Financhill
Sell
28

NBNKF Quote, Financials, Valuation and Earnings

Last price:
$17.87
Seasonality move :
3.73%
Day range:
$17.87 - $17.87
52-week range:
$10.57 - $17.87
Dividend yield:
5.74%
P/E ratio:
11.72x
P/S ratio:
2.12x
P/B ratio:
1.66x
Volume:
--
Avg. volume:
9K
1-year change:
64.22%
Market cap:
$61.5B
Revenue:
$31.8B
EPS (TTM):
$1.53
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.7B $13.5B $16.6B $29.8B $31.8B
Revenue Growth (YoY) 2.68% 5.54% 23.14% 79.39% 6.87%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3B -- -- -- --
Other Inc / (Exp) $991.3M $1.3B $657M $1.1B $1.1B
Operating Expenses $5.2B -$5.9B -$5B -$7B -$7.1B
Operating Income -- $5.9B $5B $7B $7.1B
 
Net Interest Expenses -- $1.8B $2.8B $5.8B $5.9B
EBT. Incl. Unusual Items $3.4B $5.8B $5B $6.9B $7.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $797.1M $1.3B $1.2B $1.5B $1.6B
Net Income to Company $3.4B $5.8B $5B $6.9B $7.1B
 
Minority Interest in Earnings -- -- -$2.1M -- --
Net Income to Common Excl Extra Items $2.6B $4.5B $3.7B $5.3B $5.4B
 
Basic EPS (Cont. Ops) $0.63 $1.12 $0.99 $1.48 $1.56
Diluted EPS (Cont. Ops) $0.63 $1.12 $0.99 $1.48 $1.55
Weighted Average Basic Share $4B $4B $3.8B $3.6B $3.5B
Weighted Average Diluted Share $4B $4B $3.8B $3.6B $3.5B
 
EBITDA -- -- -- -- --
EBIT $5.2B $6.7B $8.3B $20.1B $21.7B
 
Revenue (Reported) $9.7B $13.5B $16.6B $29.8B $31.8B
Operating Income (Reported) -- $5.9B $5B $7B $7.1B
Operating Income (Adjusted) $5.2B $6.7B $8.3B $20.1B $21.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.3B $3.6B $7.1B $8B $7.6B
Revenue Growth (YoY) 6.93% 8.89% 99.31% 12.82% -4.79%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $240.5M $250.8M $247.2M $291.4M --
Operating Expenses -$1.5B -$1.3B -$1.9B -$1.8B -$1.9B
Operating Income $1.5B $1.3B $1.9B $1.8B $1.9B
 
Net Interest Expenses -- -- $1.6B $1.5B $1.6B
EBT. Incl. Unusual Items $1.5B $1.3B $1.9B $1.8B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $314.7M $284.9M $413.4M $404.3M $431.2M
Net Income to Company $1.4B $1.2B $1.9B $1.9B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.2B $1B $1.5B $1.4B $1.4B
 
Basic EPS (Cont. Ops) $0.29 $0.27 $0.41 $0.40 $0.42
Diluted EPS (Cont. Ops) $0.29 $0.27 $0.41 $0.40 $0.42
Weighted Average Basic Share $4B $3.7B $3.5B $3.5B $3.4B
Weighted Average Diluted Share $4B $3.7B $3.6B $3.5B $3.5B
 
EBITDA -- -- -- -- --
EBIT $1.7B $2.2B $5.5B $5.5B $4.7B
 
Revenue (Reported) $3.3B $3.6B $7.1B $8B $7.6B
Operating Income (Reported) $1.5B $1.3B $1.9B $1.8B $1.9B
Operating Income (Adjusted) $1.7B $2.2B $5.5B $5.5B $4.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $13.5B $12.7B $24.8B $30.6B $29.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.2B $513M $1.3B $1B --
Operating Expenses -$5.6B -$4.8B -$7B -$7.2B -$6.9B
Operating Income $5.6B $4.8B $7B $7.2B $6.9B
 
Net Interest Expenses -- -- $1.6B $4.5B $6B
EBT. Incl. Unusual Items $5.5B $4.8B $7B $7B $6.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3B $1.2B $1.5B $1.6B $1.6B
Net Income to Company $5.4B $4.7B $7.2B $7.1B --
 
Minority Interest in Earnings -- -$2.2M -- -- --
Net Income to Common Excl Extra Items $4.2B $3.6B $5.4B $5.4B $5.3B
 
Basic EPS (Cont. Ops) $1.04 $0.94 $1.51 $1.55 $1.53
Diluted EPS (Cont. Ops) $1.04 $0.93 $1.50 $1.55 $1.53
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $6.7B $6.4B $18.3B $22.1B $18.9B
 
Revenue (Reported) $13.5B $12.7B $24.8B $30.6B $29.3B
Operating Income (Reported) $5.6B $4.8B $7B $7.2B $6.9B
Operating Income (Adjusted) $6.7B $6.4B $18.3B $22.1B $18.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9.2B $9.4B $19.8B $23.4B $22.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $567.6M -- -- -- --
Other Inc / (Exp) $957.6M $258M $914.6M $865.9M $583.3M
Operating Expenses $1.4B -$3.3B -$5.4B -$5.5B -$5.4B
Operating Income $1.5B $3.3B $5.4B $5.5B $5.4B
 
Net Interest Expenses -- -- $1.6B $3B $4.6B
EBT. Incl. Unusual Items $4.4B $3.3B $5.3B $5.5B $5.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1B $871.8M $1.2B $1.3B $1.3B
Net Income to Company $4.3B $3.2B $5.4B $5.6B $3.6B
 
Minority Interest in Earnings -- -$2.2M -- -- --
Net Income to Common Excl Extra Items $3.4B $2.4B $4.1B $4.2B $4.1B
 
Basic EPS (Cont. Ops) $0.82 $0.64 $1.15 $1.21 $1.18
Diluted EPS (Cont. Ops) $0.82 $0.64 $1.15 $1.21 $1.18
Weighted Average Basic Share $12.2B $11.3B $10.7B $10.5B $10.4B
Weighted Average Diluted Share $12.2B $11.4B $10.8B $10.5B $10.4B
 
EBITDA -- -- -- -- --
EBIT $5.1B $4.7B $14.9B $16.9B $14.1B
 
Revenue (Reported) $9.2B $9.4B $19.8B $23.4B $22.4B
Operating Income (Reported) $1.5B $3.3B $5.4B $5.5B $5.4B
Operating Income (Adjusted) $5.1B $4.7B $14.9B $16.9B $14.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $48.2B $54B $66B $55.9B $48.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $359.1M $996.4M $841.8M $834.6M $1.2B
Other Current Assets -- -- -- -- --
Total Current Assets $117.5B $64.9B $67B $57.1B $49.9B
 
Property Plant And Equipment $2.4B $2B $1.8B $1.8B $1.7B
Long-Term Investments $149.8B $34.5B $37.3B $28.9B $26.4B
Goodwill $2.4B $2.2B $2.4B $2.5B $2.3B
Other Intangibles $2.3B $2B $1.9B $1.8B $1.8B
Other Long-Term Assets -- -- -- -- --
Total Assets $679.1B $648.8B $634.7B $645.9B $645.5B
 
Accounts Payable $183.3M $158.1M $2.2B $1.3B $1.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8.1B $96.1B $119.3B $115.6B $120.1B
 
Long-Term Debt -- $147.9B $124.6B $134.1B $126.8B
Capital Leases -- -- -- -- --
Total Liabilities $637.6B $611.6B $602.6B $612.2B $612.7B
 
Common Stock $5B $4.6B $4.3B $4.5B $4.2B
Other Common Equity Adj -- -- -- -- --
Common Equity $41.5B $37.2B $32.1B $33.7B $32.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11.1M $10.2M -- -- --
Total Equity $41.5B $37.2B $32.1B $33.7B $32.8B
 
Total Liabilities and Equity $679.1B $648.8B $634.7B $645.9B $645.5B
Cash and Short Terms $48.2B $54.2B $67.2B $58.1B $52.7B
Total Debt $224.4B $148B $124.7B $134.2B $126.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $89.3B $70.4B $63.3B $57.2B $43.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $896.6M $827.6M $962.2M $1.4B --
Other Current Assets -- -- -- -- --
Total Current Assets $94.3B $71.5B $64.4B $59B $44.7B
 
Property Plant And Equipment $2B $1.6B $1.7B $1.8B $1.9B
Long-Term Investments $35.4B $45.5B $34.5B $25B $21.1B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $712.2B $612B $645.7B $689.1B $760.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2B $1.4B $1.9B $2.3B $2.5B
 
Long-Term Debt $280.3B $231.3B $248.1B $258.2B $291.7B
Capital Leases -- -- -- -- --
Total Liabilities $670.6B $582.9B $614.3B $654.8B $723.9B
 
Common Stock $4.7B $4B $4.3B $4.5B $4.8B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10.4M -- -- -- --
Total Equity $41.6B $29.1B $31.4B $34.3B $37B
 
Total Liabilities and Equity $712.2B $612B $645.7B $689.1B $760.9B
Cash and Short Terms $90B $72.1B $66.1B $59.5B --
Total Debt $280.3B $231.3B $248.1B $258.2B $291.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.4B $5.8B $5B $6.9B $7.1B
Depreciation & Amoritzation $631.5M $715.8M $615.9M $668.1M $616.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.5B $8.7B -$2.4B $8.4B $21.8B
 
Capital Expenditures $556.2M $494.1M $425.6M $573M $605.7M
Cash Acquisitions -$619M -- $266.9M $40M $2.6B
Cash From Investing -$1.2B -$19.3B -$12B -$11.3B -$43.1B
 
Dividends Paid (Ex Special Dividend) -- $3.8B $2.8B $3.1B $3.5B
Special Dividend Paid
Long-Term Debt Issued -- $3.3B -- $541.3M $2.4B
Long-Term Debt Repaid -$2.8B -$3.8B -$990.3M -$221.9M -$824.8M
Repurchase of Common Stock -- $1.3B $3B $1.4B $413.2M
Other Financing Activities -$30.8M -$30.8M -$27.4M -$28.1M -$28.1M
Cash From Financing -$3B $25.1B $29.9B -$9B $16.6B
 
Beginning Cash (CF) $47B $42.8B $51.3B $68.1B $55.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.7B $14.7B $15B -$12.4B -$4.1B
Ending Cash (CF) $41.3B $57.5B $66.3B $55.6B $51.5B
 
Levered Free Cash Flow -$2.1B $8.2B -$2.8B $7.8B $21.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.4B $1.2B $1.9B $1.9B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $28.6B $353.4M -$1.7B $9B -$5.2B
 
Capital Expenditures $109.3M $80.5M $130.5M $156M $178.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$110.6M -$81.6M -$130.5M -$156M -$174.9M
 
Dividends Paid (Ex Special Dividend) -$7.6M -$152.8M -- -- $111.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$515.2M -- -- -- --
Repurchase of Common Stock -- $411.2M $314.4M $1.1M $267.4M
Other Financing Activities $679.2K $1.5M $42.9K -$599.5K --
Cash From Financing -$70.8M -$1.3B -$568.9M $783.3M $1.1B
 
Beginning Cash (CF) $64.8B $77B $67.8B $47.8B --
Foreign Exchange Rate Adjustment $512.8M $733.6M $513.5M -$570.1M $251.6M
Additions / Reductions $28.9B -$258.1M -$1.9B $9B -$4B
Ending Cash (CF) $92.7B $73.9B $65.8B $57.9B --
 
Levered Free Cash Flow $28.5B $272.9M -$1.8B $8.8B -$5.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5.4B $4.7B $7.2B $7.1B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $35.6B -$10.5B -$29.9B $10.5B $12.2B
 
Capital Expenditures $515.9M $418.7M $545.9M $582.1M $771M
Cash Acquisitions $658.1M -- $299.4M -- $2.6B
Cash From Investing $14B -$18.7B -$11.8B -$11.2B -$42.6B
 
Dividends Paid (Ex Special Dividend) $333.6M $6B $3.2B $3.5B $3.7B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $8.3M $3.7B $1.6B $564.8M $832M
Other Financing Activities -$29.9M -$26.3M -$29.5M -$28.4M --
Cash From Financing -$22.1B $19.1B $30.6B -$7B $15B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28.9B -$9.4B -$13B -$8.3B -$15.9B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $35.1B -$11B -$30.4B $10B $11.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.3B $3.2B $5.4B $5.6B $3.6B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $50.6B $30.1B $2.6B $4.7B -$4.6B
 
Capital Expenditures $337M $267.8M $400.6M $410M $587.8M
Cash Acquisitions $8.4M -- $40.3M -- --
Cash From Investing -$330M -$285.9M -$440.8M -$410M -$473.3M
 
Dividends Paid (Ex Special Dividend) -$348.7M $2.7B $3.1B $3.5B $3.8B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$515.2M -- -- -- --
Repurchase of Common Stock -- $2.4B $1.1B $259.4M $687.1M
Other Financing Activities -$30.7M -$26.2M -$28.3M -$28.6M -$29.5M
Cash From Financing -$997.6M -$6.1B -$4.5B -$2.5B -$4B
 
Beginning Cash (CF) $178.4B $212.6B $204.3B $151.7B $99.3B
Foreign Exchange Rate Adjustment $721.3M $1.1B -$264.7M -$328.7M -$1.4B
Additions / Reductions $49.8B $24.9B -$2.7B $1.5B -$10.5B
Ending Cash (CF) $227.5B $232B $202.6B $153.8B $96.8B
 
Levered Free Cash Flow $50.3B $29.9B $2.2B $4.3B -$5.2B

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock