Financhill
Buy
61

HVRRY Quote, Financials, Valuation and Earnings

Last price:
$42.20
Seasonality move :
4.63%
Day range:
$41.49 - $41.62
52-week range:
$38.40 - $48.42
Dividend yield:
2.6%
P/E ratio:
12.30x
P/S ratio:
12.88x
P/B ratio:
2.42x
Volume:
3.8K
Avg. volume:
5.2K
1-year change:
4.25%
Market cap:
$30.1B
Revenue:
$1.2B
EPS (TTM):
$3.38
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $24.2B $26.6B $30.9B $1.5B $1.2B
Revenue Growth (YoY) 8.27% 9.64% 16.38% -95.27% -16.45%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $537.5M $546.1M $604.3M -- --
Other Inc / (Exp) $14.1M $170.3M -$91.6M $259.9M $339M
Operating Expenses $367.8M $354.8M $218.9M $762.3M $585.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses $75.6M $54.9M $57.1M $21.4M $128.8M
EBT. Incl. Unusual Items $2B $1.3B $2B $1.5B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $439.7M $234.2M $416M $554.6M $28.6M
Net Income to Company $1.5B $1B $1.5B $947.3M $2B
 
Minority Interest in Earnings -$99.9M -$40.8M -$81.5M -$123.9M -$3M
Net Income to Common Excl Extra Items $1.4B $1B $1.5B $823.4M $2B
 
Basic EPS (Cont. Ops) $1.99 $1.39 $2.01 $1.14 $2.73
Diluted EPS (Cont. Ops) $1.99 $1.39 $2.01 $1.14 $2.73
Weighted Average Basic Share $723.6M $723.6M $723.6M $723.6M $723.6M
Weighted Average Diluted Share $723.6M $723.6M $723.6M $723.6M $723.6M
 
EBITDA -- -- -- -- --
EBIT $2.1B $1.4B $2.1B $1.6B $2.2B
 
Revenue (Reported) $24.2B $26.6B $30.9B $1.5B $1.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $2.1B $1.4B $2.1B $1.6B $2.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.7B $7.8B $7.2B $6.6B $6.3B
Revenue Growth (YoY) 9.63% 16.15% -7.59% -8.59% -4.91%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $122.3M $147.5M -- -- --
Other Inc / (Exp) -- -- $797.2M $299.6M -$687.7M
Operating Expenses -$27M $89.2M $102.8M $121.3M $185.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses $28.6M $25.1M $21.7M $29.1M $28.2M
EBT. Incl. Unusual Items $438.4M $357.5M $526.5M $498.2M $841.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $105.6M $125M $164.7M $21.3M $79.6M
Net Income to Company $360.3M $214.1M $311.5M $475.3M $788.9M
 
Minority Interest in Earnings -$22.3M -$13.9M -$58.1M $1.5M -$32.8M
Net Income to Common Excl Extra Items $310.4M $218.6M $303.6M $478.4M $729.5M
 
Basic EPS (Cont. Ops) $0.43 $0.30 $0.42 $0.66 $1.01
Diluted EPS (Cont. Ops) $0.43 $0.30 $0.42 $0.66 $1.01
Weighted Average Basic Share $724M $722.2M $723.3M $724.3M $723.6M
Weighted Average Diluted Share $724M $722.2M $723.3M $724.3M $723.6M
 
EBITDA -- -- -- -- --
EBIT $467M $382.6M $548.1M $527.3M $869.9M
 
Revenue (Reported) $6.7B $7.8B $7.2B $6.6B $6.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $467M $382.6M $548.1M $527.3M $869.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $25.6B $30.2B $29.7B $88.1M $2.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $530M $614.8M -- -- --
Other Inc / (Exp) $13.6M $178M $1.8B -$1.5B -$57M
Operating Expenses $360.5M $657.4M $356.9M $683.2M $582.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses $84.8M $45.5M $53.1M $54.3M $114.3M
EBT. Incl. Unusual Items $1.4B $1.8B $2.2B $1.7B $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $303.1M $456.2M $428.3M $504.6M $247M
Net Income to Company $1.2B $1.3B $1.7B $1.3B $2.5B
 
Minority Interest in Earnings -$54.4M -$70.7M -$145.6M -$35.1M -$4.4M
Net Income to Common Excl Extra Items $1.1B $1.3B $1.6B $1.2B $2.4B
 
Basic EPS (Cont. Ops) $1.47 $1.77 $2.25 $1.62 $3.38
Diluted EPS (Cont. Ops) $1.47 $1.77 $2.25 $1.62 $3.38
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $1.5B $1.9B $2.3B $1.9B $2.9B
 
Revenue (Reported) $25.6B $30.2B $29.7B $88.1M $2.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.5B $1.9B $2.3B $1.9B $2.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $19.1B $22.7B $21.6B $18.9B $19.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $390.1M $459M -- -- --
Other Inc / (Exp) -- $135K $1.9B $118.9M -$279.8M
Operating Expenses $139.4M $265.7M $286.3M $412.2M $409.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses $80.5M $73.5M $68.1M $99M $84.5M
EBT. Incl. Unusual Items $941.9M $1.5B $1.7B $1.9B $2.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $162.5M $380.7M $390.1M $343.8M $560.9M
Net Income to Company $806.3M $1.1B $1.2B $1.6B $2B
 
Minority Interest in Earnings -$25.2M -$54M -$118.3M -$30.2M -$31.7M
Net Income to Common Excl Extra Items $754.2M $1B $1.2B $1.5B $2B
 
Basic EPS (Cont. Ops) $1.04 $1.42 $1.65 $2.10 $2.74
Diluted EPS (Cont. Ops) $1.04 $1.42 $1.65 $2.10 $2.74
Weighted Average Basic Share $2.2B $2.2B $2.2B $2.2B $2.2B
Weighted Average Diluted Share $2.2B $2.2B $2.2B $2.2B $2.2B
 
EBITDA -- -- -- -- --
EBIT $1B $1.5B $1.8B $2B $2.7B
 
Revenue (Reported) $19.1B $22.7B $21.6B $18.9B $19.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1B $1.5B $1.8B $2B $2.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.2B $1.6B $1.5B $1.4B $1.2B
Short Term Investments $43.2B $48.8B $54.2B $50.3B $56B
Accounts Receivable, Net $9.2B $9.6B $2.8B $4B $3.2B
Inventory -- -- -- -- --
Prepaid Expenses $130.1M $204.1M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $54B $60.6B $58.5B $56B $60.6B
 
Property Plant And Equipment $152.6M $167.9M -- $173.7M $163.3M
Long-Term Investments $47.1B $53.9B $60.4B $56.8B $63.7B
Goodwill $98.9M $99.6M $95M $82.9M $86.2M
Other Intangibles $188.1M $193.7M -- $143.4M $148.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $79.9B $87.9B $70.7B $67.5B $73.5B
 
Accounts Payable $1.7B $2.2B -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.9B $2.4B $104.2M $236.7M $301.1M
 
Long-Term Debt $3.8B $4.1B -- $5.8B $5.3B
Capital Leases -- -- -- -- --
Total Liabilities $67.2B $73.3B $58.2B $56.8B $61.3B
 
Common Stock $135.1M $148.3M $136.5M $129.3M $133.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $11.8B $13.5B $11.4B $9.7B $11.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $925.8M $1B $1.1B $962.2M $986.8M
Total Equity $12.7B $14.6B $12.5B $10.7B $12.2B
 
Total Liabilities and Equity $79.9B $87.9B $70.7B $67.5B $73.5B
Cash and Short Terms $44.5B $50.4B $55.7B $51.8B $57.1B
Total Debt $3.8B $4.1B -- $5.8B $5.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.6B $2B $1.6B $1.1B $1.7B
Short Term Investments $46.2B $51.6B $45.6B $51.2B $59.9B
Accounts Receivable, Net $9.6B $11.7B $12.5B $1.7B $1.8B
Inventory -- -- -- -- --
Prepaid Expenses $314.7M $358.2M $359M -- --
Other Current Assets -- -- -- -- --
Total Current Assets $57.7B $65.6B $60B $54.1B $63.4B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $51B $57B $50.9B $58.2B $67.4B
Goodwill $98.5M $96.3M $80.6M $82.8M $89M
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $85.5B $94.9B $89.6B $68.4B $78.5B
 
Accounts Payable $2.4B $2.8B $3.2B -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.6B $3B $3.3B $278.3M $526.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $71.8B $80.6B $80.9B $57.3B $65.1B
 
Common Stock $141.6M $139.9M $118.5M $127.7M $134.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $963M $987.9M $678.6M $972.1M $977M
Total Equity $13.7B $14.2B $8.8B $11.1B $13.4B
 
Total Liabilities and Equity $85.5B $94.9B $89.6B $68.4B $78.5B
Cash and Short Terms $47.8B $53.5B $47.2B $52.4B $61.6B
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.5B $1B $1.5B $947.3M $2B
Depreciation & Amoritzation $123.6M $188.5M $123.9M -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $112.6M -$75.1M $285.5M -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.8B $3.4B $5.8B $5.2B $6.3B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $4M -$84.1M $162.6M -$7.3M -$96.1M
Cash From Investing -$3B -$2.3B -$6.2B -$5.4B -$4.9B
 
Dividends Paid (Ex Special Dividend) -$769.4M -$809.5M -$696.3M -$762.9M -$832.1M
Special Dividend Paid
Long-Term Debt Issued $932.5M $581.3M $1B -- --
Long-Term Debt Repaid -$43.1M -$601.5M -$18.4M -- --
Repurchase of Common Stock -$44.8K -$127.9K -$403.5K -$105.5K --
Other Financing Activities $652.7K $670.4K $599.9K $809.7M -$822.7M
Cash From Financing $121.2M -$829.2M $328.3M $46.7M -$1.6B
 
Beginning Cash (CF) $1.3B $1.2B $1.5B $1.4B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$102.9M $297.4M -$51M -$89.7M -$244.3M
Ending Cash (CF) $1.2B $1.5B $1.6B $1.4B $1.1B
 
Levered Free Cash Flow $2.8B $3.4B $5.8B $5.2B $6.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $243M $476.1M -$290.6M $424.2M --
Depreciation & Amoritzation -$26.3M $2M -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $10.3M -$41.1M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $418.6M $901.9M $1.6B $1.9B --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$84.1M $162.6M -$7.3M -$96.1M --
Cash From Investing -$501.8M -$1.3B -$2.6B -$1.9B --
 
Dividends Paid (Ex Special Dividend) -$809.5M -$696.3M -$762.9M -$832.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $581.3M $1B -- -- --
Long-Term Debt Repaid -$601.5M -$18.4M -- -- --
Repurchase of Common Stock -$127.9K -$403.5K -$105.5K -- --
Other Financing Activities $670.4K $599.9K $809.7M -$822.7M --
Cash From Financing $19.6M -$26.1M $749.5M $13.7M --
 
Beginning Cash (CF) $1.6B $2B $1.7B $1.2B --
Foreign Exchange Rate Adjustment -$19.1M $67.7M -$86.2M -$29M --
Additions / Reductions -$63.5M -$458.9M -$236.9M $3.7M --
Ending Cash (CF) $1.5B $1.6B $1.4B $1.1B --
 
Levered Free Cash Flow $418.6M $901.9M $1.6B $1.9B --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.2B $1.3B $1.7B $1.3B $2.5B
Depreciation & Amoritzation $264.1M $95.6M -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$20.1M $336.9M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.1B $5.4B $4.5B $6B $6.6B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $4M -$84.1M $162.6M -$7.3M -$96.1M
Cash From Investing -$3.1B -$5.4B -$4.1B -$5.6B -$4.9B
 
Dividends Paid (Ex Special Dividend) -$769.4M -$809.5M -$696.3M -$762.9M -$832.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $12.8M $374M -$728.8M -$889.7M -$1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.7M $344.4M -$311.8M -$484.9M $573.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.1B $5.4B $4.5B $6B $6.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1B $1.5B $947.3M $2B $2B
Depreciation & Amoritzation $188.5M $123.9M -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$75.1M $285.5M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.4B $5.8B $5.2B $6.3B $4.7B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$84.1M $162.6M -$7.3M -$96.1M --
Cash From Investing -$2.3B -$6.2B -$5.4B -$4.9B -$3B
 
Dividends Paid (Ex Special Dividend) -$809.5M -$696.3M -$762.9M -$832.1M --
Special Dividend Paid $270.3K -- -- $183.6K $216K
Long-Term Debt Issued $581.3M $1B -- -- --
Long-Term Debt Repaid -$601.5M -$18.4M -- -- --
Repurchase of Common Stock -$127.9K -$403.5K -$105.5K -- --
Other Financing Activities $670.4K $599.9K $809.7M -$822.7M --
Cash From Financing -$829.2M $328.3M $46.7M -$1.6B -$1.2B
 
Beginning Cash (CF) $5.6B $7B $6.3B $5.2B $3.7B
Foreign Exchange Rate Adjustment -$83.6M $142.1M $56.1M -$46.2M -$12.4M
Additions / Reductions $297.4M -$51M -$89.7M -$244.3M $570.3M
Ending Cash (CF) $5.8B $7B $6.2B $4.9B $4.2B
 
Levered Free Cash Flow $3.4B $5.8B $5.2B $6.3B $4.7B

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

GET BETTER TRADE IDEAS

Popular

Is Booking Holdings Stock Undervalued?
Is Booking Holdings Stock Undervalued?

There is a lot of humdrum in the market about…

Broadcom vs American Express: Which Is Best?
Broadcom vs American Express: Which Is Best?

Chip giant Broadcom Inc. (NASDAQ:AVGO) and card company American Express…

Why Is Adobe Stock Dropping?
Why Is Adobe Stock Dropping?

Why is Adobe stock dropping? A combination of underwhelming fiscal…

Stock Ideas

Buy
58
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 41x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Sell
48
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Sell
25
DRUG alert for Jan 2

Bright Minds Biosciences [DRUG] is up 13.55% over the past day.

Buy
56
QMCO alert for Jan 2

Quantum [QMCO] is up 0.83% over the past day.

Buy
78
BMA alert for Jan 2

Banco Macro SA [BMA] is up 12.94% over the past day.

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

Show me the best stock