
Hilltop Holdings (HTH) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
318.5M
Net Income
44.5M
13.98%
EPS (Diluted)
$0.65
Balance Sheet Metrics
Total Assets
15.8B
Total Liabilities
13.6B
Shareholders Equity
2.2B
Debt to Equity
6.09
Cash Flow Metrics
Operating Cash Flow
-23.2M
Free Cash Flow
5.0M
Revenue & Profitability Trend
Hilltop Holdings Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.1B | 1.1B | 1.2B | 1.7B | 2.0B |
Cost of Goods Sold | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 687.1M | 678.3M | 773.7M | 1.0B | 1.1B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 687.1M | 678.3M | 773.7M | 1.0B | 1.1B |
Operating Income | - | - | - | - | - |
Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 154.3M | 149.1M | 156.1M | 504.1M | 564.4M |
Income Tax | 31.0M | 31.1M | 36.8M | 118.0M | 133.1M |
Effective Tax Rate % | 20.1% | 20.9% | 23.6% | 23.4% | 23.6% |
Net Income | 123.2M | 118.0M | 119.3M | 386.1M | 469.7M |
Net Margin % | 11.0% | 10.4% | 9.8% | 22.1% | 23.1% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | $1.74 | $1.69 | $1.61 | $4.64 | $5.02 |
EPS (Diluted) | $1.74 | $1.69 | $1.60 | $4.61 | $5.01 |
Basic Shares Outstanding | 65036000 | 65043000 | 70434000 | 80708000 | 89280000 |
Diluted Shares Outstanding | 65036000 | 65043000 | 70434000 | 80708000 | 89280000 |
Income Statement Trend
Hilltop Holdings Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 2.3B | 1.9B | 1.6B | 2.8B | 1.1B |
Short-term Investments | 1.4B | 1.5B | 1.7B | 2.1B | 1.5B |
Accounts Receivable | - | - | - | - | - |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | 90.6M | 88.6M | 102.4M | 112.3M | 105.8M |
Goodwill | 547.2M | 640.0M | 647.0M | 637.2M | 699.0M |
Intangible Assets | 12.4M | 105.1M | 112.1M | 102.3M | 164.1M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 16.3B | - | - | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 1.3B | 1.4B | 966.5M | 1.5B | 1.4B |
Short-term Debt | 228.5M | 200.3M | 275.1M | 537.7M | 313.9M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 456.8M | 456.1M | 473.4M | 477.2M | 538.2M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 14.0B | - | - | - | - |
Equity | |||||
Common Stock | 650.0K | 652.0K | 647.0K | 790.0K | 822.0K |
Retained Earnings | 1.2B | 1.2B | 1.1B | 1.3B | 986.8M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 2.2B | 2.2B | 2.1B | 2.5B | 2.4B |
Key Metrics | |||||
Total Debt | 685.3M | 656.5M | 748.5M | 1.0B | 852.1M |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
Hilltop Holdings Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 123.2M | 118.0M | 119.3M | 386.1M | 469.7M |
Depreciation & Amortization | 19.9M | 19.6M | 32.6M | 24.6M | 21.9M |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | 158.6M | -187.7M | 876.8M | -728.6M | 680.7M |
Operating Cash Flow | 523.0M | 172.3M | 2.3B | 1.5B | 1.4B |
Investing Activities | |||||
Capital Expenditures | 515.0K | -4.2M | -5.3M | -398.0K | -16.2M |
Acquisitions | - | - | - | - | 0 |
Investment Purchases | -117.6M | -85.1M | -781.7M | -1.3B | -982.8M |
Investment Sales | 330.4M | 318.4M | 425.2M | 665.7M | 515.0M |
Investing Cash Flow | 213.2M | 229.8M | -362.0M | -678.6M | -461.3M |
Financing Activities | |||||
Share Repurchases | -19.9M | -5.1M | -442.3M | -123.6M | -208.7M |
Dividends Paid | -44.3M | -41.6M | -43.0M | -39.0M | -32.5M |
Debt Issuance | 918.7M | 490.2M | 821.6M | 976.1M | 1.5B |
Debt Repayment | -890.9M | -490.2M | -863.3M | -1.0B | -1.3B |
Financing Cash Flow | -142.1M | -130.6M | -430.6M | -75.6M | -867.4M |
Free Cash Flow | 266.8M | 434.5M | 1.2B | 740.9M | 242.7M |
Net Change in Cash | 594.1M | 271.5M | 1.5B | 786.1M | 26.8M |
Cash Flow Trend
Hilltop Holdings Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
14.41
Forward P/E
20.51
Price to Book
0.92
Price to Sales
1.63
PEG Ratio
0.17
Profitability Ratios
Profit Margin
11.63%
Operating Margin
15.93%
Return on Equity
6.98%
Return on Assets
0.99%
Financial Health
Debt to Equity
1.10
Beta
0.86
Per Share Data
EPS (TTM)
$2.22
Book Value per Share
$34.90
Revenue per Share
$19.12
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
hth | 2.0B | 14.41 | 0.92 | 6.98% | 11.63% | 1.10 |
Freedom Holding | 10.4B | 127.24 | 8.43 | 6.77% | 5.06% | 144.99 |
Voya Financial | 7.1B | 14.62 | 1.54 | 8.55% | 6.73% | 73.80 |
LendingTree | 865.2M | -20.23 | 7.32 | -40.91% | -5.33% | 477.06 |
B. Riley Financial | 208.0M | 17.67 | -0.49 | -30.03% | -119.58% | -4.39 |
Berkshire Hathaway | 1.0T | 16.63 | 1.57 | 9.91% | 17.00% | 18.95 |
Financial data is updated regularly. All figures are in the company's reporting currency.