Financhill
Buy
64

NSC Quote, Financials, Valuation and Earnings

Last price:
$295.08
Seasonality move :
3.09%
Day range:
$290.71 - $295.25
52-week range:
$201.63 - $302.24
Dividend yield:
1.84%
P/E ratio:
22.43x
P/S ratio:
5.43x
P/B ratio:
4.36x
Volume:
1.5M
Avg. volume:
1.4M
1-year change:
8.86%
Market cap:
$66B
Revenue:
$12.1B
EPS (TTM):
$13.11
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.8B $11.1B $12.7B $12.2B $12.1B
Revenue Growth (YoY) -13.34% 13.82% 14.39% -4.62% -0.27%
 
Cost of Revenues $6.4B $6.8B $8B $9.3B $8.4B
Gross Profit $3.4B $4.4B $4.7B $2.8B $3.8B
Gross Profit Margin 34.7% 39.18% 37.14% 23.1% 31.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$502M -$190M -$383M -$1.3B -$800M
Operating Expenses -- -- -- -- --
Operating Income $3.4B $4.4B $4.7B $2.8B $3.8B
 
Net Interest Expenses $625M $646M $692M $722M $807M
EBT. Incl. Unusual Items $2.5B $3.9B $4.1B $2.3B $3.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $517M $873M $860M $493M $707M
Net Income to Company $2B $3B $3.3B $1.8B $2.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2B $3B $3.3B $1.8B $2.6B
 
Basic EPS (Cont. Ops) $7.88 $12.16 $13.92 $8.04 $11.58
Diluted EPS (Cont. Ops) $7.84 $12.11 $13.88 $8.02 $11.57
Weighted Average Basic Share $255.1M $246.9M $234.8M $226.9M $226.1M
Weighted Average Diluted Share $256.6M $248.1M $235.6M $227.4M $226.4M
 
EBITDA $4.6B $5.5B $6B $4.1B $5.1B
EBIT $3.4B $4.4B $4.7B $2.8B $3.8B
 
Revenue (Reported) $9.8B $11.1B $12.7B $12.2B $12.1B
Operating Income (Reported) $3.4B $4.4B $4.7B $2.8B $3.8B
Operating Income (Adjusted) $3.4B $4.4B $4.7B $2.8B $3.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.9B $3.3B $3B $3.1B $3.1B
Revenue Growth (YoY) 13.81% 17.22% -11.13% 2.69% 1.7%
 
Cost of Revenues $1.7B $2.1B $2.2B $1.8B $2.1B
Gross Profit $1.1B $1.3B $748M $1.3B $1B
Gross Profit Margin 39.66% 37.54% 25.18% 41.17% 33.16%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$42M -$60M -$180M $67M --
Operating Expenses -- -- -- -- --
Operating Income $1.1B $1.3B $748M $1.3B $1B
 
Net Interest Expenses $164M $177M $182M $203M $197M
EBT. Incl. Unusual Items $986M $1.1B $614M $1.4B $924M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $233M $135M $136M $328M $213M
Net Income to Company $753M $958M $478M $1.1B $711M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $752M $958M $477M $1.1B $711M
 
Basic EPS (Cont. Ops) $3.07 $4.11 $2.11 $4.86 $3.17
Diluted EPS (Cont. Ops) $3.05 $4.09 $2.10 $4.85 $3.16
Weighted Average Basic Share $245.3M $233.2M $226.4M $226.2M $224.4M
Weighted Average Diluted Share $246.4M $234M $227M $226.5M $224.7M
 
EBITDA $1.4B $1.6B $1.1B $1.6B $1.4B
EBIT $1.1B $1.3B $748M $1.3B $1B
 
Revenue (Reported) $2.9B $3.3B $3B $3.1B $3.1B
Operating Income (Reported) $1.1B $1.3B $748M $1.3B $1B
Operating Income (Adjusted) $1.1B $1.3B $748M $1.3B $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $10.9B $12.4B $12.3B $12.2B $12.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.6B $7.7B $9.2B $8.7B $8.1B
Gross Profit $4.2B $4.7B $3.2B $3.5B $4.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$167M -$301M -$1.2B -$944M --
Operating Expenses -- -- -- -- --
Operating Income $4.2B $4.7B $3.2B $3.5B $4.2B
 
Net Interest Expenses $641M $680M $704M $803M $796M
EBT. Incl. Unusual Items $3.8B $4.1B $2.7B $3.1B $3.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $844M $837M $617M $636M $866M
Net Income to Company $2.9B $3.2B $2.1B $2.4B $3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.9B $3.2B $2.1B $2.4B $3B
 
Basic EPS (Cont. Ops) $11.68 $13.64 $9.15 $10.68 $13.12
Diluted EPS (Cont. Ops) $11.63 $13.59 $9.13 $10.66 $13.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5.4B $5.9B $4.4B $4.8B $5.5B
EBIT $4.2B $4.7B $3.2B $3.5B $4.2B
 
Revenue (Reported) $10.9B $12.4B $12.3B $12.2B $12.2B
Operating Income (Reported) $4.2B $4.7B $3.2B $3.5B $4.2B
Operating Income (Adjusted) $4.2B $4.7B $3.2B $3.5B $4.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.3B $9.5B $9.1B $9.1B $9.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5B $5.9B $7.1B $6.4B $6.1B
Gross Profit $3.2B $3.6B $2B $2.7B $3.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$81M -$192M -$1B -$644M $118M
Operating Expenses -- -- -- -- --
Operating Income $3.2B $3.6B $2B $2.7B $3.1B
 
Net Interest Expenses $481M $515M $527M $608M $597M
EBT. Incl. Unusual Items $2.9B $3.1B $1.7B $2.4B $2.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $648M $612M $369M $512M $671M
Net Income to Company $2.2B $2.5B $1.3B $1.9B $2.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.2B $2.5B $1.3B $1.9B $2.2B
 
Basic EPS (Cont. Ops) $9.03 $10.50 $5.71 $8.35 $9.89
Diluted EPS (Cont. Ops) $8.99 $10.46 $5.70 $8.33 $9.88
Weighted Average Basic Share $745.6M $709.2M $681.6M $678M $675.5M
Weighted Average Diluted Share $749M $711.7M $683.3M $679.1M $676.2M
 
EBITDA $4.1B $4.5B $3B $3.7B $4.1B
EBIT $3.2B $3.6B $2B $2.7B $3.1B
 
Revenue (Reported) $8.3B $9.5B $9.1B $9.1B $9.2B
Operating Income (Reported) $3.2B $3.6B $2B $2.7B $3.1B
Operating Income (Adjusted) $3.2B $3.6B $2B $2.7B $3.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1B $839M $456M $1.6B $1.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $629M $741M $895M $882M $787M
Inventory $221M $218M $253M $264M $277M
Prepaid Expenses -- -- -- -- --
Other Current Assets $134M $134M $150M $292M $201M
Total Current Assets $2.3B $2.2B $2B $3.3B $3.2B
 
Property Plant And Equipment $31.8B $32.1B $32.6B $33.7B $36.1B
Long-Term Investments $2.7B $2.8B $2.9B $3.1B $3.4B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $709M $966M $1B $1.2B $1.3B
Total Assets $38.4B $38.9B $39.2B $42.2B $44.1B
 
Accounts Payable $834M $1.2B $1.1B $1.5B $1.5B
Accrued Expenses $141M $150M $157M $193M $204M
Current Portion Of Long-Term Debt $579M $553M $703M $4M $555M
Current Portion Of Capital Lease Obligations $89M $82M $94M $105M $81M
Other Current Liabilities $235M $226M $240M $595M $859M
Total Current Liabilities $2.2B $2.5B $2.6B $2.6B $3.5B
 
Long-Term Debt $13B $14.2B $15.3B $18B $17.4B
Capital Leases -- -- -- -- --
Total Liabilities $23.6B $25.3B $26.5B $29.4B $29.8B
 
Common Stock $254M $242M $230M $227M $228M
Other Common Equity Adj -$594M -$402M -$351M -$320M -$262M
Common Equity $14.8B $13.6B $12.7B $12.8B $14.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $14.8B $13.6B $12.7B $12.8B $14.3B
 
Total Liabilities and Equity $38.4B $38.9B $39.2B $42.2B $44.1B
Cash and Short Terms $1.1B $839M $456M $1.6B $1.6B
Total Debt $13.6B $14.7B $15.9B $18B $17.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.5B $1.2B $1.5B $975M $1.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $740M $901M $883M $817M $779M
Inventory $235M $276M $303M $288M $297M
Prepaid Expenses -- -- -- -- --
Other Current Assets $77M $74M $123M $125M --
Total Current Assets $2.7B $2.7B $3.1B $2.7B $3B
 
Property Plant And Equipment $31.4B $31.8B $32.7B $35.4B $36.1B
Long-Term Investments $3.7B $3.7B $3.8B $4B $4.1B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $769M $1.1B $1.1B $1.2B --
Total Assets $38.6B $39.3B $40.7B $43.3B $44.6B
 
Accounts Payable $1.2B $1.5B $1.5B $1.6B $1.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $384M $408M $797M $1.3B --
Total Current Liabilities $2.4B $2.8B $2.9B $3.7B $3.5B
 
Long-Term Debt $13.3B $14.5B $16.2B $16.6B $16.5B
Capital Leases -- -- -- -- --
Total Liabilities $24.7B $26.3B $28.1B $29.5B $29.4B
 
Common Stock $244M $233M $227M $228M $226M
Other Common Equity Adj -$571M -$377M -$364M -$332M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $13.9B $13B $12.6B $13.8B $15.1B
 
Total Liabilities and Equity $38.6B $39.3B $40.7B $43.3B $44.6B
Cash and Short Terms $1.5B $1.2B $1.5B $975M $1.4B
Total Debt $13.8B $15.1B $16.6B $17.2B $17.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2B $3B $3.3B $1.8B $2.6B
Depreciation & Amoritzation $1.2B $1.2B $1.2B $1.3B $1.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $71M -$133M -$171M -$2M $85M
Change in Inventories $23M $3M -$35M -$11M -$13M
Cash From Operations $3.6B $4.3B $4.2B $3.2B $4.1B
 
Capital Expenditures $1.5B $1.5B $1.9B $2.3B $4B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2B -$1.2B -$1.6B -$2.2B -$2.8B
 
Dividends Paid (Ex Special Dividend) $960M $1B $1.2B $1.2B $1.2B
Special Dividend Paid
Long-Term Debt Issued $784M $1.7B $1.8B $3.3B $1.1B
Long-Term Debt Repaid -$381M -$584M -$553M -$1.3B -$1.1B
Repurchase of Common Stock $1.4B $3.4B $3.1B $619M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.9B -$3.3B -$3B $115M -$1.2B
 
Beginning Cash (CF) $1.1B $839M $456M $1.6B $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $535M -$276M -$383M $1.1B $73M
Ending Cash (CF) $1.7B $563M $73M $2.7B $1.7B
 
Levered Free Cash Flow $2.1B $2.8B $2.3B $830M $28M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $753M $958M $478M $1.1B $711M
Depreciation & Amoritzation $297M $306M $326M $339M $348M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$6M $56M -$122M -$113M $4M
Change in Inventories $11M $13M -$31M $20M $16M
Cash From Operations $1.2B $1.4B $660M $1.2B $1.3B
 
Capital Expenditures $398M $445M $548M $581M $551M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$318M -$346M -$653M -$224M -$483M
 
Dividends Paid (Ex Special Dividend) $268M $290M $305M $305M $303M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $589M -- $1.6B $451M --
Long-Term Debt Repaid -$491M -$1M -$131M -$852M --
Repurchase of Common Stock $935M $835M $200M -$5M $70M
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.1B -$1.1B $943M -$686M -$673M
 
Beginning Cash (CF) $1.5B $1.2B $1.5B $975M $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$205M -$45M $950M $316M $115M
Ending Cash (CF) $1.3B $1.2B $2.5B $1.3B $1.5B
 
Levered Free Cash Flow $818M $968M $112M $645M $720M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.9B $3.2B $2.1B $2.4B $3B
Depreciation & Amoritzation $1.2B $1.2B $1.3B $1.3B $1.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$67M -$205M -$62M -$93M $188M
Change in Inventories $12M -$41M -$27M $15M -$9M
Cash From Operations $4.2B $4.4B $3.3B $3.8B $4.2B
 
Capital Expenditures $1.5B $1.7B $2.2B $4.2B $2.2B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2B -$1.4B -$1.9B -$3.6B -$1.9B
 
Dividends Paid (Ex Special Dividend) $1B $1.1B $1.2B $1.2B $1.2B
Special Dividend Paid
Long-Term Debt Issued $1.7B $1.7B $2.4B $2B --
Long-Term Debt Repaid -$632M -$559M -$935M -$1.5B --
Repurchase of Common Stock $2.9B $3.2B $1.3B $107M $534M
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.9B -$3.2B -$1.1B -$726M -$1.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $106M -$251M $292M -$531M $443M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.7B $2.6B $1.1B -$428M $2.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.2B $2.5B $1.3B $1.9B $2.2B
Depreciation & Amoritzation $883M $912M $968M $1B $1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$102M -$174M -$65M -$156M -$53M
Change in Inventories -$14M -$58M -$50M -$24M -$20M
Cash From Operations $3.3B $3.4B $2.5B $3.1B $3.3B
 
Capital Expenditures $1B $1.3B $1.5B $3.3B $1.5B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$847M -$1.1B -$1.4B -$2.8B -$1.9B
 
Dividends Paid (Ex Special Dividend) $764M $881M $920M $915M $912M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.7B $1.7B $2.3B $1.1B $396M
Long-Term Debt Repaid -$576M -$551M -$933M -$1.1B -$253M
Repurchase of Common Stock $2.5B $2.3B $512M -- $534M
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.1B -$2B -$62M -$903M -$1.6B
 
Beginning Cash (CF) $4.1B $4B $2.6B $2.3B $3.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $350M $375M $1.1B -$593M -$223M
Ending Cash (CF) $4.5B $4.4B $3.7B $1.7B $3.5B
 
Levered Free Cash Flow $2.3B $2.1B $1B -$248M $1.8B

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