Financhill
Sell
47

NTR Quote, Financials, Valuation and Earnings

Last price:
$51.14
Seasonality move :
-5.39%
Day range:
$48.63 - $51.30
52-week range:
$43.70 - $60.87
Dividend yield:
4.23%
P/E ratio:
37.34x
P/S ratio:
0.97x
P/B ratio:
1.02x
Volume:
2.6M
Avg. volume:
2.6M
1-year change:
-6.28%
Market cap:
$25B
Revenue:
$26B
EPS (TTM):
$1.37
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $20.9B $27.7B $37.9B $29.1B $26B
Revenue Growth (YoY) 4.1% 32.54% 36.71% -23.3% -10.61%
 
Cost of Revenues $15.7B $18.3B $22.5B $20.6B $18.4B
Gross Profit $5.2B $9.4B $15.4B $8.5B $7.5B
Gross Profit Margin 25.06% 33.95% 40.71% 29.16% 28.99%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.3B $3.8B $4.1B $4.1B $4.2B
Other Inc / (Exp) -$822M -$483M $626M -$1.1B -$1.1B
Operating Expenses $3.5B $4.3B $5.2B $4.6B $4.6B
Operating Income $1.7B $5.1B $10.2B $3.9B $3B
 
Net Interest Expenses $520M $471M $563M $793M $720M
EBT. Incl. Unusual Items $382M $4.2B $10.2B $2B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$77M $989M $2.6B $670M $436M
Net Income to Company $459M $3.2B $7.7B $1.3B $700M
 
Minority Interest in Earnings -- -$26M -$27M -$24M -$26M
Net Income to Common Excl Extra Items $459M $3.2B $7.7B $1.3B $674M
 
Basic EPS (Cont. Ops) $0.81 $5.53 $14.22 $2.53 $1.36
Diluted EPS (Cont. Ops) $0.81 $5.52 $14.18 $2.53 $1.36
Weighted Average Basic Share $569.7M $569.7M $538.5M $496.4M $494.2M
Weighted Average Diluted Share $569.7M $571.3M $540M $497M $494.4M
 
EBITDA $2.9B $6.6B $12.8B $4.9B $4.2B
EBIT $903M $4.6B $10.8B $2.7B $1.9B
 
Revenue (Reported) $20.9B $27.7B $37.9B $29.1B $26B
Operating Income (Reported) $1.7B $5.1B $10.2B $3.9B $3B
Operating Income (Adjusted) $903M $4.6B $10.8B $2.7B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.1B $7.3B $7.5B $5.7B $5.1B
Revenue Growth (YoY) 15.67% 79.34% 3.66% -24.81% -10.33%
 
Cost of Revenues $2.9B $4.1B $4.6B $3.9B $3.5B
Gross Profit $1.2B $3.2B $2.9B $1.8B $1.6B
Gross Profit Margin 28.75% 44.12% 38.58% 31.22% 31.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $909M $1.1B $997M $1.1B $1.1B
Other Inc / (Exp) $188M -$268M -$60M -$184M -$74M
Operating Expenses $950M $1.3B $1.2B $1.3B $1.1B
Operating Income $215M $2B $1.7B $477M $471M
 
Net Interest Expenses $119M $104M $188M $213M $195M
EBT. Incl. Unusual Items $284M $1.6B $1.5B $80M $202M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$32M $374M $353M -$96M $84M
Net Income to Company $316M $1.2B $1.1B $176M $118M
 
Minority Interest in Earnings -- -$6M -$6M -$4M -$5M
Net Income to Common Excl Extra Items $316M $1.2B $1.1B $172M $113M
 
Basic EPS (Cont. Ops) $0.55 $2.11 $2.15 $0.35 $0.23
Diluted EPS (Cont. Ops) $0.55 $2.11 $2.15 $0.35 $0.23
Weighted Average Basic Share $569.2M $568M $516.6M $494.5M $492.8M
Weighted Average Diluted Share $569.3M $570M $517.7M $494.9M $492.9M
 
EBITDA $903M $2.2B $2.1B $829M $1B
EBIT $404M $1.7B $1.6B $264M $414M
 
Revenue (Reported) $4.1B $7.3B $7.5B $5.7B $5.1B
Operating Income (Reported) $215M $2B $1.7B $477M $471M
Operating Income (Adjusted) $404M $1.7B $1.6B $264M $414M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $20.9B $27.7B $37.9B $29.1B $26B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.7B $18.3B $22.5B $20.6B $18.4B
Gross Profit $5.2B $9.4B $15.4B $8.5B $7.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.3B $3.8B $4.1B $4.1B $4.2B
Other Inc / (Exp) -$822M -$483M $638M -$1.1B -$1.1B
Operating Expenses $3.5B $4.3B $5.3B $4.6B $4.6B
Operating Income $1.7B $5.1B $10.2B $3.9B $2.9B
 
Net Interest Expenses $520M $471M $563M $793M $720M
EBT. Incl. Unusual Items $382M $4.2B $10.2B $2B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$77M $989M $2.6B $670M $436M
Net Income to Company $459M $3.2B $7.7B $1.3B $700M
 
Minority Interest in Earnings -- -$26M -$27M -$24M -$26M
Net Income to Common Excl Extra Items $459M $3.2B $7.7B $1.3B $674M
 
Basic EPS (Cont. Ops) $0.80 $5.53 $14.12 $2.53 $1.37
Diluted EPS (Cont. Ops) $0.80 $5.52 $14.09 $2.53 $1.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.9B $6.6B $12.8B $4.9B $4.2B
EBIT $903M $4.6B $10.8B $2.7B $1.9B
 
Revenue (Reported) $20.9B $27.7B $37.9B $29.1B $26B
Operating Income (Reported) $1.7B $5.1B $10.2B $3.9B $2.9B
Operating Income (Adjusted) $903M $4.6B $10.8B $2.7B $1.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $27.7B $37.9B $29.1B $26B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18.3B $22.5B $20.6B $18.4B --
Gross Profit $9.4B $15.4B $8.5B $7.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.8B $4.1B $4.1B $4.2B --
Other Inc / (Exp) -$483M $638M -$1.1B -$1.1B --
Operating Expenses $4.3B $5.3B $4.6B $4.6B --
Operating Income $5.1B $10.2B $3.9B $2.9B --
 
Net Interest Expenses $471M $563M $793M $720M --
EBT. Incl. Unusual Items $4.2B $10.2B $2B $1.1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $989M $2.6B $670M $436M --
Net Income to Company $3.2B $7.7B $1.3B $700M --
 
Minority Interest in Earnings -$26M -$27M -$24M -$26M --
Net Income to Common Excl Extra Items $3.2B $7.7B $1.3B $674M --
 
Basic EPS (Cont. Ops) $5.53 $14.12 $2.53 $1.37 --
Diluted EPS (Cont. Ops) $5.52 $14.09 $2.53 $1.37 --
Weighted Average Basic Share $2.3B $2.2B $2B $2B --
Weighted Average Diluted Share $2.3B $2.2B $2B $2B --
 
EBITDA $6.6B $12.8B $4.9B $4.2B --
EBIT $4.6B $10.8B $2.7B $1.9B --
 
Revenue (Reported) $27.7B $37.9B $29.1B $26B --
Operating Income (Reported) $5.1B $10.2B $3.9B $2.9B --
Operating Income (Adjusted) $4.6B $10.8B $2.7B $1.9B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.5B $499M $901M $941M $853M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3B $4.7B $5.6B $4.7B $4.6B
Inventory $4.9B $6.3B $7.6B $6.3B $6.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.5B $1.7B $1.6B $1.5B $1.4B
Total Current Assets $11.5B $13.8B $16.3B $14.2B $13.8B
 
Property Plant And Equipment $19.7B $20B $21.8B $22.5B $22.6B
Long-Term Investments $562M $703M $843M $736M $698M
Goodwill $12.2B $12.2B $12.4B $12.1B $12B
Other Intangibles $2.4B $2.3B $2.3B $2.2B $1.8B
Other Long-Term Assets $258M $231M $310M $345M $295M
Total Assets $47.2B $50B $54.6B $52.7B $51.8B
 
Accounts Payable $4.4B $5.2B $5.8B $5.5B $5.4B
Accrued Expenses $715M $764M $773M $684M $581M
Current Portion Of Long-Term Debt $14M $622M $749M $691M $1.1B
Current Portion Of Capital Lease Obligations $249M $286M $305M $327M $356M
Other Current Liabilities $39M $20M $35M $16M $33M
Total Current Liabilities $8.5B $12.4B $14.3B $12.1B $12B
 
Long-Term Debt $10B $7.5B $8B $8.9B $8.9B
Capital Leases -- -- -- -- --
Total Liabilities $24.8B $26.3B $28.7B $27.5B $27.4B
 
Common Stock $15.7B $15.5B $14.2B $13.8B $13.7B
Other Common Equity Adj -$119M -$146M -$391M -$296M -$515M
Common Equity $22.4B $23.7B $25.8B $25.2B $24.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $38M $47M $45M $45M $35M
Total Equity $22.4B $23.7B $25.9B $25.2B $24.4B
 
Total Liabilities and Equity $47.2B $50B $54.6B $52.7B $51.8B
Cash and Short Terms $1.5B $499M $901M $941M $853M
Total Debt $10.2B $9.6B $10.7B $11.2B $11.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.5B $499M $901M $941M $853M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3B $4.7B $5.6B $4.7B $4.6B
Inventory $4.9B $6.3B $7.6B $6.3B $6.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.5B $1.7B $1.6B $1.5B $1.4B
Total Current Assets $11.5B $13.8B $16.3B $14.2B $13.8B
 
Property Plant And Equipment $19.7B $20B $21.8B $22.5B $22.6B
Long-Term Investments $562M $703M $843M $736M $698M
Goodwill $12.2B $12.2B $12.4B $12.1B $12B
Other Intangibles $2.4B $2.3B $2.3B $2.2B $1.8B
Other Long-Term Assets $258M $231M $310M $345M $295M
Total Assets $47.2B $50B $54.6B $52.7B $51.8B
 
Accounts Payable $4.4B $5.2B $5.8B $5.5B $5.4B
Accrued Expenses $715M $764M $773M $684M $581M
Current Portion Of Long-Term Debt $14M $622M $749M $691M $1.1B
Current Portion Of Capital Lease Obligations $249M $286M $305M $327M $356M
Other Current Liabilities $39M $20M $35M $16M $33M
Total Current Liabilities $8.5B $12.4B $14.3B $12.1B $12B
 
Long-Term Debt $10B $7.5B $8B $8.9B $8.9B
Capital Leases -- -- -- -- --
Total Liabilities $24.8B $26.3B $28.7B $27.5B $27.4B
 
Common Stock $15.7B $15.5B $14.2B $13.8B $13.7B
Other Common Equity Adj -$119M -$146M -$391M -$296M -$515M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $38M $47M $45M $45M $35M
Total Equity $22.4B $23.7B $25.9B $25.2B $24.4B
 
Total Liabilities and Equity $47.2B $50B $54.6B $52.7B $51.8B
Cash and Short Terms $1.5B $499M $901M $941M $853M
Total Debt $10.2B $9.6B $10.7B $11.2B $11.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $459M $3.2B $7.7B $1.3B $700M
Depreciation & Amoritzation $2B $2B $2B $2.2B $2.3B
Stock-Based Compensation $69M $198M $63M -$14M $37M
Change in Accounts Receivable $145M -$1.7B -$919M $879M -$224M
Change in Inventories $85M -$1.5B -- $1.4B $60M
Cash From Operations $3.3B $3.9B $8.1B $5.1B $3.5B
 
Capital Expenditures $1.5B $1.9B $2.5B $2.6B $2.2B
Cash Acquisitions -$233M -$88M -$407M -$153M -$21M
Cash From Investing -$1.2B -$1.8B -$2.9B -$3B -$2.1B
 
Dividends Paid (Ex Special Dividend) -$1B -$1B -$1B -$1B -$1.1B
Special Dividend Paid
Long-Term Debt Issued $1.5B $1.4B $1B $1.5B $1B
Long-Term Debt Repaid -$783M -$2.5B -$902M -$1B -$1.1B
Repurchase of Common Stock -$160M -$1B -$4.5B -$1B -$184M
Other Financing Activities -$15M -$21M -$20M -$34M -$46M
Cash From Financing -$1.3B -$3B -$4.7B -$2.1B -$1.5B
 
Beginning Cash (CF) $671M $1.5B $499M $901M $941M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $780M -$924M $478M $47M -$51M
Ending Cash (CF) $1.5B $499M $901M $941M $853M
 
Levered Free Cash Flow $1.8B $2B $5.6B $2.5B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $316M $1.2B $1.1B $176M $118M
Depreciation & Amoritzation $499M $497M $520M $565M $590M
Stock-Based Compensation $60M $73M -$59M -$7M $20M
Change in Accounts Receivable $1.6B $1.4B $2.7B $2.4B $2.2B
Change in Inventories -$1.1B -$1.7B $344M -$2B -$2.2B
Cash From Operations $2.8B $3.6B $4.7B $4.2B $3.1B
 
Capital Expenditures $535M $646M $1B $710M $705M
Cash Acquisitions -$17M -$18M -$329M -$37M -$15M
Cash From Investing $5M -$465M -$1.2B -$733M -$519M
 
Dividends Paid (Ex Special Dividend) -$259M -$266M -$251M -$262M -$265M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$580M $304M -$1.9B -- $24M
Long-Term Debt Repaid -$73M -$2.3B -$596M -$110M -$629M
Repurchase of Common Stock -- -$885M -$1.2B -- -$134M
Other Financing Activities -- -- -$17M -- -$6M
Cash From Financing -$1.8B -$3.1B -$3.4B -$3B -$2.2B
 
Beginning Cash (CF) $465M $443M $823M $554M $520M
Foreign Exchange Rate Adjustment $10M $4M -$24M $12M -$32M
Additions / Reductions $979M $52M $102M $375M $365M
Ending Cash (CF) $1.5B $499M $901M $941M $853M
 
Levered Free Cash Flow $2.2B $3B $3.7B $3.4B $2.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $459M $3.2B $7.7B $1.3B $700M
Depreciation & Amoritzation $2B $2B $2B $2.2B $2.3B
Stock-Based Compensation $69M $198M $63M -$14M $37M
Change in Accounts Receivable $145M -$1.7B -$919M $879M -$224M
Change in Inventories $85M -$1.5B -- $1.4B $60M
Cash From Operations $3.3B $3.9B $8.1B $5.1B $3.5B
 
Capital Expenditures $1.5B $1.9B $2.5B $2.6B $2.2B
Cash Acquisitions -$233M -$88M -$407M -$153M -$21M
Cash From Investing -$1.2B -$1.8B -$2.9B -$3B -$2.1B
 
Dividends Paid (Ex Special Dividend) -$1B -$1B -$1B -$1B -$1.1B
Special Dividend Paid
Long-Term Debt Issued $1.5B $1.4B $1B $1.5B $1B
Long-Term Debt Repaid -$783M -$2.5B -$902M -$1B -$1.1B
Repurchase of Common Stock -$160M -$1B -$4.5B -$1B --
Other Financing Activities -- -- -$20M -$34M -$46M
Cash From Financing -$1.3B -$3B -$4.7B -$2.1B -$1.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $780M -$924M $478M $47M -$51M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.8B $2B $5.6B $2.5B $1.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $3.2B $7.7B $1.3B $700M --
Depreciation & Amoritzation $2B $2B $2.2B $2.3B --
Stock-Based Compensation $198M $63M -$14M $37M --
Change in Accounts Receivable -$1.7B -$919M $879M -$224M --
Change in Inventories -$1.5B -- $1.4B $60M --
Cash From Operations $3.9B $8.1B $5.1B $3.5B --
 
Capital Expenditures $1.9B $2.5B $2.6B $2.2B --
Cash Acquisitions -$88M -$407M -$153M -$21M --
Cash From Investing -$1.8B -$2.9B -$3B -$2.1B --
 
Dividends Paid (Ex Special Dividend) -$1B -$1B -$1B -$1.1B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.4B $1B $1.5B $1B --
Long-Term Debt Repaid -$2.5B -$902M -$1B -$1.1B --
Repurchase of Common Stock -$1B -$4.5B -$1B -$184M --
Other Financing Activities -$21M -$20M -$34M -$46M --
Cash From Financing -$3B -$4.7B -$2.1B -$1.5B --
 
Beginning Cash (CF) $4.4B $2.6B $3.7B $3B --
Foreign Exchange Rate Adjustment -$31M -$76M -$7M -$37M --
Additions / Reductions -$924M $478M $47M -$51M --
Ending Cash (CF) $3.4B $3B $3.7B $2.9B --
 
Levered Free Cash Flow $2B $5.6B $2.5B $1.4B --

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