Financhill
Sell
34

NNGRY Quote, Financials, Valuation and Earnings

Last price:
$22.08
Seasonality move :
-1.19%
Day range:
$22.03 - $22.35
52-week range:
$19.58 - $25.49
Dividend yield:
8.25%
P/E ratio:
9.55x
P/S ratio:
0.99x
P/B ratio:
0.52x
Volume:
37.3K
Avg. volume:
40.3K
1-year change:
9.13%
Market cap:
$11.8B
Revenue:
$11.9B
EPS (TTM):
$2.28
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $22.5B $20.6B $22.5B -$687.6M $11.9B
Revenue Growth (YoY) -3.52% -8.56% 9.38% -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $293.3M $261.5M $327.7M -- --
Other Inc / (Exp) -$10.1M -$495.6M $795.1M $735.1M -$54.1M
Operating Expenses $17.8B $1.3B $1.2B $2.4B $2.9B
Operating Income -- -- -- -- --
 
Net Interest Expenses $581M $583.6M $616.4M $621.2M $1.1B
EBT. Incl. Unusual Items $2.7B $2.5B $4.5B $683.4M $1.7B
Earnings of Discontinued Ops. -- $131.3M $159.7M $1.1B --
Income Tax Expense $497.1M $439.7M $791.5M $113.9M $376.7M
Net Income to Company $2.7B $2.7B $4.7B $1.8B $1.7B
 
Minority Interest in Earnings -$25.7M -$25.1M -$23.7M $5.3M -$13M
Net Income to Common Excl Extra Items $2.2B $2.2B $3.9B $1.7B $1.3B
 
Basic EPS (Cont. Ops) $3.22 $3.36 $6.16 $2.81 $2.19
Diluted EPS (Cont. Ops) $3.22 $3.35 $6.16 $2.81 $2.19
Weighted Average Basic Share $661M $628.2M $617.8M $591M $554.6M
Weighted Average Diluted Share $662M $629.2M $618.6M $591.4M $555M
 
EBITDA -- -- -- -- --
EBIT $3.3B $3.1B $5.2B $683.4M $1.7B
 
Revenue (Reported) $22.5B $20.6B $22.5B -$687.6M $11.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $3.3B $3.1B $5.2B $683.4M $1.7B
Period Ending 2015-12-31 2016-12-31 2017-12-31 2018-12-31 2019-12-31
Revenue $2.9B $2.5B $5.4B $5.3B $4.5B
Revenue Growth (YoY) -54.81% -10.67% 110.23% -1% -14.33%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $32.8M -$127.3M -$43.6M -$49.1M -$35.4M
Operating Expenses $1.7B $1.7B $3.7B $3B $3.4B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $377.5M $170.5M $876.1M -$438.1M $374.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$18.6M $10.8M $37.7M $162M $5.5M
Net Income to Company -- $162.7M $765.8M -$416.6M $394.2M
 
Minority Interest in Earnings -$2.2M -- -$14.1M -$8M -$4.4M
Net Income to Common Excl Extra Items $393.9M $159.7M $824.3M -$608.1M $364.3M
 
Basic EPS (Cont. Ops) $0.58 $0.23 $1.21 -$0.94 $0.54
Diluted EPS (Cont. Ops) $0.57 $0.23 $1.20 -$0.94 $0.54
Weighted Average Basic Share $664.8M $650.6M $671.2M $671.6M $649M
Weighted Average Diluted Share $667.2M $652.2M $673.2M $672.8M $650M
 
EBITDA -- -- -- -- --
EBIT $538.3M $257.8M $891.4M -$304.6M $523.8M
 
Revenue (Reported) $2.9B $2.5B $5.4B $5.3B $4.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $538.3M $257.8M $891.4M -$304.6M $523.8M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue -- $21.6B $7.9B $7.8B $12.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$50.7M -$57.7M $1.4B -$149.4M $401.6M
Operating Expenses -- $815.3M $1.6B $2.5B $2.8B
Operating Income -- -- -- -- --
 
Net Interest Expenses $297.4M $595.9M $601.3M $795.8M $1.3B
EBT. Incl. Unusual Items -- $3.6B $3.3B $706.9M $1.7B
Earnings of Discontinued Ops. -- $82M $1.2B -- --
Income Tax Expense -- $563.5M $519.6M $161.6M $374.7M
Net Income to Company -- -- $4.5B $707.9M --
 
Minority Interest in Earnings -$11M -$27.6M $4.6M -$15.7M -$17.2M
Net Income to Common Excl Extra Items -- $3.3B $4B $529.6M $1.3B
 
Basic EPS (Cont. Ops) -- $5.14 $6.41 $0.94 $2.28
Diluted EPS (Cont. Ops) -- $5.14 $6.40 $0.93 $2.28
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT -- $4.2B -- -- --
 
Revenue (Reported) -- $21.6B $7.9B $7.8B $12.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- $4.2B -- -- --
Period Ending 2021-01-08 2022-01-08 2023-01-08 2024-01-08
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $7.2B $15.2B $7.8B $7.2B $9.1B
Short Term Investments $131.8B $145.4B $169.8B $123.4B $121.7B
Accounts Receivable, Net $923M $890.5M -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $16.8M $19.7M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $141.9B $163.7B $177.6B $132.5B $132.9B
 
Property Plant And Equipment $520.9M $551M $468.7M $427.9M $384.7M
Long-Term Investments $150.6B $172.2B $263B $177.9B $182.3B
Goodwill $603.8M $655.6M -- $934.1M $986M
Other Intangibles $510.8M $651.9M $1.1B $438.6M $417.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $278.5B $324.4B $284.7B $222B $231B
 
Accounts Payable $1.2B $1.2B -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.5B $3.6B -- $1.3B $1.1B
 
Long-Term Debt $13.5B $14.3B $13.5B $16.2B $15.3B
Capital Leases -- -- -- -- --
Total Liabilities $241.7B $276.7B $257.9B $199.4B $207.6B
 
Common Stock $45.9M $48M $24.5B $37.5M $37.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $36.4B $47.3B $26.5B $22.6B $23.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $291.2M $340.7M $276.3M $77.2M $87.3M
Total Equity $36.7B $47.7B $26.8B $22.6B $23.3B
 
Total Liabilities and Equity $278.5B $324.4B $284.7B $222B $231B
Cash and Short Terms $139B $160.6B $177.6B $130.5B $130.8B
Total Debt $13.5B $14.3B $13.5B $16.2B $15.3B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $13.9B $8.5B $6.5B $7.8B $7.3B
Short Term Investments $132.9B $137.4B $92B $76.5B $113.3B
Accounts Receivable, Net $1B $947.3M $803.3M -- --
Inventory -- -- -- -- --
Prepaid Expenses $30.4M $22.6M $19.8M -- --
Other Current Assets -- -- -- -- --
Total Current Assets $149.6B $148.4B $101B $86.2B $122.6B
 
Property Plant And Equipment $529.7M $511.7M $445M $410.8M $346.2M
Long-Term Investments $159B $153.8B $102.5B $133.2B $175.1B
Goodwill $602.8M $239.2M $825.2M $948.7M $930.4M
Other Intangibles $626.4M $1B $820M $432.5M $413.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $295B $297.8B $235.8B $222.8B $220B
 
Accounts Payable $1.2B $1B $885.8M -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.5B $3.3B $2.8B $908.5M $1B
 
Long-Term Debt $12.5B $13B $13.9B $15B $12.8B
Capital Leases -- -- -- -- --
Total Liabilities $253.2B $256.2B $212.9B $200.1B $197.2B
 
Common Stock $42.7M $45.2M $38.6M $38M $36.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $287.9M $340.3M $224.6M $82.6M $90M
Total Equity $41.8B $41.5B $22.9B $22.7B $22.7B
 
Total Liabilities and Equity $295B $297.8B $235.8B $222.8B $220B
Cash and Short Terms $146.9B $145.8B $98.6B $84.3B $120.6B
Total Debt $12.5B $13B $13.9B $15B $12.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2.7B $2.7B $4.7B $1.8B $1.7B
Depreciation & Amoritzation $163.4M $179.3M $177.5M $154M $164.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4.4B $8B -$3.1B -$8.6B $67.1M
 
Capital Expenditures $161.2M $58.2M $55.6M -- --
Cash Acquisitions -$111.9M -$875.9M -$952.5M $1.2B -$267.4M
Cash From Investing -$8B $628.1M -$2.2B $6.3B $4.9B
 
Dividends Paid (Ex Special Dividend) -$460.1M -$456.8M -$526.5M -$564.2M -$463.4M
Special Dividend Paid
Long-Term Debt Issued $5.3B $5.9B $2.8B $11.2B $11.5B
Long-Term Debt Repaid -$3.2B -$6.3B -$2.4B -$7.2B -$13.5B
Repurchase of Common Stock -$780.3M -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $760.1M -$1.7B -$876.7M $1.9B -$3.2B
 
Beginning Cash (CF) $9.9B $7.4B $14.7B $7.5B $7.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.8B $6.9B -$6.1B -$361.7M $1.7B
Ending Cash (CF) $7.2B $14.1B $8.5B $7B $8.9B
 
Levered Free Cash Flow $4.3B $7.9B -$3.1B -$8.6B $67.1M
Period Ending 2015-12-31 2016-12-31 2017-12-31 2018-12-31 2019-12-31
Net Income to Stockholders -- $162.7M $765.8M -$416.6M $394.2M
Depreciation & Amoritzation -- $13M $56.7M $60.5M $42.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -$1.8B -$18.6M -$1.3B -$3.9B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -$10.9B -$303.3M $106.9M -$71.9M
Cash From Investing -- $501.9M $694.4M $1.6B -$986.8M
 
Dividends Paid (Ex Special Dividend) -- $2.8M -$6.4M -$50.6M -$18.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $4B $5.8B $493.4M $234.7M
Long-Term Debt Repaid -- -$3.5B -$6.7B -$226M $412.1M
Repurchase of Common Stock -- -$556.7M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $487.2M -$1B -$49.5M $411M
 
Beginning Cash (CF) -- $10.2B $11.4B $9.9B $11.7B
Foreign Exchange Rate Adjustment -- $199.7M -$14.2M $107.9M -$78.7M
Additions / Reductions -- -$782.4M -$354.3M $285.5M -$4.5B
Ending Cash (CF) -- $9.6B $10.6B $10.5B $7.2B
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -- -- $4.5B $707.9M --
Depreciation & Amoritzation -- -- $168.1M $156.4M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$8.7B -$1.4B --
 
Capital Expenditures -- $24.1M $30.9M -- --
Cash Acquisitions -- -$329M $178.7M $409.4M -$239.1M
Cash From Investing -- -- $6.4B $4.2B --
 
Dividends Paid (Ex Special Dividend) -- -$308.5M -$485.6M -$573M -$179.8M
Special Dividend Paid
Long-Term Debt Issued -- -- $7.1B $12.2B --
Long-Term Debt Repaid -- -- -$4.1B -$12.1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- $1.5B -$1.7B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$831.4M $1.1B --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$8.7B -$1.4B --
Period Ending 2021-01-08 2022-01-08 2023-01-08 2024-01-08
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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
42
Is AAPL Stock a Buy?

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

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

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

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 10.89% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is down 3.89% over the past day.

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

Show me the best stock