Financhill
Sell
21

NPIFF Quote, Financials, Valuation and Earnings

Last price:
$12.27
Seasonality move :
2.76%
Day range:
$12.45 - $12.60
52-week range:
$11.04 - $18.44
Dividend yield:
6.87%
P/E ratio:
22.54x
P/S ratio:
1.99x
P/B ratio:
1.20x
Volume:
78.8K
Avg. volume:
138.2K
1-year change:
-11.51%
Market cap:
$3.3B
Revenue:
$1.7B
EPS (TTM):
-$0.80
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.5B $1.7B $1.9B $1.7B $1.7B
Revenue Growth (YoY) 22.88% 8.68% 12.66% -12.05% 3.53%
 
Cost of Revenues $580.9M $681M $690.5M $645.7M $974.4M
Gross Profit $955.4M $988.6M $1.2B $1B $738.2M
Gross Profit Margin 62.19% 59.21% 63.29% 60.97% 43.1%
 
R&D Expenses $55.7M $61.9M $60.1M $84.6M $46M
Selling, General & Admin $50.9M $54M $64.5M $85.3M $82.6M
Other Inc / (Exp) $83.3M -$13.2M $409.2M -$352.8M $20M
Operating Expenses $325.3M $371.3M $394.3M $472.4M $128.6M
Operating Income $630.1M $617.2M $796.2M $536.2M $609.6M
 
Net Interest Expenses $273.3M $272.5M $255.6M $278.7M $277.9M
EBT. Incl. Unusual Items $447.4M $337.6M $967.9M $165.1M $379.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $85.7M $122.3M $234M $29M $140.3M
Net Income to Company $361.6M $206.6M $627.2M -$71.2M $271.1M
 
Minority Interest in Earnings $77.5M $64.1M $98.1M $58.6M $72.7M
Net Income to Common Excl Extra Items $361.6M $215.3M $733.9M -$71.2M $271.1M
 
Basic EPS (Cont. Ops) $1.39 $0.65 $2.66 -$0.53 $0.75
Diluted EPS (Cont. Ops) $1.38 $0.65 $2.66 -$0.53 $0.75
Weighted Average Basic Share $198.8M $218.9M $236.2M $252.7M $257.3M
Weighted Average Diluted Share $201.2M $218.9M $236.2M $252.7M $257.3M
 
EBITDA $1.1B $1.1B $1.3B $1B $1.1B
EBIT $630.1M $617.2M $796.2M $536.2M $609.6M
 
Revenue (Reported) $1.5B $1.7B $1.9B $1.7B $1.7B
Operating Income (Reported) $630.1M $617.2M $796.2M $536.2M $609.6M
Operating Income (Adjusted) $630.1M $617.2M $796.2M $536.2M $609.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $342.9M $425.6M $382.7M $359.6M $402.6M
Revenue Growth (YoY) -2.96% 24.11% -10.08% -6.03% 11.95%
 
Cost of Revenues $178.4M $167.1M $163.2M $161M $278M
Gross Profit $164.5M $258.5M $219.5M $198.6M $124.6M
Gross Profit Margin 47.97% 60.74% 57.36% 55.22% 30.95%
 
R&D Expenses $18.1M $16.2M $25.7M $13.5M --
Selling, General & Admin $11.9M $14.5M $16.7M $22.3M $21.7M
Other Inc / (Exp) $18.7M -$850.9K -$9M -$148.8M --
Operating Expenses $101.2M $106M $113.5M $130.1M $33.9M
Operating Income $63.2M $152.5M $105.9M $68.5M $90.7M
 
Net Interest Expenses $63.6M $59.6M $64.9M $77.5M $64.7M
EBT. Incl. Unusual Items $17.7M $94.6M $44.3M -$61.6M -$432M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $21.4M $36.3M $13.9M -$4.4M -$84.8M
Net Income to Company -$6.7M $58.3M $32M -$139.8M -$330.8M
 
Minority Interest in Earnings -$596K -$4.3M $5.1M -$9.2M -$31.3M
Net Income to Common Excl Extra Items -$3.7M $58.3M $32M -$139.8M -$331M
 
Basic EPS (Cont. Ops) -$0.02 $0.25 $0.10 -$0.51 -$1.15
Diluted EPS (Cont. Ops) -$0.02 $0.25 $0.10 -$0.51 -$1.15
Weighted Average Basic Share $226M $238M $253.3M $257.9M $261.5M
Weighted Average Diluted Share $226M $238M $253.3M $257.9M $261.5M
 
EBITDA $203.1M $264.6M $228.2M $195.8M $227.5M
EBIT $63.2M $152.5M $105.9M $68.5M $90.7M
 
Revenue (Reported) $342.9M $425.6M $382.7M $359.6M $402.6M
Operating Income (Reported) $63.2M $152.5M $105.9M $68.5M $90.7M
Operating Income (Adjusted) $63.2M $152.5M $105.9M $68.5M $90.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.5B $1.9B $1.7B $1.8B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $668.3M $687.2M $642.5M $737.8M $1B
Gross Profit $869.3M $1.2B $1B $1B $630.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $55.8M $63M $82.8M $51.8M --
Selling, General & Admin $69.2M $63.1M $75.7M $91.4M $80.6M
Other Inc / (Exp) -$34M $257.9M $123.7M -$357.5M --
Operating Expenses $367.2M $389.8M $449.1M $408.4M $125.6M
Operating Income $502.1M $841.1M $574.1M $619.6M $504.8M
 
Net Interest Expenses $267.1M $263.6M $243.8M $310.1M $255.3M
EBT. Incl. Unusual Items $206.3M $844M $499.2M $197.5M -$299.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $75.1M $246.2M $122.6M $51.8M -$45.7M
Net Income to Company $131.9M $589.2M $263.7M -$34.1M -$185.5M
 
Minority Interest in Earnings $45.5M $85.6M $78.7M $70.3M $22.1M
Net Income to Common Excl Extra Items $131.2M $597.8M $366M -$34.1M -$184.5M
 
Basic EPS (Cont. Ops) $0.39 $2.19 $1.14 -$0.43 -$0.80
Diluted EPS (Cont. Ops) $0.39 $2.19 $1.14 -$0.43 -$0.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1B $1.3B $1.1B $1.1B $1B
EBIT $502.1M $841.1M $574.1M $619.6M $504.8M
 
Revenue (Reported) $1.5B $1.9B $1.7B $1.8B $1.6B
Operating Income (Reported) $502.1M $841.1M $574.1M $619.6M $504.8M
Operating Income (Adjusted) $502.1M $841.1M $574.1M $619.6M $504.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.2B $1.4B $1.2B $1.3B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $511.6M $520.7M $474.4M $566.6M $775.4M
Gross Profit $647.8M $889.7M $719M $739.4M $447M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $40.6M $41.8M $64.8M $32M $9.3M
Selling, General & Admin $47.4M $45.7M $57M $63.1M $61.1M
Other Inc / (Exp) -$20.7M $251.2M -$32.6M -$40M -$18.4M
Operating Expenses $267.6M $286.1M $341.7M $277.7M $92.1M
Operating Income $380.3M $603.6M $377.4M $461.6M $354.9M
 
Net Interest Expenses $193.6M $184.6M $180M $211.6M $189M
EBT. Incl. Unusual Items $168.6M $677.9M $208.3M $240M -$438.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $58M $182.8M $70.3M $92.6M -$93.3M
Net Income to Company $111.4M $495.1M $127.4M $162.6M -$289.1M
 
Minority Interest in Earnings $43.3M $65.2M $45.5M $57.3M $6.2M
Net Income to Common Excl Extra Items $110.7M $495.1M $127.4M $162.6M -$292.1M
 
Basic EPS (Cont. Ops) $0.31 $1.83 $0.31 $0.40 -$1.15
Diluted EPS (Cont. Ops) $0.31 $1.83 $0.31 $0.40 -$1.15
Weighted Average Basic Share $648.5M $698M $756.4M $770M $783.7M
Weighted Average Diluted Share $648.5M $698M $756.4M $770M $783.7M
 
EBITDA $769.6M $966.3M $738.9M $841.8M $746.8M
EBIT $380.3M $603.6M $377.4M $461.6M $354.9M
 
Revenue (Reported) $1.2B $1.4B $1.2B $1.3B $1.2B
Operating Income (Reported) $380.3M $603.6M $377.4M $461.6M $354.9M
Operating Income (Adjusted) $380.3M $603.6M $377.4M $461.6M $354.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $492.6M $656.6M $1.1B $616.9M $467.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $292.1M $303.5M $293.6M $226.2M $189.8M
Inventory $18.9M $29M $32.3M -- --
Prepaid Expenses $29.6M $28.8M $34.5M -- --
Other Current Assets -- -- $66.7M $73.5M $83.4M
Total Current Assets $845.1M $1.1B $1.7B $1.1B $967.9M
 
Property Plant And Equipment $6.8B $7.6B $6.9B $7B $6.2B
Long-Term Investments $185.2M $354.1M $819.5M $1.3B $1.4B
Goodwill $555.8M $590.9M $525.1M $481.9M $430.3M
Other Intangibles $418.1M $390.3M $380M $336.9M $274.4M
Other Long-Term Assets $13.8M $3.2M $5.5M $17.5M $12.6M
Total Assets $8.9B $10.2B $10.5B $10.3B $9.5B
 
Accounts Payable $190.7M $264.2M $278.8M $242.9M $200.4M
Accrued Expenses -- -- $100.9M $97.2M $72.5M
Current Portion Of Long-Term Debt $477.2M $531.3M $584.9M $572.8M $612.2M
Current Portion Of Capital Lease Obligations -- $10.1M -- -- --
Other Current Liabilities $140M $155M $95.9M $41.9M $50.9M
Total Current Liabilities $831.9M $1.1B $1.4B $967.7M $925.5M
 
Long-Term Debt $5.5B $5.7B $4.7B $5B $4.5B
Capital Leases -- -- -- -- --
Total Liabilities $7.4B $7.8B $7B $6.9B $6.3B
 
Common Stock $2.3B $3.2B $3.7B $3.9B $3.6B
Other Common Equity Adj -- -- -$3M $81.1M $30.4M
Common Equity $1.2B $2B $3.1B $3.1B $2.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $164.7M $165.3M $245.8M $225.7M $257.5M
Total Equity $1.6B $2.3B $3.5B $3.4B $3.2B
 
Total Liabilities and Equity $8.9B $10.2B $10.5B $10.3B $9.5B
Cash and Short Terms $492.6M $656.6M $1.1B $616.9M $467.5M
Total Debt $6B $6.2B $5.3B $5.6B $5.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $519.4M $1.2B $684.6M $488.9M $647.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $302.5M $303M $223.3M $419.3M $318M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $76.6M $66.9M $88M $76.1M --
Total Current Assets $995.4M $1.8B $1.1B $1.1B $1.1B
 
Property Plant And Equipment $7.6B $6.7B $6.9B $6.7B $6B
Long-Term Investments $294.3M $689.3M $1.5B $966.5M $1B
Goodwill $611.1M $534.5M $577.1M $452.1M --
Other Intangibles $393.1M $343.8M $339.9M $306.5M --
Other Long-Term Assets $71.3M $30M $308.4M $656.2M --
Total Assets $10.1B $10.2B $10.8B $10.2B $9.6B
 
Accounts Payable $391M $540.7M $242.6M $229M $77.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $901.9M $479.6M $711.5M $603.2M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $179.6M $160.2M $119.6M $20.3M --
Total Current Liabilities $1.5B $1.2B $1.2B $911.4M $1B
 
Long-Term Debt $5.2B $4.7B $5.1B $5B $4.5B
Capital Leases -- -- -- -- --
Total Liabilities $7.8B $7B $7.3B $6.9B $6.6B
 
Common Stock $3.1B $3.4B $3.7B $3.8B $3.8B
Other Common Equity Adj -$224.2M -$8.1M $26M $29.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $335.4M $204.6M $241.9M $262.8M $233.7M
Total Equity $2.3B $3.2B $3.5B $3.3B $3.1B
 
Total Liabilities and Equity $10.1B $10.2B $10.8B $10.2B $9.6B
Cash and Short Terms $519.4M $1.2B $684.6M $488.9M $647.2M
Total Debt $6.1B $5.2B $5.8B $5.6B $5.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $361.6M $206.6M $627.2M -$71.2M $271.1M
Depreciation & Amoritzation $427.1M $507.3M $479.9M $488.8M $500M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $754.9M $1.1B $1.1B $340.4M $498.7M
 
Capital Expenditures $168.9M $374.7M $347.6M $327.6M $403.1M
Cash Acquisitions $548.6M $400.2M $185.3M -- --
Cash From Investing -$697.8M -$778M -$520.1M -$894.1M -$342.2M
 
Dividends Paid (Ex Special Dividend) $172.7M $146.4M $159.8M $156.5M $150.8M
Special Dividend Paid
Long-Term Debt Issued $1.6B $709.7M $2.2B $1.6B $902M
Long-Term Debt Repaid -$1.6B -$1.3B -$2.7B -$1.4B -$981.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $155M -$22.5M -$71.9M -$72.4M -$42.8M
Cash From Financing -$66.9M -$16.2M -$208.4M $82.5M -$272M
 
Beginning Cash (CF) $492.6M $656.6M $1.1B $616.9M $467.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $45.3M $174M $442.4M -$479M -$105.9M
Ending Cash (CF) $593.1M $739.5M $1.5B $130.2M $371.2M
 
Levered Free Cash Flow $586M $684.4M $802M $12.8M $95.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$6.7M $58.3M $32M -$139.8M -$330.8M
Depreciation & Amoritzation $133.4M $112.1M $121.1M $125.6M $136M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $188.3M $356.6M $69.4M $103M $189.6M
 
Capital Expenditures $89.4M $87.7M $54.6M $39.3M $25.4M
Cash Acquisitions $341.3M -- -- -- --
Cash From Investing -$430.8M -$122.1M -$591.5M -$13.1M -$21M
 
Dividends Paid (Ex Special Dividend) $35.8M $40.2M $40M $37.9M $58.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $27.2M $367.3M $871.6M $42.3M --
Long-Term Debt Repaid $118.7K -$350.1M -$495.8M -$213.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$34.1M -$38.2M $57.3M -$9M --
Cash From Financing -$52.9M $222.1M $321.3M -$218M -$99M
 
Beginning Cash (CF) $519.4M $1.2B $684.6M $488.9M $647.2M
Foreign Exchange Rate Adjustment $3.8M $18.5M -$1.1M $5.2M $6.8M
Additions / Reductions -$291.6M $475.1M -$201.9M -$122.9M $76.5M
Ending Cash (CF) $231.6M $1.7B $481.6M $371.2M $730.5M
 
Levered Free Cash Flow $98.8M $268.9M $14.8M $63.8M $164.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $131.9M $589.2M $263.7M -$34.1M -$185.5M
Depreciation & Amoritzation $498.8M $480.5M $476.1M $505.9M $507.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $844.2M $1.2B $665.7M $341.5M $861.8M
 
Capital Expenditures $235.3M $403.4M $320.7M $488.6M $82M
Cash Acquisitions $407.8M -$9.8M $177.7M -- --
Cash From Investing -$652.1M -$403.3M -$1.4B -$144.3M $16.6M
 
Dividends Paid (Ex Special Dividend) $143.1M $157.4M $157.3M $153.7M $187.2M
Special Dividend Paid
Long-Term Debt Issued $231.9M $1.2B $3.3B $488.1M --
Long-Term Debt Repaid -$897.4M -$1.4B -$3B -$723.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $225M -$81.4M $33.6M -$124.8M --
Cash From Financing -$138.8M $80.3M $133M -$429.9M -$726.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18.5M $825.6M -$624.6M -$195.9M $175.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $608.8M $786.1M $345M -$147.1M $779.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $111.4M $495.1M $127.4M $162.6M -$289.1M
Depreciation & Amoritzation $385.9M $361.9M $357.8M $375.1M $391.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $690.3M $826.4M $346M $346.7M $705.1M
 
Capital Expenditures $208.5M $239.2M $213.7M $375M $60.9M
Cash Acquisitions $407.8M -- -- -- --
Cash From Investing -$618.2M -$247.8M -$1.2B -$405.9M -$38.5M
 
Dividends Paid (Ex Special Dividend) $108.1M $119.8M $117.3M $114.6M $153.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $192.1M $698.3M $1.8B $644.6M $40.8M
Long-Term Debt Repaid -$728M -$884.9M -$1.2B -$560.5M -$95.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$26.2M -$85.1M $20.4M -$32M -$19.4M
Cash From Financing $31.8M $128.1M $456.4M -$62.4M -$523.1M
 
Beginning Cash (CF) $1.9B $3.2B $2.4B $1.7B $1.8B
Foreign Exchange Rate Adjustment -$70.4M -$20.7M -$37M $8M $22.6M
Additions / Reductions $33.5M $686.1M -$396.5M -$113.6M $166.2M
Ending Cash (CF) $1.8B $3.8B $2B $1.6B $2B
 
Levered Free Cash Flow $481.8M $587.2M $132.3M -$28.3M $644.2M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 59.64% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.19% over the past day.

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

Show me the best stock