Financhill
Buy
58

HST Quote, Financials, Valuation and Earnings

Last price:
$18.39
Seasonality move :
5.18%
Day range:
$18.30 - $18.54
52-week range:
$12.22 - $18.72
Dividend yield:
4.88%
P/E ratio:
17.37x
P/S ratio:
2.16x
P/B ratio:
1.90x
Volume:
4.2M
Avg. volume:
7.2M
1-year change:
0.88%
Market cap:
$12.7B
Revenue:
$5.7B
EPS (TTM):
$1.06
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.6B $2.9B $4.9B $5.3B $5.7B
Revenue Growth (YoY) -70.38% 78.4% 69.79% 8.23% 7.02%
 
Cost of Revenues $2.5B $3B $4B $4.4B $4.8B
Gross Profit -$864M -$67M $865M $873M $888M
Gross Profit Margin -53.33% -2.32% 17.63% 16.44% 15.62%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $142M $345M $37M $142M $111M
Operating Expenses $89M $99M $107M $115M $117M
Operating Income -$953M -$166M $758M $758M $771M
 
Net Interest Expenses $194M $168M $156M $187M $215M
EBT. Incl. Unusual Items -$961M -$102M $669M $788M $721M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$220M -$91M $26M $36M $14M
Net Income to Company -$741M -$11M $643M $752M $707M
 
Minority Interest in Earnings -$9M $131M $10M $12M $10M
Net Income to Common Excl Extra Items -$741M $120M $643M $752M $707M
 
Basic EPS (Cont. Ops) -$1.04 -$0.02 $0.89 $1.04 $0.99
Diluted EPS (Cont. Ops) -$1.04 -$0.02 $0.88 $1.04 $0.99
Weighted Average Basic Share $705.9M $710.3M $714.7M $709.7M $702.1M
Weighted Average Diluted Share $705.9M $710.3M $717.5M $712.8M $704M
 
EBITDA -$288M $504M $1.4B $1.5B $1.5B
EBIT -$953M -$166M $758M $758M $771M
 
Revenue (Reported) $1.6B $2.9B $4.9B $5.3B $5.7B
Operating Income (Reported) -$953M -$166M $758M $758M $771M
Operating Income (Adjusted) -$953M -$166M $758M $758M $771M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $844M $1.2B $1.2B $1.3B $1.3B
Revenue Growth (YoY) 326.26% 40.88% 2.1% 8.65% 0.91%
 
Cost of Revenues $920M $1B $1.1B $1.2B $1.2B
Gross Profit -$76M $167M $132M $131M $123M
Gross Profit Margin -9.01% 14.05% 10.87% 9.93% 9.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $9M $14M $48M $32M --
Operating Expenses $24M $29M $26M $25M $27M
Operating Income -$100M $138M $106M $106M $96M
 
Net Interest Expenses $43M $40M $48M $59M $60M
EBT. Incl. Unusual Items -$133M $122M $128M $90M $172M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$13M $6M $15M $6M $9M
Net Income to Company -$120M $116M $113M $84M $163M
 
Minority Interest in Earnings -$1M $2M $2M $2M $2M
Net Income to Common Excl Extra Items -$120M $116M $113M $84M $163M
 
Basic EPS (Cont. Ops) -$0.17 $0.16 $0.16 $0.12 $0.23
Diluted EPS (Cont. Ops) -$0.17 $0.16 $0.16 $0.12 $0.23
Weighted Average Basic Share $713.9M $714.9M $709.7M $700.9M $687.5M
Weighted Average Diluted Share $713.9M $717.6M $711.9M $702.4M $689.5M
 
EBITDA $163M $302M $280M $303M $292M
EBIT -$100M $138M $106M $106M $96M
 
Revenue (Reported) $844M $1.2B $1.2B $1.3B $1.3B
Operating Income (Reported) -$100M $138M $106M $106M $96M
Operating Income (Adjusted) -$100M $138M $106M $106M $96M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.2B $4.6B $5.3B $5.6B $5.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7B $3.9B $4.4B $4.7B $5B
Gross Profit -$511M $759M $894M $869M $927M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $200M $339M $119M $151M --
Operating Expenses $94M $103M $110M $116M $119M
Operating Income -$605M $656M $784M $753M $808M
 
Net Interest Expenses $179M $153M $181M $205M $234M
EBT. Incl. Unusual Items -$545M $836M $791M $761M $777M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$145M $19M $24M $29M $29M
Net Income to Company -$400M $817M $767M $732M $748M
 
Minority Interest in Earnings -$5M $11M $12M $11M $10M
Net Income to Common Excl Extra Items -$400M $817M $767M $732M $748M
 
Basic EPS (Cont. Ops) -$0.56 $1.13 $1.06 $1.02 $1.06
Diluted EPS (Cont. Ops) -$0.56 $1.12 $1.06 $1.02 $1.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $159M $1.3B $1.5B $1.5B $1.6B
EBIT -$605M $656M $784M $753M $808M
 
Revenue (Reported) $2.2B $4.6B $5.3B $5.6B $5.9B
Operating Income (Reported) -$605M $656M $784M $753M $808M
Operating Income (Adjusted) -$605M $656M $784M $753M $808M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.9B $3.6B $4B $4.3B $4.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $3B $3.3B $3.6B $3.8B
Gross Profit -$261M $657M $687M $683M $722M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $45M $39M $121M $129M $59M
Operating Expenses $73M $77M $80M $81M $83M
Operating Income -$334M $580M $607M $602M $639M
 
Net Interest Expenses $128M $113M $138M $156M $175M
EBT. Incl. Unusual Items -$415M $523M $645M $618M $674M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$81M $29M $27M $20M $35M
Net Income to Company -$334M $494M $618M $598M $639M
 
Minority Interest in Earnings -$3M $8M $10M $9M $9M
Net Income to Common Excl Extra Items -$334M $494M $618M $598M $639M
 
Basic EPS (Cont. Ops) -$0.47 $0.68 $0.85 $0.84 $0.91
Diluted EPS (Cont. Ops) -$0.47 $0.68 $0.85 $0.84 $0.91
Weighted Average Basic Share $2.1B $2.1B $2.1B $2.1B $2.1B
Weighted Average Diluted Share $2.1B $2.2B $2.1B $2.1B $2.1B
 
EBITDA $263M $1.1B $1.1B $1.2B $1.2B
EBIT -$334M $580M $607M $602M $639M
 
Revenue (Reported) $1.9B $3.6B $4B $4.3B $4.5B
Operating Income (Reported) -$334M $580M $607M $602M $639M
Operating Income (Adjusted) -$334M $580M $607M $602M $639M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.3B $807M $667M $1.1B $554M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.5B $1.3B $613M $1.6B $911M
 
Property Plant And Equipment $597M $551M $556M $550M $559M
Long-Term Investments $23M $44M $139M $128M $168M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $360M $431M $459M $382M $506M
Total Assets $12.9B $12.4B $12.3B $12.2B $13B
 
Accounts Payable $71M $85M $372M $408M $351M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $510M $87M $374M $874M $907M
 
Long-Term Debt $5.7B $5.5B $4.8B $4.4B $5.1B
Capital Leases -- -- -- -- --
Total Liabilities $6.5B $5.8B $5.4B $5.4B $6.3B
 
Common Stock $7M $7M $7M $7M $7M
Other Common Equity Adj -$74M -$76M -$75M -$70M -$83M
Common Equity $6.3B $6.4B $6.7B $6.6B $6.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $113M $131M $169M $193M $168M
Total Equity $6.4B $6.6B $6.9B $6.8B $6.8B
 
Total Liabilities and Equity $12.9B $12.4B $12.3B $12.2B $13B
Cash and Short Terms $2.3B $807M $667M $1.1B $554M
Total Debt $6.2B $5.5B $4.8B $4.8B $5.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1B $883M $916M $564M $539M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.5B $1.6B $1.5B $959M $991M
 
Property Plant And Equipment $559M $558M $553M $549M $561M
Long-Term Investments $65M $142M $144M $164M $219M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $453M $389M $387M $448M --
Total Assets $12.7B $12.2B $12.3B $13.1B $13B
 
Accounts Payable $91M $162M $228M $248M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $37M -- -- -- --
Total Current Liabilities $128M $162M $228M $248M $320M
 
Long-Term Debt $6.1B $4.8B $4.8B $5.6B $5.6B
Capital Leases -- -- -- -- --
Total Liabilities $6.5B $5.2B $5.3B $6.2B $6.2B
 
Common Stock $7M $7M $7M $7M $7M
Other Common Equity Adj -$75M -$77M -$73M -$75M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $124M $170M $161M $170M $152M
Total Equity $6.2B $7B $7B $6.9B $6.8B
 
Total Liabilities and Equity $12.7B $12.2B $12.3B $13.1B $13B
Cash and Short Terms $1B $883M $916M $564M $539M
Total Debt $6.1B $4.8B $4.8B $5.6B $5.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$741M -$11M $643M $752M $707M
Depreciation & Amoritzation $665M $762M $664M $697M $762M
Stock-Based Compensation $17M $18M $26M $30M $24M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -$15M -$64M
Cash From Operations -$318M $284M $1.4B $1.4B $1.5B
 
Capital Expenditures $499M $427M $504M $646M $548M
Cash Acquisitions -- $1.5B $301M -- $1.5B
Cash From Investing -$195M -$1.2B -$618M -$183M -$2B
 
Dividends Paid (Ex Special Dividend) $320M -- $150M $547M $737M
Special Dividend Paid
Long-Term Debt Issued $3B $443M -- -- $2.2B
Long-Term Debt Repaid -$1.2B -$1.2B -$685M -$7M -$1.3B
Repurchase of Common Stock $169M -- $27M $182M $107M
Other Financing Activities -$53M -$38M -$12M -$35M -$46M
Cash From Financing $1.2B -$649M -$873M -$761M -$1M
 
Beginning Cash (CF) $2.3B $807M $667M $1.1B $554M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $726M -$1.5B -$79M $489M -$565M
Ending Cash (CF) $3.1B -$716M $585M $1.6B -$21M
 
Levered Free Cash Flow -$817M -$143M $911M $785M $938M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$120M $116M $113M $84M $163M
Depreciation & Amoritzation $263M $164M $174M $197M $196M
Stock-Based Compensation $4M $9M $6M $6M $5M
Change in Accounts Receivable -- $32M $13M $51M --
Change in Inventories -- -- -- -$17M -$24M
Cash From Operations $118M $348M $314M $343M $218M
 
Capital Expenditures $113M $117M $149M $151M $156M
Cash Acquisitions $416M -- -- $937M --
Cash From Investing -$528M -$112M $12M -$1.1B -$102M
 
Dividends Paid (Ex Special Dividend) -- $44M $107M $141M $138M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $1.2B --
Long-Term Debt Repaid -- -- -$1M -$526M --
Repurchase of Common Stock -- -- $100M $57M --
Other Financing Activities -- -$1M -$2M -$8M --
Cash From Financing -- -$44M -$210M $488M -$140M
 
Beginning Cash (CF) $1B $883M $916M $564M $539M
Foreign Exchange Rate Adjustment -$2M -$3M -$2M $2M -$1M
Additions / Reductions -$412M $189M $114M -$243M -$25M
Ending Cash (CF) $624M $1.1B $1B $323M $513M
 
Levered Free Cash Flow $5M $231M $165M $192M $62M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$400M $817M $767M $732M $748M
Depreciation & Amoritzation $764M $663M $677M $751M $784M
Stock-Based Compensation $19M $24M $26M $28M $23M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- -$95M
Cash From Operations -$68M $1.3B $1.5B $1.5B $1.3B
 
Capital Expenditures $408M $491M $619M $549M $627M
Cash Acquisitions $1.2B $241M $301M $1.5B $1M
Cash From Investing -$1.3B $172M -$709M -$1.8B -$489M
 
Dividends Paid (Ex Special Dividend) -- $65M $505M $725M $625M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $2.2B --
Long-Term Debt Repaid -$98M -$1.9B -- -$1.3B --
Repurchase of Common Stock -- -- $177M $139M $205M
Other Financing Activities -$19M -$38M -$35M -$44M --
Cash From Financing $24M -$1.5B -$710M -$24M -$861M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.4B -$105M $65M -$333M -$60M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$476M $774M $864M $913M $667M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$334M $494M $618M $598M $639M
Depreciation & Amoritzation $597M $498M $511M $565M $587M
Stock-Based Compensation $13M $19M $19M $17M $16M
Change in Accounts Receivable -- $32M $16M $51M --
Change in Inventories -- -- -- -$36M -$67M
Cash From Operations $75M $1.1B $1.1B $1.2B $963M
 
Capital Expenditures $293M $357M $472M $375M $454M
Cash Acquisitions $1.2B -- -- $1.5B --
Cash From Investing -$1.5B -$172M -$263M -$1.9B -$300M
 
Dividends Paid (Ex Special Dividend) -- $65M $420M $598M $486M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $2.2B $494M
Long-Term Debt Repaid -- -$684M -$2M -$1.3B -$501M
Repurchase of Common Stock -- -- $150M $107M $205M
Other Financing Activities -$11M -$11M -$34M -$43M -$23M
Cash From Financing $130M -$759M -$596M $141M -$719M
 
Beginning Cash (CF) $4.5B $1.8B $2.3B $2.7B $1.5B
Foreign Exchange Rate Adjustment -- -$4M -- -$2M $4M
Additions / Reductions -$1.3B $121M $265M -$557M -$52M
Ending Cash (CF) $3.2B $2B $2.5B $2.2B $1.4B
 
Levered Free Cash Flow -$218M $699M $652M $780M $509M

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

GET BETTER TRADE IDEAS

Popular

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

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

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 29

Galecto, Inc. [GLTO] is down 12.13% over the past day.

Sell
20
SMX alert for Dec 29

SMX (Security Matters) Plc [SMX] is down 27.67% over the past day.

Sell
11
CDNAF alert for Dec 29

Canadian Tire Corp. Ltd. [CDNAF] is up 11.94% over the past day.

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

Show me the best stock