Financhill
Sell
27

NNI Quote, Financials, Valuation and Earnings

Last price:
$104.22
Seasonality move :
3.19%
Day range:
$101.90 - $104.93
52-week range:
$92.79 - $127.32
Dividend yield:
1.07%
P/E ratio:
20.87x
P/S ratio:
3.28x
P/B ratio:
1.13x
Volume:
42.3K
Avg. volume:
64.8K
1-year change:
10.6%
Market cap:
$3.8B
Revenue:
$1.2B
EPS (TTM):
$5.00
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1B $1.2B $1.4B $969.3M $1.2B
Revenue Growth (YoY) 6.55% 19.09% 11.69% -30.11% 20.31%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $501.8M $507.1M $589.7M $608.3M $632.2M
Other Inc / (Exp) $232.9M $113.2M $231.5M -$150.2M -$28M
Operating Expenses $872.9M $555.3M $648.3M $655.5M $687.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $450.5M $502.1M $501.8M $68.7M $228.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $100.9M $115.8M $113.1M $19.4M $52.7M
Net Income to Company $349.6M $386.3M $388.7M $49.3M $175.9M
 
Minority Interest in Earnings $2.8M $7M $18.2M $40.5M $8.1M
Net Income to Common Excl Extra Items $352.4M $393.3M $406.9M $89.8M $184M
 
Basic EPS (Cont. Ops) $9.02 $10.20 $10.82 $2.40 $5.02
Diluted EPS (Cont. Ops) $9.02 $10.20 $10.82 $2.40 $5.02
Weighted Average Basic Share $39.1M $38.6M $37.6M $37.4M $36.6M
Weighted Average Diluted Share $39.1M $38.6M $37.6M $37.4M $36.6M
 
EBITDA -- -- -- -- --
EBIT $780.6M $678.3M $932M $913.8M $909.1M
 
Revenue (Reported) $1B $1.2B $1.4B $969.3M $1.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $780.6M $678.3M $932M $913.8M $909.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $219.1M $379.2M $273.7M $217.5M $293M
Revenue Growth (YoY) -16.89% 73.08% -27.84% -20.52% 34.71%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $136.6M $143.8M $151.7M $169.7M $202.5M
Other Inc / (Exp) -$51.4M $83.2M -$5.7M -$64.8M -$15M
Operating Expenses $454.3M $148M $162.5M $164.8M $248.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $302.2M $168.2M $25.8M -$39.1M $78.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $70.6M $39.1M $5.3M -$9.4M $15M
Net Income to Company $231.6M $129.1M $20.5M -$29.7M $63.4M
 
Minority Interest in Earnings $3.4M $3.5M $9.8M $21.8M -$268K
Net Income to Common Excl Extra Items $235M $132.7M $30.3M -$7.9M $63.2M
 
Basic EPS (Cont. Ops) $6.10 $3.46 $0.83 -$0.21 $1.73
Diluted EPS (Cont. Ops) $6.10 $3.46 $0.83 -$0.21 $1.73
Weighted Average Basic Share $38.5M $38.4M $37.3M $37.4M $36.5M
Weighted Average Diluted Share $38.5M $38.4M $37.3M $37.4M $36.5M
 
EBITDA -- -- -- -- --
EBIT $354.5M $216.5M $207.6M $166.2M $219.6M
 
Revenue (Reported) $219.1M $379.2M $273.7M $217.5M $293M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $354.5M $216.5M $207.6M $166.2M $219.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1B $1.2B $1.4B $992.4M $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $501.8M $507.1M $589.7M $608.3M $632.2M
Other Inc / (Exp) -$25.7M $113.2M $231.4M -$149.2M -$27.8M
Operating Expenses $872.5M $552.9M $648.3M $655.5M $687.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $450.5M $502.1M $501.8M $69.7M $228.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $100.9M $115.8M $113.1M $19.5M $52.6M
Net Income to Company $349.6M $386.3M $388.7M $49.3M $175.9M
 
Minority Interest in Earnings $2.8M $7M $18.2M $40.2M $7.7M
Net Income to Common Excl Extra Items $352.4M $393.3M $406.9M $90.4M $183.8M
 
Basic EPS (Cont. Ops) $9.16 $10.20 $10.80 $2.41 $5.00
Diluted EPS (Cont. Ops) $9.16 $10.20 $10.80 $2.41 $5.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $780.6M $678.3M $932M $914.8M $909.3M
 
Revenue (Reported) $1B $1.2B $1.4B $992.4M $1.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $780.6M $678.3M $932M $914.8M $909.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.2B $1.4B $992.4M $1.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $507.1M $589.7M $608.3M $632.2M --
Other Inc / (Exp) $113.2M $231.4M -$149.2M -$27.8M --
Operating Expenses $552.9M $648.3M $655.5M $687.2M --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $502.1M $501.8M $69.7M $228.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $115.8M $113.1M $19.5M $52.6M --
Net Income to Company $386.3M $388.7M $49.3M $175.9M --
 
Minority Interest in Earnings $7M $18.2M $40.2M $7.7M --
Net Income to Common Excl Extra Items $393.3M $406.9M $90.4M $183.8M --
 
Basic EPS (Cont. Ops) $10.20 $10.80 $2.41 $5.00 --
Diluted EPS (Cont. Ops) $10.20 $10.80 $2.41 $5.00 --
Weighted Average Basic Share $154.3M $150.4M $149.7M $146.6M --
Weighted Average Diluted Share $154.3M $150.4M $149.7M $146.6M --
 
EBITDA -- -- -- -- --
EBIT $678.3M $932M $914.8M $909.3M --
 
Revenue (Reported) $1.2B $1.4B $992.4M $1.2B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $678.3M $932M $914.8M $909.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $121.2M $125.6M $118.1M $168.1M $194.5M
Short Term Investments $348.6M $929.7M $1.4B $937.9M $983.8M
Accounts Receivable, Net $76.5M $163.3M $194.9M $196.2M $159.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $546.3M $1.2B $1.7B $1.4B $1.4B
 
Property Plant And Equipment $123.5M $119.4M $122.5M $127M $95.2M
Long-Term Investments $941.8M $1.5B $2B $1.7B $1.9B
Goodwill $142.1M $142.1M $176.9M $158M $158M
Other Intangibles $75.1M $52M $63.5M $44.8M $36.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $22.6B $21.7B $19.4B $16.7B $13.8B
 
Accounts Payable $28.7M $4.6M $36M $35.4M $21M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $582.1M $605.5M $1.7B $1.7B $964.2M
 
Long-Term Debt $18.8B $17B $12.9B $10.2B $7.4B
Capital Leases -- -- -- -- --
Total Liabilities $20B $18.7B $16.2B $13.5B $10.5B
 
Common Stock $384K $379K $372K $371K $363K
Other Common Equity Adj $6.1M $9.3M -$37.4M -$20.1M $1.5M
Common Equity $2.6B $3B $3.2B $3.3B $3.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$3.7M $1.6M $943K -$53.6M -$50.6M
Total Equity $2.6B $3B $3.2B $3.2B $3.3B
 
Total Liabilities and Equity $22.6B $21.7B $19.4B $16.7B $13.8B
Cash and Short Terms $469.9M $1.1B $1.5B $1.1B $1.2B
Total Debt $19.3B $17.1B $14.1B $11.6B $8.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $121.2M $125.6M $118.1M $168.1M $194.5M
Short Term Investments $348.6M $929.7M $1.4B $937.9M $983.8M
Accounts Receivable, Net $76.5M $163.3M $194.9M $196.2M $159.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $546.3M $1.2B $1.7B $1.4B $1.4B
 
Property Plant And Equipment $123.5M $119.4M $122.5M $127M $95.2M
Long-Term Investments $941.8M $1.5B $2B $1.7B $1.9B
Goodwill $142.1M $142.1M $176.9M $158M $158M
Other Intangibles $75.1M $52M $63.5M $44.8M $36.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $22.6B $21.7B $19.4B $16.7B $13.8B
 
Accounts Payable $28.7M $4.6M $36M $35.4M $21M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $582.1M $605.5M $1.7B $1.7B $964.2M
 
Long-Term Debt $18.8B $17B $12.9B $10.2B $7.4B
Capital Leases -- -- -- -- --
Total Liabilities $20B $18.7B $16.2B $13.5B $10.5B
 
Common Stock $384K $379K $372K $371K $363K
Other Common Equity Adj $6.1M $9.3M -$37.4M -$20.1M $1.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$3.7M $1.6M $943K -$53.6M -$50.6M
Total Equity $2.6B $3B $3.2B $3.2B $3.3B
 
Total Liabilities and Equity $22.6B $21.7B $19.4B $16.7B $13.8B
Cash and Short Terms $469.9M $1.1B $1.5B $1.1B $1.2B
Total Debt $19.3B $17.1B $14.1B $11.6B $8.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $349.6M $386.3M $388.7M $49.3M $175.9M
Depreciation & Amoritzation $198.5M $132.3M $176.2M $145.4M $132.5M
Stock-Based Compensation $16.7M $10.7M $14.2M $16.5M $12M
Change in Accounts Receivable $40.9M -$87M -$26.4M -$1.4M $36.1M
Change in Inventories -- -- -- -- --
Cash From Operations $349.1M $480.3M $683.1M $432M $662.9M
 
Capital Expenditures $113.3M $59M $59.4M $74.1M $20.9M
Cash Acquisitions -$30M -- -$34M -- --
Cash From Investing $621.2M $1.2B $2.3B $1.9B $2.4B
 
Dividends Paid (Ex Special Dividend) -$31.8M -$34.5M -$36.6M -$39.4M -$40.8M
Special Dividend Paid
Long-Term Debt Issued $1.9B $1.9B $1.3B $761.2M $30.7M
Long-Term Debt Repaid -$3.1B -$3.7B -$4.3B -$3.6B -$3.6B
Repurchase of Common Stock -$73.4M -$58.1M -$97.7M -$28M -$83.3M
Other Financing Activities $195.4M $42.7M $48.4M $78M $71M
Cash From Financing -$1.2B -$1.4B -$2.8B -$2.7B -$3.2B
 
Beginning Cash (CF) $1.2B $958.4M $1.2B $1.4B $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$264.2M $235.9M $163.6M -$332.1M -$94M
Ending Cash (CF) $958.4M $1.2B $1.4B $1B $931M
 
Levered Free Cash Flow $235.8M $421.4M $623.6M $358M $642M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $122.9M $184.9M $23M $71M --
Depreciation & Amoritzation $38.4M $36.3M $34.2M $34M --
Stock-Based Compensation $2.1M $2.9M $3.8M $3.2M --
Change in Accounts Receivable -$3.8M $18.4M $43.7M $61.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $48.7M $275.3M $122.8M $211.9M --
 
Capital Expenditures $17.9M $15.8M $24.4M $23.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $468.4M $603.1M $723.9M $1.1B --
 
Dividends Paid (Ex Special Dividend) -$8.4M -$9.1M -$9.7M -$10.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.8M $13.5M $204.9M $18.1M --
Long-Term Debt Repaid -$584.3M -$918.3M -$1.4B -$1.3B --
Repurchase of Common Stock -$2M -$32.9M -$3.3M -$35.5M --
Other Financing Activities $1.2M $1.3M $39K $13.3M --
Cash From Financing -$528.1M -$895.1M -$1.3B -$1.4B --
 
Beginning Cash (CF) $958.4M $1.2B $1.4B $1B --
Foreign Exchange Rate Adjustment -$77K $169K -$91K -$163K --
Additions / Reductions -$11.1M -$16.7M -$459.5M -$84.5M --
Ending Cash (CF) $947.2M $1.2B $898M $940.8M --
 
Levered Free Cash Flow $30.8M $259.6M $98.4M $188.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $349.6M $386.3M $388.7M $49.3M $175.9M
Depreciation & Amoritzation $198.5M $132.3M $176.2M $145.4M $132.5M
Stock-Based Compensation $16.7M $10.7M $14.2M $16.5M $12M
Change in Accounts Receivable $40.9M -$87M -$26.4M -$1.4M $36.1M
Change in Inventories -- -- -- -- --
Cash From Operations $349.1M $480.3M $683.1M $432M $662.9M
 
Capital Expenditures $113.3M $59M $59.4M $74.1M $20.9M
Cash Acquisitions -- -- -$34M -- --
Cash From Investing $621.2M $1.2B $2.3B $1.9B $2.4B
 
Dividends Paid (Ex Special Dividend) -$31.8M -$34.5M -$36.6M -$39.4M -$40.8M
Special Dividend Paid
Long-Term Debt Issued $1.9B $1.9B $1.3B $761.2M $30.7M
Long-Term Debt Repaid -$3.1B -$3.7B -$4.3B -$3.6B -$3.6B
Repurchase of Common Stock -$73.4M -$58.1M -$97.7M -$28M -$83.3M
Other Financing Activities $195.4M $42.7M $48.4M $78M $71M
Cash From Financing -$1.2B -$1.4B -$2.8B -$2.7B -$3.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$264.2M $235.9M $163.6M -$332.1M -$94M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $235.8M $421.4M $623.6M $358M $642M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $122.9M $184.9M $23M $71M --
Depreciation & Amoritzation $38.4M $36.3M $34.2M $34M --
Stock-Based Compensation $2.1M $2.9M $3.8M $3.2M --
Change in Accounts Receivable -$3.8M $18.4M $43.7M $61.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $48.7M $275.3M $122.8M $211.9M --
 
Capital Expenditures $17.9M $15.8M $24.4M $23.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $468.4M $603.1M $723.9M $1.1B --
 
Dividends Paid (Ex Special Dividend) -$8.4M -$9.1M -$9.7M -$10.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.8M $13.5M $204.9M $18.1M --
Long-Term Debt Repaid -$584.3M -$918.3M -$1.4B -$1.3B --
Repurchase of Common Stock -$2M -$32.9M -$3.3M -$35.5M --
Other Financing Activities $1.2M $1.3M $39K $13.3M --
Cash From Financing -$528.1M -$895.1M -$1.3B -$1.4B --
 
Beginning Cash (CF) $958.4M $1.2B $1.4B $1B --
Foreign Exchange Rate Adjustment -$77K $169K -$91K -$163K --
Additions / Reductions -$11.1M -$16.7M -$459.5M -$84.5M --
Ending Cash (CF) $947.2M $1.2B $898M $940.8M --
 
Levered Free Cash Flow $30.8M $259.6M $98.4M $188.7M --

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