Financhill
Buy
52

NEE Quote, Financials, Valuation and Earnings

Last price:
$80.42
Seasonality move :
-0.32%
Day range:
$79.69 - $80.47
52-week range:
$61.72 - $87.53
Dividend yield:
2.82%
P/E ratio:
25.55x
P/S ratio:
6.45x
P/B ratio:
3.09x
Volume:
3M
Avg. volume:
10.3M
1-year change:
10.34%
Market cap:
$167.5B
Revenue:
$24.4B
EPS (TTM):
$3.15
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $17.1B $21.3B $26.6B $22.8B $24.4B
Revenue Growth (YoY) -2.35% 24.54% 25.06% -14.24% 7%
 
Cost of Revenues $11.3B $12.4B $15.3B $16B $15.3B
Gross Profit $5.7B $8.9B $11.3B $6.8B $9.1B
Gross Profit Margin 33.58% 41.68% 42.4% 29.78% 37.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$583M $1.6B $858M $780M $1.1B
Operating Expenses $1.7B $1.8B $2.1B $2.3B $2.3B
Operating Income $4B $7.1B $9.2B $4.5B $6.8B
 
Net Interest Expenses $1.5B $1.4B $1.7B $3B $3.5B
EBT. Incl. Unusual Items $2.4B $3.2B $3.8B $7.3B $6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44M $348M $586M $1B $339M
Net Income to Company $2.4B $2.8B $3.2B $6.3B $5.7B
 
Minority Interest in Earnings -$550M -$746M -$901M -$1B -$1.2B
Net Income to Common Excl Extra Items $2.4B $2.8B $3.2B $6.3B $5.7B
 
Basic EPS (Cont. Ops) $1.49 $1.82 $2.10 $3.61 $3.38
Diluted EPS (Cont. Ops) $1.48 $1.81 $2.10 $3.60 $3.37
Weighted Average Basic Share $2B $2B $2B $2B $2.1B
Weighted Average Diluted Share $2B $2B $2B $2B $2.1B
 
EBITDA $8.3B $11.3B $14B $10.7B $12.5B
EBIT $4B $7.1B $9.2B $4.5B $6.8B
 
Revenue (Reported) $17.1B $21.3B $26.6B $22.8B $24.4B
Operating Income (Reported) $4B $7.1B $9.2B $4.5B $6.8B
Operating Income (Adjusted) $4B $7.1B $9.2B $4.5B $6.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.8B $7.5B $7.4B $6.6B $7.2B
Revenue Growth (YoY) 29.28% 10.84% -1.77% -10.9% 9.76%
 
Cost of Revenues $3.5B $4.4B $4.7B $4.3B $4.9B
Gross Profit $3.3B $3.1B $2.7B $2.3B $2.3B
Gross Profit Margin 48.18% 40.99% 36.42% 34.2% 31.92%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $246M $450M -$830M $788M --
Operating Expenses $481M $581M $636M $602M $653M
Operating Income $2.8B $2.5B $2.1B $1.7B $1.7B
 
Net Interest Expenses $327M $458M $785M $941M $1B
EBT. Incl. Unusual Items $277M $1.9B $973M $1.6B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$27M $323M -$46M $5M -$250M
Net Income to Company $304M $1.6B $1B $1.6B $2.1B
 
Minority Interest in Earnings -$143M -$137M -$200M -$261M -$303M
Net Income to Common Excl Extra Items $304M $1.6B $1B $1.6B $2.1B
 
Basic EPS (Cont. Ops) $0.23 $0.86 $0.60 $0.90 $1.18
Diluted EPS (Cont. Ops) $0.23 $0.86 $0.60 $0.90 $1.18
Weighted Average Basic Share $2B $2B $2B $2.1B $2.1B
Weighted Average Diluted Share $2B $2B $2B $2.1B $2.1B
 
EBITDA $4.1B $3.9B $4.1B $3.4B $3.9B
EBIT $2.8B $2.5B $2.1B $1.7B $1.7B
 
Revenue (Reported) $6.8B $7.5B $7.4B $6.6B $7.2B
Operating Income (Reported) $2.8B $2.5B $2.1B $1.7B $1.7B
Operating Income (Adjusted) $2.8B $2.5B $2.1B $1.7B $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $20.6B $26.2B $22.6B $23.7B $25.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12B $14.7B $15.9B $15.5B $16.5B
Gross Profit $8.5B $11.6B $6.7B $8.2B $9.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$42M $815M $544M $2.5B --
Operating Expenses $1.8B $2B $2.2B $2.3B $2.4B
Operating Income $6.7B $9.6B $4.5B $5.9B $6.9B
 
Net Interest Expenses $1.4B $1.6B $2.8B $3.5B $3.9B
EBT. Incl. Unusual Items $1.7B $3.5B $7.8B $6.1B $4.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $48M $522M $1.2B $337M -$856M
Net Income to Company $1.7B $2.9B $6.6B $5.7B $5.1B
 
Minority Interest in Earnings -$680M -$897M -$987M -$1.2B -$1.4B
Net Income to Common Excl Extra Items $1.7B $2.9B $6.6B $5.7B $5.1B
 
Basic EPS (Cont. Ops) $1.20 $1.95 $3.79 $3.39 $3.16
Diluted EPS (Cont. Ops) $1.20 $1.94 $3.78 $3.38 $3.15
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $10.9B $14.2B $10.2B $11.8B $13.8B
EBIT $6.7B $9.6B $4.5B $5.9B $6.9B
 
Revenue (Reported) $20.6B $26.2B $22.6B $23.7B $25.8B
Operating Income (Reported) $6.7B $9.6B $4.5B $5.9B $6.9B
Operating Income (Adjusted) $6.7B $9.6B $4.5B $5.9B $6.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $16.5B $21.5B $17.5B $18.4B $19.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.1B $11.4B $11.9B $11.4B $12.5B
Gross Profit $7.4B $10.1B $5.6B $7B $7.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.1B $297M -$17M $1.7B $47M
Operating Expenses $1.4B $1.6B $1.7B $1.7B $1.9B
Operating Income $6B $8.5B $3.9B $5.2B $5.3B
 
Net Interest Expenses $939M $1.1B $2.2B $2.7B $3.1B
EBT. Incl. Unusual Items $2B $2.2B $6.2B $5B $3.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $83M $258M $837M $168M -$1B
Net Income to Company $1.9B $2B $5.4B $4.8B $4.2B
 
Minority Interest in Earnings -$495M -$646M -$732M -$918M -$1.1B
Net Income to Common Excl Extra Items $1.9B $2B $5.4B $4.8B $4.2B
 
Basic EPS (Cont. Ops) $1.21 $1.33 $3.03 $2.80 $2.57
Diluted EPS (Cont. Ops) $1.20 $1.33 $3.02 $2.79 $2.57
Weighted Average Basic Share $5.9B $5.9B $6.1B $6.2B $6.2B
Weighted Average Diluted Share $5.9B $5.9B $6.1B $6.2B $6.2B
 
EBITDA $9.2B $12.1B $8.3B $9.4B $10.7B
EBIT $6B $8.5B $3.9B $5.2B $5.3B
 
Revenue (Reported) $16.5B $21.5B $17.5B $18.4B $19.7B
Operating Income (Reported) $6B $8.5B $3.9B $5.2B $5.3B
Operating Income (Adjusted) $6B $8.5B $3.9B $5.2B $5.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.2B $692M $1.6B $2.7B $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.3B $3.4B $4.3B $5.1B $3.6B
Inventory $1.6B $1.6B $1.9B $2.1B $2.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.2B $2.3B $3B $2.8B $2.6B
Total Current Assets $7.4B $9.3B $13.5B $15.4B $12B
 
Property Plant And Equipment $92.3B $99.9B $111.4B $126.2B $139.2B
Long-Term Investments $15.5B $16.8B $17.8B $17.4B $17.7B
Goodwill $4.3B $4.8B $4.9B $5.1B $4.9B
Other Intangibles $693M $742M $759M $1.7B $1.7B
Other Long-Term Assets $3B $3.7B $4.9B $6B $7.7B
Total Assets $127.7B $140.9B $158.9B $177.5B $190.1B
 
Accounts Payable $4.6B $6.9B $8.3B $8.5B $7B
Accrued Expenses $1.5B $1.9B $2.5B $2.8B $3.4B
Current Portion Of Long-Term Debt $4.6B $2.5B $8B $7.2B $8.3B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.8B $4.2B $5.6B $4.2B $4.4B
Total Current Liabilities $15.6B $17.4B $26.7B $28B $25.4B
 
Long-Term Debt $42.5B $51.5B $55.7B $61.8B $72.8B
Capital Leases -- -- -- -- --
Total Liabilities $82.8B $95.2B $109.5B $118.5B $129.3B
 
Common Stock $20M $20M $20M $21M $21M
Other Common Equity Adj -$92M -- -$218M -$153M -$126M
Common Equity $36.5B $37.2B $39.2B $47.5B $50.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.4B $8.5B $10.2B $11.6B $10.8B
Total Equity $44.9B $45.7B $49.4B $59B $60.9B
 
Total Liabilities and Equity $127.7B $140.9B $158.9B $177.5B $190.1B
Cash and Short Terms $1.2B $692M $1.6B $2.7B $1.5B
Total Debt $46.6B $53.3B $62.3B $68.7B $80.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1B $2.5B $1.6B $2.5B $2.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.2B $4.6B $4B $4.2B $3.9B
Inventory $1.7B $1.8B $2.1B $2.3B $2.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.2B $1.8B $4B $1.8B --
Total Current Assets $9.6B $12.9B $14.2B $12.2B $12.7B
 
Property Plant And Equipment $99.1B $108.4B $120.9B $134.3B $150B
Long-Term Investments $15.7B $15.6B $16.1B $18.6B $18.1B
Goodwill $4.8B $4.9B $5B $4.9B --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $4.4B $5.3B $8.3B $8.7B --
Total Assets $139.2B $156.4B $171.7B $186B $204.4B
 
Accounts Payable $5.5B $7.1B $6.7B $4.9B $5B
Accrued Expenses $2.6B $3.2B $3.6B $3.4B --
Current Portion Of Long-Term Debt $3.7B $9.2B $10.2B $12.7B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $4.7B $6.8B $3.4B $4B --
Total Current Liabilities $20.5B $27.8B $28.5B $29.6B $22.9B
 
Long-Term Debt $48.1B $54.7B $59.2B $66.1B $84.2B
Capital Leases -- -- -- -- --
Total Liabilities $94.4B $109.7B $115.1B $126.5B $139.8B
 
Common Stock $20M $20M $21M $21M $21M
Other Common Equity Adj -$94M -$114M -$227M -$131M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.1B $8.1B $9.5B $9.5B $10.4B
Total Equity $44.7B $46.7B $56.6B $59.5B $64.6B
 
Total Liabilities and Equity $139.2B $156.4B $171.7B $186B $204.4B
Cash and Short Terms $1B $2.5B $1.6B $2.5B $2.7B
Total Debt $51B $62B $67.2B $73.7B $87.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.4B $2.8B $3.2B $6.3B $5.7B
Depreciation & Amoritzation $4.3B $4.2B $4.8B $6.2B $5.8B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $8B $7.6B $8.3B $11.3B $13.3B
 
Capital Expenditures $7.8B $7.8B $9.7B $9.5B $8.5B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.7B -$13.6B -$18.4B -$23.5B -$22.3B
 
Dividends Paid (Ex Special Dividend) $2.7B $3B $3.4B $3.8B $4.2B
Special Dividend Paid
Long-Term Debt Issued $14.6B $16.7B $15.9B $18.8B $31.3B
Long-Term Debt Repaid -$9.2B -$10B -$5.7B -$10.6B -$19.7B
Repurchase of Common Stock $92M -- -- -- --
Other Financing Activities $3.6B $2.2B $3.8B $3.2B -$451M
Cash From Financing $6.2B $5.8B $12.2B $12.1B $7B
 
Beginning Cash (CF) $1.2B $692M $1.6B $2.7B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $438M -$230M $2.1B -$21M -$2B
Ending Cash (CF) $1.6B $463M $3.8B $2.7B -$487M
 
Levered Free Cash Flow $224M -$277M -$1.5B $1.8B $4.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $304M $1.6B $1B $1.6B $2.1B
Depreciation & Amoritzation $1.3B $1.4B $2B $1.7B $2.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.7B $2.5B $3.7B $4.3B $4B
 
Capital Expenditures $1.8B $2.1B $2.7B $2.1B $2.5B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.7B -$4.5B -$6B -$4.3B -$5.1B
 
Dividends Paid (Ex Special Dividend) $756M $836M $947M $1.1B $1.2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.3B $2B $1.7B $5.2B --
Long-Term Debt Repaid -$2.2B -$679M -$525M -$3.3B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$780M -$400M $106M -$349M --
Cash From Financing $517M $1.5B $2.3B $459M $1.8B
 
Beginning Cash (CF) $1B $2.5B $1.6B $2.5B $2.7B
Foreign Exchange Rate Adjustment -$3M -$2M -$12M $2M -$4M
Additions / Reductions -$429M -$526M $24M $472M $732M
Ending Cash (CF) $572M $2B $1.6B $2.9B $3.4B
 
Levered Free Cash Flow $977M $422M $1B $2.2B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.7B $2.9B $6.6B $5.7B $5.1B
Depreciation & Amoritzation $4.2B $4.6B $5.7B $5.9B $6.8B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $7.6B $8.6B $9.4B $14.2B $12B
 
Capital Expenditures $7.6B $9.2B $10.6B $8.8B $8.9B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16.3B -$15.6B -$23.3B -$23.1B -$22.5B
 
Dividends Paid (Ex Special Dividend) $3B $3.3B $3.7B $4.1B $4.6B
Special Dividend Paid
Long-Term Debt Issued $12.2B $18.4B $16.8B $27.1B --
Long-Term Debt Repaid -$5.4B -$8.6B -$8.3B -$16B --
Repurchase of Common Stock -$8M -- -- -- --
Other Financing Activities $3.5B $2B $3.3B $1.7B --
Cash From Financing $7.3B $10B $12.7B $8.7B $10.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.4B $3B -$1.2B -$204M $140M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $27M -$617M -$1.2B $5.4B $3.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.9B $2B $5.4B $4.8B $4.2B
Depreciation & Amoritzation $3.2B $3.5B $4.5B $4.2B $5.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $6.2B $7.3B $8.4B $11.3B $10B
 
Capital Expenditures $5.2B $6.6B $7.5B $6.7B $7.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.8B -$13.8B -$18.8B -$18.4B -$18.7B
 
Dividends Paid (Ex Special Dividend) $2.3B $2.5B $2.8B $3.2B $3.5B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $11.7B $13.3B $14.2B $22.5B $16.8B
Long-Term Debt Repaid -$4.5B -$3.1B -$5.7B -$11.1B -$6B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $189M $65M -$436M -$2B -$273M
Cash From Financing $5.1B $9.2B $9.7B $6.3B $10B
 
Beginning Cash (CF) $3.5B $6.9B $5.5B $6.8B $7.1B
Foreign Exchange Rate Adjustment $1M -$2M -$12M -- $3M
Additions / Reductions -$542M $2.7B -$663M -$846M $1.3B
Ending Cash (CF) $3B $9.6B $4.8B $5.9B $8.4B
 
Levered Free Cash Flow $1B $690M $969M $4.6B $2.9B

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