Financhill
Sell
42

NHNCF Quote, Financials, Valuation and Earnings

Last price:
$115.00
Seasonality move :
0%
Day range:
$115.00 - $115.00
52-week range:
$115.00 - $115.00
Dividend yield:
0.68%
P/E ratio:
11.19x
P/S ratio:
2.11x
P/B ratio:
0.89x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$17.2B
Revenue:
$7.9B
EPS (TTM):
$10.28
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.5B $6B $6.4B $7.4B $7.9B
Revenue Growth (YoY) 19.68% 32.43% 6.86% 16.33% 6.39%
 
Cost of Revenues -- $4.5B $5B $5.9B $6B
Gross Profit $4.5B $1.4B $1.4B $1.5B $1.9B
Gross Profit Margin -- 24% 21.23% 20.76% 24.09%
 
R&D Expenses -- $1.4B $1.4B $1.5B $1.4B
Selling, General & Admin $2.2B $258M $321.7M $369.9M $413.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.4B $271.1M $341M $396.9M $445.3M
Operating Income $1B $1.2B $1B $1.1B $1.5B
 
Net Interest Expenses $13.9M $39.4M $55.5M $104.6M $76.9M
EBT. Incl. Unusual Items $1.4B $1.4B $763.8M $929.7M $1.6B
Earnings of Discontinued Ops. -$249.7M $13.1B -- -- --
Income Tax Expense $415.4M $566.4M $317.7M $379.9M $286.1M
Net Income to Company $712.7M $1.3B $521M $753.8M $1.4B
 
Minority Interest in Earnings $132.5M -$13.7M -$67.4M -$20.9M $6.4M
Net Income to Common Excl Extra Items $845.2M $1.3B $521M $753.8M $1.4B
 
Basic EPS (Cont. Ops) $5.80 $9.07 $3.88 $5.10 $9.31
Diluted EPS (Cont. Ops) $5.76 $8.99 $3.86 $5.03 $9.21
Weighted Average Basic Share $145.7M $148.7M $149.8M $150.4M $150.6M
Weighted Average Diluted Share $146.7M $150M $150.4M $150.9M $151M
 
EBITDA $1.8B $1.5B $1.4B $1.6B $1.9B
EBIT $1.4B $1.2B $1B $1.1B $1.5B
 
Revenue (Reported) $4.5B $6B $6.4B $7.4B $7.9B
Operating Income (Reported) $1B $1.2B $1B $1.1B $1.5B
Operating Income (Adjusted) $1.4B $1.2B $1B $1.1B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.5B $1.5B $1.9B $2B $2.3B
Revenue Growth (YoY) 30.05% 2.97% 21.38% 7.46% 13.14%
 
Cost of Revenues $841.7M $942M $1.2B $1.3B $1.4B
Gross Profit $648.4M $592.2M $675.6M $728.4M $835.7M
Gross Profit Margin 43.51% 38.6% 36.28% 36.4% 36.91%
 
R&D Expenses $346.6M $346M $386.1M $341.3M $424M
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $346.6M $346M $386.1M $341.3M $424M
Operating Income $301.7M $246.3M $289.5M $387.1M $411.7M
 
Net Interest Expenses $24M $21M $52.2M $60.7M $41.5M
EBT. Incl. Unusual Items $387.4M $280.2M $292.9M $427.2M $419M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $148.6M $106.8M $113M $90.8M $88.1M
Net Income to Company -$179.8M $158.4M $271.3M $398.6M --
 
Minority Interest in Earnings -$7.9M -$19M -$14.9M $7.2M $6M
Net Income to Common Excl Extra Items $278.4M $172.7M $271.3M $390.6M $530.1M
 
Basic EPS (Cont. Ops) $1.92 $1.28 $1.90 $2.54 $3.51
Diluted EPS (Cont. Ops) $1.92 $1.26 $1.87 $2.50 $3.47
Weighted Average Basic Share $149M $150M $150.6M $151.2M $149.5M
Weighted Average Diluted Share $149.3M $152.1M $152.6M $153.5M --
 
EBITDA $394.4M $354.4M $402.6M $519M $555M
EBIT $301.7M $246.3M $289.5M $387.1M $411.7M
 
Revenue (Reported) $1.5B $1.5B $1.9B $2B $2.3B
Operating Income (Reported) $301.7M $246.3M $289.5M $387.1M $411.7M
Operating Income (Adjusted) $301.7M $246.3M $289.5M $387.1M $411.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.7B $6.3B $7.2B $7.7B $8.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.1B $3.8B $4.6B $5B $5.3B
Gross Profit $2.5B $2.5B $2.6B $2.8B $3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.4B $1.4B $1.5B $1.4B $1.5B
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4B $1.4B $1.5B $1.4B $1.5B
Operating Income $1.1B $1.1B $1.1B $1.4B $1.5B
 
Net Interest Expenses $177.8M $515.7M $734M $520.6M $358.9M
EBT. Incl. Unusual Items $1.6B $1.1B $547.1M $1.6B $1.5B
Earnings of Discontinued Ops. $13.5B -- -- -- --
Income Tax Expense $483.7M $496.4M $314.5M $374.5M $348.5M
Net Income to Company $14.3B $851.7M $641.4M $1.3B --
 
Minority Interest in Earnings $3.7M -$71.9M -$21.9M $24.9M -$17.2M
Net Income to Common Excl Extra Items $1.4B $677.3M $620.3M $1.3B $1.5B
 
Basic EPS (Cont. Ops) $10.00 $5.01 $4.27 $8.29 $10.47
Diluted EPS (Cont. Ops) $100.76 $4.95 $4.16 $8.16 $10.28
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.5B $1.5B $1.5B $1.9B $2B
EBIT $1.1B $1.1B $1.1B $1.4B $1.5B
 
Revenue (Reported) $5.7B $6.3B $7.2B $7.7B $8.3B
Operating Income (Reported) $1.1B $1.1B $1.1B $1.4B $1.5B
Operating Income (Adjusted) $1.1B $1.1B $1.1B $1.4B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.3B $4.7B $5.5B $5.8B $6.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $841.7M $2.9B $3.5B $3.7B $4B
Gross Profit $3.5B $1.8B $2B $2.1B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $346.6M $1B $1.1B $1B $1.2B
Selling, General & Admin $2.3B -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.6B $1B $1.1B $1B $1.2B
Operating Income $860M $763.1M $831.7M $1.1B $1.1B
 
Net Interest Expenses $24M $339.2M $312.9M $311M $245.2M
EBT. Incl. Unusual Items $1.3B $871.6M $632.6M $1.3B $1.2B
Earnings of Discontinued Ops. $13.5B -- -- -- --
Income Tax Expense $342.6M $277.1M $272.2M $268M $328.9M
Net Income to Company $13.9B $404.2M $522.5M $1B $291.4M
 
Minority Interest in Earnings -$23M -$55.1M -$9.3M $36.6M $11.3M
Net Income to Common Excl Extra Items $14.5B $423.9M $523.4M $1.1B $1.2B
 
Basic EPS (Cont. Ops) $98.19 $3.20 $3.54 $6.71 $7.80
Diluted EPS (Cont. Ops) $97.96 $3.14 $3.44 $6.58 $7.67
Weighted Average Basic Share $445.2M $449.2M $451.2M $453.2M $448.1M
Weighted Average Diluted Share $447.1M $458.3M $478.9M $462.6M $306.1M
 
EBITDA $952.7M $1.1B $1.1B $1.4B $1.5B
EBIT $860M $763.1M $831.7M $1.1B $1.1B
 
Revenue (Reported) $4.3B $4.7B $5.5B $5.8B $6.3B
Operating Income (Reported) $860M $763.1M $831.7M $1.1B $1.1B
Operating Income (Adjusted) $860M $763.1M $831.7M $1.1B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.5B $3.3B $3.7B $3.9B $5.1B
Short Term Investments $1.1B $974.1M $1.6B $1.2B $2.2B
Accounts Receivable, Net -- $356.4M $418.8M $1.3B $1.1B
Inventory $4M $5.2M $6.8M $11.5M $14.8M
Prepaid Expenses $70.1M $95M $141.1M $131M $138.3M
Other Current Assets $2M $7.6M $8.3M $7.2M $38M
Total Current Assets $9.7B $4.7B $5.1B $5.5B $6.4B
 
Property Plant And Equipment $1.7B $2B $2.5B $2.7B $2.2B
Long-Term Investments -- $20.7B $17.7B $16.6B $14.5B
Goodwill $31.4M $521.9M $750.6M $2B $1.8B
Other Intangibles $65M $261.1M $422.7M $673.2M $670.8M
Other Long-Term Assets -- -$516.9K $1.5M $2.9M $56.5K
Total Assets $15.6B $28.3B $26.8B $27.7B $25.9B
 
Accounts Payable -- $530.8M $711.1M -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $48.9M $88.7M $153.2M $182.1M $141.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $7.3B $3.3B $4.3B $4.9B $4.1B
 
Long-Term Debt $138.2M $2.9B $2.1B $2.5B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $8B $8.1B $8.3B $8.9B $7.6B
 
Common Stock $15.1M $13.9M $13M $12.8M $11.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $6.8B $19.8B $18B $18B $17.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $814.2M $413.7M $558.5M $801.3M $1B
Total Equity $7.6B $20.2B $18.5B $18.8B $18.3B
 
Total Liabilities and Equity $15.6B $28.3B $26.8B $27.7B $25.9B
Cash and Short Terms $2.6B $3.3B $3.7B $3.9B $5.1B
Total Debt $666.6M $3B $3.1B $2.8B $2.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.8B $3.1B $3.7B $5.7B $6.1B
Short Term Investments $1.3B $1.1B $1.4B $2.2B --
Accounts Receivable, Net $1.1B $940.5M $1.2B $1.3B $1.4B
Inventory $3.8M $5.4M $9M $19.6M $15.5M
Prepaid Expenses $4.5M -- -- -- --
Other Current Assets $97.5M $139.7M $154.9M $152.6M --
Total Current Assets $4.1B $4.2B $5.1B $7.2B $7.7B
 
Property Plant And Equipment $1.9B $2.2B $2.6B $2.6B $2.8B
Long-Term Investments $20.9B $16.4B $15.8B $15.7B $15.6B
Goodwill -- -- -- -- --
Other Intangibles $755.5M $1.1B $2.5B $2.7B --
Other Long-Term Assets $43.1M $88.1M $69.7M $66.6M --
Total Assets $27.8B $24.1B $26.3B $28.5B $29.1B
 
Accounts Payable $765.9M $699.5M $1.1B $1.2B $1.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $67.1M $127.6M $156.6M $168.5M --
Other Current Liabilities $1.5B $1.6B $2.2B $2.3B --
Total Current Liabilities $3.3B $3.4B $4.4B $4.5B $5.8B
 
Long-Term Debt $2.5B $2B $2.4B $2.6B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $7.4B $7.1B $8.7B $8.5B $8.5B
 
Common Stock $13.9M $11.5M $12.2M $12.6M $11.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $397.5M $489.1M $706.1M $1.2B $1.1B
Total Equity $20.4B $17B $17.6B $20B $20.5B
 
Total Liabilities and Equity $27.8B $24.1B $26.3B $28.5B $29.1B
Cash and Short Terms $2.8B $3.1B $3.7B $5.7B $6.1B
Total Debt $3.2B $2.8B $3.2B $2.9B $2.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $712.7M $1.3B $521M $753.8M $1.4B
Depreciation & Amoritzation $417.7M $378.5M $434.1M $445.7M $493.9M
Stock-Based Compensation $131.3M $216.5M $73.9M $208M $160.6M
Change in Accounts Receivable -$93.2M -$244.3M -$78.3M -$81.6M $96.2M
Change in Inventories -- -- $12.9M -$1.7M -$9.8M
Cash From Operations $1.2B $1.2B $1.1B $1.5B $1.9B
 
Capital Expenditures $730.2M $703.7M $585.3M $529.8M $425.4M
Cash Acquisitions -$352.5M $10.7B $12.1M $983.6M $107.9M
Cash From Investing -$2.1B -$12.4B -$885M -$722.2M -$1.1B
 
Dividends Paid (Ex Special Dividend) -$46.3M $52.2M $165.1M $47.8M $87.3M
Special Dividend Paid
Long-Term Debt Issued $2.5B $9.8B $191.1M $1.5B $332.6M
Long-Term Debt Repaid -$1.4B -$462.4M -$356.8M -$1.4B -$632.4M
Repurchase of Common Stock -$13.1M -- -- -- $297.1M
Other Financing Activities $111.2M $757.6M $158.7M $80M $277.3M
Cash From Financing $1B $10.4B -$318.8M -$88.9M -$494M
 
Beginning Cash (CF) $3.2B $2.3B $2.2B $2.8B $2.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.8B -$929.4M -$44.3M $652.2M $454M
Ending Cash (CF) $1.3B $1.3B $2.1B $3.4B $3.4B
 
Levered Free Cash Flow $490.5M $501.3M $539.6M $1B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$179.8M $158.4M $271.3M $398.6M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $284.4M $177.4M $459.4M $365.5M $748.8M
 
Capital Expenditures $167.8M $175.3M $178.4M $123.6M $281M
Cash Acquisitions $7.3M $152K $180.5K $429.8K $40M
Cash From Investing -$880.2M -$113.3M -$93.1M $386M -$452M
 
Dividends Paid (Ex Special Dividend) $436.5K -- $47.5M -- $1.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$156.8M $72.8M $242.6M $4M --
Long-Term Debt Repaid -$98.5M -$239.1M -$346.8M -$67M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.6M -$906.4K -$1.2M $40.2M --
Cash From Financing $37.2M -$249.2M -$190.1M -$93.8M -$220.7M
 
Beginning Cash (CF) $1.5B $2B $2.3B $3.5B $3.6B
Foreign Exchange Rate Adjustment $40.5M $118.5M $37.7M -$21M $40M
Additions / Reductions -$518.1M -$66.6M $213.9M $636.8M $116.1M
Ending Cash (CF) $1.1B $2B $2.6B $4.2B $3.7B
 
Levered Free Cash Flow $116.6M $2.1M $281M $241.9M $467.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $14.3B $851.7M $641.4M $1.3B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $1.2B $1.5B $1.7B $2.1B
 
Capital Expenditures $817.9M $509.6M $593.7M $350.9M $691.2M
Cash Acquisitions $11B $1.4M $958.8M $138.9M $61.9M
Cash From Investing -$13.1B -$458.4M -$1.4B -$11.7M -$1.3B
 
Dividends Paid (Ex Special Dividend) $53.5M $60.5M $148.4M $86.8M $119M
Special Dividend Paid
Long-Term Debt Issued $10.9B $549.8M $1.4B $477M --
Long-Term Debt Repaid -$1.7B -$459M -$1.1B -$863.8M --
Repurchase of Common Stock -- -- -- -- $290.1M
Other Financing Activities $511.8M $351.3M $122.9M $304.9M --
Cash From Financing $10.3B $59.9M $222.4M -$569.8M -$624.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.6B $846.7M $262.5M $1.1B $259.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $397.1M $659.2M $880.6M $1.4B $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $13.9B $404.2M $522.5M $1B $291.4M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $765.6M $737.7M $1.1B $1.3B $1.6B
 
Capital Expenditures $634.5M $435.7M $446.3M $267.5M $543M
Cash Acquisitions -$11B $152K $947.5M $109.7M $64M
Cash From Investing -$12.5B -$504.5M -$995.8M -$267.9M -$521.2M
 
Dividends Paid (Ex Special Dividend) -$52.4M $60.5M $47.5M $86.8M $121.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9.4B $116.4M $1.3B $334.1M $981.8K
Long-Term Debt Repaid -$282.9M -$279.6M -$1B -$419.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $479.5M $73.2M $37.4M $262.3M $376K
Cash From Financing $10B -$308.1M $224.8M -$273.6M -$415M
 
Beginning Cash (CF) $5.4B $6.6B $6.8B $8.7B $10.4B
Foreign Exchange Rate Adjustment -$48.5M $105.8M $5.9M $41.4M -$17.3M
Additions / Reductions $298.3M $31M $324M $773.5M $598.6M
Ending Cash (CF) $5.6B $6.8B $7.1B $9.5B $11B
 
Levered Free Cash Flow $131.1M $302.1M $642.8M $1B $1B

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
56
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