Financhill
Buy
65

NTRS Quote, Financials, Valuation and Earnings

Last price:
$140.77
Seasonality move :
4.62%
Day range:
$139.40 - $141.21
52-week range:
$81.62 - $141.25
Dividend yield:
2.2%
P/E ratio:
16.40x
P/S ratio:
1.91x
P/B ratio:
2.20x
Volume:
300.7K
Avg. volume:
1M
1-year change:
35.8%
Market cap:
$26.6B
Revenue:
$15.9B
EPS (TTM):
$8.58
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.3B $6.5B $7.8B $12.1B $15.9B
Revenue Growth (YoY) -8.73% 3.1% 19.49% 56.05% 31.09%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$400K -$300K -$214M -$169.5M -$189.3M
Operating Expenses -$1.6B -$2B -$1.8B -$1.5B -$2.7B
Operating Income $1.6B $2B $1.8B $1.5B $2.7B
 
Net Interest Expenses $148.7M $85.3M $262.9M $859.7M $759.7M
EBT. Incl. Unusual Items $1.6B $2B $1.8B $1.5B $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $418.3M $464.8M $430.3M $357.5M $628.4M
Net Income to Company $1.2B $1.5B $1.3B $1.1B $2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.2B $1.5B $1.3B $1.1B $2B
 
Basic EPS (Cont. Ops) $5.48 $7.16 $6.16 $5.09 $9.80
Diluted EPS (Cont. Ops) $5.46 $7.14 $6.14 $5.08 $9.77
Weighted Average Basic Share $208.3M $208.1M $208.3M $207.2M $201.3M
Weighted Average Diluted Share $209M $208.9M $208.9M $207.6M $201.9M
 
EBITDA -- -- -- -- --
EBIT $1.8B $2B $2.8B $6.8B $10.2B
 
Revenue (Reported) $6.3B $6.5B $7.8B $12.1B $15.9B
Operating Income (Reported) $1.6B $2B $1.8B $1.5B $2.7B
Operating Income (Adjusted) $1.8B $2B $2.8B $6.8B $10.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.6B $2B $3.1B $4B $3.6B
Revenue Growth (YoY) 8.57% 24.25% 54.07% 25.62% -9.24%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -$300K -- -- --
Operating Expenses -$518.1M -$524.5M -$434.3M -$601.1M -$619.5M
Operating Income $518.1M $524.5M $434.3M $601.1M $619.5M
 
Net Interest Expenses $21.1M $73.6M $230.7M $195.1M $175.3M
EBT. Incl. Unusual Items $518.1M $524.5M $434.3M $601.1M $619.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $122.4M $129.7M $106.5M $136.2M $161.9M
Net Income to Company $395.7M $394.8M $327.8M $464.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $392.7M $391.6M $324.7M $461.3M $453.4M
 
Basic EPS (Cont. Ops) $1.81 $1.80 $1.49 $2.23 $2.30
Diluted EPS (Cont. Ops) $1.80 $1.80 $1.49 $2.22 $2.29
Weighted Average Basic Share $208.1M $208.4M $207M $199.9M $190.1M
Weighted Average Diluted Share $208.9M $208.9M $207.3M $200.5M $191M
 
EBITDA -- -- -- -- --
EBIT $523M $810.8M $1.9B $2.6B $2.2B
 
Revenue (Reported) $1.6B $2B $3.1B $4B $3.6B
Operating Income (Reported) $518.1M $524.5M $434.3M $601.1M $619.5M
Operating Income (Adjusted) $523M $810.8M $1.9B $2.6B $2.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.4B $7.3B $10.9B $15.1B $14.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$500K -$600K -$206.8M -$78.9M --
Operating Expenses -$1.9B -$2.1B -$1.4B -$2.1B -$2.3B
Operating Income $1.9B $2.1B $1.4B $2.1B $2.3B
 
Net Interest Expenses $93.4M $144.1M $800.2M $775.1M $705.9M
EBT. Incl. Unusual Items $1.9B $2.1B $1.5B $2.2B $2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $494.1M $498.8M $359.5M $522.3M $573.6M
Net Income to Company $1.4B $1.6B $1.1B $1.7B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4B $1.6B $1.1B $1.7B $1.7B
 
Basic EPS (Cont. Ops) $6.37 $7.36 $5.28 $8.05 $8.62
Diluted EPS (Cont. Ops) $6.35 $7.34 $5.27 $8.03 $8.58
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $1.9B $2.4B $5.8B $9.8B $8.7B
 
Revenue (Reported) $6.4B $7.3B $10.9B $15.1B $14.4B
Operating Income (Reported) $1.9B $2.1B $1.4B $2.1B $2.3B
Operating Income (Adjusted) $1.9B $2.4B $5.8B $9.8B $8.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.8B $5.6B $8.7B $11.8B $10.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -$300K $6.9M $97.5M --
Operating Expenses -$1.5B -$1.6B -$1.2B -$2B -$1.7B
Operating Income $1.5B $1.6B $1.2B $2B $1.7B
 
Net Interest Expenses $67M $125.8M $663.1M $578.5M $524.7M
EBT. Incl. Unusual Items $1.5B $1.6B $1.3B $2.1B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $361.6M $395.6M $324.8M $489.6M $434.8M
Net Income to Company $1.1B $1.2B $994.2M $1.6B $813.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1B $1.2B $984.5M $1.6B $1.3B
 
Basic EPS (Cont. Ops) $5.24 $5.44 $4.56 $7.53 $6.35
Diluted EPS (Cont. Ops) $5.22 $5.43 $4.56 $7.52 $6.32
Weighted Average Basic Share $624.6M $624.8M $622.8M $607.9M $578M
Weighted Average Diluted Share $627M $626.6M $623.8M $609.4M $580.5M
 
EBITDA -- -- -- -- --
EBIT $1.5B $1.9B $4.9B $7.9B $6.4B
 
Revenue (Reported) $4.8B $5.6B $8.7B $11.8B $10.7B
Operating Income (Reported) $1.5B $1.6B $1.2B $2B $1.7B
Operating Income (Adjusted) $1.5B $1.9B $4.9B $7.9B $6.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $59.9B $67.6B $44.7B $39.1B $43.5B
Short Term Investments $42B $38B $26.7B $23.1B $10.7B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $68B $73.5B $50.9B $43.5B $47.4B
 
Property Plant And Equipment $1.1B $1B $985.3M $1B $968.3M
Long-Term Investments $6.6B $3.9B $4B $3.7B $6.7B
Goodwill $707.2M $706.2M $691.3M $702.3M $694.9M
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $170B $183.9B $155B $150.8B $155.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $48B $53B $35.5B $33.3B $34.9B
 
Long-Term Debt $4.7B $3.7B $5.3B $7.4B $6.1B
Capital Leases -- -- -- -- --
Total Liabilities $158.3B $171.9B $143.8B $138.9B $142.7B
 
Common Stock $408.6M $408.6M $408.6M $408.6M $408.6M
Other Common Equity Adj $428M -$35.6M -$1.6B -$1.1B -$814M
Common Equity $10.8B $11.1B $10.4B $11B $11.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $11.7B $12B $11.3B $11.9B $12.8B
 
Total Liabilities and Equity $170B $183.9B $155B $150.8B $155.5B
Cash and Short Terms $106.3B $107.6B $73.3B $64.1B $56.1B
Total Debt $5.2B $4.2B $5.3B $7.4B $7.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $54.2B $44.1B $37.3B $47.7B $54.7B
Short Term Investments $11.3B $9.9B $8.9B $9.8B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $61.3B $51.4B $41.4B $52.2B $60.1B
 
Property Plant And Equipment $493.6M $469.2M $465M $480.3M $457.1M
Long-Term Investments $6.2B $6.6B $5.3B $3.6B $4.3B
Goodwill $705.5M $679M $692.8M $707.8M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $169.1B $159.8B $146.3B $155.8B $170.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $48.5B $39.9B $33.9B $32B $34.6B
 
Long-Term Debt $4B $3.8B $6.7B $6.9B $6.9B
Capital Leases -- -- -- -- --
Total Liabilities $157.2B $148.8B $134.5B $143B $157.3B
 
Common Stock $408.6M $408.6M $408.6M $408.6M $408.6M
Other Common Equity Adj $114M -$1.8B -$1.4B -$779.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $11.9B $11B $11.8B $12.7B $13B
 
Total Liabilities and Equity $169.1B $159.8B $146.3B $155.8B $170.3B
Cash and Short Terms $68.4B $55.6B $48.3B $59.1B --
Total Debt $4B $3.8B $6.7B $6.9B $6.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.2B $1.5B $1.3B $1.1B $2B
Depreciation & Amoritzation $500.3M $515.6M $553.6M $634.6M $716.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $29.9M -$423.7M $119.2M -$32.4M $177.4M
Change in Inventories -- -- -- -- --
Cash From Operations $1.9B $1.4B $2.4B $2.6B -$486M
 
Capital Expenditures $560.4M $515.1M $1.2B $675.8M $745.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$29.9B -$18.6B $25.9B $4.8B -$2.6B
 
Dividends Paid (Ex Special Dividend) $630.5M $625.1M $796.7M $663.3M $644.1M
Special Dividend Paid
Long-Term Debt Issued $993.2M -- $2B $2B --
Long-Term Debt Repaid -$508.6M -$778.8M -$500M -- --
Repurchase of Common Stock $699.8M $267.6M $35.4M $347.5M $937.8M
Other Financing Activities $1.2M $100K -- -$2.7M -$6.4M
Cash From Financing $27.9B $16.1B -$26.4B -$7.2B $3.4B
 
Beginning Cash (CF) $4.5B $4.4B $3.1B $4.7B $4.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$69.7M -$1.3B $1.6B $137.3M -$114.3M
Ending Cash (CF) $4.4B $3.1B $4.7B $4.8B $4.7B
 
Levered Free Cash Flow $1.3B $840.9M $1.2B $1.9B -$1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $395.7M $394.8M $327.8M $464.9M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$60.4M -$300M -$272.6M -$68.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $481.8M -$895.7M $86.7M $611.1M $525.8M
 
Capital Expenditures $135.3M $178.7M $165M $208.9M $168.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.4B -$3.5B $10.1B $3.5B $807.7M
 
Dividends Paid (Ex Special Dividend) $150.8M $150.7M $171.6M $165.4M $168.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $2B -- --
Long-Term Debt Repaid -$500M -$500M -- -- --
Repurchase of Common Stock $100M $1.2M $1.1M $301.4M $277M
Other Financing Activities -$600K -- -$1.1M -$2.9M --
Cash From Financing -$3.5B $3.9B -$10B -$4B -$2.3B
 
Beginning Cash (CF) $4.8B $5.1B $4.9B $6.6B --
Foreign Exchange Rate Adjustment -$41.3M -$182.6M -$144.8M $217.1M -$108.8M
Additions / Reductions -$604.6M -$627M $58M $304.7M -$1.1B
Ending Cash (CF) $4.2B $4.5B $5B $6.9B --
 
Levered Free Cash Flow $346.5M -$1.1B -$78.3M $402.2M $357.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.4B $1.6B $1.1B $1.7B --
Depreciation & Amoritzation $510.6M $538.2M $613.8M $702.9M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$157M -$392.2M $26.7M -$110.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $790.4M $282.3M $4B $5B $2.5B
 
Capital Expenditures $514M $1.2B $693.1M $729.3M $795.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16.6B $3B $13.8B -$5.2B -$15.3B
 
Dividends Paid (Ex Special Dividend) $625.4M $624.8M $838M $650.7M $631.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $267.1M $37.1M $201.4M $830.4M $1.2B
Other Financing Activities -$100K $900K -- -$7.2M --
Cash From Financing $15.3B -$2.5B -$17.2B $2B $11.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$542.8M $298.1M $462.9M $1.9B -$1.5B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $276.4M -$885M $3.3B $4.2B $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.1B $1.2B $994.2M $1.6B $813.3M
Depreciation & Amoritzation $125.4M $130.9M $154.9M $170.3M $386.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$139.3M -$107.8M -$200.3M -$278.6M -$10.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$685.9M -$1.8B -$177.6M $2.1B $5.1B
 
Capital Expenditures $343.7M $995.9M $465.5M $519M $569.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $188.4M $21.8B $9.6B -$355.9M -$13.1B
 
Dividends Paid (Ex Special Dividend) $463.4M $463.1M $504.4M $491.8M $479.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $995.4M $2B -- --
Long-Term Debt Repaid -$500M -$500M -- -- --
Repurchase of Common Stock $265.8M $35.3M $201.3M $684.2M $903.6M
Other Financing Activities -$600K $200K -$1.2M -$5.7M -$5.2M
Cash From Financing $430M -$18.2B -$8.9B $287.7M $8B
 
Beginning Cash (CF) $13.8B $12B $14.4B $16.7B $9B
Foreign Exchange Rate Adjustment -$127.3M -$421.1M -$277.3M -$400K $584.1M
Additions / Reductions -$194.8M $1.4B $301.5M $2.1B $669M
Ending Cash (CF) $13.6B $13.4B $14.7B $18.7B $10.8B
 
Levered Free Cash Flow -$1B -$2.8B -$643.1M $1.6B $4.6B

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