Financhill
Buy
70

HIW Quote, Financials, Valuation and Earnings

Last price:
$29.54
Seasonality move :
2.47%
Day range:
$28.69 - $29.68
52-week range:
$24.07 - $36.78
Dividend yield:
6.78%
P/E ratio:
18.44x
P/S ratio:
3.94x
P/B ratio:
1.34x
Volume:
1.4M
Avg. volume:
924.2K
1-year change:
15.68%
Market cap:
$3.2B
Revenue:
$825.9M
EPS (TTM):
$1.60
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $736.9M $768M $828.9M $834M $825.9M
Revenue Growth (YoY) 0.13% 4.22% 7.93% 0.61% -0.98%
 
Cost of Revenues $231.8M $236.4M $259.8M $268.8M $272.2M
Gross Profit $505.1M $531.6M $569.1M $565.2M $553.7M
Gross Profit Margin 68.54% 69.21% 68.66% 67.77% 67.04%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $41M $40.6M $42.3M $42.9M $41.9M
Other Inc / (Exp) $216.4M $177.4M $30.1M $65.1M $38.7M
Operating Expenses $282.6M $299.8M $329.9M $342.3M $340.9M
Operating Income $222.5M $231.8M $239.2M $222.9M $212.7M
 
Net Interest Expenses $81M $85.9M $105.4M $136.7M $147.2M
EBT. Incl. Unusual Items $357.9M $323.3M $164M $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 $347.4M $313.3M $159.1M $148.7M $102.2M
 
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 $107.6M $107.8M $108.3M
 
EBITDA $680.5M $668.4M $557M $587.5M $550.5M
EBIT $438.9M $409.2M $269.3M $288M $251.5M
 
Revenue (Reported) $736.9M $768M $828.9M $834M $825.9M
Operating Income (Reported) $222.5M $231.8M $239.2M $222.9M $212.7M
Operating Income (Adjusted) $438.9M $409.2M $269.3M $288M $251.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $183.8M $206.4M $212.8M $211.3M $200.4M
Revenue Growth (YoY) -4.67% 12.28% 3.09% -0.69% -5.16%
 
Cost of Revenues $56.2M $61.4M $65.7M $70.4M $65M
Gross Profit $127.6M $145M $147M $140.8M $135.3M
Gross Profit Margin 69.43% 70.24% 69.1% 66.66% 67.55%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10M $13.6M $12.4M $12.5M $12.5M
Other Inc / (Exp) $19.9M $4.8M $14.1M $9.1M $85.2M
Operating Expenses $70.9M $83.2M $83M $86.2M $83.9M
Operating Income $56.7M $61.7M $64M $54.7M $51.5M
 
Net Interest Expenses $19.8M $24.4M $33.1M $36.6M $36.6M
EBT. Incl. Unusual Items $56.9M $42.1M $45M $27.2M $100M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $56.9M $42.1M $45M $27.2M $100M
 
Minority Interest in Earnings -$1.8M -$1.2M -$499K -$528K -$1.9M
Net Income to Common Excl Extra Items $55.1M $40.9M $44.5M $26.7M $98.1M
 
Basic EPS (Cont. Ops) $0.52 $0.38 $0.42 $0.25 $0.91
Diluted EPS (Cont. Ops) $0.52 $0.38 $0.42 $0.25 $0.91
Weighted Average Basic Share $104M $104.9M $105.3M $105.8M $107.7M
Weighted Average Diluted Share $106.8M $107.5M $107.6M $108M $109.8M
 
EBITDA $137.6M $136.2M $148.7M $137.4M $208M
EBIT $76.6M $66.5M $78.1M $63.8M $136.6M
 
Revenue (Reported) $183.8M $206.4M $212.8M $211.3M $200.4M
Operating Income (Reported) $56.7M $61.7M $64M $54.7M $51.5M
Operating Income (Adjusted) $76.6M $66.5M $78.1M $63.8M $136.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $727.9M $790.6M $835.3M $832.5M $815M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $225.8M $241.7M $264.1M $273.5M $266.8M
Gross Profit $502.1M $548.9M $571.2M $559M $548.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $40.1M $44.2M $41.1M $42.9M $41.9M
Other Inc / (Exp) $82.2M $162.3M $39.4M $60.1M $114.8M
Operating Expenses $281.4M $312.2M $329.7M $345.4M $338.6M
Operating Income $220.7M $236.8M $241.5M $213.6M $209.6M
 
Net Interest Expenses $79.5M $90.5M $114.1M $140.2M $147.3M
EBT. Incl. Unusual Items $223.4M $308.6M $166.8M $133.6M $177M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $223.4M $308.6M $166.8M $133.6M $177M
 
Minority Interest in Earnings -$7M -$9.5M -$4.2M -$2.6M -$3.4M
Net Income to Common Excl Extra Items $216.4M $299.1M $162.6M $130.9M $173.6M
 
Basic EPS (Cont. Ops) $2.06 $2.83 $1.52 $1.22 $1.60
Diluted EPS (Cont. Ops) $2.06 $2.83 $1.52 $1.22 $1.60
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $544.2M $667M $569.5M $576.2M $621.1M
EBIT $302.9M $399M $280.9M $273.8M $324.3M
 
Revenue (Reported) $727.9M $790.6M $835.3M $832.5M $815M
Operating Income (Reported) $220.7M $236.8M $241.5M $213.6M $209.6M
Operating Income (Adjusted) $302.9M $399M $280.9M $273.8M $324.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $183.8M $206.4M $212.8M $211.3M $200.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $56.2M $61.4M $65.7M $70.4M $65M
Gross Profit $127.6M $145M $147M $140.8M $135.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10M $13.6M $12.4M $12.5M $12.5M
Other Inc / (Exp) $19.9M $4.8M $14.1M $9.1M $85.2M
Operating Expenses $70.9M $83.2M $83M $86.2M $83.9M
Operating Income $56.7M $61.7M $64M $54.7M $51.5M
 
Net Interest Expenses $19.8M $24.4M $33.1M $36.6M $36.6M
EBT. Incl. Unusual Items $56.9M $42.1M $45M $27.2M $100M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $56.9M $42.1M $45M $27.2M $100M
 
Minority Interest in Earnings -$1.8M -$1.2M -$499K -$528K -$1.9M
Net Income to Common Excl Extra Items $55.1M $40.9M $44.5M $26.7M $98.1M
 
Basic EPS (Cont. Ops) $0.52 $0.38 $0.42 $0.25 $0.91
Diluted EPS (Cont. Ops) $0.52 $0.38 $0.42 $0.25 $0.91
Weighted Average Basic Share $104M $104.9M $105.3M $105.8M $107.7M
Weighted Average Diluted Share $106.8M $107.5M $107.6M $108M $109.8M
 
EBITDA $137.6M $136.2M $148.7M $137.4M $208M
EBIT $76.6M $66.5M $78.1M $63.8M $136.6M
 
Revenue (Reported) $183.8M $206.4M $212.8M $211.3M $200.4M
Operating Income (Reported) $56.7M $61.7M $64M $54.7M $51.5M
Operating Income (Adjusted) $76.6M $66.5M $78.1M $63.8M $136.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $109.3M $23.2M $21.4M $25.1M $22.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $286.9M $282.3M $25.5M $28.1M $28.3M
Inventory -- -- -- -- $55.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $62.9M $78.6M $68.1M $65.1M $75M
Total Current Assets $540.3M $393.3M $414.4M $440.2M $512.3M
 
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 $268.7M $295M $301.2M $302.2M $304.6M
 
Long-Term Debt $2.5B $2.8B $3.2B $3.2B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $2.7B $3.1B $3.5B $3.5B $3.6B
 
Common Stock $29.9M $29.9M $29.9M $29.9M $29.9M
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 $109.3M $23.2M $21.4M $25.1M $22.4M
Total Debt $2.5B $2.8B $3.2B $3.2B $3.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $49.3M $18.7M $15.7M $16.4M $20.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $286.9M $293M $326.6M $347.2M $340.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $72.8M $81.2M $70.6M $74.6M $67.2M
Total Current Assets $419.4M $408.1M $419.8M $460M $453.4M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $638K $14.3M $314.1M $372.7M $492.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $62K -- $65K --
Total Assets $5.2B $5.7B $6.1B $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 $258M $2.6B $264.2M $287.2M $258M
 
Long-Term Debt $2.5B $475.4M $3.3B $3.3B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $2.7B $3.1B $3.5B $3.5B $3.6B
 
Common Stock $29.9M $29.9M $29.9M $29.9M $29.9M
Other Common Equity Adj -$1.3M -$988K -$1.3M -$2.1M -$2.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -$10K -- --
Minority Interest, Total $143.4M $135.8M $59.1M $61M $67.9M
Total Equity $2.5B $2.6B $2.5B $2.5B $2.5B
 
Total Liabilities and Equity $5.2B $5.7B $6.1B $6B $6.1B
Cash and Short Terms $49.3M $18.7M $15.7M $16.4M $20.1M
Total Debt $2.5B $2.8B $3.3B $3.3B $3.3B
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 $241.6M $259.3M $287.6M $299.4M $299M
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 $387M $403.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -$133.4M -$261.8M -$52.6M -$153.4M
Cash From Investing $110.7M -$287.7M -$614.8M -$169.7M -$302.4M
 
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 -$1.7M -$5.9M -$1.5M -$1.4M
Other Financing Activities -$20.3M -$16.7M -$10.6M -$9.8M -$13.2M
Cash From Financing -$294.3M -$284.9M $187.9M -$205.4M -$99M
 
Beginning Cash (CF) $14.7M $189.2M $31.2M $26.1M $31.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $174.5M -$158M -$5.1M $11.9M $2.1M
Ending Cash (CF) $189.2M $31.2M $26.1M $31.6M $33.7M
 
Levered Free Cash Flow $358.2M $414.6M $421.8M $387M $403.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $56.9M $42.1M $45M $27.2M $100M
Depreciation & Amoritzation $60.9M $69.7M $70.6M $73.7M $71.4M
Stock-Based Compensation $3M $5.3M $4.5M $4.8M $5M
Change in Accounts Receivable $2.4M -$8.3M -$7.1M -$6.9M -$1.6M
Change in Inventories -- -- -- -- --
Cash From Operations $83M $74.1M $65.7M $72.4M $46.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$127.3M -$7.4M -$16.8M -$30.9M -$8.2M
Cash From Investing -$154.9M -$59.4M -$74.5M -$61.7M -$27.2M
 
Dividends Paid (Ex Special Dividend) -$50.5M -$53M -$53.2M -$53.5M -$54.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $70M $292M $75M $185M
Long-Term Debt Repaid -$501K -$31.6M -$224.7M -$26.7M -$140.9M
Repurchase of Common Stock -$1.7M -$2.1M -$1.3M -$1.4M -$2M
Other Financing Activities -$6.8M -$2.8M -$2.5M -$8.7M -$1.3M
Cash From Financing -$58.9M -$13.1M $10.8M -$15M -$13.3M
 
Beginning Cash (CF) $189.2M $31.2M $26.1M $31.6M $33.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$130.9M $1.5M $1.9M -$4.3M $5.8M
Ending Cash (CF) $58.4M $32.7M $21.6M $27.3M $39.5M
 
Levered Free Cash Flow $83M $74.1M $65.7M $72.4M $46.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $223.4M $308.6M $166.8M $133.6M $177M
Depreciation & Amoritzation $241.4M $268M $288.6M $302.4M $296.8M
Stock-Based Compensation $6.7M $11M $6.8M $7.3M $8.1M
Change in Accounts Receivable -$23.7M -$27M -$39.2M -$24.8M -$7.5M
Change in Inventories -- -- -- -- --
Cash From Operations $377.5M $405.7M $413.4M $393.7M $377.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$127.3M -$13.5M -$271.2M -$66.7M -$130.7M
Cash From Investing -$275.3M -$192.2M -$629.9M -$156.8M -$268M
 
Dividends Paid (Ex Special Dividend) -$201.9M -$209.2M -$212.9M -$213.8M -$215.8M
Special Dividend Paid
Long-Term Debt Issued $417.4M $650M $1.4B $622.4M $449M
Long-Term Debt Repaid -$358M -$694.9M -$1B -$623.8M -$376.2M
Repurchase of Common Stock -$1.7M -$2.2M -$5.1M -$1.6M -$2M
Other Financing Activities -$25.3M -$12.7M -$10.3M -$16M -$5.8M
Cash From Financing -$167.9M -$239.1M $211.8M -$231.2M -$97.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$65.7M -$25.6M -$4.7M $5.7M $12.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $377.5M $405.7M $413.4M $393.7M $377.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $56.9M $42.1M $45M $27.2M $100M
Depreciation & Amoritzation $60.9M $69.7M $70.6M $73.7M $71.4M
Stock-Based Compensation $3M $5.3M $4.5M $4.8M $5M
Change in Accounts Receivable $2.4M -$8.3M -$7.1M -$6.9M -$1.6M
Change in Inventories -- -- -- -- --
Cash From Operations $83M $74.1M $65.7M $72.4M $46.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$127.3M -$7.4M -$16.8M -$30.9M -$8.2M
Cash From Investing -$154.9M -$59.4M -$74.5M -$61.7M -$27.2M
 
Dividends Paid (Ex Special Dividend) -$50.5M -$53M -$53.2M -$53.5M -$54.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $70M $292M $75M $185M
Long-Term Debt Repaid -$501K -$31.6M -$224.7M -$26.7M -$140.9M
Repurchase of Common Stock -$1.7M -$2.1M -$1.3M -$1.4M -$2M
Other Financing Activities -$6.8M -$2.8M -$2.5M -$8.7M -$1.3M
Cash From Financing -$58.9M -$13.1M $10.8M -$15M -$13.3M
 
Beginning Cash (CF) $189.2M $31.2M $26.1M $31.6M $33.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$130.9M $1.5M $1.9M -$4.3M $5.8M
Ending Cash (CF) $58.4M $32.7M $21.6M $27.3M $39.5M
 
Levered Free Cash Flow $83M $74.1M $65.7M $72.4M $46.3M

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

GET BETTER TRADE IDEAS

Popular

Is Apple Stock Undervalued or Overvalued?
Is Apple Stock Undervalued or Overvalued?

For many years, Apple (NASDAQ:AAPL) was just about the perfect…

Where Will Palo Alto Networks Stock Be in 5 Years?
Where Will Palo Alto Networks Stock Be in 5 Years?

You know those companies that just refuse to slow down…

UPS Stock Forecast: Is the 6.9% Dividend Too Good to Be True?
UPS Stock Forecast: Is the 6.9% Dividend Too Good to Be True?

Parcel delivery giant UPS (NYSE:UPS) has seen its fair share…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
68
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
84
SBET alert for May 28

SharpLink Gaming [SBET] is down 15.43% over the past day.

Buy
58
TNXP alert for May 28

Tonix Pharmaceuticals Holding [TNXP] is down 2.49% over the past day.

Sell
37
ATS alert for May 28

ATS [ATS] is down 1.24% over the past day.

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

Show me the best stock