Hess Midstream LP HESM
We are a fee-based, growth-oriented, limited partnership that owns, operates, develops and acquires a diverse set of midstream assets and provides fee-based services to Chevron, its subsidiaries, and third-party customers. Our assets are primarily located in the Bakken and Three Forks shale plays in the Williston Basin area of North Dakota, which we collectively refer to as the Bakken and which is one of the most prolific crude oil producing basins in North America. Our Sponsor dedicated substantially all of its existing and future owned or controlled production in the Bakken under our long-term, fee-based agreements and intends to use us as the primary midstream vehicle to support its production goals in the Bakken and preserve value of its midstream business. We generate substantially all of our revenues by charging fees for gathering, compressing and processing natural gas and fractionating NGLs; gathering, terminaling, loading and transporting crude oil and NGLs; storing and terminaling propane; and gathering and disposing of produced water.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.62B | $1.49B | $1.35B | $1.27B | $1.20B | $1.09B | $847.6M | $712.0M | $579.5M |
| SG&A | $28.5M | $26.1M | $26.2M | $23.1M | $22.7M | $21.1M | $52.4M | $14.1M | $13.9M |
| Total operating expenses | $613.2M | $576.5M | $531.7M | $484.0M | $476.6M | $515.4M | $471.7M | $334.5M | $316.4M |
| Operating income | $1.01B | $919.0M | $816.9M | $791.2M | $727.2M | $576.5M | $376.6M | $378.2M | $263.1M |
| Pre-tax income | $798.4M | $730.8M | $645.6M | $647.2M | $632.4M | $492.2M | $317.6M | $325.5M | $242.0M |
| Income tax | $113.8M | $71.8M | $37.9M | $26.6M | $14.6M | $7.3M | $100.0K | — | — |
| Net income | $352.9M | $223.1M | $118.6M | $83.9M | $46.4M | $24.0M | $70.1M | $70.8M | $41.2M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $1.9M | $4.3M | $5.4M | $3.1M | $2.2M | $2.6M | $3.3M | $109.3M | — |
| Receivables | $143.5M | $135.3M | $122.5M | $122.7M | — | — | — | — | — |
| Total current assets | $159.0M | $149.4M | $136.8M | $132.3M | $133.1M | $101.4M | $95.9M | $180.4M | — |
| Property, plant and equipment | $3.37B | $3.33B | $3.23B | $3.17B | $3.12B | $3.11B | $3.01B | $2.74B | — |
| Total assets | $4.39B | $4.15B | $3.79B | $3.59B | $3.49B | $3.37B | $3.28B | $2.99B | — |
| Accounts payable | $26.9M | $33.5M | $41.2M | $27.7M | — | — | — | — | — |
| Short-term debt | $32.5M | $22.5M | $12.5M | $2.5M | $20.0M | $10.0M | — | $11.3M | — |
| Total current liabilities | $187.8M | $219.3M | $210.2M | $159.5M | $170.9M | $125.0M | $176.1M | $138.1M | — |
| Long-term debt | $3.74B | $3.45B | $3.20B | $2.88B | $2.54B | $1.90B | $1.75B | $969.8M | — |
| Total liabilities | $3.95B | $3.69B | $3.43B | $3.06B | $2.73B | $2.05B | $1.95B | $1.12B | — |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $983.8M | $940.3M | $866.4M | $861.1M | $795.5M | $641.7M | $470.7M | $466.9M | $336.5M |
| Depreciation and amortisation | $214.1M | $203.1M | $192.5M | $181.3M | $165.6M | $156.9M | $142.5M | $126.9M | $116.5M |
| Stock-based compensation | $1.6M | $1.8M | $1.7M | $1.6M | $1.4M | $1.5M | $1.5M | $900.0K | $200.0K |
| Capital expenditure | $255.6M | $306.1M | $223.5M | $238.2M | $163.2M | $301.1M | $306.4M | $241.9M | $144.2M |
| Investing cash flow | -$255.6M | -$306.1M | -$223.5M | -$238.2M | -$163.2M | -$301.0M | -$497.5M | -$307.6M | -$131.4M |
| Financing cash flow | -$730.6M | -$635.3M | -$640.6M | -$622.0M | -$632.7M | -$341.4M | -$79.2M | -$405.7M | $148.9M |
| Buybacks | $400.0M | $300.0M | $400.0M | $400.0M | $750.0M | — | — | — | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001193125-26-071592.
Others in SIC 1311
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| EOG | EOG RESOURCES INC | $76.16B | 15.9x | -4.5% |
| OXY | OCCIDENTAL PETROLEUM CORP /DE/ | $60.02B | 37.3x | -5.0% |
| FANG | Diamondback Energy, Inc. | $55.79B | 34.8x | 35.8% |
| DVN | DEVON ENERGY CORP/DE | $52.87B | 11.5x | 5.4% |
| EQT | EQT Corp | $34.51B | 16.7x | 63.9% |
| EXE | EXPAND ENERGY Corp | $23.42B | 12.9x | 186.3% |
| PR | Permian Resources Corp | $19.57B | 18.2x | 1.3% |
| OVV | Ovintiv Inc. | $17.84B | 13.5x | -3.1% |