HOLX
Hologic, Inc. (HOLX)
Last Price$63.3(0.2%)
Market Cap$14.7B
$4,038.9M
+1.8% YoY
$744.0M
+44.4% YoY
($1,925.9M)
Net Debt to FCF - (1.7x)
$1,135.5M
28.1% margin

HOLX Income Statement

HOLX Income Statement Overview

Annual
Quarterly
LTM
Sep'15
Sep'16
Sep'17
Sep'18
Sep'19
Sep'20
Sep'21
Sep'22
Sep'23
Sep'24
$4,030.3M (0.0%) YoY
$2,227.8M 7.5% YoY
55.3% margin
Cost of revenue
$1,802.5M (8.0%) YoY
Operating income
$882.6M 32.0% YoY
21.9% margin
Other: $4,100.0K
Net interest: $13.4M
Operating expenses
$1,345.2M 2.7% YoY
Pre-tax income
$865.1M 28.0% YoY
21.5% margin
Net income
$789.5M 73.1% YoY
19.6% margin
Income tax
$75.6M
8.7% tax rate
R&D
$272.8M (7.3%) YoY
6.8% of revenue
SG&A
$994.8M 0.7% YoY
24.7% of revenue

HOLX Income statement key metrics

Annual
Quarterly
LTM

Revenue

$4,030.3M -0.0% YoY

Operating Income

$882.6M +32.0% YoY

Net Income

$789.5M +73.1% YoY

HOLX Balance Sheet

HOLX Balance Sheet Overview

Annual
Quarterly
LTM
Sep'15
Sep'16
Sep'17
Sep'18
Sep'19
Sep'20
Sep'21
Sep'22
Sep'23
Sep'24
Assets
Liabilities
Total assets
$9,156.0M
Current assets ($3,823.3M, 41.8% of total)
$2,333.6M (25.5%)
$600.4M (6.6%)
Other current assets
$889.3M (9.7%)
Non-current assets ($5,332.7M, 58.2% of total)
$844.6M (9.2%)
Other non-current assets
$3,853.9M (42.1%)
Financial position
$324.4M
$2,333.6M$2,658.0M
Cash & Short-term Investments
Total Debt

HOLX Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$9,156.0M +0.2% YoY

Liabilities

$4,026.0M -2.3% YoY

Shareholder's Equity

$5,130.0M +2.3% YoY

HOLX Cash Flow Statement

HOLX Cash Flow Statement Overview

Annual
Quarterly
LTM
Sep'15
Sep'16
Sep'17
Sep'18
Sep'19
Sep'20
Sep'21
Sep'22
Sep'23
Sep'24
Cash Beginning of PeriodOperating Cash FlowInvesting Cash FlowFinancing Cash FlowForex Changes on CashCash End of Period$2,755.7M$1,285.2M($781.0M)($1,108.6M)$8,900.0K$2,160.2M

HOLX Cash Flow Statement key metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$1,285.2M +22.3% YoY

Capital Expenditure (CAPEX)

($140.2M) -6.7% YoY

Free Cash Flow (FCF)

$1,145.0M +27.1% YoY

HOLX Financials

USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Sep'05Sep'06Sep'07Sep'08Sep'09Sep'10Sep'11Sep'12Sep'13Sep'14Sep'15Sep'16Sep'17Sep'18Sep'19Sep'20Sep'21Sep'22Sep'23Sep'24
% growth
287.7
25.8%
462.7
60.8%
738.4
59.6%
1,674.5
126.8%
1,637.1
(2.2%)
1,679.6
2.6%
1,789.3
6.5%
2,002.7
11.9%
2,492.3
24.4%
2,530.7
1.5%
2,705.0
6.9%
2,832.7
4.7%
3,058.8
8.0%
3,217.9
5.2%
3,367.3
4.6%
3,776.4
12.1%
5,632.3
49.1%
4,862.8
(13.7%)
4,030.4
(17.1%)
4,030.3
(0.0%)
Cost of Goods Sold (COGS)174.7269.1392.8782.0779.6942.9866.21,008.21,330.91,285.21,272.31,269.41,437.81,521.22,059.21,548.91,836.51,865.41,958.91,802.5
% margin
113.0
39.3%
193.5
41.8%
345.6
46.8%
892.5
53.3%
857.5
52.4%
736.6
43.9%
923.2
51.6%
994.4
49.7%
1,161.4
46.6%
1,245.5
49.2%
1,432.7
53.0%
1,563.3
55.2%
1,621.0
53.0%
1,696.7
52.7%
1,308.1
38.8%
2,227.5
59.0%
3,795.8
67.4%
2,997.4
61.6%
2,071.5
51.4%
2,227.8
55.3%
Operating Expenses80.4123.3197.8518.5533.3566.3536.1745.8880.1908.5949.11,004.21,137.21,188.71,181.41,102.81,312.91,366.61,310.01,345.2
Research & Development Expenses (R&D)18.628.344.581.494.3104.3116.7131.0197.6203.2214.9232.1232.8218.7232.2222.5276.3283.4294.3272.8
Selling, General & Administrative Expenses (SG&A)61.898.5147.7408.9387.8407.1445.5542.4569.8591.5624.0682.4841.9910.7897.2840.6994.41,038.0987.6994.8
32.6
11.3%
50.3
10.9%
147.8
20.0%
(197.5)
(11.8%)
(2,016.7)
(123.2%)
69.9
4.2%
374.4
20.9%
113.7
5.7%
(906.3)
(36.4%)
279.7
11.1%
455.1
16.8%
548.6
19.4%
1,370.2
44.8%
(237.9)
(7.4%)
134.4
4.0%
1,105.0
29.3%
2,480.3
44.0%
1,640.2
33.7%
668.4
16.6%
882.6
21.9%
Interest Income0.00.00.04.51.21.31.92.31.31.31.30.73.86.34.64.31.412.9120.5108.7
Interest Expense0.00.00.084.973.2126.2114.8140.3281.1220.6205.5155.3153.2148.7140.8116.593.695.1111.1122.1
Pre-tax Income34.753.2148.5(279.1)(2,088.7)(55.0)227.4(61.7)(1,193.0)48.1177.2415.31,230.5(418.6)(95.3)1,001.92,361.11,588.2676.1865.1
% effective tax rate
6.4
18.6%
25.8
48.5%
53.9
36.3%
106.5
(38.1%)
87.6
(4.2%)
7.8
(14.2%)
70.2
30.9%
12.0
(19.4%)
(20.1)
1.7%
30.8
64.0%
45.6
25.7%
84.5
20.3%
475.0
38.6%
(307.3)
73.4%
(55.1)
57.8%
(108.6)
(10.8%)
491.4
20.8%
286.2
18.0%
220.1
32.6%
75.6
8.7%
% margin
28.3
9.8%
27.4
5.9%
94.6
12.8%
(385.6)
(23.0%)
(2,176.2)
(132.9%)
(62.8)
(3.7%)
157.2
8.8%
(73.6)
(3.7%)
(1,172.8)
(47.1%)
17.3
0.7%
131.6
4.9%
330.8
11.7%
755.5
24.7%
(111.3)
(3.5%)
(40.2)
(1.2%)
1,115.2
29.5%
1,871.5
33.2%
1,302.0
26.8%
456.0
11.3%
789.5
19.6%
EPS0.330.300.88(1.57)(8.48)(0.24)0.60(0.28)(4.36)0.060.471.182.70(0.40)(0.15)4.247.285.181.853.35
Diluted EPS0.320.280.86(1.57)(8.48)(0.24)0.59(0.28)(4.36)0.060.451.162.64(0.40)(0.15)4.217.215.131.833.32
% margin
40.2
14.0%
70.6
15.2%
178.9
24.2%
(21.3)
(1.3%)
(1,745.2)
(106.6%)
366.9
21.8%
647.0
36.2%
424.4
21.2%
(395.9)
(15.9%)
791.9
31.3%
874.1
32.3%
1,036.0
36.6%
1,832.9
59.9%
210.4
6.5%
346.1
10.3%
1,496.7
39.6%
2,861.6
50.8%
2,113.4
43.5%
1,110.6
27.6%
1,296.2
32.2%