Financhill
Sell
40

NLY Quote, Financials, Valuation and Earnings

Last price:
$17.49
Seasonality move :
1.15%
Day range:
$16.60 - $17.50
52-week range:
$16.60 - $22.11
Dividend yield:
15.14%
P/E ratio:
11.01x
P/S ratio:
7.78x
P/B ratio:
0.91x
Volume:
12.5M
Avg. volume:
9.7M
1-year change:
-5.81%
Market cap:
$10.1B
Revenue:
$1.2B
EPS (TTM):
$1.59
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -$548.4M $2.7B $2B -$1.4B $1.2B
Revenue Growth (YoY) -- -- -28.16% -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $222.2M $186M $162.7M $162.6M $171.4M
Other Inc / (Exp) -$1.9B $650.1M $216.5M -$1.7B $419.7M
Operating Expenses $222.2M -$92.5M $122.5M $162.6M $171.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$918.2M $2.4B $1.8B -$1.6B $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$28.4M $4.7M $45.6M $39.4M $15.3M
Net Income to Company -$889.8M $2.4B $1.7B -$1.6B $1B
 
Minority Interest in Earnings -$1.4M -$6.4M -$1.1M -$4.7M -$9.9M
Net Income to Common Excl Extra Items -$891.2M $2.4B $1.7B -$1.6B $1B
 
Basic EPS (Cont. Ops) -$2.92 $6.40 $3.93 -$3.61 $1.62
Diluted EPS (Cont. Ops) -$2.92 $6.39 $3.92 -$3.61 $1.62
Weighted Average Basic Share $353.7M $356.9M $411.3M $494.5M $521.7M
Weighted Average Diluted Share $353.7M $357.1M $411.6M $494.5M $522.7M
 
EBITDA -- -- -- -- --
EBIT -$19.1M $2.7B $3.1B $2.2B $5.6B
 
Revenue (Reported) -$548.4M $2.7B $2B -$1.4B $1.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$19.1M $2.7B $3.1B $2.2B $5.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $932.8M $484.1M -$823.6M -$350.6M $527.5M
Revenue Growth (YoY) -25.21% -48.11% -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $43M $40.7M $43M $38.9M $44M
Other Inc / (Exp) $463.6M $78.4M -$1.1B -$407.2M $205.3M
Operating Expenses $43M $24.2M $30M $38.9M $44M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $865.1M $425.1M -$886.9M -$389.5M $483.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$13.5M $6.6M -$86K $1.7M $10.4M
Net Income to Company $878.6M $418.5M -$886.8M -$391.2M $473.1M
 
Minority Interest in Earnings -$1.4M -$3M -$1.5M -$12.5M $9M
Net Income to Common Excl Extra Items $877.2M $415.5M -$888.4M -$403.7M $482.1M
 
Basic EPS (Cont. Ops) $2.40 $1.08 -$1.96 -$0.88 $0.78
Diluted EPS (Cont. Ops) $2.40 $1.08 -$1.96 -$0.88 $0.78
Weighted Average Basic Share $349.9M $363.6M $468.9M $499.9M $569.5M
Weighted Average Diluted Share $349.9M $363.9M $469.2M $499.9M $571.1M
 
EBITDA -- -- -- -- --
EBIT $959.6M $486.9M -$223.1M $654.4M $1.6B
 
Revenue (Reported) $932.8M $484.1M -$823.6M -$350.6M $527.5M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $959.6M $486.9M -$223.1M $654.4M $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -$548.4M $2.7B $2B -$1.5B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $230M $186M $162.7M $162.6M $171.4M
Other Inc / (Exp) -$1.9B $650.1M $216.5M -$1.7B $419.7M
Operating Expenses $230M -$92.5M $122.5M $162.6M $171.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$918.2M $2.4B $1.8B -$1.6B $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$28.4M $4.7M $45.6M $39.4M $15.3M
Net Income to Company -$889.8M $2.4B $1.7B -$1.6B $1B
 
Minority Interest in Earnings -$1.4M -$6.4M -$1.1M -$4.7M -$9.9M
Net Income to Common Excl Extra Items -$891.2M $2.4B $1.7B -$1.6B $1B
 
Basic EPS (Cont. Ops) -$2.76 $6.44 $5.01 -$3.61 $1.59
Diluted EPS (Cont. Ops) -$2.76 $6.44 $5.00 -$3.61 $1.59
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT -$19.1M $2.7B $3.1B $2.2B $5.6B
 
Revenue (Reported) -$548.4M $2.7B $2B -$1.5B $1.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$19.1M $2.7B $3.1B $2.2B $5.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.7B $2B -$1.5B $1.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $186M $162.7M $162.6M $171.4M --
Other Inc / (Exp) $650.1M $216.5M -$1.7B $419.7M --
Operating Expenses -$92.5M $122.5M $162.6M $171.4M --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.4B $1.8B -$1.6B $1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.7M $45.6M $39.4M $15.3M --
Net Income to Company $2.4B $1.7B -$1.6B $1B --
 
Minority Interest in Earnings -$6.4M -$1.1M -$4.7M -$9.9M --
Net Income to Common Excl Extra Items $2.4B $1.7B -$1.6B $1B --
 
Basic EPS (Cont. Ops) $6.44 $5.01 -$3.61 $1.59 --
Diluted EPS (Cont. Ops) $6.44 $5.00 -$3.61 $1.59 --
Weighted Average Basic Share $1.4B $1.6B $2B $2.1B --
Weighted Average Diluted Share $1.4B $1.6B $2B $2.1B --
 
EBITDA -- -- -- -- --
EBIT $2.7B $3.1B $2.2B $5.6B --
 
Revenue (Reported) $2.7B $2B -$1.5B $1.2B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $2.7B $3.1B $2.2B $5.6B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $105.9M $119.6M $152.6M $275.9M $285.1M
Short Term Investments -- -- -- $4.2B $2.1B
Accounts Receivable, Net $268.1M $235M $637.3M $1.2B $1.1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $561M $527.6M $1.7B $8.6B $5.8B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $76.3B $7.6B $5.1B $4.2B $2.1B
Goodwill $71.8M -- -- -- --
Other Intangibles $156.4M $638.1M $1.1B $353M $458.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $88.5B $76.8B $81.9B $93.2B $103.6B
 
Accounts Payable $191.1M $91.2M $325.3M $287.9M $268.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $66.2B $56.2B $61.7B $68.7B $69.9B
 
Long-Term Debt $7B $6.2B $8.5B $12.7B $20.7B
Capital Leases -- -- -- -- --
Total Liabilities $74.4B $63.6B $70.5B $81.9B $90.9B
 
Common Stock $1.6B $1.5B $1.5B $1.5B $1.5B
Other Common Equity Adj $3.4B $958.4M -$3.7B -$1.3B -$1B
Common Equity $12.5B $11.6B $9.7B $9.7B $11.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13.5M $25.5M $99M $89.3M $87.7M
Total Equity $14B $13.2B $11.4B $11.3B $12.7B
 
Total Liabilities and Equity $88.5B $76.8B $81.9B $93.2B $103.6B
Cash and Short Terms $105.9M $119.6M $152.6M $4.5B $2.3B
Total Debt $7B $7.1B $8.8B $13.2B $21.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $105.9M $119.6M $152.6M $275.9M $285.1M
Short Term Investments -- -- -- $4.2B $2.1B
Accounts Receivable, Net $268.1M $235M $637.3M $1.2B $1.1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $561M $527.6M $1.7B $8.6B $5.8B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $76.3B $7.6B $5.1B $4.2B $2.1B
Goodwill $71.8M -- -- -- --
Other Intangibles $156.4M $638.1M $1.1B $353M $458.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $88.5B $76.8B $81.9B $93.2B $103.6B
 
Accounts Payable $191.1M $91.2M $325.3M $287.9M $268.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $66.2B $56.2B $61.7B $68.7B $69.9B
 
Long-Term Debt $7B $6.2B $8.5B $12.7B $20.7B
Capital Leases -- -- -- -- --
Total Liabilities $74.4B $63.6B $70.5B $81.9B $90.9B
 
Common Stock $1.6B $1.5B $1.5B $1.5B $1.5B
Other Common Equity Adj $3.4B $958.4M -$3.7B -$1.3B -$1B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13.5M $25.5M $99M $89.3M $87.7M
Total Equity $14B $13.2B $11.4B $11.3B $12.7B
 
Total Liabilities and Equity $88.5B $76.8B $81.9B $93.2B $103.6B
Cash and Short Terms $105.9M $119.6M $152.6M $4.5B $2.3B
Total Debt $7B $7.1B $8.8B $13.2B $21.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$889.8M $2.4B $1.7B -$1.6B $1B
Depreciation & Amoritzation $41.4M $24.6M $20.5M $24.8M $30.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $159.3M $32.9M -$403.6M -$585.8M $154.7M
Change in Inventories -- -- -- -- --
Cash From Operations $528M $3.1B $5.4B $2.4B $3.3B
 
Capital Expenditures -- $538.1M $1B $396.8M $863.1M
Cash Acquisitions -- $1.1B -- -- --
Cash From Investing $40.4B $4.9B -$14.5B -$8.4B -$15B
 
Dividends Paid (Ex Special Dividend) -$1.5B -$1.4B -$1.5B -$1.5B -$1.5B
Special Dividend Paid
Long-Term Debt Issued $2.4B $5.6B $7.4B $6.5B $14.5B
Long-Term Debt Repaid -$1.3B -$2.6B -$3.3B -$2.7B -$6.5B
Repurchase of Common Stock -$669.4M -- -- -- --
Other Financing Activities $7.2M -$3.6M $72.4M -$18.4M -$15.7M
Cash From Financing -$41.5B -$7.9B $9.4B $5.9B $11.8B
 
Beginning Cash (CF) $1.9B $1.2B $1.3B $1.6B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$607M $98.4M $234.6M -$164.6M $75.9M
Ending Cash (CF) $1.2B $1.3B $1.6B $1.4B $1.5B
 
Levered Free Cash Flow $528M $2.5B $4.4B $2B $2.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $878.6M $418.5M -$886.8M -$391.2M $473.1M
Depreciation & Amoritzation $13.2M $3.6M $4.6M $5.5M $7.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $11.2M -$2M -$374.9M -$64.5M -$21.8M
Change in Inventories -- -- -- -- --
Cash From Operations $867.8M $861.6M $201.6M $378.5M $2.8B
 
Capital Expenditures -- $69M $142.6M -$1.9M $161.7M
Cash Acquisitions -- $340K -- -- --
Cash From Investing $149.9M -$1.4B -$5.5B $1.2B -$6.3B
 
Dividends Paid (Ex Special Dividend) -$344.2M -$345.9M -$441.8M -$358.9M -$401.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $16.2M $2.5B $867.5M $2.2B $3.2B
Long-Term Debt Repaid -$439.6M -$843.7M -$361.6M -$806M -$1.4B
Repurchase of Common Stock -$494.3M -- -- -- --
Other Financing Activities -$405K -$6.8M $12M -$39.6M -$1.5M
Cash From Financing -$1B $879.3M $5.4B -$1.4B $3.4B
 
Beginning Cash (CF) $1.2B $1B $1.5B $1.2B $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.7M $295.8M $110.5M $171M -$72.1M
Ending Cash (CF) $1.2B $1.3B $1.6B $1.4B $1.5B
 
Levered Free Cash Flow $867.8M $792.6M $59M $380.4M $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$889.8M $2.4B $1.7B -$1.6B $1B
Depreciation & Amoritzation $41.4M $24.6M $20.5M $24.8M $30.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $159.3M $32.9M -$403.6M -$585.8M $154.7M
Change in Inventories -- -- -- -- --
Cash From Operations $528M $3.1B $5.4B $2.4B $3.3B
 
Capital Expenditures -- $538.1M $1B $396.8M $863.1M
Cash Acquisitions -- $1.1B -- -- --
Cash From Investing $40.4B $4.9B -$14.5B -$8.4B -$15B
 
Dividends Paid (Ex Special Dividend) -$1.5B -$1.4B -$1.5B -$1.5B -$1.5B
Special Dividend Paid
Long-Term Debt Issued $2.4B $5.6B $7.4B $6.5B $14.5B
Long-Term Debt Repaid -$1.3B -$2.6B -$3.3B -$2.7B -$6.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $7.2M -$3.6M $72.4M -$18.4M -$15.7M
Cash From Financing -$41.5B -$7.9B $9.4B $5.9B $11.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$607M $98.4M $234.6M -$164.6M $75.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $528M $2.5B $4.4B $2B $2.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.4B $1.7B -$1.6B $1B --
Depreciation & Amoritzation $24.6M $20.5M $24.8M $30.4M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $32.9M -$403.6M -$585.8M $154.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $3.1B $5.4B $2.4B $3.3B --
 
Capital Expenditures $538.1M $1B $396.8M $863.1M --
Cash Acquisitions $1.1B -- -- -- --
Cash From Investing $4.9B -$14.5B -$8.4B -$15B --
 
Dividends Paid (Ex Special Dividend) -$1.4B -$1.5B -$1.5B -$1.5B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.6B $7.4B $6.5B $14.5B --
Long-Term Debt Repaid -$2.6B -$3.3B -$2.7B -$6.5B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.6M $72.4M -$18.4M -$15.7M --
Cash From Financing -$7.9B $9.4B $5.9B $11.8B --
 
Beginning Cash (CF) $4.8B $4.6B $5.8B $6.2B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $98.4M $234.6M -$164.6M $75.9M --
Ending Cash (CF) $4.9B $4.9B $5.7B $6.3B --
 
Levered Free Cash Flow $2.5B $4.4B $2B $2.4B --

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

GET BETTER TRADE IDEAS

Popular

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Is Bloom Energy Stock a Buy, Sell or Hold?
Is Bloom Energy Stock a Buy, Sell or Hold?

While already interesting as the world moves toward greener energy…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

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

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

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

Show me the best stock