Financhill
Buy
56

HSHCY Quote, Financials, Valuation and Earnings

Last price:
$13.05
Seasonality move :
1.17%
Day range:
$12.97 - $13.10
52-week range:
$9.84 - $14.30
Dividend yield:
5.27%
P/E ratio:
10.45x
P/S ratio:
0.69x
P/B ratio:
5.98x
Volume:
42.1K
Avg. volume:
41K
1-year change:
-8.49%
Market cap:
$30.6B
Revenue:
$39.6B
EPS (TTM):
$1.25
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $30.4B $35.1B $36.2B $38.6B $39.6B
Revenue Growth (YoY) 4.99% 15.49% 3.08% 6.76% 2.67%
 
Cost of Revenues $21.6B $24.2B $25.1B $28.1B $28.7B
Gross Profit $8.8B $10.9B $11.1B $10.6B $11B
Gross Profit Margin 29.01% 31.09% 30.63% 27.32% 27.63%
 
R&D Expenses $992.9M $1.3B $1.4B $1.5B $1.5B
Selling, General & Admin $7.5B $8.8B $9B $9.1B $6.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $7.5B $8.9B $8.9B $8.1B $8.1B
Operating Income $1.4B $2B $2.1B $2.5B $2.8B
 
Net Interest Expenses $191.4M $129.8M $148.1M $326.8M $399.2M
EBT. Incl. Unusual Items $1.7B $2.2B $2.4B $2.6B $2.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $323.5M $419.5M $454.1M $440.8M $438.7M
Net Income to Company $2B $2.1B $2.6B $2.4B $2.7B
 
Minority Interest in Earnings $354.4M $23.8M $3.1M $69.4M $116M
Net Income to Common Excl Extra Items $1.6B $2.1B $2.2B $2.4B $2.7B
 
Basic EPS (Cont. Ops) $0.78 $0.87 $0.94 $0.99 $1.11
Diluted EPS (Cont. Ops) $0.77 $0.87 $0.93 $0.99 $1.11
Weighted Average Basic Share $1.7B $2.3B $2.3B $2.4B $2.3B
Weighted Average Diluted Share $1.7B $2.3B $2.3B $2.4B $2.3B
 
EBITDA $2.1B $2.8B $3B $3.6B $3.9B
EBIT $1.4B $2B $2.1B $2.5B $2.8B
 
Revenue (Reported) $30.4B $35.1B $36.2B $38.6B $39.6B
Operating Income (Reported) $1.4B $2B $2.1B $2.5B $2.8B
Operating Income (Adjusted) $1.4B $2B $2.1B $2.5B $2.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9B $9.2B $9.2B $9.9B $10.8B
Revenue Growth (YoY) 5.88% 2.6% 0.72% 6.82% 9.67%
 
Cost of Revenues $6.2B $6.4B $6.4B $7.1B $7.8B
Gross Profit $2.8B $2.8B $2.9B $2.7B $3B
Gross Profit Margin 30.78% 30.66% 31.24% 27.78% 27.88%
 
R&D Expenses $381.2M $417.3M $416.7M $429.2M $479.5M
Selling, General & Admin $1.8B $1.8B $1.8B $1.8B $1.7B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.3B $2.3B $2.3B $2B $2.2B
Operating Income $471.6M $535.2M $590.3M $697.2M $799.4M
 
Net Interest Expenses $27.7M $38.4M $58.5M $84.1M $91.6M
EBT. Incl. Unusual Items $601.4M $610.8M $654.5M $756.7M $843.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $116.8M $115M $124.2M $125.1M $136.7M
Net Income to Company -$1.1B -$1.2B -$1.3B -$1.5B --
 
Minority Interest in Earnings $6.9M -$210.7K $4.8M $27.8M $2.4M
Net Income to Common Excl Extra Items $484.5M $540.6M $582.1M $688.9M $748.4M
 
Basic EPS (Cont. Ops) $0.20 $0.23 $0.24 $0.30 $0.34
Diluted EPS (Cont. Ops) $0.20 $0.23 $0.24 $0.29 $0.33
Weighted Average Basic Share $2.3B $2.3B $2.4B $2.2B $2.2B
Weighted Average Diluted Share $2.3B $2.4B $2.4B $2.2B $2.3B
 
EBITDA $655.1M $769.7M $884.1M $983.5M --
EBIT $471.6M $535.2M $590.3M $697.2M $799.4M
 
Revenue (Reported) $9B $9.2B $9.2B $9.9B $10.8B
Operating Income (Reported) $471.6M $535.2M $590.3M $697.2M $799.4M
Operating Income (Adjusted) $471.6M $535.2M $590.3M $697.2M $799.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $34.5B $36.9B $36.4B $40B $44B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $23.8B $25.4B $25B $30B $32.8B
Gross Profit $10.7B $11.5B $11.4B $10B $11.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.2B $1.5B $1.4B $1.5B $1.6B
Selling, General & Admin $7.2B $7.4B $7.3B $7.2B $5.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $8.7B $9.3B $9.1B $7.2B $8B
Operating Income $2B $2.2B $2.3B $2.8B $3.2B
 
Net Interest Expenses $128.4M $118.6M $237.5M $377.6M $414.9M
EBT. Incl. Unusual Items $2.5B $2.6B $2.5B $3B $3.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $430.1M $488.5M $459.9M $452.1M $506.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $130.1M $11M $12.8M $130.3M $141.6M
Net Income to Common Excl Extra Items $2.1B $2.3B $2.3B $2.7B $3B
 
Basic EPS (Cont. Ops) $0.89 $0.97 $0.97 $1.11 $1.26
Diluted EPS (Cont. Ops) $0.88 $0.96 $0.97 $1.11 $1.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.8B $3.1B $3.3B $4B --
EBIT $2B $2.2B $2.3B $2.8B $3.2B
 
Revenue (Reported) $34.5B $36.9B $36.4B $40B $44B
Operating Income (Reported) $2B $2.2B $2.3B $2.8B $3.2B
Operating Income (Adjusted) $2B $2.2B $2.3B $2.8B $3.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $26.2B $28B $28.2B $29.6B $32.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18.3B $19.5B $19.6B $21.5B $23.6B
Gross Profit $7.9B $8.5B $8.6B $8B $8.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $959.1M $1.1B $1.1B $1.1B $1.3B
Selling, General & Admin $5.2B $5.3B $5.3B $5.1B $4.7B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $6.4B $6.7B $6.7B $5.7B $6.2B
Operating Income $1.6B $1.8B $1.9B $2.3B $2.6B
 
Net Interest Expenses $83.9M $92M $184.6M $257.7M $291M
EBT. Incl. Unusual Items $1.9B $2B $2.1B $2.4B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $352.8M $422.2M $422.1M $430.9M $483M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $20.3M $7.6M $16.5M $78.3M $64.8M
Net Income to Common Excl Extra Items $1.6B $1.8B $1.9B $2.2B $2.5B
 
Basic EPS (Cont. Ops) $0.66 $0.76 $0.79 $0.91 $1.05
Diluted EPS (Cont. Ops) $0.66 $0.75 $0.79 $0.91 $1.04
Weighted Average Basic Share $7B $7B $7.1B $6.9B $6.9B
Weighted Average Diluted Share $7B $7.1B $7.1B $7B $7B
 
EBITDA $2.2B $2.5B $2.7B $3.1B $2.4B
EBIT $1.6B $1.8B $1.9B $2.3B $2.6B
 
Revenue (Reported) $26.2B $28B $28.2B $29.6B $32.4B
Operating Income (Reported) $1.6B $1.8B $1.9B $2.3B $2.6B
Operating Income (Adjusted) $1.6B $1.8B $1.9B $2.3B $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $7.5B $7.7B $8.1B $8.4B $8B
Short Term Investments $331.4M $437.1M $75.4M $135M $169.3M
Accounts Receivable, Net $4.6B $4.4B $3.7B $4.5B $5.5B
Inventory $4.5B $6.3B $6B $5.6B $5.9B
Prepaid Expenses $117M $135.5M $161.2M $196.2M $326.4M
Other Current Assets $502.8M $616.4M $680.3M $681.9M $804.3M
Total Current Assets $17.5B $19.4B $18.8B $19.6B $20.8B
 
Property Plant And Equipment $4.4B $4.9B $5.3B $6.5B $6.9B
Long-Term Investments $3.8B $4.5B $4.6B $5.1B $5.9B
Goodwill $3.4B $3.4B $3.4B $3.5B $3.8B
Other Intangibles $1.6B $1.5B $1.5B $1.8B $2B
Other Long-Term Assets $294.8M $339.6M $272.6M $286.9M $240.8M
Total Assets $31.1B $34.2B $34B $36.8B $39.7B
 
Accounts Payable $5.6B $6.6B $6B $7B $7.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.1B $351.2M $268.2M $234.3M $260M
Total Current Liabilities $16.7B $19.6B $17.1B $17.5B $20.5B
 
Long-Term Debt $3.2B $837M $2.4B $3.1B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $20.6B $21.3B $20.2B $21.5B $23.4B
 
Common Stock $1.4B $1.5B $1.4B $1.3B $1.3B
Other Common Equity Adj -- -- -- -- --
Common Equity $2.8B $3.8B $4.1B $4.3B $4.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $198M $202.3M $185.7M $883.3M $962.1M
Total Equity $10.4B $12.8B $13.6B $15.2B $16.2B
 
Total Liabilities and Equity $31B $34B $33.8B $36.6B $39.6B
Cash and Short Terms $7.5B $7.7B $8.1B $8.4B $8B
Total Debt $3.3B $2B $2.5B $3.3B $3.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $6.9B $7B $7.2B $6.9B $6.9B
Short Term Investments $446.3M $341.1M $89.8M $157.1M --
Accounts Receivable, Net $5.1B $4.3B $4.3B $4.5B $5.7B
Inventory $5.6B $5.5B $5.5B $5.5B $5.9B
Prepaid Expenses $177.3M $133.3M $185.7M $233.9M $325M
Other Current Assets $458.2M $650.7M $546M $711.6M --
Total Current Assets $18.6B $18B $18.1B $18.3B $21B
 
Property Plant And Equipment $4.6B $4.8B $5B $5.9B $7B
Long-Term Investments $4.2B $4.3B $5.1B $6.8B $6.2B
Goodwill $3.4B $3.4B $3.3B $3.4B --
Other Intangibles $1.6B $1.4B $1.5B $1.5B --
Other Long-Term Assets $193.2M $258.6M $360.5M $231.6M --
Total Assets $33B $32.4B $33.7B $36.5B $41B
 
Accounts Payable $6.4B $5.4B $6.6B $6.4B $7.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $54.9M $214.2M $182.9M $188M --
Total Current Liabilities $18B $17.2B $16.3B $16.5B $19.2B
 
Long-Term Debt $1.9B $1.2B $2.6B $3.1B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $20.7B $19.3B $19.7B $20.5B $23.1B
 
Common Stock $1.5B $1.3B $1.3B $1.3B $1.3B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $215.8M $184.5M $182.5M $407.7M $1B
Total Equity $12.2B $13.1B $13.9B $16B $17.8B
 
Total Liabilities and Equity $33B $32.4B $33.7B $36.5B $41B
Cash and Short Terms $6.9B $7B $7.2B $6.9B $6.9B
Total Debt $3.1B $2.4B $3.3B $3.8B $4.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2B $2.1B $2.6B $2.4B $2.7B
Depreciation & Amoritzation $737.9M $785.1M $897.7M $1.1B $1.1B
Stock-Based Compensation $41.9M $40.6M $135.4M $86.2M --
Change in Accounts Receivable -$779.9M $833.1M $266.6M -$599.4M -$1.1B
Change in Inventories -$451.7M -$1.8B -$413.3M $138.6M -$501.2M
Cash From Operations $2.5B $3.7B $3B $3.9B $3.8B
 
Capital Expenditures $1.1B $1.1B $1.2B $1.5B $1.4B
Cash Acquisitions $46.8M -- $35.6M $22.1M $614.9M
Cash From Investing -$839.9M -$1.4B -$1.4B -$2.6B -$2.9B
 
Dividends Paid (Ex Special Dividend) $357.4M -- $638.1M $1B $1.4B
Special Dividend Paid
Long-Term Debt Issued $4.2B $1.9B $2.7B $3B $1.9B
Long-Term Debt Repaid -$3.4B -$3B -$2.2B -$2.7B -$1.3B
Repurchase of Common Stock -- -- $298.8M -- $77.7M
Other Financing Activities -$283.9M -$638.9M -$351.3M -$389.2M -$280.4M
Cash From Financing -$5.4M -$2.4B -$457.3M -$1.1B -$1.1B
 
Beginning Cash (CF) $7.1B $7.2B $7.8B $8.1B $7.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5B -$91.9M $1.2B $215.3M -$236.5M
Ending Cash (CF) $8.6B $7.1B $9.1B $8.3B $7.3B
 
Levered Free Cash Flow $1.4B $2.6B $1.8B $2.4B $2.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.1B -$1.2B -$1.3B -$1.5B --
Depreciation & Amoritzation -$399M -$401.3M -$445.4M -$470.1M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $343.1M $503.3M $1B $492.7M --
Change in Inventories $582M $224.9M -$294.1M $50.3M --
Cash From Operations $816.1M $796M $892.1M $835.1M $904M
 
Capital Expenditures $272.5M $340.1M $320.1M $340.5M $393.1M
Cash Acquisitions -- $717.1K $980.1K -- -$296.7M
Cash From Investing -$346.9M -$467.8M -$627.6M -$707.4M -$391.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $341.6M $367.3M $460.2M $217.4M --
Long-Term Debt Repaid -$254M -$398.6M -$346.3M -$189.4M --
Repurchase of Common Stock -- -- -- -- -$117.9M
Other Financing Activities -$76.3M -$89.1M -$68.7M -$92.3M --
Cash From Financing -$544.2M -$815.4M -$775.8M -$1.2B -$1.9B
 
Beginning Cash (CF) $6.4B $6.7B $7.1B $6.7B $6.3B
Foreign Exchange Rate Adjustment $13.5M $53.8M $13.2M -$44M -$31.4M
Additions / Reductions -$61.5M -$433.5M -$498.2M -$1.1B -$1.4B
Ending Cash (CF) $6.4B $6.3B $6.7B $5.6B $4.9B
 
Levered Free Cash Flow $543.6M $455.9M $572M $494.6M $510.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.9B $3.3B $3.3B $4B $4.3B
 
Capital Expenditures $1.2B $1.2B $1.2B $1.5B $1.5B
Cash Acquisitions -$4.3M $6.5M $429.2K $20.9M $617.5M
Cash From Investing -$1.3B -$1.6B -$1.6B -$3.3B -$3.3B
 
Dividends Paid (Ex Special Dividend) -- -- -- $1B --
Special Dividend Paid
Long-Term Debt Issued $1.9B $2.3B $3.3B $1.9B --
Long-Term Debt Repaid -$3.3B -$2.2B -$2.9B -$1.6B --
Repurchase of Common Stock -- -- -- -- $78M
Other Financing Activities -$949.6M -$309.1M -$421.1M -$298.9M --
Cash From Financing -$3B -$888M -$1.1B -$1.4B -$1.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$398.9M $874.8M $750.8M -$824.3M -$707M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.8B $2.1B $2.1B $2.4B $2.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.2B $1.8B $1.9B $2.1B $2.5B
 
Capital Expenditures $758.9M $857.8M $860.5M $923M $911.5M
Cash Acquisitions -- $6.5M $980.1K -- --
Cash From Investing -$894.2M -$1.2B -$1.3B -$2B -$2.1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B $1.6B $2.1B $1B $1.2B
Long-Term Debt Repaid -$2B -$1.1B -$1.8B -$766.5M -$670.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$553.3M -$223.6M -$293.5M -$203.2M -$240.3M
Cash From Financing -$2B -$486.2M -$959.6M -$1.3B -$1.9B
 
Beginning Cash (CF) $17.5B $21.5B $22.8B $21.7B $21.5B
Foreign Exchange Rate Adjustment -$3.1M $89.4M $83.1M -$49.7M $33M
Additions / Reductions -$756.5M $210.1M -$255.9M -$1.3B -$1.5B
Ending Cash (CF) $16.8B $21.8B $22.7B $20.3B $20.1B
 
Levered Free Cash Flow $1.4B $927.6M $1.1B $1.1B $1.6B

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock