Financhill
Buy
53

HWC Quote, Financials, Valuation and Earnings

Last price:
$53.81
Seasonality move :
1.57%
Day range:
$52.65 - $54.37
52-week range:
$41.56 - $62.40
Dividend yield:
3.04%
P/E ratio:
10.28x
P/S ratio:
3.27x
P/B ratio:
1.13x
Volume:
924.2K
Avg. volume:
720.8K
1-year change:
25.75%
Market cap:
$4.7B
Revenue:
$1.4B
EPS (TTM):
$5.28
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1.3B $1.4B $1.4B $1.4B
Revenue Growth (YoY) 4.61% 2.3% 6.35% -0.85% 5.24%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $470.7M $482.5M $459.6M $510.8M $488.8M
Other Inc / (Exp) $13.3M $13.8M $5.7M -$65M -$3.8M
Operating Expenses $494.5M $500.9M $481.5M $547.5M $512.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$124.7M $568.1M $659.2M $490.1M $574M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$79.6M $104.8M $135.1M $97.5M $113.2M
Net Income to Company -$45.2M $463.2M $524.1M $392.6M $460.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$45.2M $463.2M $524.1M $392.6M $460.8M
 
Basic EPS (Cont. Ops) -$0.54 $5.23 $6.00 $4.51 $5.30
Diluted EPS (Cont. Ops) -$0.54 $5.22 $5.98 $4.50 $5.28
Weighted Average Basic Share $86.5M $86.8M $86.1M $86.1M $86.3M
Weighted Average Diluted Share $86.5M $87M $86.4M $86.4M $86.6M
 
EBITDA -- -- -- -- --
EBIT -$9.3M $617.1M $746.3M $1B $1.2B
 
Revenue (Reported) $1.3B $1.3B $1.4B $1.4B $1.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$9.3M $617.1M $746.3M $1B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $320.6M $317.5M $369.5M $291.3M $363.7M
Revenue Growth (YoY) 1.44% -0.98% 16.37% -21.15% 24.84%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $40.3M $33.6M $119.2M $145.9M $116.9M
Other Inc / (Exp) $3.1M $1.7M -$554K -$66.5M -$851K
Operating Expenses $45.8M $40.1M $124.2M $167.2M $121.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $103.3M $164.8M $179.9M $62.3M $150.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$297K $27.1M $36.1M $11.7M $28.4M
Net Income to Company $103.6M $137.7M $143.8M $50.6M $122.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $103.6M $137.7M $143.8M $50.6M $122.1M
 
Basic EPS (Cont. Ops) $1.17 $1.56 $1.65 $0.58 $1.41
Diluted EPS (Cont. Ops) $1.17 $1.55 $1.65 $0.58 $1.40
Weighted Average Basic Share $86.3M $86.9M $85.8M $86.3M $86.1M
Weighted Average Diluted Share $86.3M $87.3M $86.3M $86.6M $86.6M
 
EBITDA -- -- -- -- --
EBIT $122.2M $174.3M $230.1M $219.6M $291.3M
 
Revenue (Reported) $320.6M $317.5M $369.5M $291.3M $363.7M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $122.2M $174.3M $230.1M $219.6M $291.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1.3B $1.4B $1.4B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $470.7M $482.5M $459.6M $510.8M $488.8M
Other Inc / (Exp) $13.2M $13.8M $5.7M -$65M -$3.8M
Operating Expenses $494.5M $500.9M $478.4M $547.5M $512.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$124.7M $568.1M $659.2M $490.1M $574M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$79.6M $104.8M $135.1M $97.5M $113.2M
Net Income to Company -$45.2M $463.2M $524.1M $392.6M $460.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$45.2M $463.2M $524.1M $392.6M $460.8M
 
Basic EPS (Cont. Ops) -$0.57 $5.23 $6.00 $4.50 $5.30
Diluted EPS (Cont. Ops) -$0.57 $5.22 $5.98 $4.50 $5.28
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT -$9.3M $617.1M $746.3M $1B $1.2B
 
Revenue (Reported) $1.3B $1.3B $1.4B $1.4B $1.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$9.3M $617.1M $746.3M $1B $1.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.3B $1.4B $1.4B $1.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $482.5M $459.6M $510.8M $488.8M --
Other Inc / (Exp) $13.8M $5.7M -$65M -$3.8M --
Operating Expenses $500.9M $478.4M $547.5M $512.3M --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $568.1M $659.2M $490.1M $574M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $104.8M $135.1M $97.5M $113.2M --
Net Income to Company $463.2M $524.1M $392.6M $460.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $463.2M $524.1M $392.6M $460.8M --
 
Basic EPS (Cont. Ops) $5.23 $6.00 $4.50 $5.30 --
Diluted EPS (Cont. Ops) $5.22 $5.98 $4.50 $5.28 --
Weighted Average Basic Share $347.3M $344.3M $344.5M $345.4M --
Weighted Average Diluted Share $348.1M $345.6M $345.7M $346.7M --
 
EBITDA -- -- -- -- --
EBIT $617.1M $746.3M $1B $1.2B --
 
Revenue (Reported) $1.3B $1.4B $1.4B $1.4B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $617.1M $746.3M $1B $1.2B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.9B $4.2B $887.8M $1.2B $1.5B
Short Term Investments $6B $7B $5.6B $4.9B $5.2B
Accounts Receivable, Net $104.3M $96.9M $131.8M $157.2M $143.2M
Inventory -- -- -- -- --
Prepaid Expenses $41.4M $38.8M $44.6M $45.2M $45.8M
Other Current Assets -- -- -- -- --
Total Current Assets $8.3B $11.6B $6.8B $6.5B $7B
 
Property Plant And Equipment $491.2M $452.5M $425.5M $407.4M $378.6M
Long-Term Investments $7.4B $8.6B $8.5B $7.7B $7.7B
Goodwill $855.5M $855.5M $855.5M $855.5M $855.5M
Other Intangibles $86.9M $70.2M $56.2M $44.6M $35.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $33.6B $36.5B $35.2B $35.6B $35.1B
 
Accounts Payable $4.3M $3.1M $9.9M $45M $20.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1.7B $1.7B $1.9B $1.2B $639M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.7B $1.7B $1.9B $1.2B $659.2M
 
Long-Term Debt $378.3M $244.2M $242.1M $236.3M $210.5M
Capital Leases -- -- -- -- --
Total Liabilities $30.2B $32.9B $31.8B $31.8B $31B
 
Common Stock $309.5M $309.5M $309.5M $309.5M $309.5M
Other Common Equity Adj $80.1M -$53.9M -$772.2M -$621.1M -$606.1M
Common Equity $3.4B $3.7B $3.3B $3.8B $4.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.4B $3.7B $3.3B $3.8B $4.1B
 
Total Liabilities and Equity $33.6B $36.5B $35.2B $35.6B $35.1B
Cash and Short Terms $7.9B $11.2B $6.4B $6.1B $6.7B
Total Debt $2B $1.9B $2.1B $1.4B $849.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.9B $4.2B $887.8M $1.2B $1.5B
Short Term Investments $6B $7B $5.6B $4.9B $5.2B
Accounts Receivable, Net $104.3M $96.9M $131.8M $157.2M $143.2M
Inventory -- -- -- -- --
Prepaid Expenses $41.4M $38.8M $44.6M $45.2M $45.8M
Other Current Assets -- -- -- -- --
Total Current Assets $8.3B $11.6B $6.8B $6.5B $7B
 
Property Plant And Equipment $491.2M $452.5M $425.5M $407.4M $378.6M
Long-Term Investments $7.4B $8.6B $8.5B $7.7B $7.7B
Goodwill $855.5M $855.5M $855.5M $855.5M $855.5M
Other Intangibles $86.9M $70.2M $56.2M $44.6M $35.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $33.6B $36.5B $35.2B $35.6B $35.1B
 
Accounts Payable $4.3M $3.1M $9.9M $45M $20.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1.7B $1.7B $1.9B $1.2B $639M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.7B $1.7B $1.9B $1.2B $659.2M
 
Long-Term Debt $378.3M $244.2M $242.1M $236.3M $210.5M
Capital Leases -- -- -- -- --
Total Liabilities $30.2B $32.9B $31.8B $31.8B $31B
 
Common Stock $309.5M $309.5M $309.5M $309.5M $309.5M
Other Common Equity Adj $80.1M -$53.9M -$772.2M -$621.1M -$606.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.4B $3.7B $3.3B $3.8B $4.1B
 
Total Liabilities and Equity $33.6B $36.5B $35.2B $35.6B $35.1B
Cash and Short Terms $7.9B $11.2B $6.4B $6.1B $6.7B
Total Debt $2B $1.9B $2.1B $1.4B $849.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$45.2M $463.2M $524.1M $392.6M $460.8M
Depreciation & Amoritzation $50M $45.8M $45.6M $46.3M $41.7M
Stock-Based Compensation $21.1M $22.4M $23.5M $24.7M $22.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $355.2M $585.7M $842M $495.2M $625.7M
 
Capital Expenditures $37.9M $23.5M $29.1M $25M $10.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.2B -$3.2B $662.4M -$295.2M $274.8M
 
Dividends Paid (Ex Special Dividend) -$95.6M -$95.9M -$94.5M -$104.7M -$130.8M
Special Dividend Paid
Long-Term Debt Issued $166.4M $22.4M $5.6M -- --
Long-Term Debt Repaid -$308K -$153.4M -$480K -- --
Repurchase of Common Stock -$12.7M -$21.8M -$58.9M -- -$37.7M
Other Financing Activities -$366K -$3.5M -$3.8M -$1.9M -$5.2M
Cash From Financing $2.9B $2.5B -$1.3B -$203.3M -$886.8M
 
Beginning Cash (CF) $432.1M $526.3M $401.2M $564.5M $561.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $94.2M -$125.1M $163.3M -$3.3M $13.7M
Ending Cash (CF) $526.3M $401.2M $564.5M $561.2M $574.9M
 
Levered Free Cash Flow $317.3M $562.1M $812.9M $470.2M $615.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $103.6M $137.7M $143.8M $50.6M $122.1M
Depreciation & Amoritzation $11.9M $11.3M $11.6M $11.2M $10M
Stock-Based Compensation $4.4M $5.2M $6M $6M $5.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $127.7M $54.8M $166.9M $92.8M $191.6M
 
Capital Expenditures $6.7M $11.1M $6.8M $453K $2.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$487.7M -$1.3B -$616.9M $856M -$25.5M
 
Dividends Paid (Ex Special Dividend) -$24M -$23.9M -$23.5M -$26.2M -$34.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$78K -$79K -- -- --
Repurchase of Common Stock -- -$19.3M -- -- -$7.9M
Other Financing Activities -$13.9M -$5.1M -$4.6M -$1.4M -$1.5M
Cash From Financing $401.9M $1.1B $424.9M -$928.9M -$161M
 
Beginning Cash (CF) $484.3M $527.9M $589.6M $541.4M $569.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $42M -$126.7M -$25.1M $19.9M $5M
Ending Cash (CF) $526.3M $401.2M $564.5M $561.2M $574.9M
 
Levered Free Cash Flow $121.1M $43.7M $160.2M $92.4M $188.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$45.2M $463.2M $524.1M $392.6M $460.8M
Depreciation & Amoritzation $50M $45.8M $45.6M $46.3M $41.7M
Stock-Based Compensation $21.1M $22.4M $23.5M $24.7M $22.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $355.2M $585.7M $842M $495.2M $625.7M
 
Capital Expenditures $37.9M $23.5M $29.1M $25M $10.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.2B -$3.2B $662.4M -$295.2M $274.8M
 
Dividends Paid (Ex Special Dividend) -$95.6M -$95.9M -$94.5M -$104.7M -$130.8M
Special Dividend Paid
Long-Term Debt Issued $166.4M $22.4M -- -- --
Long-Term Debt Repaid -$308K -$153.4M -$480K -- --
Repurchase of Common Stock -$12.7M -$21.8M -$58.9M -- --
Other Financing Activities -$366K -$3.5M -$3.8M -$1.9M -$5.2M
Cash From Financing $2.9B $2.5B -$1.3B -$203.3M -$886.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $94.2M -$125.1M $163.3M -$3.3M $13.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $317.3M $562.1M $812.9M $470.2M $615.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $463.2M $524.1M $392.6M $460.8M --
Depreciation & Amoritzation $45.8M $45.6M $46.3M $41.7M --
Stock-Based Compensation $22.4M $23.5M $24.7M $22.7M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $585.7M $842M $495.2M $625.7M --
 
Capital Expenditures $23.5M $29.1M $25M $10.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.2B $662.4M -$295.2M $274.8M --
 
Dividends Paid (Ex Special Dividend) -$95.9M -$94.5M -$104.7M -$130.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $22.4M -- -- -- --
Long-Term Debt Repaid -$153.4M -$480K -- -- --
Repurchase of Common Stock -$21.8M -$58.9M -- -$37.7M --
Other Financing Activities -$3.5M -$3.8M -$1.9M -$5.2M --
Cash From Financing $2.5B -$1.3B -$203.3M -$886.8M --
 
Beginning Cash (CF) $2.1B $2.4B $2.3B $2B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$125.1M $163.3M -$3.3M $13.7M --
Ending Cash (CF) $1.9B $2.6B $2.3B $2.1B --
 
Levered Free Cash Flow $562.1M $812.9M $470.2M $615.5M --

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

GET BETTER TRADE IDEAS

Popular

Will Chevron Acquire Hess?
Will Chevron Acquire Hess?

Long-time Buffett favorite in the energy sector Chevron (NYSE:CVX) is…

Why Did Progressive Stock Go Down?
Why Did Progressive Stock Go Down?

Shares of insurance giant Progressive (NYSE:PGR) have fallen considerably over…

Why Did StoneCo Stock Go Up So Much?
Why Did StoneCo Stock Go Up So Much?

Brazilian fintech company StoneCo (NASDAQ:STNE) has been on a tear…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

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

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
53
Is MSFT Stock a Buy?

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

Alerts

Sell
47
RGC alert for Mar 25

Regencell Bioscience Holdings [RGC] is up 4.9% over the past day.

Buy
54
AZEK alert for Mar 25

The AZEK [AZEK] is up 1.01% over the past day.

Sell
36
MPTI alert for Mar 25

M-Tron Industries [MPTI] is up 7.48% over the past day.

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

Show me the best stock