Financhill
Buy
61

NEM Quote, Financials, Valuation and Earnings

Last price:
$90.74
Seasonality move :
5.89%
Day range:
$89.57 - $91.93
52-week range:
$36.86 - $98.58
Dividend yield:
1.12%
P/E ratio:
13.94x
P/S ratio:
4.72x
P/B ratio:
2.94x
Volume:
8.7M
Avg. volume:
10.7M
1-year change:
115.66%
Market cap:
$97.8B
Revenue:
$18.6B
EPS (TTM):
$6.43
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.4B $12.2B $11.9B $11.8B $18.6B
Revenue Growth (YoY) 17.39% 6.77% -1.98% -1.46% 57.6%
 
Cost of Revenues $7.9B $9.8B $9.8B $10.6B $12.1B
Gross Profit $3.5B $2.4B $2.1B $1.2B $6.4B
Gross Profit Margin 31.08% 19.49% 17.94% 9.94% 34.62%
 
R&D Expenses $122M $154M $229M $200M $197M
Selling, General & Admin $269M $259M $276M $299M $442M
Other Inc / (Exp) $366M -$632M -$1.5B -$2.6B -$1.1B
Operating Expenses $584M $460M $523M $520M $676M
Operating Income $3B $1.9B $1.6B $650M $5.7B
 
Net Interest Expenses $291M $266M $227M $248M $385M
EBT. Incl. Unusual Items $3.1B $1.1B -$51M -$2B $4.6B
Earnings of Discontinued Ops. $163M $57M $30M $27M $68M
Income Tax Expense $704M $1.1B $455M $526M $1.4B
Net Income to Company $2.8B $233M -$369M -$2.5B $3.4B
 
Minority Interest in Earnings -$38M -$933M $60M $27M $33M
Net Income to Common Excl Extra Items $2.6B $176M -$399M -$2.5B $3.3B
 
Basic EPS (Cont. Ops) $3.52 $1.46 -$0.58 -$3.00 $2.86
Diluted EPS (Cont. Ops) $3.51 $1.46 -$0.58 -$3.00 $2.86
Weighted Average Basic Share $804M $799M $794M $841M $1.1B
Weighted Average Diluted Share $806M $801M $795M $841M $1.1B
 
EBITDA $5.6B $6.1B $4.7B $4.3B $8.7B
EBIT $3B $1.9B $1.6B $650M $5.7B
 
Revenue (Reported) $11.4B $12.2B $11.9B $11.8B $18.6B
Operating Income (Reported) $3B $1.9B $1.6B $650M $5.7B
Operating Income (Adjusted) $3B $1.9B $1.6B $650M $5.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.9B $2.7B $2.5B $4.6B $5.4B
Revenue Growth (YoY) -6.98% -8.02% -6.73% 84.72% 16.83%
 
Cost of Revenues $2.1B $2.2B $2.1B $3.1B $2.8B
Gross Profit $792M $498M $398M $1.5B $2.6B
Gross Profit Margin 27.25% 18.63% 15.97% 31.66% 48.29%
 
R&D Expenses $40M $80M $53M $47M $40M
Selling, General & Admin $61M $73M $70M $113M $86M
Other Inc / (Exp) -$685M $18M -$30M -$190M --
Operating Expenses $114M $153M $133M $168M $139M
Operating Income $678M $345M $265M $1.3B $2.5B
 
Net Interest Expenses $69M $55M $48M $86M $52M
EBT. Incl. Unusual Items -$71M $296M $232M $1.1B $2.5B
Earnings of Discontinued Ops. $11M -$5M $1M $49M --
Income Tax Expense $222M $96M $73M $244M $787M
Net Income to Company -$305M $220M $163M $924M $1.8B
 
Minority Interest in Earnings -$246M $7M $5M $2M $11M
Net Income to Common Excl Extra Items -$254M $225M $162M $875M $1.8B
 
Basic EPS (Cont. Ops) $0.00 $0.27 $0.20 $0.80 $1.67
Diluted EPS (Cont. Ops) $0.00 $0.27 $0.20 $0.80 $1.67
Weighted Average Basic Share $799M $794M $795M $1.1B $1.1B
Weighted Average Diluted Share $800M $795M $796M $1.1B $1.1B
 
EBITDA $1.4B $906M $911M $2.1B $3.2B
EBIT $678M $345M $265M $1.3B $2.5B
 
Revenue (Reported) $2.9B $2.7B $2.5B $4.6B $5.4B
Operating Income (Reported) $678M $345M $265M $1.3B $2.5B
Operating Income (Adjusted) $678M $345M $265M $1.3B $2.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $12.2B $12.1B $11B $16.8B $21.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.2B $10.5B $9.5B $13.2B $11.6B
Gross Profit $4B $1.6B $1.5B $3.6B $9.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $138M $215M $192M $217M $171M
Selling, General & Admin $254M $279M $281M $398M $419M
Other Inc / (Exp) -$716M -$102M -$1.3B -$3.5B --
Operating Expenses $424M $521M $503M $651M $692M
Operating Income $3.6B $1.1B $1B $3B $9B
 
Net Interest Expenses $287M $225M $215M $368M $289M
EBT. Incl. Unusual Items $2.5B $825M -$312M -$519M $10.2B
Earnings of Discontinued Ops. $60M $34M $26M $79M --
Income Tax Expense $1.1B $643M $561M $812M $3.2B
Net Income to Company $1.8B $325M -$777M -$1.2B $7.2B
 
Minority Interest in Earnings -$275M -$677M $36M $25M $54M
Net Income to Common Excl Extra Items $1.7B $291M -$803M -$1.2B $7.2B
 
Basic EPS (Cont. Ops) $2.54 $1.26 -$1.02 -$1.53 $6.44
Diluted EPS (Cont. Ops) $2.54 $1.26 -$1.03 -$1.54 $6.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $6.3B $5.2B $4.1B $7.1B $11.9B
EBIT $3.6B $1.1B $1B $3B $9B
 
Revenue (Reported) $12.2B $12.1B $11B $16.8B $21.3B
Operating Income (Reported) $3.6B $1.1B $1B $3B $9B
Operating Income (Adjusted) $3.6B $1.1B $1B $3B $9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.9B $8.8B $7.9B $12.9B $15.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.9B $6.6B $6.3B $9B $8.4B
Gross Profit $2.9B $2.2B $1.5B $4B $7.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $108M $169M $132M $149M $123M
Selling, General & Admin $190M $210M $215M $314M $291M
Other Inc / (Exp) -$729M -$239M -$70M -$909M $1.2B
Operating Expenses $327M $388M $365M $496M $473M
Operating Income $2.6B $1.8B $1.2B $3.5B $6.7B
 
Net Interest Expenses $215M $174M $162M $282M $196M
EBT. Incl. Unusual Items $1.6B $1.3B $1.1B $2.5B $8.1B
Earnings of Discontinued Ops. $42M $19M $15M $68M --
Income Tax Expense $798M $343M $449M $695M $2.5B
Net Income to Company $997M $1.1B $681M $2B $5.8B
 
Minority Interest in Earnings -$215M $41M $17M $15M $36M
Net Income to Common Excl Extra Items $955M $1.1B $666M $1.9B $5.8B
 
Basic EPS (Cont. Ops) $1.51 $1.32 $0.84 $1.69 $5.21
Diluted EPS (Cont. Ops) $1.51 $1.32 $0.84 $1.68 $5.20
Weighted Average Basic Share $2.4B $2.4B $2.4B $3.5B $3.3B
Weighted Average Diluted Share $2.4B $2.4B $2.4B $3.5B $3.3B
 
EBITDA $4.5B $3.6B $2.9B $5.7B $8.8B
EBIT $2.6B $1.8B $1.2B $3.5B $6.7B
 
Revenue (Reported) $8.9B $8.8B $7.9B $12.9B $15.5B
Operating Income (Reported) $2.6B $1.8B $1.2B $3.5B $6.7B
Operating Income (Adjusted) $2.6B $1.8B $1.2B $3.5B $6.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.8B $5.1B $3.8B $3B $3.6B
Short Term Investments $290M $82M $880M $23M $21M
Accounts Receivable, Net $449M $337M $366M $734M $1.1B
Inventory $1.8B $1.8B $1.8B $2.6B $2.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $436M $498M $303M $913M $786M
Total Current Assets $8.5B $7.7B $6.5B $7.5B $12.3B
 
Property Plant And Equipment $24.3B $24.1B $24.1B $37.6B $33.5B
Long-Term Investments $3.3B $3.4B $3.3B $4.7B $4.7B
Goodwill $2.8B $2.8B $2B $3B $2.7B
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.3B $2.5B $2.3B $2.6B $3.1B
Total Assets $41.4B $40.6B $38.5B $55.5B $56.3B
 
Accounts Payable $493M $518M $633M $960M $843M
Accrued Expenses $429M $356M $671M $930M $841M
Current Portion Of Long-Term Debt -- -- -- -- $924M
Current Portion Of Capital Lease Obligations $106M $106M $96M $114M $107M
Other Current Liabilities $445M $430M $329M $406M $2.7B
Total Current Liabilities $3.4B $2.7B $2.9B $6B $7.5B
 
Long-Term Debt $6.1B $6.1B $6.1B $7.5B $8B
Capital Leases -- -- -- -- --
Total Liabilities $17.5B $18.7B $18.9B $26.3B $26.2B
 
Common Stock $1.3B $1.3B $1.3B $1.9B $1.8B
Other Common Equity Adj -$216M -$133M $29M $14M -$95M
Common Equity $23B $22B $19.4B $29B $29.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $871M -$161M $179M $178M $181M
Total Equity $23.9B $21.9B $19.5B $29.2B $30.1B
 
Total Liabilities and Equity $41.4B $40.6B $38.5B $55.5B $56.3B
Cash and Short Terms $5.8B $5.1B $3.8B $3B $3.6B
Total Debt $6.8B $6.3B $6.2B $7.6B $8.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $4.8B $3.8B $3.2B $3.1B $6B
Short Term Investments $157M $755M $24M $43M --
Accounts Receivable, Net $334M $289M $78M $974M $1B
Inventory $1.9B $1.7B $2B $2.2B $2.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $406M $524M $707M $753M --
Total Current Assets $7.5B $6.3B $6B $12.6B $10.4B
 
Property Plant And Equipment $23.7B $24.2B $24.5B $33.7B $33.6B
Long-Term Investments $3.3B $3.3B $3.2B $4.3B $4.5B
Goodwill $2.8B $2.8B $2B $2.7B --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.4B $2.5B $2.4B $2.6B --
Total Assets $39.9B $39.1B $38.1B $56.2B $54.7B
 
Accounts Payable $498M $570M $651M $772M $832M
Accrued Expenses $393M $455M $542M $650M --
Current Portion Of Long-Term Debt $492M -- -- -- --
Current Portion Of Capital Lease Obligations $124M $94M $94M $112M --
Other Current Liabilities $292M $369M $460M $3.1B --
Total Current Liabilities $2.8B $2.3B $2.8B $6.4B $5.1B
 
Long-Term Debt $5.6B $6B $6B $9B $5.5B
Capital Leases -- -- -- -- --
Total Liabilities $16.6B $17.7B $18.8B $26.3B $21.3B
 
Common Stock $1.3B $1.3B $1.3B $1.8B $1.8B
Other Common Equity Adj -$190M -$7M $8M $21M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $574M $181M $186M $184M $185M
Total Equity $23.3B $21.4B $19.3B $29.9B $33.4B
 
Total Liabilities and Equity $39.9B $39.1B $38.1B $56.2B $54.7B
Cash and Short Terms $4.8B $3.8B $3.2B $3.1B $6B
Total Debt $6.2B $6.1B $6.1B $9.1B $5.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.8B $233M -$369M -$2.5B $3.4B
Depreciation & Amoritzation $2.7B $4.2B $3.1B $3.6B $2.9B
Stock-Based Compensation $72M $72M $73M $80M $89M
Change in Accounts Receivable $29M $142M $5M -$240M -$441M
Change in Inventories -$139M -$136M -$161M -$187M -$534M
Cash From Operations $4.9B $4.3B $3.2B $2.8B $6.4B
 
Capital Expenditures $1.3B $1.7B $2.1B $2.7B $3.4B
Cash Acquisitions -- $328M $363M -$668M --
Cash From Investing $203M -$1.8B -$3.2B -$864M -$2.6B
 
Dividends Paid (Ex Special Dividend) $834M $1.8B $1.7B $1.4B $1.1B
Special Dividend Paid
Long-Term Debt Issued $985M $992M -- -- $3.5B
Long-Term Debt Repaid -$1.2B -$1.5B -$155M -$67M -$3.9B
Repurchase of Common Stock $521M $525M -- -- $1.2B
Other Financing Activities -$84M -$213M -$455M -$121M -$91M
Cash From Financing -$1.8B -$3.1B -$2.1B -$1.7B -$3.1B
 
Beginning Cash (CF) $5.5B $5B $2.9B $3B $3.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.3B -$555M -$2.1B $156M $688M
Ending Cash (CF) $8.8B $4.4B $699M $3.2B $4.3B
 
Levered Free Cash Flow $3.6B $2.6B $1.1B $97M $3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$305M $220M $163M $924M $1.8B
Depreciation & Amoritzation $675M $554M $647M $755M $925M
Stock-Based Compensation $17M $17M $16M $22M $23M
Change in Accounts Receivable $262M $88M $116M -$83M -$369M
Change in Inventories -$49M -$101M -$2M -$202M -$106M
Cash From Operations $1.1B $473M $1B $1.7B $2.3B
 
Capital Expenditures $398M $529M $604M $877M $727M
Cash Acquisitions -- $348M -- -- --
Cash From Investing -$365M -$1.5B -$221M -$528M $2M
 
Dividends Paid (Ex Special Dividend) $440M $437M $318M $286M $273M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$18M -$16M -$16M -$155M --
Repurchase of Common Stock $114M -- -- $344M $516M
Other Financing Activities -$125M -$7M -$47M -$4M --
Cash From Financing -$722M -$145M -$413M -$823M -$2.8B
 
Beginning Cash (CF) $4.6B $3.1B $3.2B $3B $5.6B
Foreign Exchange Rate Adjustment -$3M -$20M -$5M -$1M -$13M
Additions / Reductions $54M -$1.2B $364M $296M -$546M
Ending Cash (CF) $4.7B $1.8B $3.6B $3.3B $5.1B
 
Levered Free Cash Flow $746M -$56M $399M $805M $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.8B $325M -$777M -$1.2B $7.2B
Depreciation & Amoritzation $2.8B $4B $3B $4.1B $2.8B
Stock-Based Compensation $72M $74M $74M -- $94M
Change in Accounts Receivable $42M $59M $163M -$838M -$60M
Change in Inventories -$211M -$66M -$276M -$504M -$296M
Cash From Operations $4.7B $3.5B $3.2B $4.5B $9.2B
 
Capital Expenditures $1.6B $1.9B $2.4B $3.4B $3.1B
Cash Acquisitions -- $691M -- -$668M --
Cash From Investing -$1.8B -$2.8B -$1.3B -$2.1B $816M
 
Dividends Paid (Ex Special Dividend) $1.6B $1.7B $1.4B $1.3B $1.1B
Special Dividend Paid
Long-Term Debt Issued -- -- -- $3.5B --
Long-Term Debt Repaid -$621M -$990M -$64M -$3.9B --
Repurchase of Common Stock $448M $277M -- $448M $2.7B
Other Financing Activities -$214M -$451M -$90M -$124M --
Cash From Financing -$3B -$2.2B -$1.7B -$2.4B -$7.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$187M -$1.6B $124M -$74M $2.5B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.1B $1.6B $765M $1B $6.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $997M $1.1B $681M $2B $5.8B
Depreciation & Amoritzation $1.9B $1.8B $1.7B $2.2B $2.1B
Stock-Based Compensation $55M $57M $58M $22M $71M
Change in Accounts Receivable $216M $133M $291M -$307M $74M
Change in Inventories -$218M -$148M -$263M -$580M -$342M
Cash From Operations $3B $2.2B $2.1B $3.9B $6.7B
 
Capital Expenditures $1.2B $1.5B $1.7B $2.5B $2.2B
Cash Acquisitions -- $363M -- -- --
Cash From Investing -$1.4B -$2.5B -$646M -$1.9B $1.5B
 
Dividends Paid (Ex Special Dividend) $1.3B $1.3B $954M $863M $834M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $3.5B --
Long-Term Debt Repaid -$604M -$139M -$48M -$3.8B -$1.4B
Repurchase of Common Stock $248M -- -- $448M $1.9B
Other Financing Activities -$190M -$428M -$63M -$66M -$58M
Cash From Financing -$2.4B -$1.6B -$1.2B -$1.8B -$6.3B
 
Beginning Cash (CF) $14.7B $11.7B $8.7B $8B $16.5B
Foreign Exchange Rate Adjustment -$3M -$29M -$9M -$15M -$8M
Additions / Reductions -$903M -$2B $320M $90M $1.9B
Ending Cash (CF) $13.8B $9.7B $9B $8B $18.4B
 
Levered Free Cash Flow $1.8B $725M $401M $1.3B $4.5B

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

GET BETTER TRADE IDEAS

Popular

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

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

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
65
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

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

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock