Financhill
Sell
2

HSQVY Quote, Financials, Valuation and Earnings

Last price:
$10.03
Seasonality move :
0.6%
Day range:
$10.03 - $10.17
52-week range:
$10.03 - $18.10
Dividend yield:
5.58%
P/E ratio:
21.14x
P/S ratio:
0.62x
P/B ratio:
1.17x
Volume:
29.7K
Avg. volume:
102.7K
1-year change:
-35.66%
Market cap:
$2.9B
Revenue:
$5B
EPS (TTM):
$0.47
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $4.5B $4.6B $5.5B $5.4B $5B
Revenue Growth (YoY) -5.45% 2.36% 20.01% -2.01% -6.63%
 
Cost of Revenues $3.1B $3.2B $3.7B $3.9B $3.5B
Gross Profit $1.3B $1.4B $1.8B $1.5B $1.5B
Gross Profit Margin 29.64% 29.98% 32.97% 27.04% 30.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $956.6M $975.5M $1.2B $1.2B $1.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $956.6M $975.5M $1.1B $1.2B $1.2B
Operating Income $369.8M $398.1M $665M $283.4M $366.5M
 
Net Interest Expenses $57M $38.9M $31.4M $47.9M $95.7M
EBT. Incl. Unusual Items $330.5M $363.7M $641.9M $257.3M $271.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $62.9M $91.2M $123.5M $64.7M $66.3M
Net Income to Company $390.6M $400.8M $671.3M $303.4M $366.5M
 
Minority Interest in Earnings -$105.9K -$109.2K -- $199.4K $94.5K
Net Income to Common Excl Extra Items $267.5M $272.4M $518.4M $192.9M $205.6M
 
Basic EPS (Cont. Ops) $0.94 $0.95 $1.81 $0.68 $0.72
Diluted EPS (Cont. Ops) $0.94 $0.95 $1.81 $0.67 $0.72
Weighted Average Basic Share $286M $286.2M $285.8M $285.2M $285.5M
Weighted Average Diluted Share $286.1M $286.5M $287.1M $286.5M $285.8M
 
EBITDA $604.5M $674.8M $931.9M $559.5M $646.2M
EBIT $383.3M $397.7M $670.1M $301.4M $370.1M
 
Revenue (Reported) $4.5B $4.6B $5.5B $5.4B $5B
Operating Income (Reported) $369.8M $398.1M $665M $283.4M $366.5M
Operating Income (Adjusted) $383.3M $397.7M $670.1M $301.4M $370.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.1B $1.2B $1.2B $974.5M $938.5M
Revenue Growth (YoY) 22.93% 9.04% -1.23% -16.29% -3.7%
 
Cost of Revenues $750.2M $828.2M $863.4M $685.4M $694.5M
Gross Profit $330.9M $350.5M $300.7M $289.1M $244M
Gross Profit Margin 30.61% 29.74% 25.83% 29.67% 26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $218.8M $243.7M $248.3M $253M $253.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $218.2M $243.4M $247.7M $252.2M $238.9M
Operating Income $112.6M $107.1M $53M $36.9M $5.1M
 
Net Interest Expenses $8.9M $11.3M $8.3M $20.5M $19.9M
EBT. Incl. Unusual Items $103.8M $95.9M $44.6M $16.5M -$14.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30M $22.8M $19M $4.9M -$96.4K
Net Income to Company $147M $91.5M $24.1M $25.9M $15M
 
Minority Interest in Earnings $113K -- $190.8K $92.7K --
Net Income to Common Excl Extra Items $73.9M $73.1M $25.8M $11.6M -$14.7M
 
Basic EPS (Cont. Ops) $0.26 $0.25 $0.09 $0.04 -$0.05
Diluted EPS (Cont. Ops) $0.26 $0.25 $0.09 $0.04 -$0.05
Weighted Average Basic Share $286.3M $286.5M $285.2M $285.6M $285.9M
Weighted Average Diluted Share $286.6M $287.6M $286.4M $286.9M $286.3M
 
EBITDA $112.6M $107.1M $53M $36.9M $5.1M
EBIT $112.6M $107.1M $53M $36.9M $5.1M
 
Revenue (Reported) $1.1B $1.2B $1.2B $974.5M $938.5M
Operating Income (Reported) $112.6M $107.1M $53M $36.9M $5.1M
Operating Income (Adjusted) $112.6M $107.1M $53M $36.9M $5.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.4B $5.4B $5.4B $5.2B $4.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.1B $3.7B $3.8B $3.7B $3.2B
Gross Profit $1.4B $1.7B $1.6B $1.5B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $940.1M $1.1B $1.2B $1.2B $1.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $938.2M $1.1B $1.1B $1.2B $1.1B
Operating Income $415.5M $584.8M $474.7M $282.3M $276.6M
 
Net Interest Expenses $38.8M $36.6M $29.2M $90.4M $94.5M
EBT. Incl. Unusual Items $394.1M $553M $453.5M $212.5M $183.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $95.4M $127.1M $90.8M $38.3M $46.5M
Net Income to Company $475.3M $560.3M $446.6M $298.4M $289.7M
 
Minority Interest in Earnings -$94.6K -$354.7K $315K $186.3K -$190.2K
Net Income to Common Excl Extra Items $298.6M $425.6M $363.2M $174.3M $136.7M
 
Basic EPS (Cont. Ops) $1.04 $1.49 $1.27 $0.61 $0.47
Diluted EPS (Cont. Ops) $1.04 $1.48 $1.27 $0.60 $0.47
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $428.8M $584.4M $479.5M $299.3M $280.2M
EBIT $428.8M $584.4M $479.5M $299.3M $280.2M
 
Revenue (Reported) $4.4B $5.4B $5.4B $5.2B $4.6B
Operating Income (Reported) $415.5M $584.8M $474.7M $282.3M $276.6M
Operating Income (Adjusted) $428.8M $584.4M $479.5M $299.3M $280.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.7B $4.6B $4.5B $4.2B $3.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $3B $3.1B $2.9B $2.6B
Gross Profit $1.2B $1.6B $1.4B $1.4B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $719.2M $885.2M $893.4M $898.8M $855.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $717.2M $878.4M $872.1M $899.2M $840.6M
Operating Income $487.3M $697.3M $495.7M $463.8M $369.2M
 
Net Interest Expenses $28.3M $26M $23.7M $67.5M $66.1M
EBT. Incl. Unusual Items $459.2M $671.4M $472M $396.3M $303.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $120.2M $162.1M $125.7M $91.8M $71M
Net Income to Company $521.1M $680.6M $455.8M $450.8M $374.1M
 
Minority Interest in Earnings $9.5K -$238.4K $88.6K $92.7K -$190.2K
Net Income to Common Excl Extra Items $339M $509M $346.4M $304.5M $232M
 
Basic EPS (Cont. Ops) $1.18 $1.78 $1.21 $1.07 $0.81
Diluted EPS (Cont. Ops) $1.18 $1.77 $1.21 $1.06 $0.81
Weighted Average Basic Share $858.7M $859.2M $855.6M $856.1M $857.4M
Weighted Average Diluted Share $859.3M $861.6M $859.4M $859.9M $858.8M
 
EBITDA $487.3M $697.3M $495.7M $463.8M $369.2M
EBIT $487.3M $697.3M $495.7M $463.8M $369.2M
 
Revenue (Reported) $3.7B $4.6B $4.5B $4.2B $3.8B
Operating Income (Reported) $487.3M $697.3M $495.7M $463.8M $369.2M
Operating Income (Adjusted) $487.3M $697.3M $495.7M $463.8M $369.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $204.5M $751.1M $244.1M $223.4M $151.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $387.4M $398M $476.4M $601.3M $525.4M
Inventory $1.2B $1.2B $1.6B $1.9B $1.7B
Prepaid Expenses $45.6M $42.3M $56.6M $62.6M $51M
Other Current Assets -- $122.1K -- $95.9K --
Total Current Assets $2B $2.6B $2.5B $3B $2.7B
 
Property Plant And Equipment $896.7M $920.3M $1B $905.7M $921.4M
Long-Term Investments -- -- -- -- --
Goodwill $785.2M $843.1M $1B $977.4M $985.4M
Other Intangibles $602.4M $688.6M $848.9M $806.7M $834.3M
Other Long-Term Assets $107K -- -- -$191.9K -$298K
Total Assets $4.5B $5.3B $5.6B $5.9B $5.7B
 
Accounts Payable $438.6M $588M $772.6M $682.3M $545M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $48.9M $45.9M $53.8M $62.3M $64.4M
Other Current Liabilities $24.5M $34.8M $33.9M $37.4M $29.2M
Total Current Liabilities $1.2B $1.7B $2.1B $2.2B $1.9B
 
Long-Term Debt $754.1M $816.1M $416.9M $856.5M $849.9M
Capital Leases -- -- -- -- --
Total Liabilities $2.6B $3.2B $3.2B $3.6B $3.4B
 
Common Stock $123.4M $140.8M $127.4M $110.6M $114.5M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.8B $2.1B $2.4B $2.3B $2.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $214K $366.4K $1.5M $959.4K $198.7K
Total Equity $1.8B $2.1B $2.4B $2.3B $2.4B
 
Total Liabilities and Equity $4.5B $5.3B $5.6B $5.9B $5.7B
Cash and Short Terms $204.5M $751.1M $244.1M $223.4M $151.7M
Total Debt $1B $1.2B $907.9M $1.6B $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1B $831.9M $217.6M $201.2M $340M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $514.5M $572M $619.2M $601.2M $603.1M
Inventory $892.5M $1.1B $1.6B $1.6B $1.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $87.2M $103M $118.3M $108.7M $104.5M
Total Current Assets $2.6B $2.7B $2.7B $2.6B $2.5B
 
Property Plant And Equipment $890.8M $904.1M $870.1M $865.7M $912M
Long-Term Investments -- -- -- -- --
Goodwill $805.2M $815.6M $951M $957.6M $994.8M
Other Intangibles $629.2M $639M $752.8M $791.5M $841.7M
Other Long-Term Assets $74.3M $75.9M $109.2M $83.7M $80M
Total Assets $5.1B $5.3B $5.4B $5.5B $5.5B
 
Accounts Payable $440.2M $582.6M $614.4M $459.5M $430.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $45.2M $45.7M $51.5M $58.3M $66.5M
Other Current Liabilities $439.8M $491.7M $428.9M $439M $419.8M
Total Current Liabilities $1.5B $1.8B $2.2B $1.4B $1.5B
 
Long-Term Debt $758.8M $391M $343.5M $1.1B $864.9M
Capital Leases -- -- -- -- --
Total Liabilities $2.9B $2.9B $3B $3.1B $3B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $223.1K $341.2K $987.7K $183.2K $297.5K
Total Equity $2.2B $2.4B $2.4B $2.4B $2.5B
 
Total Liabilities and Equity $5.1B $5.3B $5.4B $5.5B $5.5B
Cash and Short Terms $1B $831.9M $217.6M $201.2M $340M
Total Debt $1.1B $649.7M $1.1B $1.2B $1.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $390.6M $400.8M $671.3M $303.4M $366.5M
Depreciation & Amoritzation $221.2M $277.1M $261.8M $258.1M $276.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $12.1M $6M -$61.7M -$150.7M $86.6M
Change in Inventories $66.4M $30.4M -$314.9M -$382.1M $181.2M
Cash From Operations $519.6M $882.7M $661.8M -$170.4M $667.5M
 
Capital Expenditures $236.3M $217.8M $294.9M $233.7M $248.1M
Cash Acquisitions $36.9M -$44.8M -$451.2M -$8.5M -$850.1K
Cash From Investing -$205.3M -$261.6M -$744.9M -$229.4M -$250.5M
 
Dividends Paid (Ex Special Dividend) -$136.2M -$140.7M -$160.6M -$170.6M -$161.9M
Special Dividend Paid
Long-Term Debt Issued $399.2M $284.1M $261.4M $1.1B $527.5M
Long-Term Debt Repaid -$366.9M -$342.8M -$444.3M -$253.5M -$767.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$107.7M $109.4M $7.5M -$212.4M -$14.9M
Cash From Financing -$259.1M -$140.3M -$392.2M $396.3M -$487.5M
 
Beginning Cash (CF) $142.5M $208.7M $718.7M $220.1M $219.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $55.3M $480.8M -$475.4M -$3.5M -$70.5M
Ending Cash (CF) $202.3M $671.9M $258M $232.1M $144.2M
 
Levered Free Cash Flow $283.3M $664.9M $366.9M -$404.1M $419.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$120.3M -$9.3M -$152.4M -$84.3M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $139.6M $130.3M $41.9M $99.6M --
Change in Inventories -$258.5M -$320.3M -$208.7M -$75.6M --
Cash From Operations -$62.2M -$141.8M -$204.4M $34.5M --
 
Capital Expenditures $70.3M $148.4M $86.5M $93.4M --
Cash Acquisitions -$46M -$459.7M -$367.7K -$850.1K --
Cash From Investing -$115.5M -$602.3M -$84.3M -$95.6M --
 
Dividends Paid (Ex Special Dividend) -- -$107.6M -$116.2M -$109.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $89.7M $490M -$34.6M $102M --
Cash From Financing -$160M $143.5M $287.5M $3M --
 
Beginning Cash (CF) $1B $847M $231.1M $203.6M --
Foreign Exchange Rate Adjustment -$7.1M $5.1M -$7.3M -$5.4M --
Additions / Reductions -$337.8M -$600.6M -$1.2M -$58M --
Ending Cash (CF) $671.9M $258M $232.1M $144.2M --
 
Levered Free Cash Flow -$132.5M -$290.2M -$291M -$58.9M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $475.3M $560.3M $446.6M $298.4M $289.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$41.9M -$52.3M -$62.3M $28.9M $24.2M
Change in Inventories $183.2M -$253M -$493.7M $48.1M $300M
Cash From Operations $964.9M $741.3M -$107.7M $428.5M $696.2M
 
Capital Expenditures $225.1M $216.7M $295.6M $241.3M $262M
Cash Acquisitions $35.7M -$37.6M -$467.8M -$367.7K -$1.3M
Cash From Investing -$198.5M -$258.2M -$747.5M -$239.2M -$247M
 
Dividends Paid (Ex Special Dividend) -$91.6M -$53M -$162M -$169.1M -$164M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $193.6M -$392.8M $312.2M -$151.5M $100.1M
Cash From Financing $87.1M -$695.8M $252.3M -$203M -$323.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $853.4M -$212.6M -$602.9M -$13.6M $125.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $739.7M $524.6M -$403.3M $187.3M $434.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $400.8M $671.3M $303.4M $366.5M $374.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $6M -$61.7M -$150.7M $86.6M -$75.4M
Change in Inventories $30.4M -$314.9M -$382.1M $181.2M $375.6M
Cash From Operations $882.7M $661.8M -$170.4M $667.5M $661.7M
 
Capital Expenditures $217.8M $294.9M $233.7M $248.1M $168.6M
Cash Acquisitions -$44.8M -$451.2M -$8.5M -$850.1K -$481.8K
Cash From Investing -$261.6M -$744.9M -$229.4M -$250.5M -$151.4M
 
Dividends Paid (Ex Special Dividend) -- -$160.6M -$170.6M -$161.9M -$54.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $109.4M $7.5M -$212.4M -$14.9M -$1.8M
Cash From Financing -$140.3M -$392.2M $396.3M -$487.5M -$326.4M
 
Beginning Cash (CF) $2.1B $3.5B $1B $1.1B $523.3M
Foreign Exchange Rate Adjustment -$17.7M $14.7M $15.4M -$5.2M -$770.9K
Additions / Reductions $480.8M -$475.4M -$3.5M -$70.5M $184M
Ending Cash (CF) $2.6B $3B $1B $974.2M $706.4M
 
Levered Free Cash Flow $664.9M $366.9M -$404.1M $419.4M $493.1M

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

GET BETTER TRADE IDEAS

Popular

4 Top Dividend Stocks to Buy Now
4 Top Dividend Stocks to Buy Now

If you’re looking for steady income, dividend stocks are a…

Will Uber Stock Recover?
Will Uber Stock Recover?

Shares of Uber Technologies (NYSE:UBER) have had a rough few…

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 39x

Sell
47
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 114x

Sell
39
Is MSFT Stock a Buy?

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

Alerts

Buy
87
CEG alert for Jan 11

Constellation Energy [CEG] is up 25.15% over the past day.

Sell
1
MCY alert for Jan 11

Mercury General [MCY] is down 19.87% over the past day.

Buy
84
ATZAF alert for Jan 11

Aritzia [ATZAF] is up 17.63% over the past day.

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

Show me the best stock