Financhill
Buy
57

HST Quote, Financials, Valuation and Earnings

Last price:
$18.23
Seasonality move :
3.24%
Day range:
$18.01 - $18.28
52-week range:
$15.71 - $21.31
Dividend yield:
4.39%
P/E ratio:
17.69x
P/S ratio:
2.31x
P/B ratio:
1.90x
Volume:
1.7M
Avg. volume:
7.4M
1-year change:
-7.84%
Market cap:
$12.7B
Revenue:
$5.3B
EPS (TTM):
$1.03
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $5.5B $1.6B $2.9B $4.9B $5.3B
Revenue Growth (YoY) -1% -70.38% 78.4% 69.79% 8.23%
 
Cost of Revenues $2.6B $1.1B $1.4B $2.2B $2.5B
Gross Profit $2.9B $487M $1.5B $2.7B $2.9B
Gross Profit Margin 52.51% 30.06% 51.66% 55.23% 53.66%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $89M -- $102M $115M
Other Inc / (Exp) $358M $142M $345M $32M $142M
Operating Expenses $2.1B $1.4B $1.8B $1.9B $2.1B
Operating Income $794M -$953M -$258M $763M $758M
 
Net Interest Expenses $190M $150M $189M $126M $112M
EBT. Incl. Unusual Items $962M -$961M -$102M $669M $788M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30M -$220M -$91M $26M $36M
Net Income to Company $932M -$741M -$11M $643M $752M
 
Minority Interest in Earnings -$12M $9M -- -$10M -$12M
Net Income to Common Excl Extra Items $920M -$732M -$11M $633M $740M
 
Basic EPS (Cont. Ops) $1.26 -$1.04 -$0.02 $0.89 $1.04
Diluted EPS (Cont. Ops) $1.26 -$1.04 -$0.02 $0.88 $1.04
Weighted Average Basic Share $730.3M $705.9M $710.3M $714.7M $709.7M
Weighted Average Diluted Share $731.1M $705.9M $710.3M $717.5M $712.8M
 
EBITDA $1.9B -$138M $851M $1.5B $1.7B
EBIT $1.2B -$803M $89M $825M $975M
 
Revenue (Reported) $5.5B $1.6B $2.9B $4.9B $5.3B
Operating Income (Reported) $794M -$953M -$258M $763M $758M
Operating Income (Adjusted) $1.2B -$803M $89M $825M $975M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $198M $844M $1.2B $1.2B $1.3B
Revenue Growth (YoY) -84.31% 326.26% 40.88% 2.1% 8.65%
 
Cost of Revenues $223M $405M $558M $594M $646M
Gross Profit -$25M $439M $631M $620M $673M
Gross Profit Margin -12.63% 52.01% 53.07% 51.07% 51.02%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18M $24M $29M $26M $25M
Other Inc / (Exp) -$5M $9M $14M $48M $32M
Operating Expenses $293M $539M $493M $514M $567M
Operating Income -$318M -$100M $138M $106M $106M
 
Net Interest Expenses $66M $42M $30M $26M $48M
EBT. Incl. Unusual Items -$389M -$133M $122M $128M $90M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$73M -$13M $6M $15M $6M
Net Income to Company -$316M -$120M $116M $113M $84M
 
Minority Interest in Earnings $3M $1M -$2M -$2M -$2M
Net Income to Common Excl Extra Items -$313M -$119M $114M $111M $82M
 
Basic EPS (Cont. Ops) -$0.44 -$0.17 $0.16 $0.16 $0.12
Diluted EPS (Cont. Ops) -$0.44 -$0.17 $0.16 $0.16 $0.12
Weighted Average Basic Share $705.2M $713.9M $714.9M $709.7M $700.9M
Weighted Average Diluted Share $705.2M $713.9M $717.6M $711.9M $702.4M
 
EBITDA -$157M $173M $326M $350M $346M
EBIT -$323M -$90M $162M $176M $149M
 
Revenue (Reported) $198M $844M $1.2B $1.2B $1.3B
Operating Income (Reported) -$318M -$100M $138M $106M $106M
Operating Income (Adjusted) -$323M -$90M $162M $176M $149M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.7B $2.2B $4.6B $5.3B $5.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.1B $2.1B $2.4B $2.6B
Gross Profit $1.1B $1B $2.6B $2.8B $3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $94M -- $105M $116M
Other Inc / (Exp) -$8M $200M $339M $114M $151M
Operating Expenses $1.6B $1.6B $1.9B $2B $2.2B
Operating Income -$517M -$605M $656M $790M $753M
 
Net Interest Expenses $217M $140M $159M $113M $143M
EBT. Incl. Unusual Items -$742M -$545M $836M $791M $761M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$148M -$145M $19M $24M $29M
Net Income to Company -$594M -$400M $817M $767M $732M
 
Minority Interest in Earnings $6M $5M -$11M -$12M -$11M
Net Income to Common Excl Extra Items -$588M -$395M $806M $755M $721M
 
Basic EPS (Cont. Ops) -$0.83 -$0.57 $1.13 $1.07 $1.03
Diluted EPS (Cont. Ops) -$0.83 -$0.57 $1.13 $1.05 $1.03
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $164M $362M $1.7B $1.7B $1.7B
EBIT -$509M -$402M $1B $973M $966M
 
Revenue (Reported) $2.7B $2.2B $4.6B $5.3B $5.6B
Operating Income (Reported) -$517M -$605M $656M $790M $753M
Operating Income (Adjusted) -$509M -$402M $1B $973M $966M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.4B $1.9B $3.6B $4B $4.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $928M $935M $1.6B $1.8B $2B
Gross Profit $425M $957M $2B $2.2B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $68M $73M $77M $80M $81M
Other Inc / (Exp) -$13M $45M $39M $121M $129M
Operating Expenses $1.1B $1.3B $1.4B $1.5B $1.7B
Operating Income -$682M -$334M $580M $607M $602M
 
Net Interest Expenses $136M $126M $96M $83M $113M
EBT. Incl. Unusual Items -$831M -$415M $523M $645M $618M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$156M -$81M $29M $27M $20M
Net Income to Company -$675M -$334M $494M $618M $598M
 
Minority Interest in Earnings $7M $3M -$8M -$10M -$9M
Net Income to Common Excl Extra Items -$668M -$331M $486M $608M $589M
 
Basic EPS (Cont. Ops) -$0.94 -$0.48 $0.68 $0.86 $0.84
Diluted EPS (Cont. Ops) -$0.94 -$0.48 $0.68 $0.85 $0.84
Weighted Average Basic Share $2.1B $2.1B $2.1B $2.1B $2.1B
Weighted Average Diluted Share $2.1B $2.1B $2.2B $2.1B $2.1B
 
EBITDA -$190M $310M $1.1B $1.3B $1.3B
EBIT -$688M -$287M $636M $784M $774M
 
Revenue (Reported) $1.4B $1.9B $3.6B $4B $4.3B
Operating Income (Reported) -$682M -$334M $580M $607M $602M
Operating Income (Adjusted) -$688M -$287M $636M $784M $774M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.6B $2.3B $807M $667M $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.8B $2.5B $1.3B $1.4B $1.6B
 
Property Plant And Equipment $10.3B $10B $10.5B $10.3B $10.2B
Long-Term Investments $56M $21M $42M $132M $126M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $171M $360M $431M $459M $382M
Total Assets $12.3B $12.9B $12.4B $12.3B $12.2B
 
Accounts Payable $263M $71M $85M $372M $408M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.3B $1.6B $803M $1.4B $1.5B
 
Long-Term Debt $2.8B $4.1B $4.2B $3.2B $3.2B
Capital Leases -- -- -- -- --
Total Liabilities $4.8B $6.5B $5.8B $5.4B $5.4B
 
Common Stock $7M $7M $7M $7M $7M
Other Common Equity Adj -$56M -$74M -$76M -$75M -$70M
Common Equity $7.3B $6.3B $6.4B $6.7B $6.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $148M $113M $131M $169M $193M
Total Equity $7.5B $6.4B $6.6B $6.9B $6.8B
 
Total Liabilities and Equity $12.3B $12.9B $12.4B $12.3B $12.2B
Cash and Short Terms $1.6B $2.3B $807M $667M $1.1B
Total Debt $3.8B $5.5B $4.9B $4.2B $4.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.4B $1B $883M $916M $564M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.6B $1.5B $1.6B $1.5B $959M
 
Property Plant And Equipment $10.1B $10.7B $10B $10.2B $11.5B
Long-Term Investments $33M $62M $138M $139M $162M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $311M $453M $389M $387M $448M
Total Assets $13.1B $12.7B $12.2B $12.3B $13.1B
 
Accounts Payable $78M $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 $1.7B $1.7B $1.2B $1.3B $1.3B
 
Long-Term Debt $4.2B $4.1B $3.2B $3.2B $4.1B
Capital Leases -- -- -- -- --
Total Liabilities $6.6B $6.5B $5.2B $5.3B $6.2B
 
Common Stock $7M $7M $7M $7M $7M
Other Common Equity Adj -$79M -$75M -$77M -$73M -$75M
Common Equity -- -- -- -- --
Total Preferred Equity -$22M -- -- -- --
Minority Interest, Total $85M $124M $170M $161M $170M
Total Equity $6.5B $6.2B $7B $7B $6.9B
 
Total Liabilities and Equity $13.1B $12.7B $12.2B $12.3B $13.1B
Cash and Short Terms $2.4B $1B $883M $916M $564M
Total Debt $5.6B $5.5B $4.2B $4.2B $5.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $932M -$741M -$11M $643M $752M
Depreciation & Amoritzation $676M $665M $762M $664M $697M
Stock-Based Compensation $15M $17M $18M $26M $30M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B -$307M $292M $1.4B $1.4B
 
Capital Expenditures $558M $499M $427M $504M $646M
Cash Acquisitions -$601M -- -$1.5B -$301M $5M
Cash From Investing $58M -$195M -$1.2B -$618M -$183M
 
Dividends Paid (Ex Special Dividend) -$623M -$320M -- -$150M -$547M
Special Dividend Paid
Long-Term Debt Issued $645M $3B $443M -- --
Long-Term Debt Repaid -$706M -$1.2B -$1.2B -$685M -$7M
Repurchase of Common Stock -$482M -$169M -- -$27M -$182M
Other Financing Activities -$149M -$53M -$38M -$13M -$36M
Cash From Financing -$1.3B $1.2B -$657M -$874M -$771M
 
Beginning Cash (CF) $1.8B $1.8B $2.5B $953M $874M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7M $729M -$1.5B -$76M $487M
Ending Cash (CF) $1.8B $2.5B $953M $874M $1.4B
 
Levered Free Cash Flow $692M -$806M -$135M $912M $795M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$316M -$120M $116M $113M $84M
Depreciation & Amoritzation $166M $263M $164M $174M $197M
Stock-Based Compensation $4M $4M $9M $6M $6M
Change in Accounts Receivable -- -- $32M $13M $91M
Change in Inventories -- -- -- -- --
Cash From Operations -$149M $118M $348M $314M $349M
 
Capital Expenditures $84M $113M $117M $149M $151M
Cash Acquisitions -- -$416M -- -- -$936M
Cash From Investing -$85M -$528M -$112M $12M -$1.1B
 
Dividends Paid (Ex Special Dividend) -- -- -$44M -$107M -$141M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B -- -- -- $1.2B
Long-Term Debt Repaid -$364M -- -- -$1M -$526M
Repurchase of Common Stock -$22M -- -- -$100M -$57M
Other Financing Activities -$30M -- -$1M -$2M -$8M
Cash From Financing $1.1B -- -$44M -$210M $482M
 
Beginning Cash (CF) $1.7B $1.6B $885M $1B $1B
Foreign Exchange Rate Adjustment -- -$2M -$3M -$2M $2M
Additions / Reductions $835M -$410M $192M $116M -$245M
Ending Cash (CF) $2.6B $1.2B $1.1B $1.1B $806M
 
Levered Free Cash Flow -$233M $5M $231M $165M $198M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$594M -$400M $817M $767M $732M
Depreciation & Amoritzation $673M $764M $663M $677M $751M
Stock-Based Compensation $15M $19M $24M $26M $28M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $172M -$65M $1.3B $1.5B $1.5B
 
Capital Expenditures $550M $408M $491M $619M $549M
Cash Acquisitions $1M -$1.2B -$241M -- -$1.5B
Cash From Investing -$217M -$1.3B $172M -$709M -$1.8B
 
Dividends Paid (Ex Special Dividend) -$463M -- -$65M -$505M -$725M
Special Dividend Paid
Long-Term Debt Issued $3B -- -- -- $2.2B
Long-Term Debt Repaid -- -$98M -$1.9B -- --
Repurchase of Common Stock -$256M -- -- -$177M -$139M
Other Financing Activities -$100M -$19M -$38M -$36M -$45M
Cash From Financing $402M $21M -$1.5B -$721M -$36M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $357M -$1.4B -$101M $64M -$333M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$378M -$473M $779M $875M $925M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$675M -$334M $494M $618M $598M
Depreciation & Amoritzation $498M $597M $498M $511M $565M
Stock-Based Compensation $11M $13M $19M $19M $17M
Change in Accounts Receivable -- -- $32M $16M $51M
Change in Inventories -- -- -- -- --
Cash From Operations -$164M $78M $1.1B $1.1B $1.2B
 
Capital Expenditures $384M $293M $357M $472M $375M
Cash Acquisitions -- -$1.2B -- -- -$1.5B
Cash From Investing -$349M -$1.5B -$172M -$263M -$1.9B
 
Dividends Paid (Ex Special Dividend) -$320M -- -$65M -$420M -$598M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3B -- -- -- $2.2B
Long-Term Debt Repaid -$1.1B -- -$684M -$2M -$1.3B
Repurchase of Common Stock -$169M -- -- -$150M -$107M
Other Financing Activities -$45M -$11M -$11M -$34M -$43M
Cash From Financing $1.3B $127M -$759M -$606M $129M
 
Beginning Cash (CF) $6.4B $6.2B $2.3B $2.7B $4B
Foreign Exchange Rate Adjustment -$6M -- -$4M -- -$2M
Additions / Reductions $824M -$1.3B $125M $265M -$555M
Ending Cash (CF) $7.3B $4.9B $2.4B $2.9B $3.4B
 
Levered Free Cash Flow -$548M -$215M $699M $662M $792M

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock