Financhill
Buy
56

NHC Quote, Financials, Valuation and Earnings

Last price:
$136.70
Seasonality move :
1.49%
Day range:
$136.10 - $139.29
52-week range:
$89.14 - $144.53
Dividend yield:
1.85%
P/E ratio:
21.15x
P/S ratio:
1.43x
P/B ratio:
2.02x
Volume:
96.1K
Avg. volume:
85.3K
1-year change:
27.45%
Market cap:
$2.1B
Revenue:
$1.3B
EPS (TTM):
$6.48
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $951.7M $990.5M $1.1B $1.1B $1.3B
Revenue Growth (YoY) -4.48% 4.07% 6.5% 5.71% 12.23%
 
Cost of Revenues $301.6M $360.6M $345.5M $342.9M $371.5M
Gross Profit $650.2M $629.9M $709.4M $772.2M $880M
Gross Profit Margin 68.31% 63.59% 67.25% 69.25% 70.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.5M $86.2M -$6.1M $23.2M $40.5M
Operating Expenses $668.6M $667.6M $723.6M $726.2M $815M
Operating Income -$18.4M -$37.7M -$14.2M $46M $64.9M
 
Net Interest Expenses $1.4M $845K $563K $324K $4.1M
EBT. Incl. Unusual Items $52.4M $150M $27.2M $88.7M $136.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.4M $11M $7.3M $23.5M $34.3M
Net Income to Company $42M $139.1M $20M $65.3M $102.1M
 
Minority Interest in Earnings $119K $497K -$2.5M -$1.5M $159K
Net Income to Common Excl Extra Items $42M $139.1M $20M $65.3M $102.1M
 
Basic EPS (Cont. Ops) $2.74 $9.03 $1.46 $4.36 $6.62
Diluted EPS (Cont. Ops) $2.72 $8.99 $1.45 $4.34 $6.53
Weighted Average Basic Share $15.3M $15.3M $15.4M $15.3M $15.4M
Weighted Average Diluted Share $15.4M $15.4M $15.4M $15.4M $15.6M
 
EBITDA $23.6M $3M $26.2M $88M $106.9M
EBIT -$18.4M -$37.7M -$14.2M $46M $64.9M
 
Revenue (Reported) $951.7M $990.5M $1.1B $1.1B $1.3B
Operating Income (Reported) -$18.4M -$37.7M -$14.2M $46M $64.9M
Operating Income (Adjusted) -$18.4M -$37.7M -$14.2M $46M $64.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $261.3M $266.1M $284.3M $334.9M $380.8M
Revenue Growth (YoY) 11.82% 1.84% 6.83% 17.83% 13.7%
 
Cost of Revenues $97.7M $85.7M $85.4M $95.2M $249.4M
Gross Profit $163.6M $180.4M $198.9M $239.8M $131.4M
Gross Profit Margin 62.62% 67.79% 69.96% 71.59% 34.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$21.4M -$9.7M -$1.2M $34.4M --
Operating Expenses $189.9M $192M $193.1M $189.5M $218.6M
Operating Income -$26.3M -$11.6M $5.8M $50.3M -$87.2M
 
Net Interest Expenses $198K $137K $77K $1.7M $1.5M
EBT. Incl. Unusual Items -$7.6M -$4.2M $14M $58M $54.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.1M -$1.1M $3.9M $15.3M $13.4M
Net Income to Company -$3.5M -$3.1M $10.1M $42.7M $41M
 
Minority Interest in Earnings -$198K -$678K -$267K -$89K $1.8M
Net Income to Common Excl Extra Items -$3.5M -$3.1M $10.1M $42.7M $41M
 
Basic EPS (Cont. Ops) -$0.22 -$0.16 $0.68 $2.78 $2.53
Diluted EPS (Cont. Ops) -$0.22 -$0.16 $0.68 $2.73 $2.51
Weighted Average Basic Share $15.4M $15.4M $15.3M $15.4M $15.5M
Weighted Average Diluted Share $15.4M $15.4M $15.3M $15.7M $15.7M
 
EBITDA -$16.1M -$1.4M $15.9M $60.9M -$76M
EBIT -$26.3M -$11.6M $5.8M $50.3M -$87.2M
 
Revenue (Reported) $261.3M $266.1M $284.3M $334.9M $380.8M
Operating Income (Reported) -$26.3M -$11.6M $5.8M $50.3M -$87.2M
Operating Income (Adjusted) -$26.3M -$11.6M $5.8M $50.3M -$87.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $983.7M $1.1B $1.1B $1.2B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $336.7M $348.9M $345M $360.6M $556.6M
Gross Profit $647M $710M $740.2M $846.5M $937M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $106.4M -$3.9M $10M $77.1M --
Operating Expenses $647.7M $717M $718.8M $728.9M $955M
Operating Income -$759K -$6.9M $21.3M $117.6M -$18M
 
Net Interest Expenses $906K $639K $380K $1.8M $7.9M
EBT. Incl. Unusual Items $166M $40.9M $59.5M $167M $136.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.5M $10.5M $16.6M $43M $32.9M
Net Income to Company $150.5M $30.4M $42.9M $124M $103.4M
 
Minority Interest in Earnings $156K -$1.5M -$1.8M -$230K $2.2M
Net Income to Common Excl Extra Items $150.5M $30.4M $42.9M $124M $103.4M
 
Basic EPS (Cont. Ops) $9.80 $2.07 $2.92 $8.08 $6.55
Diluted EPS (Cont. Ops) $9.76 $2.06 $2.92 $7.98 $6.48
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $40.2M $33.2M $62.1M $159.9M $26.6M
EBIT -$759K -$6.9M $21.3M $117.6M -$18M
 
Revenue (Reported) $983.7M $1.1B $1.1B $1.2B $1.5B
Operating Income (Reported) -$759K -$6.9M $21.3M $117.6M -$18M
Operating Income (Adjusted) -$759K -$6.9M $21.3M $117.6M -$18M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $753.2M $794.9M $825.3M $917.3M $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $268.1M $256.4M $255.9M $273.7M $458.8M
Gross Profit $485.1M $538.5M $569.3M $643.6M $666.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $83.5M -$6.6M $9.5M $63.4M $10.4M
Operating Expenses $503.6M $553M $544.5M $547.1M $687M
Operating Income -$18.5M -$14.4M $24.9M $96.5M -$20.1M
 
Net Interest Expenses $657K $451K $268K $1.8M $5.6M
EBT. Incl. Unusual Items $129M $19.8M $52.1M $130.4M $130.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.9M $5.4M $14.8M $34.3M $32.9M
Net Income to Company $123.1M $14.4M $37.3M $96.1M $97.4M
 
Minority Interest in Earnings $290K -$1.7M -$1.1M $211K $2.2M
Net Income to Common Excl Extra Items $123.1M $14.4M $37.3M $96.1M $97.4M
 
Basic EPS (Cont. Ops) $8.00 $1.04 $2.51 $6.23 $6.15
Diluted EPS (Cont. Ops) $7.97 $1.04 $2.50 $6.15 $6.09
Weighted Average Basic Share $46M $46.3M $45.9M $46.2M $46.4M
Weighted Average Diluted Share $46.2M $46.4M $46M $46.7M $46.8M
 
EBITDA $12M $15.6M $55.1M $127.1M $13M
EBIT -$18.5M -$14.4M $24.9M $96.5M -$20.1M
 
Revenue (Reported) $753.2M $794.9M $825.3M $917.3M $1.1B
Operating Income (Reported) -$18.5M -$14.4M $24.9M $96.5M -$20.1M
Operating Income (Adjusted) -$18.5M -$14.4M $24.9M $96.5M -$20.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $354.4M $314.1M $236.3M $280.9M $270.5M
Short Term Investments $176.4M $148.4M $123.9M $116.5M $140.1M
Accounts Receivable, Net $89.7M $96.1M $100M $108.5M $135.3M
Inventory $8.8M $8.6M $7.1M $7.4M $9M
Prepaid Expenses $3M -- -- -- --
Other Current Assets -- $7.4M $10.2M $8.9M $9.1M
Total Current Assets $456.8M $426.6M $353.9M $406.2M $424.4M
 
Property Plant And Equipment $699.4M $677.1M $627.1M $587.5M $763.5M
Long-Term Investments $168M $119.8M $106.4M $126.9M $137.4M
Goodwill $21.3M $168.3M $168.3M $168.3M $170.5M
Other Intangibles -- $7M $7M $7M $19.9M
Other Long-Term Assets $131.8M $122.3M $117.1M $125.4M $118.3M
Total Assets $1.4B $1.4B $1.3B $1.3B $1.5B
 
Accounts Payable $21.1M $22.5M $17M $19.2M $25.5M
Accrued Expenses $117.1M $137.8M $103.9M $114.7M $123.8M
Current Portion Of Long-Term Debt -- -- -- -- $7.5M
Current Portion Of Capital Lease Obligations $29.9M $32.3M $34.1M $30.2M $31.8M
Other Current Liabilities $21.3M $20.1M $17.6M $23M $21.4M
Total Current Liabilities $281.2M $263.2M $197.9M $214.5M $234.8M
 
Long-Term Debt $164.1M $134.4M $91.9M $63.2M $175.4M
Capital Leases -- -- -- -- --
Total Liabilities $563.9M $494.9M $397.9M $400.3M $541.3M
 
Common Stock $153K $154K $153K $153K $154K
Other Common Equity Adj -- -- -$9.5M -$6.6M -$4.7M
Common Equity $795.2M $903M $874.3M $908.8M $980.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.1M $5.5M $3.2M $1.7M $3M
Total Equity $798.3M $908.5M $877.5M $910.5M $983.2M
 
Total Liabilities and Equity $1.4B $1.4B $1.3B $1.3B $1.5B
Cash and Short Terms $354.4M $314.1M $236.3M $280.9M $270.5M
Total Debt $168.6M $139.1M $96.9M $64M $182.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $310.8M $227.9M $265M $303.6M $347.4M
Short Term Investments $142.5M $132.2M $110.2M $164.8M --
Accounts Receivable, Net $99M $99M $102.6M $128.8M --
Inventory $8.7M $7.3M $7.4M $7.8M $7.8M
Prepaid Expenses $5.5M $10.3M -- -- --
Other Current Assets -- -- $7.6M $4.9M --
Total Current Assets $424.8M $344.5M $382.6M $445.7M $493.5M
 
Property Plant And Equipment $684.6M $637.9M $599.1M $772.4M $731M
Long-Term Investments $122.8M $122.8M $111.5M $145.1M $147.9M
Goodwill $168.3M $168.3M $168.3M $169.7M --
Other Intangibles $7M $7M $7M $19.8M --
Other Long-Term Assets $125.3M $133.7M $121.4M $133.2M --
Total Assets $1.4B $1.3B $1.3B $1.6B $1.6B
 
Accounts Payable $32.9M $19.4M $16.5M $22.7M --
Accrued Expenses $117.2M $108.2M $100.6M $120.8M --
Current Portion Of Long-Term Debt -- -- -- $7.5M --
Current Portion Of Capital Lease Obligations $31.9M $33.5M $31.4M $31.4M --
Other Current Liabilities $23.6M $24.1M $31.7M $37.3M --
Total Current Liabilities $257.7M $210.2M $204.7M $247.9M $282.4M
 
Long-Term Debt $142.3M $100M $70.2M $192.6M $87.4M
Capital Leases -- -- -- -- --
Total Liabilities $513.9M $414.2M $394.6M $575.9M $513.9M
 
Common Stock $154K $153K $153K $154K $154K
Other Common Equity Adj -- -- -$10.1M -$2.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.2M $4M $2.2M $3.3M $5.2M
Total Equity $901.9M $881.3M $887.3M $986.8M $1.1B
 
Total Liabilities and Equity $1.4B $1.3B $1.3B $1.6B $1.6B
Cash and Short Terms $310.8M $227.9M $265M $303.6M $347.4M
Total Debt $146.9M $104.9M $72.3M $200.1M $94.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $42M $139.1M $20M $65.3M $102.1M
Depreciation & Amoritzation $42M $40.7M $40.5M $42M $42M
Stock-Based Compensation $2.5M $2.6M $2.6M $2.8M $4.2M
Change in Accounts Receivable $4.5M $4.1M -$3.9M -$8.6M -$26.4M
Change in Inventories -$1.2M $199K $1.5M -$298K -$599K
Cash From Operations $203.3M $61.4M $8.7M $111.2M $107.3M
 
Capital Expenditures $21.9M $39.4M $30.2M $27.9M $27.6M
Cash Acquisitions $6.6M $28.7M -- $2.7M $215.9M
Cash From Investing -$61.4M -$65.9M -$5.7M -$17.6M -$235.6M
 
Dividends Paid (Ex Special Dividend) $31.9M $32M $34.6M $35.6M $37M
Special Dividend Paid
Long-Term Debt Issued $40M -- -- -- $150M
Long-Term Debt Repaid -$54.2M -$4.4M -$4.7M -$5M -$13.9M
Repurchase of Common Stock $53K $836K $9.9M $2.5M $13.5M
Other Financing Activities $2.5M -$1.4M -$554K $169K $402K
Cash From Financing -$44.4M -$34.3M -$47.9M -$42.5M $99.2M
 
Beginning Cash (CF) $156.8M $118M $73.8M $124.8M $95.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $97.5M -$38.8M -$44.9M $51.1M -$29M
Ending Cash (CF) $254.3M $79.3M $28.9M $175.9M $66.6M
 
Levered Free Cash Flow $181.4M $22M -$21.5M $83.3M $79.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$3.5M -$3.1M $10.1M $42.7M $41M
Depreciation & Amoritzation $10.2M $10.3M $10.1M $10.6M $11.2M
Stock-Based Compensation $726K $639K $708K $1.1M $1.2M
Change in Accounts Receivable -$14.3M $1.4M -$1.3M -$19.1M $9.6M
Change in Inventories -$757K $65K -$378K -$156K $48K
Cash From Operations $6.7M -$2M $32.3M $15.7M $66.2M
 
Capital Expenditures $12.6M $7.5M $6.5M $5.7M $9.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$20.8M -$647K -$5.1M $1.4B $2M
 
Dividends Paid (Ex Special Dividend) $8M $8.8M $9M $9.4M $9.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $150M --
Long-Term Debt Repaid -$1.1M -$1.2M -$1.3M -$3M --
Repurchase of Common Stock -- $6.8M -- $2.1M $3.2M
Other Financing Activities -$593K -$133K $221K $1.6M --
Cash From Financing -$9.7M -$16.7M -$9.8M -$1.2B -$47M
 
Beginning Cash (CF) $125M $70.4M $119.2M $113.8M $150.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$23.8M -$19.4M $17.4M -$50.5M $21.2M
Ending Cash (CF) $101.1M $51M $136.5M $63.3M $171.5M
 
Levered Free Cash Flow -$5.9M -$9.5M $25.8M $10M $56.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $150.5M $30.4M $42.9M $124M $103.4M
Depreciation & Amoritzation $41M $40.2M $40.7M $42.3M $44.6M
Stock-Based Compensation $2.6M $2.7M $2.8M $3.7M $4.6M
Change in Accounts Receivable -$28.1M $24.3M -$3.6M -$25.8M -$3.7M
Change in Inventories -$1.5M $1.4M -$75K $585K -$2K
Cash From Operations $66.2M $11.4M $97.4M $89.1M $212.2M
 
Capital Expenditures $29.9M $38.2M $27.6M $25.3M $34.2M
Cash Acquisitions $6.6M $28.7M -- $2.7M $215.9M
Cash From Investing -$101.4M -$21.6M -$4.6M $1.4B -$1.6B
 
Dividends Paid (Ex Special Dividend) $32M $33.9M $35.3M $36.6M $38.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$4.4M -$4.6M -$4.9M -$5.1M --
Repurchase of Common Stock $278K $7.5M $5.5M $13.5M $9.6M
Other Financing Activities -$594K -$1.4M -$222K $1.5M --
Cash From Financing -$34.1M -$44.3M -$44.8M -$1.3B $1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$69.4M -$54.6M $48.1M -$5.2M $36.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $36.3M -$26.8M $69.8M $63.8M $178M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $123.1M $14.4M $37.3M $96.1M $97.4M
Depreciation & Amoritzation $30.5M $30M $30.3M $30.5M $33.2M
Stock-Based Compensation $1.9M $2M $2.1M $3.1M $3.5M
Change in Accounts Receivable -$23M -$2.9M -$2.6M -$19.9M $2.9M
Change in Inventories $85K $1.3M -$285K $598K $1.2M
Cash From Operations $46.9M -$3.2M $85.5M $63.4M $168.3M
 
Capital Expenditures $25.8M $24.6M $22M $19.4M $26M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$52.8M -$8.6M -$7.4M $1.4B -$20.9M
 
Dividends Paid (Ex Special Dividend) $24M $25.8M $26.5M $27.5M $28.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $150M --
Long-Term Debt Repaid -$3.3M -$3.5M -$3.7M -$3.9M -$27M
Repurchase of Common Stock $278K $6.9M $2.5M $13.5M $9.6M
Other Financing Activities -$594K -$590K -$258K $1.1M $44K
Cash From Financing -$25.8M -$35.8M -$32.7M -$1.3B -$92.7M
 
Beginning Cash (CF) $428.1M $234.3M $294.6M $398.2M $394.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$31.7M -$47.5M $45.4M -$10.9M $54.6M
Ending Cash (CF) $396.4M $186.7M $340M $387.3M $449M
 
Levered Free Cash Flow $21.1M -$27.8M $63.5M $44M $142.2M

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

GET BETTER TRADE IDEAS

Popular

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Sell
30
CORT alert for Jan 1

Corcept Therapeutics, Inc. [CORT] is down 50.44% over the past day.

Buy
75
AXSM alert for Jan 1

Axsome Therapeutics, Inc. [AXSM] is up 22.82% over the past day.

Buy
81
ZIJMY alert for Jan 1

Zijin Mining Group Co., Ltd. [ZIJMY] is up 1.86% over the past day.

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

Show me the best stock