Hess Midstream LP
Hess Midstream LP
HESM
Valuace
53
Růst
63
Zdraví
51
Cena
$ 38.45
Dnes
+0.08 (0.23%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
Revenue TTM 20252024202320222021202020192018201720162015201420132012
Total Revenues1,619.61,621.31,491.91,348.61,275.21,203.81,091.9848.3712.7565.8509.8565.1254.8269.7169.7
Cost of Revenues405.0584.7203.1313.0181.3165.6156.9142.5126.9113.199.786.144.4202.8101.7
Gross Profit1,214.61,036.61,288.81,035.61,093.91,038.2935.0705.8585.8452.7410.1479.0210.466.968.0
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues404.2420.9413.5381.0395.0377.6364.6354.7356.5361.3
Cost of Revenues147.0154.751.851.551.351.550.549.8138.447.7
Gross Profit257.2266.2361.7329.5343.7326.1314.1304.9218.1313.6
Operating Income TTM 20252024202320222021202020192018201720162015201420132012
R&D Expenses0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.00.026.223.122.721.152.414.18.110.49.34.913.011.6
Depreciation & Amortization214.1214.1203.1192.5181.3176.2156.9142.5126.9113.199.786.144.412.514.3
Total Operating Expenses206.528.5369.8218.7302.7311.0358.5329.2207.6166.5203.8284.1175.6230.7141.9
Operating Income1,008.11,008.1919.0816.9615.2727.2429.9237.5378.2286.2206.3194.934.8-163.8-73.9
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.00.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.00.00.00.00.00.00.08.06.0
Depreciation & Amortization54.256.651.851.551.351.550.549.850.447.7
Total Operating Expenses5.67.3101.592.1100.794.491.882.98.093.6
Operating Income251.6258.9260.2237.4243.0231.7222.3222.0210.1220.0
Net Income TTM 20252024202320222021202020192018201720162015201420132012
Interest Income0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Interest Expense225.6225.6202.2179.0149.3105.494.762.453.31.40.01.51.90.00.0
Other Expense-209.7-209.7-188.2-171.332.0-94.862.280.10.6-1.40.0-1.5-1.90.00.0
IBT798.4798.4730.8645.6647.2632.4492.1317.6325.5284.8206.3193.432.9-163.8-73.9
Income Tax Expense113.8113.871.837.926.614.67.3-0.1308.0130.50.00.00.00.00.0
Net Income352.9352.9223.1118.6620.6617.8484.8317.770.841.2206.3193.432.9-163.8-73.9
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.00.00.00.00.00.00.00.00.045.8
Interest Expense56.757.155.456.452.251.849.748.547.845.8
Other Expense-53.4-51.9-51.4-53.0-48.3-48.1-46.0-45.8-45.4-43.8
IBT198.2207.0208.8184.4194.7183.6176.3176.2164.7176.2
Income Tax Expense30.231.529.123.022.618.916.014.311.911.4
Net Income93.397.790.371.670.458.649.544.637.535.3
Per Share Data TTM 20252024202320222021202020192018201720162015201420132012
EPS$0.00$0.00$0.00$2.11$15.03$24.13$26.93$7.01$1.30$0.75$3.76$3.54$0.60$-3.00$-1.35
EPS Diluted$0.00$0.00$0.00$2.11$14.99$24.04$26.78$7.01$1.29$0.75$3.76$3.54$0.60$-3.00$-1.35
Shares Outstanding129.4123.189.056.241.325.618.045.354.653.854.654.654.654.654.6
Diluted Shares Outstanding129.4123.189.056.341.425.718.145.354.753.854.654.654.654.654.6
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.55$0.56
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.55$0.56
Shares Outstanding129.4130.3121.8110.7104.193.083.875.168.462.5
Diluted Shares Outstanding129.4130.3121.8110.8104.193.083.875.268.462.5
Current Assets TTM 2024202320222021202020192018201720162015201420132012
Cash And Equivalents99.64.35.43.12.22.63.3109.347.20.00.00.00.00.0
Short Term Investments8.40.00.00.00.00.00.00.00.00.00.00.00.00.0
Total Cash & ST Investments99.64.35.43.12.22.63.3109.347.20.00.00.00.00.0
Accounts Receivable113.0138.9124.4123.0120.393.287.967.859.845.051.936.98.30.1
Inventory0.00.00.00.00.00.00.00.00.00.00.50.40.30.5
Other Current Assets1.56.27.06.210.65.64.73.34.42.43.11.00.00.0
Total Current Assets214.1149.4136.8132.3133.1101.495.9180.4111.447.455.538.38.60.6
Current Assets 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Cash And Equivalents4.56.14.310.399.64.25.43.33.03.6
Short Term Investments0.00.00.00.00.00.00.00.00.00.0
Total Cash & ST Investments4.56.14.310.399.64.25.43.33.03.6
Accounts Receivable144.0140.7138.9131.1113.0130.6124.4122.0110.3109.2
Inventory0.00.00.00.00.00.00.00.00.00.0
Other Current Assets2.43.36.212.81.54.57.012.40.83.8
Total Current Assets150.9150.1149.4154.2214.1139.3136.8137.7114.1116.6
Long-Term Assets TTM 2024202320222021202020192018201720162015201420132012
Net Property, Plant & Equipment3,237.33,325.43,229.23,172.83,125.03,111.33,010.12,735.32,520.52,518.62,291.71,332.21,260.1789.2
Goodwill0.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Intangible Assets0.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Long-Term Investments89.487.090.293.9101.6108.4107.867.30.00.00.00.00.00.0
Other Long-Term Assets7.76.68.912.07.810.012.98.23.28.48.34.30.00.0
Total Long-Term Assets3,836.04,001.63,652.73,455.93,352.53,273.13,181.82,810.82,523.72,527.02,300.01,336.51,260.1789.2
Total Assets4,050.14,151.03,789.53,588.23,485.63,374.53,277.72,991.22,635.12,574.42,355.51,374.81,268.7789.8
Long-Term Assets 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Net Property, Plant & Equipment3,344.73,324.43,325.43,291.83,237.33,215.03,229.23,207.83,188.33,183.0
Goodwill0.00.00.00.00.00.00.00.00.00.0
Intangible Assets0.00.00.00.00.00.00.00.00.00.0
Long-Term Investments84.885.587.088.589.489.490.591.492.892.9
Other Long-Term Assets5.46.16.6612.47.7419.18.69.210.011.1
Total Long-Term Assets4,272.24,113.54,001.63,992.73,836.03,723.53,652.73,637.83,545.63,461.9
Total Assets4,423.14,263.64,151.04,146.94,050.13,862.83,789.53,775.53,659.73,578.5
Current Liabilities TTM 2024202320222021202020192018201720162015201420132012
Accounts Payable79.989.479.735.064.551.078.534.434.7270.1195.36.532.432.5
Short-Term Debt17.522.512.52.520.010.00.011.30.00.052.01,018.90.00.0
Other Current Liabilities93.594.0106.5114.710.29.997.66.839.7364.13.61.5132.197.9
Current Liabilities192.2219.3210.2159.5170.9125.0176.1138.174.4634.2252.91,098.2164.5130.4
Current Liabilities 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Accounts Payable32.425.555.987.479.931.279.727.727.539.8
Short-Term Debt27.525.022.520.017.515.012.510.07.55.0
Other Current Liabilities153.6133.8127.5113.593.5111.0106.5136.1113.893.7
Current Liabilities213.5186.1219.3220.9192.2157.2210.2173.8148.8138.5
Long-Term Liabilities TTM 2024202320222021202020192018201720162015201420132012
Long-Term Debt3,442.83,449.43,198.92,883.12,543.51,900.11,753.5969.80.00.00.00.0833.1422.8
Capital Leases0.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Def. Tax Liability0.40.50.50.50.40.00.00.00.00.00.00.00.00.0
Total Liabilities3,647.53,685.73,426.33,059.22,732.52,048.51,945.61,115.179.8638.5258.01,099.2998.4554.0
Long-Term Liabilities 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Long-Term Debt3,686.93,546.83,449.43,469.83,442.83,310.43,198.93,138.33,061.22,985.1
Capital Leases0.00.00.00.00.00.00.00.00.00.0
Def. Tax Liability0.50.50.50.00.40.00.50.50.40.4
Total Liabilities3,915.53,750.73,685.73,705.13,647.53,481.13,426.33,330.23,224.93,140.0
Total Common Equity TTM 2024202320222021202020192018201720162015201420132012
Common Stock464.5530.7340.20.00.00.00.00.00.00.00.00.00.00.0
Retained Earnings0.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Comprehensive Income404.30.00.00.00.00.00.41.2-604.0-490.9-385.0-206.0-161.6-149.5
Total Common Equity464.5530.7340.2529.0753.11,326.00.43,438.72,555.31,935.92,097.5275.6270.3235.8
Total Common Equity 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Common Stock635.0601.3530.7531.0464.5404.3340.2367.4302.1438.5
Retained Earnings0.00.00.00.00.00.00.00.00.00.0
Comprehensive Income0.00.00.00.00.00.00.00.00.00.0
Total Common Equity635.0601.3530.7531.0464.5404.3340.2445.3434.8438.5
Other TTM 2024202320222021202020192018201720162015201420132012
Total Debt3,460.33,471.93,211.42,885.62,563.51,910.11,753.5981.10.00.00.01,018.9833.1422.8
Book Value402.6465.3363.2529.0753.11,326.01,332.11,876.12,555.31,935.92,097.5275.6270.3235.8
Other 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Total Debt-127.4-88.4-65.4-89.2-61.9-22.623.077.9132.7210.6
Book Value635.0601.3530.7531.0464.5404.3340.2445.3434.8438.5
Cash Flow From Operating Activities TTM 20252024202320222021202020192018201720162015201420132012
Net Income296.4352.9659.0118.6620.6617.8484.9317.7325.5284.8206.3193.432.9-163.8-73.9
Depreciation & Amortization198.4214.1203.1192.5181.3165.6156.9142.5126.9113.199.786.144.412.514.3
Stock-Based Compensation1.30.01.81.71.61.41.51.50.90.20.00.00.00.00.0
Change Working Capital14.9-49.8-8.014.514.5-18.0-14.312.39.61.281.7155.3-47.715.96.3
Change In Accounts Receivable-2.4-11.1-14.4-1.0-2.6-27.0-5.0-19.5-6.3-15.25.9-8.2-33.4-8.2131.6
Change In Accounts Payable12.4-40.411.513.62.36.6-0.515.2-2.417.874.8169.4-6.712.63.8
Change In Inventories0.00.00.00.00.00.00.00.019.5-38.40.5191.5-0.10.20.7
Other Non-cash Items558.4352.912.8501.216.514.15.4-3.25.00.60.00.00.00.00.0
Cash from Operations920.00.00.0866.4861.1795.5641.7470.7466.9399.9387.7434.829.6-135.4-53.3
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income93.3175.5179.771.6172.1164.749.544.637.5164.8
Depreciation & Amortization54.256.651.851.551.351.552.849.850.447.7
Stock-Based Compensation0.00.80.30.30.70.50.10.50.40.3
Change Working Capital-12.9-8.912.1-40.17.7-14.032.3-44.028.7-12.1
Change In Accounts Receivable0.3-6.5-3.3-1.6-7.8-18.117.6-6.1-2.3-11.6
Change In Accounts Payable-22.16.410.9-35.613.511.10.0-23.121.83.7
Change In Inventories0.00.00.00.00.00.00.00.00.00.0
Other Non-cash Items80.93.33.996.24.122.2136.9120.2118.63.5
Cash from Operations0.00.00.00.00.00.00.00.0247.6215.5
Cash Flow From Investing Activities TTM 20252024202320222021202020192018201720162015201420132012
Capital Expenditure-234.9-255.6-306.1-223.5-238.2-163.2-301.1-306.4-241.9-136.4-263.6-361.8-187.8-473.2-347.5
Acquisitions0.00.00.00.00.00.00.0-191.1-67.30.00.00.00.00.00.0
Investments0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Sales of Investment0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Other Investing Activities0.00.00.00.00.00.00.10.01.60.00.00.00.00.00.0
Cash from Investing-234.90.00.0-223.5-238.2-163.2-301.0-497.5-307.6-136.4-263.6-361.8-187.8-473.2-347.5
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-210.1-80.0-63.4-45.5-95.1-92.3-63.9-54.8-63.5-52.7
Acquisitions0.00.00.00.00.00.00.00.00.00.0
Investments0.00.00.00.00.00.00.00.00.00.0
Sales of Investment0.00.00.00.00.00.00.00.00.00.0
Other Investing Activities0.00.00.00.00.00.00.00.00.00.0
Cash from Investing0.00.00.00.00.00.00.00.0-63.5-52.7
Cash Flow From Financing Activities TTM 20252024202320222021202020192018201720162015201420132012
Debt Repaid-385.60.00.0319.5-10.0-10.0-152.0-7.5-2.50.00.00.00.00.00.0
Debt Issued777.23,471.9260.5645.3332.1663.4308.6779.9983.60.00.0-1,018.9185.8410.3422.8
Issuance of Common Stock0.00.00.00.00.0670.00.00.00.0365.50.00.00.00.00.0
Repurchase of Common Stock-400.0-400.0-300.0-400.0-400.0-750.00.00.00.00.00.00.00.00.00.0
Dividends Paid-179.30.00.0-127.5-91.0-49.4-31.6-85.4-396.1-477.1-306.9-339.1-27.60.00.0
Other Financing Activities-394.80.00.0-432.6-121.0-493.3-157.813.7-7.1-105.0182.8266.1185.8608.6400.8
Cash from Financing-588.50.00.0-640.6-622.0-632.7-341.4-79.2-405.7-216.6-124.1-73.0158.2608.6400.8
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.00.00.00.00.00.00.00.061.578.0
Debt Issued0.03,714.4142.699.9-17.929.5134.9114.0124.6157.6
Issuance of Common Stock0.00.00.00.00.00.00.00.00.00.0
Repurchase of Common Stock0.0-100.0-200.0-100.0300.0-100.0-100.0-100.0-100.0-100.0
Dividends Paid0.00.00.00.00.00.00.00.0-42.3-34.2
Other Financing Activities0.00.00.00.00.00.00.00.0-101.2-106.3
Cash from Financing0.00.00.00.00.00.00.00.0-182.0-162.5
Cash position TTM 20252024202320222021202020192018201720162015201420132012
Net Change in Cash96.6-2.4-1.12.30.9-0.4-0.7-106.0-246.446.90.00.00.00.00.0
Closing Cash Balance99.61.94.35.43.12.22.63.3109.347.20.00.00.00.00.0
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash-3.61.0-1.61.8-6.0-89.395.4-1.22.10.3
Closing Cash Balance1.95.54.56.14.310.399.64.25.43.3
Free Cash Flow TTM 20252024202320222021202020192018201720162015201420132012
Free Cash Flow685.1728.2634.2642.9622.9632.3340.6164.3225.0263.5124.173.0-158.2-608.6-400.8
Real Free Cash Flow683.8728.2632.4641.2621.3630.9339.1162.8224.1263.3124.173.0-158.2-608.6-400.8
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow35.5178.9213.5156.9163.4132.6207.7130.5184.1162.8
Real Free Cash Flow35.5178.1213.2156.6162.7132.1207.6130.0183.7162.5
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader