Financhill
Buy
68

HVRRY Quote, Financials, Valuation and Earnings

Last price:
$51.79
Seasonality move :
3.28%
Day range:
$51.10 - $52.48
52-week range:
$41.49 - $55.40
Dividend yield:
2.49%
P/E ratio:
13.62x
P/S ratio:
1.19x
P/B ratio:
2.66x
Volume:
10.1K
Avg. volume:
11.7K
1-year change:
21.69%
Market cap:
$37.5B
Revenue:
$31.1B
EPS (TTM):
$3.80
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $26.9B $31.7B $27B $28.5B $31.1B
Revenue Growth (YoY) 9.5% 17.99% -14.96% 5.64% 9.13%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $170.3M -$91.6M $259.9M $339M $152.8M
Operating Expenses -$1.2B -$2.2B -$1.6B -$2.1B -$3.7B
Operating Income $1.2B $2.2B $1.6B $2.1B $3.7B
 
Net Interest Expenses $117M $116.2M $105.9M $170.4M $164.5M
EBT. Incl. Unusual Items $1.2B $1.9B $1.6B $2B $3.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $233.8M $415.5M $552.7M $28.5M $883.2M
Net Income to Company $1B $1.5B $947.3M $2B $2.6B
 
Minority Interest in Earnings $40.7M $81.4M $123.5M $3M $73.7M
Net Income to Common Excl Extra Items $1B $1.5B $944.1M $2B $2.6B
 
Basic EPS (Cont. Ops) $1.39 $2.01 $1.13 $2.73 $3.48
Diluted EPS (Cont. Ops) $1.39 $2.01 $1.13 $2.73 $3.48
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 $1.2B $1.9B $1.6B $2B $3.4B
 
Revenue (Reported) $26.9B $31.7B $27B $28.5B $31.1B
Operating Income (Reported) $1.2B $2.2B $1.6B $2.1B $3.7B
Operating Income (Adjusted) $1.2B $1.9B $1.6B $2B $3.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8B $7.1B $7.3B $8.1B $7.9B
Revenue Growth (YoY) 14.55% -11.24% 2.91% 11.2% -2.93%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- $797.2M $299.6M -$687.7M --
Operating Expenses -$390.6M -$578M -$588.2M -$874.4M -$941.7M
Operating Income $390.6M $578M $588.2M $874.4M $941.7M
 
Net Interest Expenses $25.1M $21.6M $29M $28.1M $25.4M
EBT. Incl. Unusual Items $349.7M $532M $465.9M $861.4M $872.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $125M $164.6M $21.3M $79.5M $43M
Net Income to Company $214.1M $311.5M $475.3M $788.9M --
 
Minority Interest in Earnings $13.9M $58.1M -$1.5M $32.6M $33.9M
Net Income to Common Excl Extra Items $232.4M $361.5M $476.5M $761.3M $794.4M
 
Basic EPS (Cont. Ops) $0.30 $0.42 $0.66 $1.01 $1.05
Diluted EPS (Cont. Ops) $0.30 $0.42 $0.66 $1.01 $1.05
Weighted Average Basic Share $723.6M $723.4M $723.4M $723.5M $723.5M
Weighted Average Diluted Share $723.6M $723.4M $723.4M $723.5M $723.5M
 
EBITDA -- -- -- -- --
EBIT $349.7M $532M $465.9M $861.4M $872.8M
 
Revenue (Reported) $8B $7.1B $7.3B $8.1B $7.9B
Operating Income (Reported) $390.6M $578M $588.2M $874.4M $941.7M
Operating Income (Adjusted) $349.7M $532M $465.9M $861.4M $872.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $31B $29.3B $27.6B $30.2B $31.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $178M $1.8B -$1.5B -$57M --
Operating Expenses -$1.9B -$2.4B -$2B -$2.9B -$3.7B
Operating Income $1.9B $2.4B $2B $2.9B $3.7B
 
Net Interest Expenses $95.7M $92.8M $126.8M $112.3M $110.3M
EBT. Incl. Unusual Items $1.8B $2.2B $1.7B $2.7B $3.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $456.2M $427.9M $503.7M $247.1M $771.6M
Net Income to Company $1.3B $1.7B $1.3B $2.5B --
 
Minority Interest in Earnings $70.7M $145.5M $35.1M $4.2M $100.1M
Net Income to Common Excl Extra Items $1.4B $1.8B $1.2B $2.4B $2.8B
 
Basic EPS (Cont. Ops) $1.77 $2.25 $1.62 $3.37 $3.80
Diluted EPS (Cont. Ops) $1.77 $2.25 $1.62 $3.37 $3.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $1.8B $2.2B $1.7B $2.7B $3.7B
 
Revenue (Reported) $31B $29.3B $27.6B $30.2B $31.5B
Operating Income (Reported) $1.9B $2.4B $2B $2.9B $3.7B
Operating Income (Adjusted) $1.8B $2.2B $1.7B $2.7B $3.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $23.5B $21B $21.5B $23.3B $23.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $135K $1.9B $118.9M -$279.8M -$598.4M
Operating Expenses -$1.6B -$1.9B -$2B -$2.7B -$2.7B
Operating Income $1.6B $1.9B $2B $2.7B $2.7B
 
Net Interest Expenses $73.5M $68.1M $98.9M $84.4M $81.9M
EBT. Incl. Unusual Items $1.4B $1.7B $1.8B $2.6B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $380.7M $389.8M $343.4M $560.6M $452.5M
Net Income to Company $1.1B $1.2B $1.6B $2B $518.1M
 
Minority Interest in Earnings $54M $118.3M $30.1M $31.6M $58.1M
Net Income to Common Excl Extra Items $1.1B $1.3B $1.5B $2B $2.3B
 
Basic EPS (Cont. Ops) $1.42 $1.65 $2.09 $2.74 $3.06
Diluted EPS (Cont. Ops) $1.42 $1.65 $2.09 $2.74 $3.06
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 $1.4B $1.7B $1.8B $2.6B $2.8B
 
Revenue (Reported) $23.5B $21B $21.5B $23.3B $23.7B
Operating Income (Reported) $1.6B $1.9B $2B $2.7B $2.7B
Operating Income (Adjusted) $1.4B $1.7B $1.8B $2.6B $2.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6B $1.5B $1.4B $1.2B $1.3B
Short Term Investments $48.8B $54.2B $50.3B $56B $58.4B
Accounts Receivable, Net $9.6B $2.8B $4B $1.7B $1.6B
Inventory -- -- -- -- --
Prepaid Expenses $204.1M -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $10B $11.6B $6.3B $5B $5B
 
Property Plant And Equipment $167M $188M $42.4M $40.5M $42M
Long-Term Investments $5.1B $5.2B $6B $7.2B $6.9B
Goodwill $99.6M $95M $82.9M $86.2M $83.1M
Other Intangibles $193.7M -- $143.4M $148.9M $137.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $84.7B $90.8B $67.2B $73.4B $74.7B
 
Accounts Payable $2.2B $2.7B $3B -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $41.7B $46.4B $570.3M $676.2M $838.3M
 
Long-Term Debt $4.2B $5B $5.6B $5.1B $4.7B
Capital Leases -- -- -- -- --
Total Liabilities $70.2B $76.3B $56.6B $61.3B $61.5B
 
Common Stock $147.6M $137.1M $128.7M $133.2M $124.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $13.5B $13.5B $9.7B $11.2B $12.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1B $990.8M $957.5M $986.1M $925.5M
Total Equity $14.5B $14.5B $10.6B $12.2B $13.1B
 
Total Liabilities and Equity $84.7B $90.8B $67.2B $73.4B $74.7B
Cash and Short Terms $50.4B $55.7B $51.8B $57.1B $59.7B
Total Debt $4.2B $5B $5.6B $5.1B $4.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2B $1.6B $1.1B $1.7B $1.5B
Short Term Investments $51.6B $45.6B $51.2B $59.9B --
Accounts Receivable, Net $11.7B $12.5B $1.7B $1.8B --
Inventory -- -- -- -- --
Prepaid Expenses $358.2M $359M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $11.6B $12.6B $4.2B $5.3B $4.6B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $59.3B $237.8M $2.2B $128M $101.6M
Goodwill $96.3M $80.6M $82.8M $89M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $91.3B $85.9B $68.4B $78.5B $82.7B
 
Accounts Payable $2.8B $3.1B -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $45.3B $46.9B $278.3M $526M $511M
 
Long-Term Debt $5B $4.4B $5.2B $5.2B $4.9B
Capital Leases -- -- -- -- --
Total Liabilities $77.1B $77.2B $57.3B $65B $67.5B
 
Common Stock $139.8M $118.1M $127.7M $134.6M $141.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $987.1M $676.4M $972.4M $976.2M $1.1B
Total Equity $14.2B $8.8B $11.1B $13.4B $15.2B
 
Total Liabilities and Equity $91.3B $85.9B $68.4B $78.5B $82.7B
Cash and Short Terms $53.5B $47.2B $52.4B $61.6B --
Total Debt $5B $4.4B $5.2B $5.2B $4.9B
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 $2.6B
Depreciation & Amoritzation $188.2M $178.1M $285.4M -- --
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 $6.1B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.3B -$6.2B -$5.3B -$4.9B -$4.8B
 
Dividends Paid (Ex Special Dividend) $756.1M $641.4M $760.3M $830.9M $987.7M
Special Dividend Paid
Long-Term Debt Issued $581.3M $1B -- -- --
Long-Term Debt Repaid -$601.5M -$18.4M -- -- --
Repurchase of Common Stock $127.7K $403.1K $105.1K -- $1.8M
Other Financing Activities $670.4K $599.9K $809.7M -$822.7M -$223.5M
Cash From Financing -$828.4M $327.4M $46.2M -$1.6B -$1.2B
 
Beginning Cash (CF) $1.6B $1.5B $1.4B $1.2B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $213.4M $91.1M -$33.5M -$290.2M $214.5M
Ending Cash (CF) $1.7B $1.8B $1.4B $828.8M $1.5B
 
Levered Free Cash Flow $3.4B $5.8B $5.2B $6.3B $6.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $214.1M $311.5M $475.3M $788.9M --
Depreciation & Amoritzation $30.7M $88.4M -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $52.3M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $1.6B $1.4B $1.8B $2B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $9.1M $4.7M -$327.1K $18.5M --
Cash From Investing -$1.7B -$1.6B -$1.5B -$1.2B -$1.8B
 
Dividends Paid (Ex Special Dividend) -- -$788.7M -$829.6M -$986.1M -$1.2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$896.4M -- -- -- --
Long-Term Debt Repaid $17.6M -- -- -- --
Repurchase of Common Stock -- -- -$108.1K -$864.7K --
Other Financing Activities -$795.4K $8.4M $693.4M $78.6M --
Cash From Financing $189.5M $52M -$110.2M -$73.3M -$28.6M
 
Beginning Cash (CF) $2B $1.6B $1.1B $1.7B $1.5B
Foreign Exchange Rate Adjustment $19.8M $36.8M $24.6M -$22.4M $10.7M
Additions / Reductions $288.8M $115.3M -$124.9M $536.5M $152.1M
Ending Cash (CF) $2.3B $1.8B $1B $2.3B $1.6B
 
Levered Free Cash Flow $1.8B $1.6B $1.4B $1.8B $2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.3B $1.7B $1.3B $2.5B --
Depreciation & Amoritzation $162.5M $243.3M -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $336.9M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $5.6B $4.7B -- $6.5B $5.9B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$84.1M $162.6M -$7.3M -$96.1M --
Cash From Investing -$5.5B -$4.2B -- -$4.8B -$4.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- $830.9M $987.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $1.8M
Other Financing Activities -- -- -- -- --
Cash From Financing $346.3M -$778.1M -- -$1.1B -$1.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $419.1M -$92.1M -- $524.5M -$330.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $5.6B $4.7B -- $6.5B $5.9B
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 $1.6B $2B $518.1M
Depreciation & Amoritzation $104.9M $170.2M -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $326.7M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $5B $3.8B $1.4B $4.7B $4.4B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5B -$2.9B -$1.5B -$3B -$2.4B
 
Dividends Paid (Ex Special Dividend) -- -$788.7M -$829.6M -- --
Special Dividend Paid -- -- $183.6K $216K $367.9K
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$108.1K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $360.1M -$745.4M -$110.2M -$1.1B -$1.9B
 
Beginning Cash (CF) $5.3B $4.7B $3.7B $4.3B $4B
Foreign Exchange Rate Adjustment $75.7M $150.9M $24.6M -$12.3M -$100.6M
Additions / Reductions $490.2M $307M -$124.9M $551.4M $6.1M
Ending Cash (CF) $5.9B $5.2B $1B $4.8B $3.9B
 
Levered Free Cash Flow $5B $3.8B $1.4B $4.7B $4.4B

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
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

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
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock