Financhill
Buy
55

NRG Quote, Financials, Valuation and Earnings

Last price:
$147.45
Seasonality move :
0.64%
Day range:
$143.40 - $147.78
52-week range:
$65.11 - $168.57
Dividend yield:
1.17%
P/E ratio:
23.53x
P/S ratio:
1.03x
P/B ratio:
13.32x
Volume:
2.5M
Avg. volume:
3M
1-year change:
89.66%
Market cap:
$28.3B
Revenue:
$28.1B
EPS (TTM):
$6.16
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.1B $27B $31.5B $28.8B $28.1B
Revenue Growth (YoY) -7.41% 196.81% 16.87% -8.62% -2.4%
 
Cost of Revenues $6.5B $20.5B $27.4B $26.5B $22.1B
Gross Profit $2.6B $6.5B $4.1B $2.3B $6B
Gross Profit Margin 28.08% 24.11% 13% 7.97% 21.44%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $810M $1.3B $1.1B $1.8B $2B
Other Inc / (Exp) -$38M -$387M -$144M $1.5B -$183M
Operating Expenses $1.4B $2.8B $1.9B $3.4B $3.7B
Operating Income $1.2B $3.7B $2.2B -$1.1B $2.3B
 
Net Interest Expenses $401M $485M $417M $667M $651M
EBT. Incl. Unusual Items $761M $2.9B $1.7B -$213M $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $251M $672M $442M -$11M $323M
Net Income to Company $510M $2.2B $1.2B -$202M $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $510M $2.2B $1.2B -$202M $1.1B
 
Basic EPS (Cont. Ops) $2.08 $8.93 $5.17 -$1.12 $5.14
Diluted EPS (Cont. Ops) $2.07 $8.93 $5.17 -$1.12 $4.99
Weighted Average Basic Share $245M $245M $236M $228M $206M
Weighted Average Diluted Share $246M $245M $236M $228M $212M
 
EBITDA $1.7B $4.2B $2.8B $1.7B $3.5B
EBIT $1.2B $3.3B $2.1B $454M $2.1B
 
Revenue (Reported) $9.1B $27B $31.5B $28.8B $28.1B
Operating Income (Reported) $1.2B $3.7B $2.2B -$1.1B $2.3B
Operating Income (Adjusted) $1.2B $3.3B $2.1B $454M $2.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8.1B $7.9B $7.7B $7.4B $8.6B
Revenue Growth (YoY) 300.74% -2.41% -2.2% -3.79% 15.56%
 
Cost of Revenues $6.9B $4.9B $8.8B $5.7B $6.6B
Gross Profit $1.2B $3B -$1.1B $1.8B $2B
Gross Profit Margin 15.25% 37.56% -13.68% 23.79% 23.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $337M $347M $426M $549M $549M
Other Inc / (Exp) -$9M -$26M $149M -$38M -$1M
Operating Expenses $1.3B $530M $616M $882M $875M
Operating Income -$31M $2.4B -$1.7B $885M $1.1B
 
Net Interest Expenses $127M $103M $148M $152M $163M
EBT. Incl. Unusual Items -$167M $2.3B -$1.7B $695M $985M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$85M $571M -$336M $184M $235M
Net Income to Company -$82M $1.7B -$1.3B $511M $750M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$82M $1.7B -$1.3B $511M $750M
 
Basic EPS (Cont. Ops) -$0.33 $7.17 -$5.82 $2.36 $3.70
Diluted EPS (Cont. Ops) -$0.33 $7.17 -$5.82 $2.31 $3.61
Weighted Average Basic Share $245M $242M $230M $209M $198M
Weighted Average Diluted Share $245M $242M $230M $214M $203M
 
EBITDA $297M $2.6B -$1.3B $1.2B $1.5B
EBIT -$40M $2.4B -$1.5B $847M $1.1B
 
Revenue (Reported) $8.1B $7.9B $7.7B $7.4B $8.6B
Operating Income (Reported) -$31M $2.4B -$1.7B $885M $1.1B
Operating Income (Adjusted) -$40M $2.4B -$1.5B $847M $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $15.2B $26.8B $31.4B $28.5B $29.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.9B $18.6B $31.3B $23.4B $23B
Gross Profit $3.2B $8.2B $78M $5.1B $6.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $957M $1.3B $1.2B $2B $2.1B
Other Inc / (Exp) -$49M -$404M $31M $1.3B -$146M
Operating Expenses $2.3B $2B $2B $3.6B $3.7B
Operating Income $930M $6.2B -$1.9B $1.5B $2.5B
 
Net Interest Expenses $431M $461M $462M $671M $662M
EBT. Incl. Unusual Items $450M $5.3B -$2.3B $2.2B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $143M $1.3B -$465M $509M $374M
Net Income to Company $307M $4B -$1.9B $1.6B $1.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $307M $4B -$1.9B $1.6B $1.4B
 
Basic EPS (Cont. Ops) $1.27 $16.43 -$7.93 $7.06 $6.44
Diluted EPS (Cont. Ops) $1.26 $16.43 -$7.93 $6.99 $6.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.7B $6.6B -$1.1B $4.2B $3.7B
EBIT $881M $5.8B -$1.9B $2.8B $2.4B
 
Revenue (Reported) $15.2B $26.8B $31.4B $28.5B $29.3B
Operating Income (Reported) $930M $6.2B -$1.9B $1.5B $2.5B
Operating Income (Adjusted) $881M $5.8B -$1.9B $2.8B $2.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8.1B $7.9B $7.7B $7.4B $8.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.9B $4.9B $8.8B $5.7B $6.6B
Gross Profit $1.2B $3B -$1.1B $1.8B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $337M $347M $426M $549M $549M
Other Inc / (Exp) -$9M -$26M $149M -$38M -$1M
Operating Expenses $1.3B $530M $616M $882M $875M
Operating Income -$31M $2.4B -$1.7B $885M $1.1B
 
Net Interest Expenses $127M $103M $148M $152M $163M
EBT. Incl. Unusual Items -$167M $2.3B -$1.7B $695M $985M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$85M $571M -$336M $184M $235M
Net Income to Company -$82M $1.7B -$1.3B $511M $750M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$82M $1.7B -$1.3B $511M $750M
 
Basic EPS (Cont. Ops) -$0.33 $7.17 -$5.82 $2.36 $3.70
Diluted EPS (Cont. Ops) -$0.33 $7.17 -$5.82 $2.31 $3.61
Weighted Average Basic Share $245M $242M $230M $209M $198M
Weighted Average Diluted Share $245M $242M $230M $214M $203M
 
EBITDA $297M $2.6B -$1.3B $1.2B $1.5B
EBIT -$40M $2.4B -$1.5B $847M $1.1B
 
Revenue (Reported) $8.1B $7.9B $7.7B $7.4B $8.6B
Operating Income (Reported) -$31M $2.4B -$1.7B $885M $1.1B
Operating Income (Adjusted) -$40M $2.4B -$1.5B $847M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.9B $250M $430M $541M $966M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $904M $3.2B $4.8B $3.5B $3.5B
Inventory $327M $498M $751M $607M $478M
Prepaid Expenses -- -- -- -- --
Other Current Assets $257M $395M $383M $626M $830M
Total Current Assets $6B $10.8B $16.2B $9.7B $9B
 
Property Plant And Equipment $2.8B $2B $1.9B $1.9B $2.2B
Long-Term Investments $1.2B $1.2B $971M $42M $45M
Goodwill $579M $1.8B $1.7B $5.1B $5B
Other Intangibles $668M $2.5B $2.1B $3.9B $2.9B
Other Long-Term Assets $216M $229M $256M $777M $1.1B
Total Assets $14.9B $23.2B $29.1B $26B $24B
 
Accounts Payable $649M $2.3B $3.6B $2.3B $2.5B
Accrued Expenses $678M $1.3B $1.1B $435M $477M
Current Portion Of Long-Term Debt $1M $4M $63M $620M $996M
Current Portion Of Capital Lease Obligations $69M $81M $83M $90M $66M
Other Current Liabilities $518M $4.2B $7.9B $4.9B $3.5B
Total Current Liabilities $1.9B $7.9B $13B $9.5B $8.8B
 
Long-Term Debt $8.7B $8B $8B $10.1B $9.8B
Capital Leases -- -- -- -- --
Total Liabilities $13.2B $19.6B $25.3B $23.1B $21.5B
 
Common Stock $4M $4M $4M $653M $652M
Other Common Equity Adj -$206M -$126M -$177M -$91M -$117M
Common Equity $1.7B $3.6B $3.8B $2.3B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $3.6B $3.8B $2.9B $2.5B
 
Total Liabilities and Equity $14.9B $23.2B $29.1B $26B $24B
Cash and Short Terms $3.9B $250M $430M $541M $966M
Total Debt $8.7B $8B $8B $10.8B $10.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $501M $387M $407M $278M $693M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3B $3.3B $3.5B $3.3B $3.5B
Inventory $316M $354M $722M $581M $373M
Prepaid Expenses -- -- -- -- --
Other Current Assets $511M $409M $505M $712M $899M
Total Current Assets $6.6B $16.8B $10.2B $9.3B $9.9B
 
Property Plant And Equipment $2.6B $1.9B $2.1B $1.9B $2.4B
Long-Term Investments $1.1B $1.1B $1B $43M $47M
Goodwill $1.6B $1.8B $5.3B $5.1B $5B
Other Intangibles $3.1B $2.4B $4.4B $3.7B $2.9B
Other Long-Term Assets $625M $255M $354M $842M $1.2B
Total Assets $19.2B $29.5B $29.7B $25.4B $25B
 
Accounts Payable $2.2B $2.2B $2.3B $2B $2.4B
Accrued Expenses $1B $1.3B $1.6B $1.4B $1.9B
Current Portion Of Long-Term Debt $831M $4M $971M $1.1B $997M
Current Portion Of Capital Lease Obligations $79M $82M $94M $94M $52M
Other Current Liabilities $1.7B $8.6B $4.7B $3.8B $3.3B
Total Current Liabilities $5.8B $12.2B $10.3B $9.2B $9.3B
 
Long-Term Debt $8.7B $8B $11.3B $9.6B $9.8B
Capital Leases -- -- -- -- --
Total Liabilities $17.7B $24.4B $26.6B $22.1B $22.2B
 
Common Stock $4M $4M $654M $653M $652M
Other Common Equity Adj -$203M -$118M -$176M -$100M -$115M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- $636M -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.5B $5B $3.1B $3.3B $2.8B
 
Total Liabilities and Equity $19.2B $29.5B $29.7B $25.4B $25B
Cash and Short Terms $501M $387M $407M $278M $693M
Total Debt $9.5B $8B $12.3B $10.7B $10.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $510M $2.2B $1.2B -$202M $1.1B
Depreciation & Amoritzation $559M $836M $688M $1.2B $1.1B
Stock-Based Compensation $22M $21M $28M $101M $102M
Change in Accounts Receivable -- -$1.2B -$1.6B $840M -$366M
Change in Inventories $27M -$61M -$252M $189M $111M
Cash From Operations $1.8B $493M $360M -$221M $2.3B
 
Capital Expenditures $240M $269M $373M $622M $490M
Cash Acquisitions $2M -$3.6B -$62M -$2.5B -$38M
Cash From Investing -$494M -$3B -$332M -$910M -$24M
 
Dividends Paid (Ex Special Dividend) -$295M -$319M -$332M -$381M -$405M
Special Dividend Paid
Long-Term Debt Issued $3.2B $2.5B -- $3.8B $4.3B
Long-Term Debt Repaid -$418M -$3.3B -$5M -$3.5B -$4.3B
Repurchase of Common Stock -$229M -$48M -$606M -$1.2B -$985M
Other Financing Activities -$89M $855M $2B $310M -$310M
Cash From Financing $2.2B -$272M $1B -$400M -$1.8B
 
Beginning Cash (CF) $385M $3.9B $1.1B $2.2B $649M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.5B -$2.8B $1.1B -$1.5B $527M
Ending Cash (CF) $3.9B $1.1B $2.2B $649M $1.2B
 
Levered Free Cash Flow $1.6B $224M -$13M -$843M $1.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$82M $1.7B -$1.3B $511M $750M
Depreciation & Amoritzation $337M $197M $203M $268M $218M
Stock-Based Compensation $4M $6M $30M $30M $29M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$917M $1.7B -$1.6B $267M $855M
 
Capital Expenditures $68M $78M $160M $76M $220M
Cash Acquisitions -$3.5B -$26M -$2.5B -- --
Cash From Investing -$3.4B -$80M -$2.4B -$92M -$134M
 
Dividends Paid (Ex Special Dividend) -$80M -$85M -$87M -$118M -$121M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $825M -- $2.5B $525M --
Long-Term Debt Repaid -$1M -$1M -$829M -$622M -$5M
Repurchase of Common Stock -$9M -$188M -$8M -$23M -$354M
Other Financing Activities $188M $561M $318M -$50M $22M
Cash From Financing $924M $287M $2.5B -$288M -$458M
 
Beginning Cash (CF) $3.9B $1.1B $2.2B $649M $1.2B
Foreign Exchange Rate Adjustment $1M $3M $3M -$2M $2M
Additions / Reductions -$3.4B $1.9B -$1.4B -$113M $263M
Ending Cash (CF) $574M $3B $769M $534M $1.4B
 
Levered Free Cash Flow -$985M $1.6B -$1.8B $191M $635M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $307M $4B -$1.9B $1.6B $1.4B
Depreciation & Amoritzation $767M $696M $694M $1.2B $1B
Stock-Based Compensation $21M $23M $52M $101M $101M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $712M $3.1B -$2.9B $1.6B $2.9B
 
Capital Expenditures $234M $279M $455M $538M $634M
Cash Acquisitions -$3.5B -$103M -$2.5B -$31M -$38M
Cash From Investing -$3.8B $245M -$2.6B $1.3B -$66M
 
Dividends Paid (Ex Special Dividend) -$301M -$324M -$334M -$412M -$408M
Special Dividend Paid
Long-Term Debt Issued $3.4B $1.7B $2.5B $1.8B $3.7B
Long-Term Debt Repaid -$359M -$3.3B -$833M -$3.3B -$3.7B
Repurchase of Common Stock -$59M -$227M -$426M -$1.2B -$1.3B
Other Financing Activities $104M $1.2B $1.7B -$58M -$238M
Cash From Financing $2.8B -$909M $3.3B -$3.2B -$1.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$243M $2.4B -$2.2B -$232M $903M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $478M $2.8B -$3.4B $1.1B $2.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$82M $1.7B -$1.3B $511M $750M
Depreciation & Amoritzation $337M $197M $203M $268M $218M
Stock-Based Compensation $4M $6M $30M $30M $29M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$917M $1.7B -$1.6B $267M $855M
 
Capital Expenditures $68M $78M $160M $76M $220M
Cash Acquisitions -$3.5B -$26M -$2.5B -- --
Cash From Investing -$3.4B -$80M -$2.4B -$92M -$134M
 
Dividends Paid (Ex Special Dividend) -$80M -$85M -$87M -$118M -$121M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $825M -- $2.5B $525M --
Long-Term Debt Repaid -$1M -$1M -$829M -$622M -$5M
Repurchase of Common Stock -$9M -$188M -$8M -$23M -$354M
Other Financing Activities $188M $561M $318M -$50M $22M
Cash From Financing $924M $287M $2.5B -$288M -$458M
 
Beginning Cash (CF) $3.9B $1.1B $2.2B $649M $1.2B
Foreign Exchange Rate Adjustment $1M $3M $3M -$2M $2M
Additions / Reductions -$3.4B $1.9B -$1.4B -$113M $263M
Ending Cash (CF) $574M $3B $769M $534M $1.4B
 
Levered Free Cash Flow -$985M $1.6B -$1.8B $191M $635M

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