Financhill
Sell
32

NHYDY Quote, Financials, Valuation and Earnings

Last price:
$5.49
Seasonality move :
5.91%
Day range:
$5.46 - $5.56
52-week range:
$4.95 - $6.98
Dividend yield:
4.25%
P/E ratio:
1,154.82x
P/S ratio:
0.61x
P/B ratio:
1.15x
Volume:
302.7K
Avg. volume:
169.8K
1-year change:
-14.62%
Market cap:
$10.9B
Revenue:
$18.3B
EPS (TTM):
$0.00
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $17B $12.1B $17.4B $21.6B $18.3B
Revenue Growth (YoY) -13.12% -28.71% 43.11% 24.45% -15.35%
 
Cost of Revenues $11.1B $8.1B $10.3B $13.4B $11.7B
Gross Profit $5.9B $4.1B $7.1B $8.2B $6.6B
Gross Profit Margin 34.92% 33.39% 40.63% 37.78% 36.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.8B $2B $3.2B $2.9B $3B
Operating Income $2.2B $2.1B $3.9B $5.2B $3.6B
 
Net Interest Expenses $104.7M $90.5M $111.5M $52.9M $94.1M
EBT. Incl. Unusual Items -$176.8M $510M $2.1B $3.4B $618.5M
Earnings of Discontinued Ops. -- -$236.3M $1.4M $3.7M --
Income Tax Expense $92.4M $97.5M $518.3M $829.8M $353.6M
Net Income to Company -$269.4M $176.2M $1.6B $2.5B $264.9M
 
Minority Interest in Earnings $63.4M $19.6M -$206.8M -$27.3M $73.5M
Net Income to Common Excl Extra Items -$205.8M $195.9M $1.4B $2.5B $338.5M
 
Basic EPS (Cont. Ops) -$0.10 $0.10 $0.69 $1.22 $0.17
Diluted EPS (Cont. Ops) -$0.10 $0.10 $0.69 $1.22 $0.17
Weighted Average Basic Share $2B $2B $2.1B $2.1B $2B
Weighted Average Diluted Share $2B $2B $2.1B $2.1B $2B
 
EBITDA $1B $1.6B $3.2B $4.4B $1.7B
EBIT -$45.2M $628M $2.3B $3.5B $839M
 
Revenue (Reported) $17B $12.1B $17.4B $21.6B $18.3B
Operating Income (Reported) $2.2B $2.1B $3.9B $5.2B $3.6B
Operating Income (Adjusted) -$45.2M $628M $2.3B $3.5B $839M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3B $4.2B $5.2B $4.3B $4.7B
Revenue Growth (YoY) -28.86% 38.7% 25.21% -18.57% -6.71%
 
Cost of Revenues $2B $2.9B $3.6B $3.1B $3.2B
Gross Profit $1B $1.2B $1.6B $1.1B $1.4B
Gross Profit Margin 33.65% 29.75% 30.48% 26.56% 31.02%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $487.3M $560M $544.2M $594.2M $597.9M
Operating Income $525.7M $682.3M $1B $536.8M $848.6M
 
Net Interest Expenses $27.8M $34.7M $6.9M $15.2M $72.9M
EBT. Incl. Unusual Items $14.4M $184.3M $814.1M $5.2M $151.4M
Earnings of Discontinued Ops. -$12.1M -$2.2M -- -- --
Income Tax Expense $26.5M $56.2M $148.5M $64.8M $20.2M
Net Income to Company -$58.4M $104.8M $558.8M -$46.8M --
 
Minority Interest in Earnings -- -$11.3M $17.4M $25.4M -$57.3M
Net Income to Common Excl Extra Items -$24.3M $114.8M $683M -$34.1M $73.8M
 
Basic EPS (Cont. Ops) -$0.01 $0.06 $0.33 -$0.02 $0.04
Diluted EPS (Cont. Ops) -$0.01 $0.06 $0.33 -$0.02 $0.04
Weighted Average Basic Share $2B $2.1B $2.1B $2B $2B
Weighted Average Diluted Share $2B $2.1B $2.1B $2B $2B
 
EBITDA $239.1M $452.3M $1.1B $275.4M $444.4M
EBIT $43.7M $213.2M $841M $53.7M $214.2M
 
Revenue (Reported) $3B $4.2B $5.2B $4.3B $4.7B
Operating Income (Reported) $525.7M $682.3M $1B $536.8M $848.6M
Operating Income (Adjusted) $43.7M $213.2M $841M $53.7M $214.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $12.8B $15.3B $22.6B $18.3B $18B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.7B $10.3B $13.5B $11.8B $11.8B
Gross Profit $5.1B $5B $9.2B $6.5B $6.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.1B $2.2B $3.2B $2.9B $3B
Operating Income $2B $2.8B $6B $3.6B $3.2B
 
Net Interest Expenses $95.1M $109M $64.6M $67.7M $183.9M
EBT. Incl. Unusual Items -$354.6M $1.8B $4.5B $1B $124.5M
Earnings of Discontinued Ops. -$40.2M -$202.8M $456.9K $3.5M --
Income Tax Expense $61.6M $358.9M $940.5M $479M $177.1M
Net Income to Company -$483.7M $1.2B $3.4B $653.9M --
 
Minority Interest in Earnings $65.3M -$72.4M -$203.6M $60.9M $56.8M
Net Income to Common Excl Extra Items -$391.2M $1.2B $3.3B $603.1M $4.2M
 
Basic EPS (Cont. Ops) -$0.19 $0.56 $1.63 $0.30 $0.00
Diluted EPS (Cont. Ops) -$0.19 $0.56 $1.63 $0.30 $0.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $861.8M $2.8B $5.6B $2.1B $1.3B
EBIT -$231.8M $1.9B $4.6B $1.2B $390M
 
Revenue (Reported) $12.8B $15.3B $22.6B $18.3B $18B
Operating Income (Reported) $2B $2.8B $6B $3.6B $3.2B
Operating Income (Adjusted) -$231.8M $1.9B $4.6B $1.2B $390M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.9B $12B $17.3B $14B $9.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.9B $8.1B $11.3B $9.6B $6.5B
Gross Profit $2.9B $3.9B $6B $4.4B $2.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.5B $1.8B $1.8B $1.8B $1.2B
Operating Income $1.4B $2.1B $4.2B $2.6B $1.6B
 
Net Interest Expenses $71.1M $89.7M $42.9M $56.7M $131.4M
EBT. Incl. Unusual Items -$336.3M $899.2M $3.3B $853.4M $351.5M
Earnings of Discontinued Ops. -$40.2M $1.9M -- -- --
Income Tax Expense $7M $265.2M $688.6M $330.2M $88.7M
Net Income to Company -$406.7M $614.7M $2.4B $531.1M --
 
Minority Interest in Earnings $44.7M -$44.5M -$43.2M $51.8M $9.7M
Net Income to Common Excl Extra Items -$339M $591.5M $2.5B $575M $272.5M
 
Basic EPS (Cont. Ops) -$0.17 $0.29 $1.23 $0.28 $0.14
Diluted EPS (Cont. Ops) -$0.17 $0.29 $1.23 $0.28 $0.14
Weighted Average Basic Share $6.1B $6.2B $6.2B $6.1B $4B
Weighted Average Diluted Share $6.1B $6.2B $6.2B $6.1B $4B
 
EBITDA $500M $1.7B $4B $1.6B $951.3M
EBIT -$259.5M $981.9M $3.3B $992.8M $488M
 
Revenue (Reported) $8.9B $12B $17.3B $14B $9.4B
Operating Income (Reported) $1.4B $2.1B $4.2B $2.6B $1.6B
Operating Income (Adjusted) -$259.5M $981.9M $3.3B $992.8M $488M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.4B $2.1B $2.6B $3B $2.4B
Short Term Investments $169.2M $422.6M $414M $193.2M $183M
Accounts Receivable, Net $1.7B $1.8B $2B $1.9B $1.7B
Inventory $2.4B $2.3B $2.5B $3.1B $2.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $6.1B $7B $8.6B $9.1B $8.2B
 
Property Plant And Equipment $8.4B $7.5B $6.2B $6.4B $7.4B
Long-Term Investments -- -- -- -- --
Goodwill -- $589M $434.2M $379.8M $461.8M
Other Intangibles -- $507.1M $554.9M $567.1M $368.7M
Other Long-Term Assets -$113.4K -- $226.7K -- $98.3K
Total Assets $18.6B $19.3B $19.8B $20.3B $20.3B
 
Accounts Payable $1.6B $1.7B $2.1B $1.9B $1.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.4B $3.4B $4.5B $4.4B $4.3B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $9.1B $10.2B $9.8B $9.3B $9.8B
 
Common Stock $257.6M $266.1M $257.6M $231.8M $220.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $9.1B $8.7B $9.5B $10.5B $9.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $470.3M $370.7M $489.3M $545.2M $649.3M
Total Equity $9.5B $9.1B $10B $11B $10.5B
 
Total Liabilities and Equity $18.6B $19.3B $19.8B $20.3B $20.3B
Cash and Short Terms $1.6B $2.5B $3B $3.2B $2.6B
Total Debt $2.8B $3.5B $3.2B $3.3B $3.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.9B $2.1B $2.4B $1.7B $1.8B
Short Term Investments $632.4M $897.5M $692.6M $341.9M $497.2M
Accounts Receivable, Net $2.2B $2.3B $2.7B $2.4B $2.7B
Inventory $2B $2.2B $2.9B $2.5B $2.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $6.7B $7.5B $8.7B $6.9B $7.5B
 
Property Plant And Equipment $7.3B $6.2B $5.8B $6.6B $7.2B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $668.8M $1.1B $898.7M $816.1M $981.3M
Total Assets $17.6B $18.8B $19.4B $18.3B $19.7B
 
Accounts Payable $1.9B $2.3B $2.5B $2.2B $2.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $388.8M $804.5M $1.1B $991M $903.2M
Total Current Liabilities $3B $3.6B $4.6B $3.7B $4.7B
 
Long-Term Debt $2.7B -- $1.9B -- $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $9.5B $9.6B $8.8B $8.7B $9.7B
 
Common Stock $241.4M $259M $212.7M $200.2M $210.3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $325.3M $389.9M $558.7M $418.6M $607.8M
Total Equity $8.2B $9.2B $10.6B $9.6B $10.1B
 
Total Liabilities and Equity $17.6B $18.8B $19.4B $18.3B $19.7B
Cash and Short Terms $2.5B $3B $3.1B $2B $2.3B
Total Debt $3.5B $3.4B $3B $3.2B $3.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$269.4M $176.2M $1.6B $2.5B $264.9M
Depreciation & Amoritzation $1.1B $971.8M $960.9M $893.1M $887.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $212.4M $127.8M -$774.6M -$101.9M $96.1M
Change in Inventories $631M $31.1M -$873.4M -$651.6M $676M
Cash From Operations $1.4B $1.3B $1.2B $3.1B $2.1B
 
Capital Expenditures $991.7M $586.8M $698.6M $998.2M $1.3B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1B -$807.6M -$543.5M -$1.1B -$2B
 
Dividends Paid (Ex Special Dividend) -$301.1M -$279M -$327.5M -$1.5B -$1.2B
Special Dividend Paid
Long-Term Debt Issued $1.8B $1.3B $498.2M $931.6M $873.2M
Long-Term Debt Repaid -$1.2B -$886.6M -$683.2M -$744M -$921.2M
Repurchase of Common Stock -- -- -- -$68.7M -$203.8M
Other Financing Activities -- -- -- -$27M $753.1M
Cash From Financing $330.8M $117.4M -$506.6M -$1.4B -$633M
 
Beginning Cash (CF) $681.4M $1.3B $2B $2.4B $2.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $714.7M $664.5M $612.7M $574.7M -$495M
Ending Cash (CF) $1.4B $1.9B $2.7B $3.1B $2.3B
 
Levered Free Cash Flow $434.6M $705.3M $540.7M $2.1B $810.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $582.9M $1B $122.8M -$266.2M --
Depreciation & Amoritzation $168.4M $293.2M $257.7M $234.9M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $477.5M $982.6M $963.1M $299M --
 
Capital Expenditures $175.3M $279.3M $408.6M $401.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $38.1M -$331.6M -$466.9M -$494.6M --
 
Dividends Paid (Ex Special Dividend) -$279M -$35.8M -$71.9M $9.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$35.7M $35M $591.2M $236M --
Long-Term Debt Repaid -$238.9M -$218M -$461.7M -$144.6M --
Repurchase of Common Stock -- -- -$65.7M -$80M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$524.6M -$193.7M -$32.9M $815.1M --
 
Beginning Cash (CF) $1.9B $2.1B $2.6B $1.8B --
Foreign Exchange Rate Adjustment -$32.3M $16.8M -$39.6M -$72.7M --
Additions / Reductions $30.6M $465.1M $462.9M $619.5M --
Ending Cash (CF) $1.9B $2.7B $3.1B $2.3B --
 
Levered Free Cash Flow $302.2M $703.3M $554.5M -$102.9M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$483.7M $1.2B $3.4B $653.9M --
Depreciation & Amoritzation $1.2B $836.1M $928.6M $910.5M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $734.3M $3.1B $2.8B --
 
Capital Expenditures $745.3M $594.6M $868.9M $1.3B $719.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2B -$173.8M -$962.4M -$1.9B --
 
Dividends Paid (Ex Special Dividend) -$12.5M -$570.7M -$1.4B -$1.3B -$16.2M
Special Dividend Paid
Long-Term Debt Issued $1.7B $427.5M $375.3M $1.2B --
Long-Term Debt Repaid -$1.1B -$704.2M -$500.2M -$1.2B --
Repurchase of Common Stock -- -- -$3M -$189.5M --
Other Financing Activities -- -- -- -- --
Cash From Financing $535.1M -$837.5M -$1.5B -$1.5B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $840.4M $178.1M $576.9M -$651.6M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $720.7M $139.7M $2.2B $1.5B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $176.2M $1.6B $2.5B $264.9M --
Depreciation & Amoritzation $971.8M $960.9M $893.1M $887.7M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $1.2B $3.1B $2.1B --
 
Capital Expenditures $586.8M $698.6M $998.2M $1.3B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$807.6M -$543.5M -$1.1B -$2B --
 
Dividends Paid (Ex Special Dividend) -$279M -$327.5M -$1.5B -$1.2B --
Special Dividend Paid -- -- $133.4K -- --
Long-Term Debt Issued $1.3B $498.2M $931.6M $873.2M --
Long-Term Debt Repaid -$886.6M -$683.2M -$744M -$921.2M --
Repurchase of Common Stock -- -- -$68.7M -$203.8M --
Other Financing Activities -- -- -- -- --
Cash From Financing $117.4M -$506.6M -$1.4B -$633M --
 
Beginning Cash (CF) $6B $8.4B $10.1B $9.8B --
Foreign Exchange Rate Adjustment -$96.3M $580.2K $140.6M $22.7M --
Additions / Reductions $664.5M $612.7M $574.7M -$495M --
Ending Cash (CF) $6.6B $9B $10.7B $9.2B --
 
Levered Free Cash Flow $705.3M $540.7M $2.1B $810.8M --

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

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

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock