Financhill
Sell
42

HES Quote, Financials, Valuation and Earnings

Last price:
$133.10
Seasonality move :
-0.65%
Day range:
$133.45 - $137.19
52-week range:
$123.79 - $161.69
Dividend yield:
1.45%
P/E ratio:
18.46x
P/S ratio:
3.29x
P/B ratio:
3.58x
Volume:
1.9M
Avg. volume:
1.8M
1-year change:
-9.86%
Market cap:
$41.3B
Revenue:
$12.9B
EPS (TTM):
$7.23
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.7B $7.5B $11.3B $10.5B $12.9B
Revenue Growth (YoY) -28.15% 60.12% 51.53% -7.18% 22.69%
 
Cost of Revenues $2.2B $1.7B $2B $2.3B $2.7B
Gross Profit $2.5B $5.8B $9.4B $8.2B $10.2B
Gross Profit Margin 52.9% 77.25% 82.71% 78.48% 78.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3B $2.4B $3.9B $3.3B $3.1B
Other Inc / (Exp) -$2B -$37M $192M $52M -$10M
Operating Expenses $2.9B $3.8B $5.5B $5.4B $5.4B
Operating Income -$393M $2B $3.8B $2.9B $4.8B
 
Net Interest Expenses $468M $481M $493M $478M $412M
EBT. Incl. Unusual Items -$2.9B $1.5B $3.5B $2.5B $4.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$11M $600M $1.1B $733M $1.2B
Net Income to Company -$2.8B $890M $2.4B $1.7B $3.2B
 
Minority Interest in Earnings -$254M -$331M -$351M -$356M -$383M
Net Income to Common Excl Extra Items -$3.1B $559M $2.1B $1.4B $2.8B
 
Basic EPS (Cont. Ops) -$10.15 $1.82 $6.80 $4.52 $9.03
Diluted EPS (Cont. Ops) -$10.15 $1.81 $6.77 $4.49 $8.98
Weighted Average Basic Share $304.8M $307.4M $308.1M $305.9M $306.8M
Weighted Average Diluted Share $304.8M $309.3M $309.6M $307.6M $308.3M
 
EBITDA -$308M $3.5B $5.7B $5B $7.3B
EBIT -$2.4B $2B $4B $2.9B $4.8B
 
Revenue (Reported) $4.7B $7.5B $11.3B $10.5B $12.9B
Operating Income (Reported) -$393M $2B $3.8B $2.9B $4.8B
Operating Income (Adjusted) -$2.4B $2B $4B $2.9B $4.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.9B $2.3B $2.4B $3.3B $2.9B
Revenue Growth (YoY) 40.18% 21.87% 4.24% 37.25% -12%
 
Cost of Revenues $433M $398M $539M $613M $670M
Gross Profit $1.5B $1.9B $1.9B $2.7B $2.2B
Gross Profit Margin 77.19% 82.79% 77.64% 81.48% 76.99%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $612M $792M $739M $746M $849M
Other Inc / (Exp) $21M $58M $42M $32M $26M
Operating Expenses $910M $1.1B $1.2B $1.2B $1.4B
Operating Income $555M $767M $685M $1.5B $847M
 
Net Interest Expenses $117M $123M $123M $113M $92M
EBT. Incl. Unusual Items $459M $702M $604M $1.4B $781M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $123M $197M $176M $348M $259M
Net Income to Company $336M $505M $428M $1.1B $522M
 
Minority Interest in Earnings -$84M -$88M -$82M -$95M -$92M
Net Income to Common Excl Extra Items $252M $417M $346M $972M $430M
 
Basic EPS (Cont. Ops) $0.82 $1.35 $1.13 $3.17 $1.40
Diluted EPS (Cont. Ops) $0.82 $1.34 $1.13 $3.16 $1.39
Weighted Average Basic Share $305.8M $308.9M $305.4M $306.4M $307.4M
Weighted Average Diluted Share $307.8M $310.4M $307.3M $307.9M $308.6M
 
EBITDA $972M $1.2B $1.2B $2.1B $1.5B
EBIT $576M $825M $727M $1.5B $873M
 
Revenue (Reported) $1.9B $2.3B $2.4B $3.3B $2.9B
Operating Income (Reported) $555M $767M $685M $1.5B $847M
Operating Income (Adjusted) $576M $825M $727M $1.5B $873M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5.2B $7.9B $11.4B $11.4B $12.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $1.7B $2.1B $2.3B $2.8B
Gross Profit $3.2B $6.2B $9.3B $9.1B $9.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $2.6B $3.8B $3.3B $3.2B
Other Inc / (Exp) $143M -- $176M $42M -$16M
Operating Expenses $2.8B $4B $5.6B $5.4B $5.6B
Operating Income $383M $2.2B $3.8B $3.7B $4.1B
 
Net Interest Expenses $472M $487M $493M $468M $391M
EBT. Incl. Unusual Items $54M $1.7B $3.4B $3.3B $3.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $191M $674M $1.1B $905M $1.1B
Net Income to Company -$137M $1.1B $2.4B $2.4B $2.6B
 
Minority Interest in Earnings -$271M -$335M -$345M -$369M -$380M
Net Income to Common Excl Extra Items -$408M $724M $2B $2B $2.2B
 
Basic EPS (Cont. Ops) -$1.35 $2.34 $6.99 $6.55 $7.25
Diluted EPS (Cont. Ops) -$1.35 $2.32 $6.73 $6.54 $7.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.4B $3.7B $5.8B $5.9B $6.7B
EBIT $526M $2.2B $3.9B $3.8B $4.1B
 
Revenue (Reported) $5.2B $7.9B $11.4B $11.4B $12.5B
Operating Income (Reported) $383M $2.2B $3.8B $3.7B $4.1B
Operating Income (Adjusted) $526M $2.2B $3.9B $3.8B $4.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.9B $2.3B $2.4B $3.3B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $433M $398M $539M $613M $670M
Gross Profit $1.5B $1.9B $1.9B $2.7B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $612M $792M $739M $746M $849M
Other Inc / (Exp) $21M $58M $42M $32M $26M
Operating Expenses $910M $1.1B $1.2B $1.2B $1.4B
Operating Income $555M $767M $685M $1.5B $847M
 
Net Interest Expenses $117M $123M $123M $113M $92M
EBT. Incl. Unusual Items $459M $702M $604M $1.4B $781M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $123M $197M $176M $348M $259M
Net Income to Company $336M $505M $428M $1.1B $522M
 
Minority Interest in Earnings -$84M -$88M -$82M -$95M -$92M
Net Income to Common Excl Extra Items $252M $417M $346M $972M $430M
 
Basic EPS (Cont. Ops) $0.82 $1.35 $1.13 $3.17 $1.40
Diluted EPS (Cont. Ops) $0.82 $1.34 $1.13 $3.16 $1.39
Weighted Average Basic Share $305.8M $308.9M $305.4M $306.4M $307.4M
Weighted Average Diluted Share $307.8M $310.4M $307.3M $307.9M $308.6M
 
EBITDA $972M $1.2B $1.2B $2.1B $1.5B
EBIT $576M $825M $727M $1.5B $873M
 
Revenue (Reported) $1.9B $2.3B $2.4B $3.3B $2.9B
Operating Income (Reported) $555M $767M $685M $1.5B $847M
Operating Income (Adjusted) $576M $825M $727M $1.5B $873M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.7B $2.7B $2.5B $1.7B $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $860M $1.2B $1.2B $1.3B $1.5B
Inventory $378M $223M $217M $304M $419M
Prepaid Expenses -- -- -- -- --
Other Current Assets $104M $199M $66M $108M $113M
Total Current Assets $3.1B $4.3B $3.9B $3.4B $3.2B
 
Property Plant And Equipment $14.7B $14.7B $15.8B $18.3B $20.7B
Long-Term Investments -- -- -- -- --
Goodwill $360M $360M $360M $360M $360M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $567M $651M $829M $952M $1.1B
Total Assets $18.8B $20.5B $21.7B $24B $26.6B
 
Accounts Payable $200M $220M $285M $402M $417M
Accrued Expenses $1B $1.4B $1.5B $1.7B $1.7B
Current Portion Of Long-Term Debt $10M $517M $3M $311M $23M
Current Portion Of Capital Lease Obligations $81M $89M $221M $370M $346M
Other Current Liabilities -- -- -- -- $2.5B
Total Current Liabilities $1.6B $3.1B $2.4B $3.3B $2.8B
 
Long-Term Debt $8.3B $7.9B $8.3B $8.3B $8.6B
Capital Leases -- -- -- -- --
Total Liabilities $12.5B $13.5B $13.2B $14.4B $14.5B
 
Common Stock $307M $310M $306M $307M $308M
Other Common Equity Adj -$755M -$406M -$131M -$134M -$208M
Common Equity $5.4B $6.3B $7.9B $9B $11.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $969M $726M $641M $616M $787M
Total Equity $6.3B $7B $8.5B $9.6B $12B
 
Total Liabilities and Equity $18.8B $20.5B $21.7B $24B $26.6B
Cash and Short Terms $1.7B $2.7B $2.5B $1.7B $1.2B
Total Debt $8.3B $8.5B $8.3B $8.6B $8.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.9B $1.4B $2.1B $1.4B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1B $1.5B $1.2B $1.7B $1.1B
Inventory $219M $243M $229M $382M $472M
Prepaid Expenses -- -- -- -- --
Other Current Assets $197M $129M $263M $115M $131M
Total Current Assets $3.5B $3.3B $3.8B $3.6B $3.1B
 
Property Plant And Equipment $14.4B $15B $16.1B $18.6B $21.1B
Long-Term Investments -- -- -- -- --
Goodwill $360M $360M $360M $360M $360M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $618M $723M $910M $1B $1.2B
Total Assets $19B $19.8B $21.9B $24.7B $27.1B
 
Accounts Payable $172M $312M $344M $403M $437M
Accrued Expenses $867M $1.5B $1.4B $1.5B $1.8B
Current Portion Of Long-Term Debt $13M $22M $5M $314M $25M
Current Portion Of Capital Lease Obligations $83M $91M $237M $365M $346M
Other Current Liabilities $138M -- -- -- $2.5B
Total Current Liabilities $1.7B $2.3B $2.3B $3B $2.9B
 
Long-Term Debt $8.3B $7.9B $8.4B $8.4B $8.7B
Capital Leases -- -- -- -- --
Total Liabilities $12.3B $12.8B $13.2B $14.2B $14.8B
 
Common Stock $308M $311M $307M $308M $309M
Other Common Equity Adj -$776M -$766M -$114M -$134M -$206M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1B $740M $588M $663M $864M
Total Equity $6.6B $7B $8.7B $10.5B $12.4B
 
Total Liabilities and Equity $19B $19.8B $21.9B $24.7B $27.1B
Cash and Short Terms $1.9B $1.4B $2.1B $1.4B $1.3B
Total Debt $8.3B $8B $8.4B $8.7B $8.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.8B $890M $2.4B $1.7B $3.2B
Depreciation & Amoritzation $2.1B $1.5B $1.7B $2B $2.5B
Stock-Based Compensation $79M $77M $83M $87M $100M
Change in Accounts Receivable $267M -$748M -$301M -$324M -$140M
Change in Inventories -$117M $135M $2M -$87M -$115M
Cash From Operations $1.3B $2.9B $3.9B $3.9B $5.6B
 
Capital Expenditures $2.2B $1.7B $2.7B $4.1B $4.9B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.7B -$1.3B -$2.6B -$4.1B -$4.9B
 
Dividends Paid (Ex Special Dividend) -$309M -$311M -$465M -$539M -$579M
Special Dividend Paid
Long-Term Debt Issued $1B $750M $420M -- $600M
Long-Term Debt Repaid -$7M -$520M -$519M -$13M -$324M
Repurchase of Common Stock -- -- -$630M -$20M --
Other Financing Activities -$283M -$685M -$534M -$554M -$573M
Cash From Financing $568M -$591M -$1.6B -$627M -$1.2B
 
Beginning Cash (CF) $1.5B $1.7B $2.7B $2.5B $1.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $194M $974M -$227M -$798M -$517M
Ending Cash (CF) $1.7B $2.7B $2.5B $1.7B $1.2B
 
Levered Free Cash Flow -$864M $1.1B $1.2B -$166M $654M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $336M $505M $428M $1.1B $522M
Depreciation & Amoritzation $396M $337M -- -- --
Stock-Based Compensation $25M $33M $35M $39M $43M
Change in Accounts Receivable -$329M -$642M -$202M -$359M $321M
Change in Inventories $159M -$20M -$12M -$78M -$53M
Cash From Operations $591M -$156M $638M $885M $1.4B
 
Capital Expenditures $385M $546M $837M $957M $1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$385M -$522M -$841M -$958M -$1B
 
Dividends Paid (Ex Special Dividend) -$80M -$119M -$137M -$137M -$157M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $800M
Long-Term Debt Repaid -$5M -$507M -$2M -$6M -$808M
Repurchase of Common Stock -- -- -$20M -- --
Other Financing Activities -$66M -$73M -$130M -$160M -$192M
Cash From Financing -$79M -$665M -$183M -$177M -$238M
 
Beginning Cash (CF) $1.7B $2.7B $2.5B $1.7B $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $127M -$1.3B -$386M -$250M $153M
Ending Cash (CF) $1.9B $1.4B $2.1B $1.4B $1.3B
 
Levered Free Cash Flow $206M -$702M -$199M -$72M $389M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$137M $1.1B $2.4B $2.4B $2.6B
Depreciation & Amoritzation $1.9B $1.5B -- -- --
Stock-Based Compensation $75M $85M $85M $91M $104M
Change in Accounts Receivable -$320M -$1.1B $139M -$481M $540M
Change in Inventories $11M -$44M $10M -$153M -$90M
Cash From Operations $1.5B $2.1B $4.7B $4.2B $6.1B
 
Capital Expenditures $1.8B $1.9B $3B $4.2B $5B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3B -$1.5B -$2.9B -$4.2B -$5B
 
Dividends Paid (Ex Special Dividend) -$308M -$350M -$483M -$539M -$599M
Special Dividend Paid
Long-Term Debt Issued -- $750M $420M -- $1.4B
Long-Term Debt Repaid -$11M -$1B -$14M -$17M -$1.1B
Repurchase of Common Stock -- -- -$650M -- --
Other Financing Activities -$279M -$692M -$591M -$584M -$605M
Cash From Financing -$419M -$1.2B -$1.1B -$621M -$1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$214M -$496M $730M -$662M -$114M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$285M $235M $1.7B -$39M $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $336M $505M $428M $1.1B $522M
Depreciation & Amoritzation $396M $337M -- -- --
Stock-Based Compensation $25M $33M $35M $39M $43M
Change in Accounts Receivable -$329M -$642M -$202M -$359M $321M
Change in Inventories $159M -$20M -$12M -$78M -$53M
Cash From Operations $591M -$156M $638M $885M $1.4B
 
Capital Expenditures $385M $546M $837M $957M $1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$385M -$522M -$841M -$958M -$1B
 
Dividends Paid (Ex Special Dividend) -$80M -$119M -$137M -$137M -$157M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $800M
Long-Term Debt Repaid -$5M -$507M -$2M -$6M -$808M
Repurchase of Common Stock -- -- -$20M -- --
Other Financing Activities -$66M -$73M -$130M -$160M -$192M
Cash From Financing -$79M -$665M -$183M -$177M -$238M
 
Beginning Cash (CF) $1.7B $2.7B $2.5B $1.7B $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $127M -$1.3B -$386M -$250M $153M
Ending Cash (CF) $1.9B $1.4B $2.1B $1.4B $1.3B
 
Levered Free Cash Flow $206M -$702M -$199M -$72M $389M

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

GET BETTER TRADE IDEAS

Popular

Should You Buy Visa Stock Now?
Should You Buy Visa Stock Now?

Having operations across 200 countries, Visa Inc. (NYSE:V) is arguably…

Is Palantir a Trillion-Dollar Stock?
Is Palantir a Trillion-Dollar Stock?

Shares of AI and data analytics leader Palantir (NASDAQ:PLTR) have…

Is It Time to Sell MercadoLibre?
Is It Time to Sell MercadoLibre?

MercadoLibre (NASDAQ:MELI) has earned a reputation for being not dissimilar…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 48x

Buy
67
Is MSFT Stock a Buy?

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

Sell
42
Is AAPL Stock a Buy?

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

Alerts

Buy
76
SBET alert for Jun 5

SharpLink Gaming [SBET] is down 27.96% over the past day.

Buy
80
GWRE alert for Jun 5

Guidewire Software [GWRE] is up 0.78% over the past day.

Buy
70
ZLAB alert for Jun 5

Zai Lab [ZLAB] is up 1.27% over the past day.

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

Show me the best stock