Financhill
Sell
47

NTR Quote, Financials, Valuation and Earnings

Last price:
$58.33
Seasonality move :
5.7%
Day range:
$58.45 - $59.83
52-week range:
$43.70 - $65.08
Dividend yield:
3.71%
P/E ratio:
54.64x
P/S ratio:
1.12x
P/B ratio:
1.19x
Volume:
2.6M
Avg. volume:
2.1M
1-year change:
14.83%
Market cap:
$28.5B
Revenue:
$26B
EPS (TTM):
$1.07
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $20.9B $27.7B $37.9B $29.1B $26B
Revenue Growth (YoY) 4.1% 32.54% 36.71% -23.3% -10.61%
 
Cost of Revenues $15.7B $18.3B $22.5B $20.6B $18.4B
Gross Profit $5.2B $9.4B $15.4B $8.5B $7.5B
Gross Profit Margin 25.06% 33.95% 40.71% 29.16% 28.99%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.3B $3.8B $4.1B $4.1B $4.2B
Other Inc / (Exp) -$822M -$483M $626M -$1.1B -$1.1B
Operating Expenses $3.5B $4.3B $5.2B $4.6B $4.6B
Operating Income $1.7B $5.1B $10.2B $3.9B $3B
 
Net Interest Expenses $520M $471M $563M $793M $720M
EBT. Incl. Unusual Items $382M $4.2B $10.2B $2B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$77M $989M $2.6B $670M $436M
Net Income to Company $459M $3.2B $7.7B $1.3B $700M
 
Minority Interest in Earnings -- -$26M -$27M -$24M -$26M
Net Income to Common Excl Extra Items $459M $3.2B $7.7B $1.3B $674M
 
Basic EPS (Cont. Ops) $0.81 $5.53 $14.22 $2.53 $1.36
Diluted EPS (Cont. Ops) $0.81 $5.52 $14.18 $2.53 $1.36
Weighted Average Basic Share $569.7M $569.7M $538.5M $496.4M $494.2M
Weighted Average Diluted Share $569.7M $571.3M $540M $497M $494.4M
 
EBITDA $2.9B $6.6B $12.8B $4.9B $4.2B
EBIT $903M $4.6B $10.8B $2.7B $1.9B
 
Revenue (Reported) $20.9B $27.7B $37.9B $29.1B $26B
Operating Income (Reported) $1.7B $5.1B $10.2B $3.9B $3B
Operating Income (Adjusted) $903M $4.6B $10.8B $2.7B $1.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.7B $7.7B $6.1B $5.4B $5.1B
Revenue Growth (YoY) 10.96% 64.38% -20.24% -11.76% -5.36%
 
Cost of Revenues $3.5B $4.4B $4.2B $3.9B $3.8B
Gross Profit $1.2B $3.3B $1.9B $1.5B $1.3B
Gross Profit Margin 24.82% 42.54% 31.33% 28.52% 25.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $799M $988M $930M $962M $956M
Other Inc / (Exp) -$21M -$9M $75M -$85M -$65M
Operating Expenses $857M $1.2B $1B $1B $1B
Operating Income $299M $2B $864M $504M $291M
 
Net Interest Expenses $120M $109M $170M $179M $179M
EBT. Incl. Unusual Items $158M $1.9B $769M $240M $47M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25M $505M $193M $75M $28M
Net Income to Company $133M $1.4B $576M $165M $19M
 
Minority Interest in Earnings -$6M -$7M -$5M -$7M -$8M
Net Income to Common Excl Extra Items $127M $1.4B $571M $158M $11M
 
Basic EPS (Cont. Ops) $0.22 $2.49 $1.14 $0.32 $0.02
Diluted EPS (Cont. Ops) $0.22 $2.49 $1.14 $0.32 $0.02
Weighted Average Basic Share $569.7M $552.6M $501.2M $494.6M $489.4M
Weighted Average Diluted Share $570.9M $554.6M $502.2M $494.8M $489.5M
 
EBITDA $758M $2.5B $1.4B $984M $797M
EBIT $278M $2B $939M $419M $226M
 
Revenue (Reported) $4.7B $7.7B $6.1B $5.4B $5.1B
Operating Income (Reported) $299M $2B $864M $504M $291M
Operating Income (Adjusted) $278M $2B $939M $419M $226M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $21.4B $30.7B $36.3B $28.3B $25.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.9B $19.2B $22.3B $20.2B $18.4B
Gross Profit $5.5B $11.5B $14.1B $8.1B $7.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.4B $4B $4B $4.1B $4.2B
Other Inc / (Exp) -$811M -$471M $722M -$1.3B -$1B
Operating Expenses $3.6B $4.7B $5.1B $4.6B $4.6B
Operating Income $1.9B $6.8B $9B $3.5B $2.7B
 
Net Interest Expenses $507M $460M $624M $802M $720M
EBT. Incl. Unusual Items $591M $5.9B $9.1B $1.4B $943M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$36M $1.5B $2.2B $552M $389M
Net Income to Company $627M $4.4B $6.9B $871M $554M
 
Minority Interest in Earnings -$6M -$27M -$25M -$26M -$27M
Net Income to Common Excl Extra Items $621M $4.4B $6.9B $845M $527M
 
Basic EPS (Cont. Ops) $1.08 $7.80 $12.77 $1.71 $1.07
Diluted EPS (Cont. Ops) $1.08 $7.79 $12.74 $1.71 $1.07
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.1B $8.3B $11.8B $4.4B $4B
EBIT $1.1B $6.4B $9.7B $2.2B $1.7B
 
Revenue (Reported) $21.4B $30.7B $36.3B $28.3B $25.7B
Operating Income (Reported) $1.9B $6.8B $9B $3.5B $2.7B
Operating Income (Adjusted) $1.1B $6.4B $9.7B $2.2B $1.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.7B $7.7B $6.1B $5.4B $5.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5B $4.4B $4.2B $3.9B $3.8B
Gross Profit $1.2B $3.3B $1.9B $1.5B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $799M $988M $930M $962M $956M
Other Inc / (Exp) -$21M -$9M $75M -$85M -$65M
Operating Expenses $857M $1.2B $1B $1B $1B
Operating Income $299M $2B $864M $504M $291M
 
Net Interest Expenses $120M $109M $170M $179M $179M
EBT. Incl. Unusual Items $158M $1.9B $769M $240M $47M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25M $505M $193M $75M $28M
Net Income to Company $133M $1.4B $576M $165M $19M
 
Minority Interest in Earnings -$6M -$7M -$5M -$7M -$8M
Net Income to Common Excl Extra Items $127M $1.4B $571M $158M $11M
 
Basic EPS (Cont. Ops) $0.22 $2.49 $1.14 $0.32 $0.02
Diluted EPS (Cont. Ops) $0.22 $2.49 $1.14 $0.32 $0.02
Weighted Average Basic Share $569.7M $552.6M $501.2M $494.6M $489.4M
Weighted Average Diluted Share $570.9M $554.6M $502.2M $494.8M $489.5M
 
EBITDA $758M $2.5B $1.4B $984M $797M
EBIT $278M $2B $939M $419M $226M
 
Revenue (Reported) $4.7B $7.7B $6.1B $5.4B $5.1B
Operating Income (Reported) $299M $2B $864M $504M $291M
Operating Income (Adjusted) $278M $2B $939M $419M $226M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.5B $499M $901M $941M $853M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3B $4.7B $5.6B $4.7B $4.6B
Inventory $4.9B $6.3B $7.6B $6.3B $6.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.5B $1.7B $1.6B $1.5B $1.4B
Total Current Assets $11.5B $13.8B $16.3B $14.2B $13.8B
 
Property Plant And Equipment $19.7B $20B $21.8B $22.5B $22.6B
Long-Term Investments $562M $703M $843M $736M $698M
Goodwill $12.2B $12.2B $12.4B $12.1B $12B
Other Intangibles $2.4B $2.3B $2.3B $2.2B $1.8B
Other Long-Term Assets $258M $231M $310M $345M $295M
Total Assets $47.2B $50B $54.6B $52.7B $51.8B
 
Accounts Payable $4.4B $5.2B $5.8B $5.5B $5.4B
Accrued Expenses $715M $764M $773M $684M $581M
Current Portion Of Long-Term Debt $14M $622M $749M $691M $1.1B
Current Portion Of Capital Lease Obligations $249M $286M $305M $327M $356M
Other Current Liabilities $39M $20M $35M $16M $33M
Total Current Liabilities $8.5B $12.4B $14.3B $12.1B $12B
 
Long-Term Debt $10B $7.5B $8B $8.9B $8.9B
Capital Leases -- -- -- -- --
Total Liabilities $24.8B $26.3B $28.7B $27.5B $27.4B
 
Common Stock $15.7B $15.5B $14.2B $13.8B $13.7B
Other Common Equity Adj -$119M -$146M -$391M -$296M -$515M
Common Equity $22.4B $23.7B $25.8B $25.2B $24.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $38M $47M $45M $45M $35M
Total Equity $22.4B $23.7B $25.9B $25.2B $24.4B
 
Total Liabilities and Equity $47.2B $50B $54.6B $52.7B $51.8B
Cash and Short Terms $1.5B $499M $901M $941M $853M
Total Debt $10.2B $9.6B $10.7B $11.2B $11.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $712M $577M $1.5B $496M $895M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.2B $6.4B $6B $5.6B $5.6B
Inventory $6.7B $9.1B $9.9B $8.2B $8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $819M $943M $937M $905M $863M
Total Current Assets $12.5B $17B $18.3B $15.2B $15.4B
 
Property Plant And Equipment $19.5B $20B $21.8B $22.4B $22.5B
Long-Term Investments $630M $757M $686M $768M $495M
Goodwill $12.2B $12.3B $12.4B $12.1B $12.1B
Other Intangibles $2.5B $2.3B $2.3B $2.2B $1.8B
Other Long-Term Assets $678M $867M $1.1B $999M $875M
Total Assets $47.9B $53.3B $56.6B $53.6B $53.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $14M $617M $720M $3.3B $3.5B
Current Portion Of Capital Lease Obligations $260M $293M $306M $346M $364M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.3B $14.9B $15.5B $13.1B $12.6B
 
Long-Term Debt $10B $7.5B $9.5B $8.9B $9.9B
Capital Leases -- -- -- -- --
Total Liabilities $25.6B $28.7B $31.3B $28.6B $29B
 
Common Stock $15.7B $15.4B $13.9B $13.8B $13.7B
Other Common Equity Adj -$98M $26M -$383M -$395M -$511M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $42M $43M $44M $43M $32M
Total Equity $22.3B $24.5B $25.3B $25B $24.1B
 
Total Liabilities and Equity $47.9B $53.3B $56.6B $53.6B $53.1B
Cash and Short Terms $712M $577M $1.5B $496M $895M
Total Debt $10.3B $11.1B $14.1B $12.3B $13.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $459M $3.2B $7.7B $1.3B $700M
Depreciation & Amoritzation $2B $2B $2B $2.2B $2.3B
Stock-Based Compensation $69M $198M $63M -$14M $37M
Change in Accounts Receivable $145M -$1.7B -$919M $879M -$224M
Change in Inventories $85M -$1.5B -- $1.4B $60M
Cash From Operations $3.3B $3.9B $8.1B $5.1B $3.5B
 
Capital Expenditures $1.5B $1.9B $2.5B $2.6B $2.2B
Cash Acquisitions -$233M -$88M -$407M -$153M -$21M
Cash From Investing -$1.2B -$1.8B -$2.9B -$3B -$2.1B
 
Dividends Paid (Ex Special Dividend) -$1B -$1B -$1B -$1B -$1.1B
Special Dividend Paid
Long-Term Debt Issued $1.5B $1.4B $1B $1.5B $1B
Long-Term Debt Repaid -$783M -$2.5B -$902M -$1B -$1.1B
Repurchase of Common Stock -$160M -$1B -$4.5B -$1B -$184M
Other Financing Activities -$15M -$21M -$20M -$34M -$46M
Cash From Financing -$1.3B -$3B -$4.7B -$2.1B -$1.5B
 
Beginning Cash (CF) $671M $1.5B $499M $901M $941M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $780M -$924M $478M $47M -$51M
Ending Cash (CF) $1.5B $499M $901M $941M $853M
 
Levered Free Cash Flow $1.8B $2B $5.6B $2.5B $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $133M $1.4B $576M $165M $19M
Depreciation & Amoritzation $480M $461M $496M $565M $571M
Stock-Based Compensation $23M $135M $15M $6M $42M
Change in Accounts Receivable -$392M -$909M $535M -$257M -$143M
Change in Inventories -$1.8B -$2.6B -$1.5B -$1.3B -$1.3B
Cash From Operations -$152M -$62M -$858M -$487M -$1.1B
 
Capital Expenditures $358M $351M $465M $353M $300M
Cash Acquisitions -$21M -$41M -$111M -- -$11M
Cash From Investing -$388M -$457M -$694M -$494M -$243M
 
Dividends Paid (Ex Special Dividend) -$255M -$257M -$246M -$261M -$265M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $101M $1.5B $3.4B $926M $1.9B
Long-Term Debt Repaid -$78M -$81M -$104M -$110M -$114M
Repurchase of Common Stock -$1M -$642M -$897M -- -$148M
Other Financing Activities -- -$12M -$25M -$8M -$21M
Cash From Financing -$191M $588M $2.1B $548M $1.4B
 
Beginning Cash (CF) $1.5B $499M $901M $941M $853M
Foreign Exchange Rate Adjustment -$11M $9M -$5M -$12M $2M
Additions / Reductions -$731M $69M $577M -$433M $40M
Ending Cash (CF) $712M $577M $1.5B $496M $895M
 
Levered Free Cash Flow -$510M -$413M -$1.3B -$840M -$1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $627M $4.4B $6.9B $871M $554M
Depreciation & Amoritzation $2B $1.9B $2B $2.2B $2.3B
Stock-Based Compensation $124M $310M -$57M -$23M $73M
Change in Accounts Receivable $76M -$2.2B $525M $87M -$110M
Change in Inventories -$272M -$2.3B $1.1B $1.5B $116M
Cash From Operations $3.7B $4B $7.3B $5.4B $2.9B
 
Capital Expenditures $1.5B $1.9B $2.6B $2.5B $2.1B
Cash Acquisitions -$197M -$108M -$477M -$42M -$32M
Cash From Investing -$1.1B -$1.9B -$3.1B -$2.8B -$1.9B
 
Dividends Paid (Ex Special Dividend) -$1B -$1B -$1B -$1B -$1.1B
Special Dividend Paid
Long-Term Debt Issued -$2.9B $2.8B $3B -$947M $2B
Long-Term Debt Repaid -$296M -$2.5B -$925M -$1B -$1.1B
Repurchase of Common Stock -$1M -$1.7B -$4.8B -$150M --
Other Financing Activities -- -$33M -$33M -$17M -$59M
Cash From Financing -$5B -$2.2B -$3.2B -$3.6B -$636M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.5B -$124M $986M -$963M $422M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.2B $2.1B $4.7B $2.9B $839M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $133M $1.4B $576M $165M $19M
Depreciation & Amoritzation $480M $461M $496M $565M $571M
Stock-Based Compensation $23M $135M $15M $6M $42M
Change in Accounts Receivable -$392M -$909M $535M -$257M -$143M
Change in Inventories -$1.8B -$2.6B -$1.5B -$1.3B -$1.3B
Cash From Operations -$152M -$62M -$858M -$487M -$1.1B
 
Capital Expenditures $358M $351M $465M $353M $300M
Cash Acquisitions -$21M -$41M -$111M -- -$11M
Cash From Investing -$388M -$457M -$694M -$494M -$243M
 
Dividends Paid (Ex Special Dividend) -$255M -$257M -$246M -$261M -$265M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $101M $1.5B $3.4B $926M $1.9B
Long-Term Debt Repaid -$78M -$81M -$104M -$110M -$114M
Repurchase of Common Stock -$1M -$642M -$897M -- -$148M
Other Financing Activities -- -$12M -$25M -$8M -$21M
Cash From Financing -$191M $588M $2.1B $548M $1.4B
 
Beginning Cash (CF) $1.5B $499M $901M $941M $853M
Foreign Exchange Rate Adjustment -$11M $9M -$5M -$12M $2M
Additions / Reductions -$731M $69M $577M -$433M $40M
Ending Cash (CF) $712M $577M $1.5B $496M $895M
 
Levered Free Cash Flow -$510M -$413M -$1.3B -$840M -$1.4B

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock