Financhill
Sell
34

NSP Quote, Financials, Valuation and Earnings

Last price:
$76.74
Seasonality move :
2.77%
Day range:
$75.62 - $78.15
52-week range:
$71.69 - $119.02
Dividend yield:
3.05%
P/E ratio:
24.65x
P/S ratio:
0.45x
P/B ratio:
23.22x
Volume:
240.7K
Avg. volume:
427.2K
1-year change:
-33.94%
Market cap:
$2.9B
Revenue:
$6.5B
EPS (TTM):
$3.15
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $4.3B $4.3B $5B $5.9B $6.5B
Revenue Growth (YoY) 12.7% -0.64% 16% 19.42% 9.21%
 
Cost of Revenues $3.6B $3.5B $4.2B $4.9B $5.4B
Gross Profit $732.9M $806.9M $820.1M $1B $1B
Gross Profit Margin 16.99% 18.82% 16.49% 17.03% 15.99%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $517.6M $581M $608.2M $720.3M $775.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $546.3M $612.2M $646.8M $761M $818.3M
Operating Income $186.6M $194.7M $173.3M $250.2M $218.5M
 
Net Interest Expenses -- $5.4M $5M $4.8M --
EBT. Incl. Unusual Items $189.6M $189.3M $168.3M $245.4M $225.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38.5M $51M $44.2M $66.1M $53.7M
Net Income to Company $151.1M $138.2M $124.1M $179.4M $171.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $151.1M $138.2M $124.1M $179.4M $171.4M
 
Basic EPS (Cont. Ops) $3.72 $3.57 $3.22 $4.70 $4.53
Diluted EPS (Cont. Ops) $3.70 $3.54 $3.18 $4.64 $4.47
Weighted Average Basic Share $40.2M $38.5M $38.4M $38.1M $37.8M
Weighted Average Diluted Share $40.4M $38.8M $39M $38.7M $38.3M
 
EBITDA $226M $228.5M $214.3M $300.3M $294.9M
EBIT $197.3M $197.3M $175.8M $259.6M $252.2M
 
Revenue (Reported) $4.3B $4.3B $5B $5.9B $6.5B
Operating Income (Reported) $186.6M $194.7M $173.3M $250.2M $218.5M
Operating Income (Adjusted) $197.3M $197.3M $175.8M $259.6M $252.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1B $1.2B $1.4B $1.6B $1.6B
Revenue Growth (YoY) -3.41% 20.02% 18.98% 7.77% 0.65%
 
Cost of Revenues $822.8M $1B $1.2B $1.3B $1.3B
Gross Profit $185M $198.5M $244.6M $258M $229M
Gross Profit Margin 18.36% 16.41% 16.99% 16.63% 14.67%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $148.4M $149M $181.8M $177M $206M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $156.3M $158.9M $191.9M $199M $228M
Operating Income $28.8M $39.6M $52.6M $59M $1M
 
Net Interest Expenses $1.6M $1.7M $1.3M -- --
EBT. Incl. Unusual Items $27.1M $37.9M $51.4M $61M $3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.1M $10.6M $13.7M $16M --
Net Income to Company $20M $27.3M $37.7M $45M $3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20M $27.3M $37.7M $45M $3M
 
Basic EPS (Cont. Ops) $0.52 $0.71 $0.99 $1.17 $0.07
Diluted EPS (Cont. Ops) $0.51 $0.70 $0.98 $1.16 $0.07
Weighted Average Basic Share $38.5M $38.5M $38M $38M $38M
Weighted Average Diluted Share $38.7M $38.9M $38.5M $38M $38M
 
EBITDA $36.7M $49.8M $65.5M $79M $21M
EBIT $28.9M $39.9M $55.4M $68M $10M
 
Revenue (Reported) $1B $1.2B $1.4B $1.6B $1.6B
Operating Income (Reported) $28.8M $39.6M $52.6M $59M $1M
Operating Income (Adjusted) $28.9M $39.9M $55.4M $68M $10M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.3B $4.7B $5.7B $6.4B $6.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5B $3.9B $4.8B $5.3B $5.5B
Gross Profit $801.2M $817M $940.8M $1.1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $555.4M $615.1M $685.6M $743.9M $869.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $586.5M $650.7M $726.8M $809.2M $901.3M
Operating Income $214.7M $166.4M $214.1M $246.9M $154.5M
 
Net Interest Expenses $4.1M $4.8M $6.5M -- --
EBT. Incl. Unusual Items $210.6M $161.6M $207.6M $251.8M $163.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $56.2M $42.9M $56.7M $61.6M $43.7M
Net Income to Company $154.3M $118.7M $150.9M $190.2M $119.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $154.3M $118.7M $150.9M $190.2M $119.4M
 
Basic EPS (Cont. Ops) $3.96 $3.09 $3.94 $5.01 $3.18
Diluted EPS (Cont. Ops) $3.93 $3.05 $3.90 $4.93 $3.15
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $250.2M $204.4M $259.4M $319.6M $234.9M
EBIT $219.1M $168.8M $218.2M $277.4M $191.2M
 
Revenue (Reported) $4.3B $4.7B $5.7B $6.4B $6.5B
Operating Income (Reported) $214.7M $166.4M $214.1M $246.9M $154.5M
Operating Income (Adjusted) $219.1M $168.8M $218.2M $277.4M $191.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.2B $3.7B $4.4B $4.9B $5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6B $3B $3.7B $4.1B $4.1B
Gross Profit $639.3M $649.5M $770.2M $815M $834M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $429M $463.1M $540.5M $564M $647M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $452.3M $490.8M $570.8M $619M $702M
Operating Income $187M $158.7M $199.4M $196M $132M
 
Net Interest Expenses $4M $3.3M $4.8M -- --
EBT. Incl. Unusual Items $183M $155.3M $194.6M $201M $139M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49.1M $41M $53.4M $49M $39M
Net Income to Company $134M $114.4M $141.2M $152M $100M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $134M $114.4M $141.2M $152M $100M
 
Basic EPS (Cont. Ops) $3.45 $2.98 $3.69 $4.00 $2.66
Diluted EPS (Cont. Ops) $3.42 $2.94 $3.65 $3.94 $2.63
Weighted Average Basic Share $115.9M $115.3M $114.5M $114M $113M
Weighted Average Diluted Share $116.5M $116.5M $115.8M $116M $114M
 
EBITDA $212.7M $188.6M $233.6M $253M $193M
EBIT $189.3M $160.9M $203.3M $221M $160M
 
Revenue (Reported) $3.2B $3.7B $4.4B $4.9B $5B
Operating Income (Reported) $187M $158.7M $199.4M $196M $132M
Operating Income (Adjusted) $189.3M $160.9M $203.3M $221M $160M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $367.3M $554.8M $575.8M $732.8M $692.9M
Short Term Investments $34.7M $34.5M $31.8M $33.1M $15.9M
Accounts Receivable, Net $12.7M $6.6M $10.5M $13.9M $15.8M
Inventory -- -- -- -- --
Prepaid Expenses $10.4M $10.2M $11.3M $11.7M $7M
Other Current Assets $43.5M $39.5M $53.3M $61.7M $128.2M
Total Current Assets $974.7M $1.1B $1.2B $1.5B $1.6B
 
Property Plant And Equipment $204.6M $276.9M $273.6M $256.5M $254.9M
Long-Term Investments -- -- -- -- --
Goodwill $12.7M $12.7M -- -- --
Other Intangibles $14K $7K -- -- --
Other Long-Term Assets $6M $4.5M $15.2M $29.4M $21.4M
Total Assets $1.4B $1.6B $1.8B $2B $2.1B
 
Accounts Payable $4.6M $6.2M $6.4M $7.7M $10.7M
Accrued Expenses $534.4M $472.6M $603.7M $736.1M $798.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $869M $904.9M $1.1B $1.4B $1.4B
 
Long-Term Debt $269.4M $369.4M $369.4M $369.4M $369.4M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.5B $1.8B $2B $2B
 
Common Stock $555K $555K $555K $555K $555K
Other Common Equity Adj $12K $5K -$9K -$82K $9K
Common Equity $4.1M $44.1M -$1.8M $81.3M $93.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.1M $44.1M -$1.8M $81.3M $93.6M
 
Total Liabilities and Equity $1.4B $1.6B $1.8B $2B $2.1B
Cash and Short Terms $402.1M $589.4M $607.6M $765.9M $708.8M
Total Debt $269.4M $369.4M $369.4M $369.4M $369.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $372.4M $467.9M $562.1M $678.6M $470M
Short Term Investments $34M $32.7M $34.5M $13.8M $16M
Accounts Receivable, Net $528.7M $579.5M $558.7M $656.7M $765M
Inventory -- -- -- -- --
Prepaid Expenses $34.8M $19.7M $30.4M $21.3M $31M
Other Current Assets $33.8M $53.3M $51.5M $56M $84M
Total Current Assets $1B $1.2B $1.3B $1.5B $1.4B
 
Property Plant And Equipment $256.9M $276M $253.2M $244.6M $256M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $6.3M $12.1M $29.9M $37M $20M
Total Assets $1.5B $1.7B $1.8B $2B $1.9B
 
Accounts Payable $6M $4.3M $5.5M $7.2M $6M
Accrued Expenses $602.8M $715.7M $706.2M $740.7M $852M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $841.1M $1B $1.1B $1.3B $1.2B
 
Long-Term Debt $369.4M $369.4M $369.4M $369.4M $369M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.6B $1.7B $1.9B $1.8B
 
Common Stock $555K $555K $555K $555K $1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $40.6M $97M $60.5M $83.1M $125M
 
Total Liabilities and Equity $1.5B $1.7B $1.8B $2B $1.9B
Cash and Short Terms $406.4M $500.6M $596.6M $692.4M $486M
Total Debt $369.4M $369.4M $369.4M $369.4M $369M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $151.1M $138.2M $124.1M $179.4M $171.4M
Depreciation & Amoritzation $28.7M $31.2M $38.5M $40.7M $42.7M
Stock-Based Compensation $24M $60.1M $40.6M $50.1M $53M
Change in Accounts Receivable -$65.2M $73M -$120.6M -$109.5M -$71.1M
Change in Inventories -- -- -- -- --
Cash From Operations $205.2M $346.4M $260.2M $347.7M $198.5M
 
Capital Expenditures $56.3M $98.2M $32.9M $30.3M $40.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$29.7M -$98.6M -$31M -$32.1M -$21.7M
 
Dividends Paid (Ex Special Dividend) -$48.6M -$61.9M -$144.2M -$76.6M -$84.2M
Special Dividend Paid
Long-Term Debt Issued $125M $100M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$203M -$99.4M -$69.7M -$73.3M -$131.5M
Other Financing Activities $8.3M $7.7M $5.8M $8.7M $60.7M
Cash From Financing -$118.4M -$53.6M -$208.1M -$141.2M -$155M
 
Beginning Cash (CF) $535.5M $592.6M $786.7M $839.5M $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $57.1M $194.1M $21.1M $174.4M $21.7M
Ending Cash (CF) $592.6M $786.7M $807.8M $1B $1B
 
Levered Free Cash Flow $148.8M $248.2M $227.3M $317.4M $158.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $20M $27.3M $37.7M $45M $3M
Depreciation & Amoritzation $7.8M $9.9M $10.1M $11M $11M
Stock-Based Compensation $20.9M $10.4M $13.3M $16M $17M
Change in Accounts Receivable -$54.8M $16.8M $127.2M -$52M -$25M
Change in Inventories -- -- -- -- --
Cash From Operations -$8.3M $47.8M $99.2M $210M -$150M
 
Capital Expenditures $29.3M $2.9M $7.4M $8M $14M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$31.6M -$1.2M -$11.2M $14M -$14M
 
Dividends Paid (Ex Special Dividend) -$15.4M -$17.4M -$19.8M -$21M -$23M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$30M -$11.2M -$6.6M -$86M -$15M
Other Financing Activities $2.1M $785K -$5.4M -$3M $2M
Cash From Financing -$43.4M -$27.8M -$31.8M -$110M -$36M
 
Beginning Cash (CF) $682.6M $705.1M $730.3M $843M $948M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$83.3M $18.8M $56.3M $114M -$200M
Ending Cash (CF) $599.3M $724M $818.3M $957M $748M
 
Levered Free Cash Flow -$37.6M $45M $91.8M $202M -$164M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $154.3M $118.7M $150.9M $190.2M $119.4M
Depreciation & Amoritzation $31.1M $35.6M $41.2M $42.3M $43.7M
Stock-Based Compensation $41.3M $58M $43.5M $53.3M $58M
Change in Accounts Receivable -$44.8M -$50.8M $20.8M -$98.1M -$108.1M
Change in Inventories -- -- -- -- --
Cash From Operations $264.7M $294.6M $327.3M $365.7M -$40.5M
 
Capital Expenditures $89.1M $53M $25.7M $35.9M $43.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$62.6M -$52.6M -$28.4M -$14.3M -$44.7M
 
Dividends Paid (Ex Special Dividend) -$58.4M -$65.5M -$150.8M -$82.7M -$88.2M
Special Dividend Paid
Long-Term Debt Issued $130M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$140.6M -$58M -$83.4M -$140.9M -$52.5M
Other Financing Activities $7.4M $6.2M -$2.1M $10.9M $17.7M
Cash From Financing -$61.6M -$117.3M -$236.3M -$212.7M -$123M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $140.5M $124.7M $62.6M $138.7M -$208.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $175.5M $241.6M $301.6M $329.8M -$83.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $134M $114.4M $141.2M $152M $100M
Depreciation & Amoritzation $23.3M $27.7M $30.4M $32M $33M
Stock-Based Compensation $38.1M $36M $38.8M $42M $47M
Change in Accounts Receivable -$62.9M -$186.8M -$45.4M -$34M -$71M
Change in Inventories -- -- -- -- --
Cash From Operations $106.6M $54.8M $122M $140M -$99M
 
Capital Expenditures $68.8M $23.6M $16.4M $22M $25M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$68.4M -$22.4M -$19.9M -$2M -$25M
 
Dividends Paid (Ex Special Dividend) -$46.5M -$50.2M -$56.9M -$63M -$67M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $100M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$91.2M -$49.8M -$63.4M -$131M -$52M
Other Financing Activities $6.3M $4.8M -$3.1M -$1M -$44M
Cash From Financing -$31.4M -$95.2M -$123.4M -$195M -$163M
 
Beginning Cash (CF) $1.9B $2.2B $2.4B $2.9B $3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.7M -$62.7M -$21.2M -$57M -$287M
Ending Cash (CF) $1.9B $2.2B $2.4B $2.8B $2.7B
 
Levered Free Cash Flow $37.8M $31.2M $105.6M $118M -$124M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock