Company logo

HESM - Hess Midstream LP

NYSE -> Energy -> Oil & Gas Midstream
Houston, United States
Type: Equity

HESM price evolution
HESM
(in millions $) 31 Jan 2024 30 Oct 2023 30 Jun 2023 1 May 2023
Current assets
Cash $5.4 $3.3 $3 $3.6
Short term investments
Net receivables $124.7 $122.4 $110.8 $109.7
Inventory
Total current assets $136.8 $137.7 $114.1 $116.6
Long term investments $90.2 $91.4 $92.8 $92.9
Property, plant & equipment $3229.2 $3207.8 $3188.3 $3183
Goodwill & intangible assets
Total noncurrent assets $3652.7 $3637.8 $3545.6 $3461.9
Total investments $90.2 $91.4 $92.8 $92.9
Total assets $3789.5 $3775.5 $3659.7 $3578.5
Current liabilities
Accounts payable $79.7 $63.9 $51.1 $59
Deferred revenue
Short long term debt $12.5 $10 $7.5 $5
Total current liabilities $210.2 $173.8 $148.8 $138.5
Long term debt $3198.9 $3138.3 $3061.2 $2985.1
Total noncurrent liabilities $3216.1 $3156.4 $3076.1 $3001.5
Total debt $3211.4 $3148.3 $3068.7 $2990.1
Total liabilities $3426.3 $3330.2 $3224.9 $3140
Shareholders' equity
Retained earnings
Other shareholder equity
Total shareholder equity $340.2 $367.4 $302.1 $438.5
(in millions $) 31 Jan 2024 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $5.4 $3.1 $2.2 $2.6
Short term investments
Net receivables $124.7 $123 $121.1 $94.1
Inventory
Total current assets $136.8 $132.3 $133.1 $101.4
Long term investments $90.2 $93.9 $101.6 $108.4
Property, plant & equipment $3229.2 $3172.8 $3125 $3111.3
Goodwill & intangible assets
Total noncurrent assets $3652.7 $3455.9 $3352.5 $3273.1
Total investments $90.2 $93.9 $101.6 $108.4
Total assets $3789.5 $3588.2 $3485.6 $3374.5
Current liabilities
Accounts payable $79.7 $62.7 $64.5 $51
Deferred revenue
Short long term debt $12.5 $2.5 $20 $10
Total current liabilities $210.2 $159.5 $170.9 $125
Long term debt $3198.9 $2883.1 $2543.5 $1900.1
Total noncurrent liabilities $3216.1 $2899.7 $2561.6 $1923.5
Total debt $3211.4 $2885.6 $2563.5 $1910.1
Total liabilities $3426.3 $3343.1 $2732.5 $2048.5
Shareholders' equity
Retained earnings
Other shareholder equity
Total shareholder equity $340.2 $529 $204.1 $125
(in millions $) 31 Jan 2024 30 Oct 2023 30 Jun 2023 1 May 2023
Revenue
Total revenue $356.5 $363.1 $324
Cost of revenue $73.1
Gross Profit $250.9
Operating activities
Research & development
Selling, general & administrative $5.8
Total operating expenses $146.4 $143.1 $52.8
Operating income $198.1
Income from continuing operations
EBIT $77
Income tax expense $11.9 $11.4 $8.1
Interest expense -$45.4 -$43.8 $43.8
Net income
Net income $37.5 $35.3 $25.1
Income (for common shares) $25.1
(in millions $) 31 Jan 2024 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $1348.6 $1275.2 $1203.8 $1091.9
Cost of revenue $279.6 $288.3 $337.4
Gross Profit $995.6 $915.5 $754.5
Operating activities
Research & development
Selling, general & administrative $23.1 $22.7 $21.1
Total operating expenses $531.7 $204.4 $188.3 $177.9
Operating income $791.2 $727.2 $576.6
Income from continuing operations
EBIT $259.8 $166.4 $126
Income tax expense $37.9 $26.6 $14.6 $7.3
Interest expense -$171.3 $149.3 $105.4 $94.7
Net income
Net income $118.6 $83.9 $46.4 $24
Income (for common shares) $83.9 $46.4 $24
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income $37.5 $35.3 $25.1 $20.7
Operating activities
Depreciation $50.4 $47.7 $47 $47.4
Business acquisitions & disposals
Stock-based compensation $0.4 $0.3 $0.4 $0.6
Total cash flows from operations $247.6 $215.5 $204.6 $198.7
Investing activities
Capital expenditures -$63.5 -$52.7 -$43 -$64.3
Investments
Total cash flows from investing -$63.5 -$52.7 -$43 -$64.3
Financing activities
Dividends paid -$42.3 -$34.2 -$25.9 -$25.1
Sale and purchase of stock -$100 -$100 -$100 -$100
Net borrowings $61.5 $78 $77 $103
Total cash flows from financing -$182 -$162.5 -$162.2 -$133.9
Effect of exchange rate
Change in cash and equivalents $2.1 $0.3 -$0.6 $0.5
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $118.6 $83.9 $46.4 $24
Operating activities
Depreciation $192.5 $181.3 $165.6 $156.9
Business acquisitions & disposals
Stock-based compensation $1.7 $1.6 $1.4 $1.5
Total cash flows from operations $866.4 $861.1 $795.5 $641.7
Investing activities
Capital expenditures -$223.5 -$238.2 -$163.2 -$301
Investments
Total cash flows from investing -$223.5 -$238.2 -$163.2 -$301
Financing activities
Dividends paid -$127.5 -$91 -$49.4 -$31.6
Sale and purchase of stock -$400 -$400 -$750
Net borrowings $319.5 $324 $660 $152
Total cash flows from financing -$640.6 -$622 -$632.7 -$341.4
Effect of exchange rate
Change in cash and equivalents $2.3 $0.9 -$0.4 -$0.7
Fundamentals
Market cap $8.00B
Enterprise value $11.20B
Shares outstanding 226.31M
Revenue N/A
EBITDA N/A
EBIT N/A
Net Income N/A
Revenue Q/Q 13.32%
Revenue Y/Y N/A
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio 23.50
Book/Share 1.50
Cash/Share 0.02
EPS N/A
ROA N/A
ROE N/A
Debt/Equity 10.07
Net debt/EBITDA N/A
Current ratio 0.65
Quick ratio 0.65