EBT. Incl. Unusual Items $2.1B $2.6B $3.3B $2.3B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $378M $581M $656M $484M $447M
Net Income to Company $1.7B $2B $2.6B $1.9B $1.7B
 
Minority Interest in Earnings -$268M -$191M -$565M -$254M -$248M
Net Income to Common Excl Extra Items $1.4B $1.8B $2.1B $1.6B $1.4B
 
Basic EPS (Cont. Ops) $4.20 $5.94 $7.50 $6.05 $5.75
Diluted EPS (Cont. Ops) $4.13 $5.75 $7.28 $5.93 $5.63
Weighted Average Basic Share $338.9M $309.1M $280.6M $267.1M $252.1M
Weighted Average Diluted Share $345.4M $315.3M $285.6M $271.1M $255.3M
 
EBITDA $3.1B $3.7B $4.5B $3.6B $3.5B
EBIT $2.5B $3B $3.8B $2.8B $2.7B
 
Revenue (Reported) $14.3B $15.1B $15.5B $17.3B $18.3B
Operating Income (Reported) $2.5B $2.4B $2.4B $2.8B $2.8B
Operating Income (Adjusted) $2.5B $3B $3.8B $2.8B $2.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $51.5B $58.8B $60.2B $65B $70.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.4B $9.5B $9.4B $9.9B $10.8B
Gross Profit $43.2B $49.3B $50.9B $55.1B $59.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.9B $26.8B $27.7B $29.5B $31.2B
Other Inc / (Exp) -$248M $1.7B $1.3B $17M $37M
Operating Expenses $35.9B $39.6B $41.8B $45.4B $49.3B
Operating Income $7.3B $9.7B $9.1B $9.6B $10.5B
 
Net Interest Expenses $1.6B $1.6B $1.7B $1.9B $2.1B
EBT. Incl. Unusual Items $5.4B $9.8B $8.6B $7.7B $8.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1B $2.1B $1.7B $1.6B $1.9B
Net Income to Company $4.4B $7.7B $6.8B $6.1B $6.7B
 
Minority Interest in Earnings -$633M -$765M -$1.2B -$849M -$897M
Net Income to Common Excl Extra Items $3.8B $7B $5.6B $5.2B $5.8B
 
Basic EPS (Cont. Ops) $11.09 $21.70 $19.63 $19.30 $22.30
Diluted EPS (Cont. Ops) $10.93 $21.25 $19.23 $18.98 $21.97
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $9.7B $14.3B $13.3B $12.7B $13.9B
EBIT $7B $11.4B $10.3B $9.6B $10.6B
 
Revenue (Reported) $51.5B $58.8B $60.2B $65B $70.6B
Operating Income (Reported) $7.3B $9.7B $9.1B $9.6B $10.5B
Operating Income (Adjusted) $7B $11.4B $10.3B $9.6B $10.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $58.8B $60.2B $65B $70.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.5B $9.4B $9.9B $10.8B --
Gross Profit $49.3B $50.9B $55.1B $59.8B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.8B $27.7B $29.5B $31.2B --
Other Inc / (Exp) $1.7B $1.3B $17M $37M --
Operating Expenses $39.6B $41.8B $45.4B $49.3B --
Operating Income $9.7B $9.1B $9.6B $10.5B --
 
Net Interest Expenses $1.6B $1.7B $1.9B $2.1B --
EBT. Incl. Unusual Items $9.8B $8.6B $7.7B $8.5B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1B $1.7B $1.6B $1.9B --
Net Income to Company $7.7B $6.8B $6.1B $6.7B --
 
Minority Interest in Earnings -$765M -$1.2B -$849M -$897M --
Net Income to Common Excl Extra Items $7B $5.6B $5.2B $5.8B --
 
Basic EPS (Cont. Ops) $21.70 $19.63 $19.30 $22.30 --
Diluted EPS (Cont. Ops) $21.25 $19.23 $18.98 $21.97 --
Weighted Average Basic Share $1.3B $1.2B $1.1B $1B --
Weighted Average Diluted Share $1.3B $1.2B $1.1B $1B --
 
EBITDA $14.3B $13.3B $12.7B $13.9B --
EBIT $11.4B $10.3B $9.6B $10.6B --
 
Revenue (Reported) $58.8B $60.2B $65B $70.6B --
Operating Income (Reported) $9.7B $9.1B $9.6B $10.5B --
Operating Income (Adjusted) $11.4B $10.3B $9.6B $10.6B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.8B $1.5B $908M $935M $1.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.1B $8.1B $8.9B $10B $10.8B
Inventory $2B $2B $2.1B $2B $1.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.5B $2B $1.8B $2B $2B
Total Current Assets $12.3B $13.5B $13.6B $14.9B $16.4B
 
Property Plant And Equipment $25.2B $26.2B $27.6B $29.9B $31.5B
Long-Term Investments $810M $886M $1.2B $1.2B $1.2B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $546M $598M $298M $184M $230M
Total Assets $47.5B $50.7B $52.4B $56.2B $59.5B
 
Accounts Payable $3.5B $4.1B $4.2B $4.2B $4.3B
Accrued Expenses $3.7B $3.9B $3.8B $4.4B $4.5B
Current Portion Of Long-Term Debt $209M $237M $370M $2.4B $4.7B
Current Portion Of Capital Lease Obligations $379M $392M $364M $363M $343M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8.7B $9.6B $9.9B $12.7B $15.2B
 
Long-Term Debt $30.8B $34.3B $37.7B $37.2B $38.3B
Capital Leases -- -- -- -- --
Total Liabilities $44.6B $49.3B $52.5B $55.2B $59B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -- -$404M -$490M -$425M -$387M
Common Equity $572M -$933M -$2.8B -$1.8B -$2.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.3B $2.4B $2.7B $2.8B $3.1B
Total Equity $2.9B $1.5B -$73M $1.1B $555M
 
Total Liabilities and Equity $47.5B $50.7B $52.4B $56.2B $59.5B
Cash and Short Terms $1.8B $1.5B $908M $935M $1.9B
Total Debt $31B $34.6B $38.1B $39.6B $43B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.8B $1.5B $908M $935M $1.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.1B $8.1B $8.9B $10B $10.8B
Inventory $2B $2B $2.1B $2B $1.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.5B $2B $1.8B $2B $2B
Total Current Assets $12.3B $13.5B $13.6B $14.9B $16.4B
 
Property Plant And Equipment $25.2B $26.2B $27.6B $29.9B $31.5B
Long-Term Investments $810M $886M $1.2B $1.2B $1.2B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $546M $598M $298M $184M $230M
Total Assets $47.5B $50.7B $52.4B $56.2B $59.5B
 
Accounts Payable $3.5B $4.1B $4.2B $4.2B $4.3B
Accrued Expenses $3.7B $3.9B $3.8B $4.4B $4.5B
Current Portion Of Long-Term Debt $209M $237M $370M $2.4B $4.7B
Current Portion Of Capital Lease Obligations $379M $392M $364M $363M $343M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8.7B $9.6B $9.9B $12.7B $15.2B
 
Long-Term Debt $30.8B $34.3B $37.7B $37.2B $38.3B
Capital Leases -- -- -- -- --
Total Liabilities $44.6B $49.3B $52.5B $55.2B $59B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -- -$404M -$490M -$425M -$387M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.3B $2.4B $2.7B $2.8B $3.1B
Total Equity $2.9B $1.5B -$73M $1.1B $555M
 
Total Liabilities and Equity $47.5B $50.7B $52.4B $56.2B $59.5B
Cash and Short Terms $1.8B $1.5B $908M $935M $1.9B
Total Debt $31B $34.6B $38.1B $39.6B $43B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.4B $7.7B $6.8B $6.1B $6.7B
Depreciation & Amoritzation $2.7B $2.9B $3B $3.1B $3.3B
Stock-Based Compensation $362M $440M $341M $262M $360M
Change in Accounts Receivable $327M -$962M -$797M -$935M -$799M
Change in Inventories -$304M -$540M -$59M -$126M $334M
Cash From Operations $9.2B $9B $8.5B $9.4B $10.5B
 
Capital Expenditures $2.8B $3.6B $4.4B $4.7B $4.9B
Cash Acquisitions -$500M $1.1B $1B -$442M $62M
Cash From Investing -$3.4B -$2.6B -$3.4B -$5.3B -$4.9B
 
Dividends Paid (Ex Special Dividend) -$153M -$624M -$653M -$661M -$690M
Special Dividend Paid
Long-Term Debt Issued $2.7B $4.3B $6.1B $3.2B $7.5B
Long-Term Debt Repaid -$3.4B -$3.9B -$2.8B -$1.9B -$4.3B
Repurchase of Common Stock -$441M -$8.2B -$7B -$3.8B -$6B
Other Financing Activities -$866M -$1.1B -$1.3B -$917M -$1.1B
Cash From Financing -$4.7B -$6.7B -$5.7B -$4.1B -$4.6B
 
Beginning Cash (CF) $621M $1.8B $1.5B $908M $935M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B -$339M -$523M $20M $999M
Ending Cash (CF) $1.8B $1.5B $908M $935M $1.9B
 
Levered Free Cash Flow $6.4B $5.4B $4.1B $4.7B $5.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.7B $2B $2.6B $1.9B $1.7B
Depreciation & Amoritzation $662M $728M $750M $789M $856M
Stock-Based Compensation $133M $99M $83M $57M $85M
Change in Accounts Receivable -$603M $350M -$310M -$767M -$854M
Change in Inventories -$268M -$207M -$112M $148M $150M
Cash From Operations -$3.6B $2.4B $2.5B $2.7B $2.6B
 
Capital Expenditures $748M $1.2B $1.3B $1.2B $1.3B
Cash Acquisitions -$188M -$437M $537M -$344M -$26M
Cash From Investing -$910M -$1.7B -$793M -$1.6B -$1.3B
 
Dividends Paid (Ex Special Dividend) -- -$148M -$156M -$160M -$165M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $7M $141M $4M --
Long-Term Debt Repaid -$34M -$82M -$56M $182M -$64M
Repurchase of Common Stock -- -$2.1B -$1.5B -$910M -$1.7B
Other Financing Activities -$282M -$291M -$478M -$155M -$234M
Cash From Financing -$316M -$306M -$1.8B -$1B -$2.2B
 
Beginning Cash (CF) $6.6B $1B $999M $891M $2.9B
Foreign Exchange Rate Adjustment $14M $1M $13M $6M -$5M
Additions / Reductions -$4.8B $423M -$104M $38M -$950M
Ending Cash (CF) $1.8B $1.5B $908M $935M $1.9B
 
Levered Free Cash Flow -$4.3B $1.3B $1.2B $1.5B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.4B $7.7B $6.8B $6.1B $6.7B
Depreciation & Amoritzation $2.7B $2.9B $3B $3.1B $3.3B
Stock-Based Compensation $362M $440M $341M $262M $360M
Change in Accounts Receivable $327M -$962M -$797M -$935M -$799M
Change in Inventories -$304M -$540M -$59M -$126M $334M
Cash From Operations $9.2B $9B $8.5B $9.4B $10.5B
 
Capital Expenditures $2.8B $3.6B $4.4B $4.7B $4.9B
Cash Acquisitions -$500M $1.1B $1B -$442M $62M
Cash From Investing -$3.4B -$2.6B -$3.4B -$5.3B -$4.9B
 
Dividends Paid (Ex Special Dividend) -$153M -$624M -$653M -$661M -$690M
Special Dividend Paid
Long-Term Debt Issued $2.7B $4.3B $6.1B $3.2B $7.5B
Long-Term Debt Repaid -$3.4B -$3.9B -$2.8B -$1.9B -$4.3B
Repurchase of Common Stock -$441M -$8.2B -$7B -$3.8B -$6B
Other Financing Activities -$866M -$1.1B -$1.3B -$917M -$1.1B
Cash From Financing -$4.7B -$6.7B -$5.7B -$4.1B -$4.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B -$339M -$523M $20M $999M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $6.4B $5.4B $4.1B $4.7B $5.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $7.7B $6.8B $6.1B $6.7B --
Depreciation & Amoritzation $2.9B $3B $3.1B $3.3B --
Stock-Based Compensation $440M $341M $262M $360M --
Change in Accounts Receivable -$962M -$797M -$935M -$799M --
Change in Inventories -$540M -$59M -$126M $334M --
Cash From Operations $9B $8.5B $9.4B $10.5B --
 
Capital Expenditures $3.6B $4.4B $4.7B $4.9B --
Cash Acquisitions $1.1B $1B -$442M $62M --
Cash From Investing -$2.6B -$3.4B -$5.3B -$4.9B --
 
Dividends Paid (Ex Special Dividend) -$624M -$653M -$661M -$690M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.3B $6.1B $3.2B $7.5B --
Long-Term Debt Repaid -$3.9B -$2.8B -$1.9B -$4.3B --
Repurchase of Common Stock -$8.2B -$7B -$3.8B -$6B --
Other Financing Activities -$1.1B -$1.3B -$917M -$1.1B --
Cash From Financing -$6.7B -$5.7B -$4.1B -$4.6B --
 
Beginning Cash (CF) $5B $5.7B $3.5B $5.9B --
Foreign Exchange Rate Adjustment -$3M -$20M $7M -$1M --
Additions / Reductions -$339M -$523M $20M $999M --
Ending Cash (CF) $4.6B $5.1B $3.5B $6.9B --
 
Levered Free Cash Flow $5.4B $4.1B $4.7B $5.6B --

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

GET BETTER TRADE IDEAS

Popular

Why Is Sportradar Stock Going Up?
Why Is Sportradar Stock Going Up?

Sportradar (NASDAQ:SRAD) should be on your radar for a stock…

Is Roblox Stock a Buy, Sell or Hold?
Is Roblox Stock a Buy, Sell or Hold?

Gaming company Roblox (NYSE:RBLX) operates a massive platform that allows…

Is Shopify a Millionaire Maker?
Is Shopify a Millionaire Maker?

Shopify (NYSE:SHOP) is an eCommerce platform, business services provider and…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

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

Show me the best stock