Financhill
Buy
52

HIW Quote, Financials, Valuation and Earnings

Last price:
$25.63
Seasonality move :
2.91%
Day range:
$25.44 - $25.65
52-week range:
$24.19 - $32.76
Dividend yield:
7.81%
P/E ratio:
22.22x
P/S ratio:
3.45x
P/B ratio:
1.20x
Volume:
361.7K
Avg. volume:
1.3M
1-year change:
-15.89%
Market cap:
$2.8B
Revenue:
$831.5M
EPS (TTM):
$1.15
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $733.9M $766.1M $839.8M $840.2M $831.5M
Revenue Growth (YoY) -1.21% 4.4% 9.62% 0.04% -1.03%
 
Cost of Revenues $475.9M $499.5M $552.8M $574.3M $576.9M
Gross Profit $258M $266.6M $287M $265.8M $254.6M
Gross Profit Margin 35.15% 34.8% 34.17% 31.64% 30.62%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $216.4M $177.4M $30.1M $65.1M $38.7M
Operating Expenses $41.5M $40.6M $42.3M $42.9M $41.9M
Operating Income $216.4M $226M $244.7M $222.9M $212.7M
 
Net Interest Expenses $80.7M $85.3M $105.6M $136.7M $147.2M
EBT. Incl. Unusual Items $351.9M $317.6M $169.4M $151.3M $104.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $357.9M $323.3M $164M $151.3M $104.3M
 
Minority Interest in Earnings $10.5M $10M $4.9M $2.6M $2M
Net Income to Common Excl Extra Items $351.9M $317.6M $164M $151.3M $104.3M
 
Basic EPS (Cont. Ops) $3.32 $2.98 $1.49 $1.39 $0.94
Diluted EPS (Cont. Ops) $3.32 $2.98 $1.49 $1.39 $0.94
Weighted Average Basic Share $103.9M $104.2M $105.1M $105.5M $106.2M
Weighted Average Diluted Share $106.7M $107.1M $105.1M $105.5M $108.3M
 
EBITDA $462M $489.1M $537.7M $528.5M $517.4M
EBIT $216.9M $226M $244.7M $222.9M $212.7M
 
Revenue (Reported) $733.9M $766.1M $839.8M $840.2M $831.5M
Operating Income (Reported) $216.4M $226M $244.7M $222.9M $212.7M
Operating Income (Adjusted) $216.9M $226M $244.7M $222.9M $212.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $195.2M $206.8M $207.3M $204.6M $202.5M
Revenue Growth (YoY) 8.24% 5.97% 0.24% -1.3% -1.04%
 
Cost of Revenues $128.2M $140.7M $143.4M $146.2M $140.5M
Gross Profit $67M $66.1M $63.9M $58.4M $62M
Gross Profit Margin 34.33% 31.98% 30.81% 28.54% 30.6%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $39.5M $8.5M $1.2M $3.3M --
Operating Expenses $10.4M $9.6M $8.9M $9.9M $9M
Operating Income $56.6M $56.5M $55M $48.5M $53M
 
Net Interest Expenses $22M $26.5M $34.2M $37.5M $38.5M
EBT. Incl. Unusual Items $74.2M $38.6M $21.9M $14.4M $13.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $75.6M $40.1M $23.2M $15.5M $13.7M
 
Minority Interest in Earnings $2.9M $1.2M $448K $289K $254K
Net Income to Common Excl Extra Items $74.2M $40.1M $23.2M $15.5M $13.7M
 
Basic EPS (Cont. Ops) $0.69 $0.36 $0.21 $0.14 $0.12
Diluted EPS (Cont. Ops) $0.69 $0.36 $0.21 $0.13 $0.12
Weighted Average Basic Share $104.3M $105.2M $105.7M $106M $108.4M
Weighted Average Diluted Share $107.1M $105.2M $105.7M $108.2M $110.5M
 
EBITDA $124.2M $130.9M $131.2M $129M $127.6M
EBIT $56.6M $56.5M $55M $48.5M $53M
 
Revenue (Reported) $195.2M $206.8M $207.3M $204.6M $202.5M
Operating Income (Reported) $56.6M $56.5M $55M $48.5M $53M
Operating Income (Adjusted) $56.6M $56.5M $55M $48.5M $53M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $742.2M $819.9M $850.8M $829.7M $812.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $483.8M $541M $570.6M $581.7M $562.6M
Gross Profit $258.4M $278.9M $280.2M $248M $249.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $137.5M $123.1M $37.9M $84.5M --
Operating Expenses $41.4M $42.9M $40.2M $43.9M $41.9M
Operating Income $217M $236M $240M $204.1M $207.8M
 
Net Interest Expenses $80.3M $100.9M $131.1M $145.2M $150.1M
EBT. Incl. Unusual Items $273.9M $293.1M $147M $143.4M $129.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $279.6M $263.8M $141.1M $146.8M $129.7M
 
Minority Interest in Earnings $9.1M $7.4M $2.9M $2.8M $2.5M
Net Income to Common Excl Extra Items $273.9M $294.6M $141.1M $146.8M $129.7M
 
Basic EPS (Cont. Ops) $2.58 $2.42 $1.29 $1.34 $1.16
Diluted EPS (Cont. Ops) $2.57 $2.42 $1.29 $1.33 $1.15
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $470.5M $523.5M $541.7M $515.5M $504.3M
EBIT $217.1M $236M $240M $204.1M $207.8M
 
Revenue (Reported) $742.2M $819.9M $850.8M $829.7M $812.3M
Operating Income (Reported) $217M $236M $240M $204.1M $207.8M
Operating Income (Adjusted) $217.1M $236M $240M $204.1M $207.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $563M $616.9M $627.9M $621.2M $605.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $364.9M $406.4M $424.2M $431.5M $417.2M
Gross Profit $198.2M $210.5M $203.7M $189.7M $188.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $83.1M $28.7M $36.6M $56M $90.1M
Operating Expenses $30.4M $32.7M $30.7M $31.8M $31.8M
Operating Income $167.7M $177.7M $173M $158M $156.4M
 
Net Interest Expenses $60.5M $76M $101.4M $109.9M $112.8M
EBT. Incl. Unusual Items $190M $165.6M $108.2M $104.1M $132.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $194.3M $134.8M $112M $107.5M $132.9M
 
Minority Interest in Earnings $6.6M $3.9M $1.9M $2.1M $2.5M
Net Income to Common Excl Extra Items $190M $167.1M $112M $107.5M $132.9M
 
Basic EPS (Cont. Ops) $1.79 $1.23 $1.03 $0.98 $1.19
Diluted EPS (Cont. Ops) $1.78 $1.23 $1.03 $0.97 $1.19
Weighted Average Basic Share $312.3M $315.3M $316.4M $317.8M $323.9M
Weighted Average Diluted Share $318.1M $317.8M $316.4M $320M $330.3M
 
EBITDA $359.6M $394M $398M $388.7M $379M
EBIT $167.7M $177.7M $173M $158M $156.4M
 
Revenue (Reported) $563M $616.9M $627.9M $621.2M $605.4M
Operating Income (Reported) $167.7M $177.7M $173M $158M $156.4M
Operating Income (Adjusted) $167.7M $177.7M $173M $158M $156.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $189.2M $31.2M $26.1M $31.6M $33.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $286.9M $282.3M $25.5M $28.1M $28.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $62.9M $78.6M $68.1M $65.1M $75M
Total Current Assets $488.8M $318.3M $346.3M $375.1M $489.7M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $27.1M $7.4M $269.2M $343.2M $485.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $36K -- -- --
Total Assets $5.2B $5.7B $6.1B $6B $6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $150.5M $206.5M $7.1M $302.2M $304.6M
 
Long-Term Debt $2.3B $2.6B $3.2B $3.2B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $2.7B $3.1B $3.5B $3.5B $3.6B
 
Common Stock $1M $1M $1.1M $1.1M $1.1M
Other Common Equity Adj -$1.5M -$973K -$1.2M -$2M -$2.2M
Common Equity $2.3B $2.4B $2.4B $2.4B $2.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $134.5M $134.1M $88.2M $54.2M $70.1M
Total Equity $2.5B $2.6B $2.6B $2.5B $2.4B
 
Total Liabilities and Equity $5.2B $5.7B $6.1B $6B $6B
Cash and Short Terms $189.2M $31.2M $26.1M $31.6M $33.7M
Total Debt $2.5B $2.8B $3.2B $3.2B $3.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $40.9M $29.1M $20.7M $33.9M $41.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $284.5M $309.1M $333.9M $341.2M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $77.5M $71.3M $72.2M $74.8M --
Total Current Assets $389.5M $339.3M $369.1M -- $405.9M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $1.1M $89M $314.5M $482.7M $497M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $115K -- $184K -- --
Total Assets $5.8B $5.9B $6B $6B $6.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $310.4M $295.2M --
 
Long-Term Debt $3B $3B $3.2B $3.3B $3.4B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3.3B $3.5B $3.6B $3.7B
 
Common Stock $1M $1.1M $1.1M $1.1M $1.1M
Other Common Equity Adj -$1.1M -$1.1M -$1.4M -$2.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $146.4M $86.1M $48.9M $76.5M $69.1M
Total Equity $2.5B $2.6B $2.5B $2.4B $2.5B
 
Total Liabilities and Equity $5.8B $5.9B $6B $6B $6.1B
Cash and Short Terms $40.9M $29.1M $20.7M $33.9M $41.7M
Total Debt $3B $3B $3.2B $3.3B $3.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $357.9M $323.3M $164M $151.3M $104.3M
Depreciation & Amoritzation $239M $257.4M $287.6M $300.5M $300.5M
Stock-Based Compensation $6.2M $8.6M $7.6M $7M $8M
Change in Accounts Receivable -$36.1M -$16.4M -$40.4M -$25.1M -$12.8M
Change in Inventories -- -- -- -- --
Cash From Operations $358.2M $414.6M $421.8M $393.6M $412.1M
 
Capital Expenditures $200.2M $142.1M $197.2M $176.6M $184.8M
Cash Acquisitions $2.4M $305.3M $224.9M $18.5M $50.8M
Cash From Investing $110.6M -$287.7M -$614.8M -$176M -$310.9M
 
Dividends Paid (Ex Special Dividend) $201.8M $206.7M $212.7M $213.5M $214.8M
Special Dividend Paid
Long-Term Debt Issued $527.4M $580M $1.2B $839.4M $339M
Long-Term Debt Repaid -$602M -$663.8M -$815.4M -$821.7M -$262.1M
Repurchase of Common Stock $1.2M $5K $3.8M $173K --
Other Financing Activities -$20.3M -$16.7M -$10.6M -$9.8M -$13.2M
Cash From Financing -$294.3M -$284.9M $187.9M -$205.7M -$99M
 
Beginning Cash (CF) $189.2M $31.2M $26.1M $31.6M $33.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $174.5M -$158M -$5.1M $11.9M $2.1M
Ending Cash (CF) $363.7M -$126.8M $21M $43.4M $35.8M
 
Levered Free Cash Flow $158.1M $272.5M $224.6M $217M $227.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $75.6M $40.1M $23.2M $15.5M $13.7M
Depreciation & Amoritzation $66.2M $72.9M $75M $79.4M $74.6M
Stock-Based Compensation $1.9M $707K $833K $1M $1.2M
Change in Accounts Receivable -$7M -$15.2M -$5.7M $206K -$5.7M
Change in Inventories -- -- -- -- --
Cash From Operations $111.8M $118M $105.1M $98.4M $99.2M
 
Capital Expenditures $33.7M $49M $36.2M $48.2M $57.4M
Cash Acquisitions $270M $198M -- -- $110.2M
Cash From Investing -$144.8M -$271.7M -$64.8M -$149.9M -$159.7M
 
Dividends Paid (Ex Special Dividend) $52.7M $53.2M $53.5M $53.6M $54.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $280M $280M $60M $138M --
Long-Term Debt Repaid -$213.2M -$111.6M -$46.7M -$34.8M --
Repurchase of Common Stock -- $945K -- -- $25K
Other Financing Activities -$6.3M -$1.3M -$2.1M -$1.3M --
Cash From Financing $15.5M $111.2M -$41.9M $48.6M $62.3M
 
Beginning Cash (CF) $40.9M $29.1M $20.7M $33.9M $41.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$154.9M -$42.6M -$1.7M -$2.9M $1.7M
Ending Cash (CF) -$114M -$13.5M $19.1M $31.1M $43.5M
 
Levered Free Cash Flow $78.1M $69M $68.9M $50.3M $41.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $279.6M $263.8M $141.1M $146.8M $129.7M
Depreciation & Amoritzation $247.7M $281.8M $296.6M $306.8M $294.8M
Stock-Based Compensation $8M $8.7M $6.9M $7.8M $8.4M
Change in Accounts Receivable -$13.7M -$40.4M -$27.4M -$12.6M -$15.2M
Change in Inventories -- -- -- -- --
Cash From Operations $391.9M $425.2M $389.9M $411.6M $371.8M
 
Capital Expenditures $151.9M $175.6M $184.7M $183.4M $195M
Cash Acquisitions $270.2M $260.1M $18.5M -- $298.9M
Cash From Investing -$342.9M -$256M -$408M -$252.3M -$345.3M
 
Dividends Paid (Ex Special Dividend) $204.3M $212.4M $213.3M $214.2M $217.7M
Special Dividend Paid
Long-Term Debt Issued $510M $695M $1B $648.4M --
Long-Term Debt Repaid -$439.7M -$664.4M -$780.7M -$564.9M --
Repurchase of Common Stock $5K $3.1M $835K -- $2.1M
Other Financing Activities -$16.6M -$9.6M -$8.5M -$15M --
Cash From Financing -$136.4M -$181M $16.1M -$146.1M -$18.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$87.4M -$11.8M -$2M $13.2M $7.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $240.1M $249.6M $205.2M $228.2M $176.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $194.3M $134.8M $112M $107.5M $132.9M
Depreciation & Amoritzation $187.7M $212.1M $221.1M $227.4M $221.8M
Stock-Based Compensation $6.8M $6.8M $6.2M $7M $7.4M
Change in Accounts Receivable -$8M -$32M -$19M -$6.6M -$8.9M
Change in Inventories -- -- -- -- --
Cash From Operations $309.2M $319.9M $288M $306.1M $265.8M
 
Capital Expenditures $102.6M $136.2M $123.8M $130.6M $140.8M
Cash Acquisitions $270.2M $224.9M $18.5M -- $248M
Cash From Investing -$373.2M -$341.6M -$134.8M -$211.2M -$245.6M
 
Dividends Paid (Ex Special Dividend) $153.8M $159.5M $160M $160.7M $163.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $510M $625M $419M $228M $237M
Long-Term Debt Repaid -$439.2M -$439.8M -$405M -$148.2M -$197.9M
Repurchase of Common Stock $5K $3.1M $173K -- $2.1M
Other Financing Activities -$15.1M -$8.1M -$6M -$11.2M -$2.6M
Cash From Financing -$84.3M $19.6M -$152.2M -$92.5M -$12.1M
 
Beginning Cash (CF) $157.7M $133.5M $64.7M $98M $121.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$148.3M -$2.1M $991K $2.4M $8.1M
Ending Cash (CF) $9.4M $131.4M $65.7M $100.4M $129.3M
 
Levered Free Cash Flow $206.6M $183.7M $164.3M $175.5M $125M

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