Financhill
Sell
44

NDBKY Quote, Financials, Valuation and Earnings

Last price:
$13.64
Seasonality move :
1.13%
Day range:
$13.48 - $13.63
52-week range:
$11.75 - $18.13
Dividend yield:
8.27%
P/E ratio:
7.16x
P/S ratio:
1.74x
P/B ratio:
0.96x
Volume:
17.9K
Avg. volume:
10.8K
1-year change:
-5.25%
Market cap:
$6.4B
Revenue:
$3.7B
EPS (TTM):
$1.93
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.1B $3.6B $3.6B $3.5B $3.7B
Revenue Growth (YoY) -14.74% 17.74% -0.39% -2.36% 4.97%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $81.4M $110.3M $112.5M $103.3M $107M
Other Inc / (Exp) -$91M $24.7M $43.2M $53.4M $52.9M
Operating Expenses $1.8B $2.1B $2B $1.9B $2.1B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $386.8M $1.1B $1.2B $1.2B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $114.7M $273.5M $265.1M $239.7M $258.8M
Net Income to Company $386.8M $1.1B $1.2B $1.2B $1.3B
 
Minority Interest in Earnings -$3.4M -$6.7M -$10M -$13.1M -$8.2M
Net Income to Common Excl Extra Items $268.8M $831.2M $934.7M $906.4M $999M
 
Basic EPS (Cont. Ops) $0.44 $1.57 $1.80 $1.75 $1.97
Diluted EPS (Cont. Ops) $0.43 $1.54 $1.75 $1.69 $1.92
Weighted Average Basic Share $483.2M $485.1M $486.9M $472.5M $466.4M
Weighted Average Diluted Share $488.7M $494.8M $500.7M $472.5M $466.4M
 
EBITDA -- -- -- -- --
EBIT $3.1B $3.4B $4.1B $5.3B $5.8B
 
Revenue (Reported) $3.1B $3.6B $3.6B $3.5B $3.7B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $3.1B $3.4B $4.1B $5.3B $5.8B
Period Ending 2009-12-31 2010-12-31 2011-12-31 2012-12-31 2013-12-31
Revenue $1.6B $1.9B $1.9B $2B $1.8B
Revenue Growth (YoY) -- -- 19.19% 2.67% -4.94%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $188.6M -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $1.4B $1.3B $1.3B $1.1B
Operating Income $432.1M $544.9M $582.9M $662M $616.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $432.1M $545.1M $582.9M $662.2M $619.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $80.8M $119.2M $143.4M $173.1M $152.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$1.9M -$15.8M -$19.4M -$21.4M -$17.4M
Net Income to Common Excl Extra Items $351.3M $425.9M $420.2M $467.9M $449.4M
 
Basic EPS (Cont. Ops) $0.71 $0.90 $0.92 $191.62 $177.65
Diluted EPS (Cont. Ops) $0.68 $0.87 $0.91 $185.87 $172.44
Weighted Average Basic Share $432.9M $447.1M -- -- --
Weighted Average Diluted Share $450.6M $462.8M -- -- --
 
EBITDA $432.1M $544.9M $502M $662M $616.7M
EBIT $2.4B $2.6B $2.1B $2.1B $1.8B
 
Revenue (Reported) $1.6B $1.9B $1.9B $2B $1.8B
Operating Income (Reported) $432.1M $544.9M $582.9M $662M $616.7M
Operating Income (Adjusted) $2.4B $2.6B $2.1B $2.1B $1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3B $3.6B $3.6B $3.5B $3.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$96.4M $21.3M $43.8M $52.7M $52.5M
Operating Expenses $1.7B $2.1B $2B $1.9B $2.1B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $382.6M $1.1B $1.2B $1.1B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $112.7M $273.3M $261.6M $236.5M $260.5M
Net Income to Company $383.4M $1.1B $1.2B $1.1B $1.3B
 
Minority Interest in Earnings -$3.1M -$6.6M -$9.9M -$13M -$8.3M
Net Income to Common Excl Extra Items $266.8M $830.3M $919.2M $894.1M $1B
 
Basic EPS (Cont. Ops) $0.44 $1.57 $1.77 $1.73 $1.98
Diluted EPS (Cont. Ops) $0.43 $1.53 $1.72 $1.67 $1.93
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) $3B $3.6B $3.6B $3.5B $3.7B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2021-07-17 2022-07-17 2023-07-17 2024-07-17
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.8B $2.8B $4B $3.9B $4.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $8.3B $5.3B $6.6B $6.1B $6.8B
 
Property Plant And Equipment $773.7M $672.5M $649.4M $586.8M $751.6M
Long-Term Investments $20.1B $17.4B $15.2B $16.2B $17.6B
Goodwill -- -- $251.9M $215.7M $213.3M
Other Intangibles -- -- $490.5M $428.3M $459.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $83.6B $76.1B $73.5B $70.5B $75.4B
 
Accounts Payable -- -- $539.8M $678.5M $675.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $40.3M $20.7M $558.7M $695.4M $692.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $76.7B $69.2B $66.7B $64.1B $68.7B
 
Common Stock $249M $34.1M $33M $31.9M $31.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $6.6B $6.8B $6.8B $6.4B $6.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $31.8M $38.8M $41M $47.7M $49M
Total Equity $6.9B $6.9B $6.8B $6.4B $6.7B
 
Total Liabilities and Equity $83.6B $76.1B $73.5B $70.5B $75.4B
Cash and Short Terms $2.8B $2.8B $4B $3.9B $4.1B
Total Debt $4.1B $3.6B $3.2B $2.7B $2.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.8B $2.8B $4B $3.9B $4.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $8.3B $5.3B $6.6B $6.1B $6.8B
 
Property Plant And Equipment $773.7M $672.5M $649.4M $586.8M $751.6M
Long-Term Investments $20.1B $17.4B $15.2B $16.2B $17.6B
Goodwill -- -- $251.9M $215.7M $213.3M
Other Intangibles -- -- $490.5M $428.3M $459.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $83.6B $76.1B $73.5B $70.5B $75.4B
 
Accounts Payable -- -- $539.8M $678.5M $675.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $40.3M $20.7M $558.7M $695.4M $692.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $76.7B $69.2B $66.7B $64.1B $68.7B
 
Common Stock $249M $34.1M $33M $31.9M $31.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $31.8M $38.8M $41M $47.7M $49M
Total Equity $6.9B $6.9B $6.8B $6.4B $6.7B
 
Total Liabilities and Equity $83.6B $76.1B $73.5B $70.5B $75.4B
Cash and Short Terms $2.8B $2.8B $4B $3.9B $4.1B
Total Debt $4.1B $3.6B $3.2B $2.7B $2.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $386.8M $1.1B $1.2B $1.2B $1.3B
Depreciation & Amoritzation $239.9M -- $250.3M $223.1M $241.5M
Stock-Based Compensation $16.5M -- $54.1M $54.9M $40.7M
Change in Accounts Receivable -$96.5M $51M $119.7M $101.2M $10.1M
Change in Inventories -- -- -- -- --
Cash From Operations $814.6M $821.1M $1.2B $1.6B $1B
 
Capital Expenditures $263.5M $233.7M $194.5M $209.4M $252.1M
Cash Acquisitions $9.9M -$2.9M $20.8M -- -$85.3M
Cash From Investing -$294.3M -$138.7M -$160.8M -$194.1M -$300.1M
 
Dividends Paid (Ex Special Dividend) -$229.2M -$160.6M -$486.2M -$472M -$541.1M
Special Dividend Paid
Long-Term Debt Issued $439.3M $445M $87.2M $261.9M $686.3M
Long-Term Debt Repaid -$430.1M -$557.7M -$478.3M -$490.9M -$652.6M
Repurchase of Common Stock -- -$212.7M -- -$272.8M -$90.4M
Other Financing Activities $5.9M $101.3M $55.1M $13.5M $127M
Cash From Financing -$292.5M -$501.4M -$933M -$1.1B -$593.3M
 
Beginning Cash (CF) $2.3B $2.8B $2.7B $2.5B $2.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $227.8M $181.1M $60.7M $333.2M $132.3M
Ending Cash (CF) $2.5B $3B $2.8B $2.8B $3B
 
Levered Free Cash Flow $551.1M $587.4M $960M $1.4B $773.6M
Period Ending 2009-06-30 2010-06-30 2011-06-30 2012-06-30 2013-06-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $157.6M -$420.6M $729.2M $244.1M $857.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$49.2M -$319.9M -$314.6M -$256.8M -$175.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$70.5M $866.4M $122.1M -$132.9M -$564.2M
 
Beginning Cash (CF) $2.4B $2.4B $2.9B $3B $2.7B
Foreign Exchange Rate Adjustment -- -- -$1.6M $4.3M -$4.5M
Additions / Reductions $37.9M $126M $535.1M -$141.2M $113.8M
Ending Cash (CF) $2.4B $2.5B $3.4B $2.9B $2.8B
 
Levered Free Cash Flow $157.6M -$420.6M $729.2M $244.1M $857.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $383.4M $1.1B $1.2B $1.1B $1.3B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$18.2M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $794.2M $776M $1.1B $1.6B $1B
 
Capital Expenditures $258.3M $232.2M $190.2M $206.5M $254.4M
Cash Acquisitions $10.4M -$2.6M $21.5M -- -$85.3M
Cash From Investing -$284.7M -$134.5M -$160.1M -$191.4M -$304.2M
 
Dividends Paid (Ex Special Dividend) -$207.1M -$154.3M -$479M -$465.6M -$543.3M
Special Dividend Paid
Long-Term Debt Issued $417.9M $453.9M -- $258.4M $693.5M
Long-Term Debt Repaid -$429.5M -$565.5M -$479.6M -$484.3M -$652.1M
Repurchase of Common Stock -- -- -- -$269.3M -$92.5M
Other Financing Activities $13.4M $102.6M $58.4M $13.4M $131.3M
Cash From Financing -$280.7M -$484.4M -$928.6M -$1.1B -$586.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $258.9M $199.4M $66.5M $320.7M $186.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $535.9M $543.8M $954.3M $1.4B $785M
Period Ending 2021-07-17 2022-07-17 2023-07-17 2024-07-17
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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