Financhill
Buy
63

NLY Quote, Financials, Valuation and Earnings

Last price:
$19.49
Seasonality move :
-3.19%
Day range:
$19.01 - $19.36
52-week range:
$16.60 - $22.11
Dividend yield:
13.98%
P/E ratio:
21.71x
P/S ratio:
12.02x
P/B ratio:
1.02x
Volume:
8.3M
Avg. volume:
8.1M
1-year change:
1.95%
Market cap:
$11.7B
Revenue:
$1.2B
EPS (TTM):
$0.89
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -$548.4M $2.7B $2B -$1.4B $1.2B
Revenue Growth (YoY) -- -- -28.16% -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $222.2M $186M $162.7M $162.6M $171.4M
Other Inc / (Exp) -$1.9B $650.1M $216.5M -$1.7B $419.7M
Operating Expenses $222.2M -$92.5M $122.5M $162.6M $171.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$918.2M $2.4B $1.8B -$1.6B $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$28.4M $4.7M $45.6M $39.4M $15.3M
Net Income to Company -$889.8M $2.4B $1.7B -$1.6B $1B
 
Minority Interest in Earnings -$1.4M -$6.4M -$1.1M -$4.7M -$9.9M
Net Income to Common Excl Extra Items -$891.2M $2.4B $1.7B -$1.6B $1B
 
Basic EPS (Cont. Ops) -$2.92 $6.40 $3.93 -$3.61 $1.62
Diluted EPS (Cont. Ops) -$2.92 $6.39 $3.92 -$3.61 $1.62
Weighted Average Basic Share $353.7M $356.9M $411.3M $494.5M $521.7M
Weighted Average Diluted Share $353.7M $357.1M $411.6M $494.5M $522.7M
 
EBITDA -- -- -- -- --
EBIT -$19.1M $2.7B $3.1B $2.2B $5.6B
 
Revenue (Reported) -$548.4M $2.7B $2B -$1.4B $1.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$19.1M $2.7B $3.1B $2.2B $5.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.9B $2.1B -$803.2M $479.4M $179.2M
Revenue Growth (YoY) -- 10.09% -- -- -62.62%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $47.9M $45.8M $40.8M $38.6M $48.1M
Other Inc / (Exp) $958.2M $1.5B -$899M $383M -$167.1M
Operating Expenses -$201.7M $45.4M $40.8M $38.6M $48.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.8B $2.1B -$828.3M $464.2M $138.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$321K $26.5M $11M -$943K $8.3M
Net Income to Company $1.8B $2B -$839.3M $465.2M $130.3M
 
Minority Interest in Earnings -$321K -$1.6M -$4.9M -$2.3M -$6.1M
Net Income to Common Excl Extra Items $1.8B $2B -$844.3M $462.9M $124.2M
 
Basic EPS (Cont. Ops) $4.92 $5.46 -$1.79 $0.85 $0.15
Diluted EPS (Cont. Ops) $4.92 $5.46 -$1.79 $0.85 $0.15
Weighted Average Basic Share $349.8M $365.3M $489.7M $500.6M $587.1M
Weighted Average Diluted Share $350M $365.6M $489.7M $501.2M $588.4M
 
EBITDA -- -- -- -- --
EBIT $1.8B $2.1B -$29.5M $1.6B $1.2B
 
Revenue (Reported) $1.9B $2.1B -$803.2M $479.4M $179.2M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.8B $2.1B -$29.5M $1.6B $1.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.9B $2.9B -$946M -$169.6M $874.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $200.2M $183.9M $157.8M $160.3M $180.9M
Other Inc / (Exp) $2.6B $1.2B -$2.2B -$443.5M -$130.4M
Operating Expenses -$49.3M $154.5M $117.9M $160.3M $180.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $4.5B $2.7B -$1.1B -$306.5M $701.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2M $31.5M $30.1M $27.5M $24.5M
Net Income to Company $4.5B $2.7B -$1.1B -$334M $676.9M
 
Minority Interest in Earnings -$1.6M -$7.7M -$4.4M -$2.1M -$13.7M
Net Income to Common Excl Extra Items $4.5B $2.7B -$1.1B -$336M $663.2M
 
Basic EPS (Cont. Ops) $12.44 $6.98 -$2.24 -$0.97 $0.89
Diluted EPS (Cont. Ops) $12.44 $6.98 -$2.25 -$0.97 $0.89
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $5B $2.9B $926.9M $3.8B $5.3B
 
Revenue (Reported) $4.9B $2.9B -$946M -$169.6M $874.8M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $5B $2.9B $926.9M $3.8B $5.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.9B $2.1B -$803.2M $479.4M $179.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $47.9M $45.8M $40.8M $38.6M $48.1M
Other Inc / (Exp) $958.2M $1.5B -$899M $383M -$167.1M
Operating Expenses -$201.7M $45.4M $40.8M $38.6M $48.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.8B $2.1B -$828.3M $464.2M $138.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$321K $26.5M $11M -$943K $8.3M
Net Income to Company $1.8B $2B -$839.3M $465.2M $130.3M
 
Minority Interest in Earnings -$321K -$1.6M -$4.9M -$2.3M -$6.1M
Net Income to Common Excl Extra Items $1.8B $2B -$844.3M $462.9M $124.2M
 
Basic EPS (Cont. Ops) $4.92 $5.46 -$1.79 $0.85 $0.15
Diluted EPS (Cont. Ops) $4.92 $5.46 -$1.79 $0.85 $0.15
Weighted Average Basic Share $349.8M $365.3M $489.7M $500.6M $587.1M
Weighted Average Diluted Share $350M $365.6M $489.7M $501.2M $588.4M
 
EBITDA -- -- -- -- --
EBIT $1.8B $2.1B -$29.5M $1.6B $1.2B
 
Revenue (Reported) $1.9B $2.1B -$803.2M $479.4M $179.2M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.8B $2.1B -$29.5M $1.6B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $105.9M $119.6M $152.6M $275.9M $285.1M
Short Term Investments -- -- -- $4.2B $2.1B
Accounts Receivable, Net $268.1M $235M $637.3M $1.2B $1.1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $561M $527.6M $1.7B $8.6B $5.8B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $76.3B $7.6B $5.1B $4.2B $2.1B
Goodwill $71.8M -- -- -- --
Other Intangibles $156.4M $638.1M $1.1B $353M $458.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $88.5B $76.8B $81.9B $93.2B $103.6B
 
Accounts Payable $191.1M $91.2M $325.3M $287.9M $268.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $66.2B $56.2B $61.7B $68.7B $69.9B
 
Long-Term Debt $7B $6.2B $8.5B $12.7B $20.7B
Capital Leases -- -- -- -- --
Total Liabilities $74.4B $63.6B $70.5B $81.9B $90.9B
 
Common Stock $1.6B $1.5B $1.5B $1.5B $1.5B
Other Common Equity Adj $3.4B $958.4M -$3.7B -$1.3B -$1B
Common Equity $12.5B $11.6B $9.7B $9.7B $11.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13.5M $25.5M $99M $89.3M $87.7M
Total Equity $14B $13.2B $11.4B $11.3B $12.7B
 
Total Liabilities and Equity $88.5B $76.8B $81.9B $93.2B $103.6B
Cash and Short Terms $105.9M $119.6M $152.6M $4.5B $2.3B
Total Debt $7B $7.1B $8.8B $13.2B $21.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $165.5M $125.3M $156M $298.3M $296.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $259.7M $246.7M $773.7M $867.3M $836.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.5B $1.7B $2B $2.3B $1.2B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $8.1B $6B $7.1B $4.9B $7.1B
Goodwill $37.3M $23.1M $15.9M -- --
Other Intangibles $113.1M $1.2B $844.5M $804.9M $488.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $85.4B $76.2B $86.8B $91.5B $105.1B
 
Accounts Payable $100.9M $80.9M $118.4M $350.4M $285.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $62.7B $55.9B $64.7B $64.3B $68.1B
 
Long-Term Debt $4.1B $7.5B $9.7B $15.5B $23.6B
Capital Leases -- -- -- -- --
Total Liabilities $71.3B $64.7B $74.9B $80B $92B
 
Common Stock $1.6B $1.6B $1.5B $1.5B $1.5B
Other Common Equity Adj $2B -$2.5B -$2.6B -$1.3B -$787.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11.8M $51.5M $116.9M $86.6M $89.8M
Total Equity $14.1B $11.5B $11.9B $11.5B $13.1B
 
Total Liabilities and Equity $85.4B $76.2B $86.8B $91.5B $105.1B
Cash and Short Terms $165.5M $125.3M $156M $298.3M $296.9M
Total Debt $4.1B $8.4B $9.7B $15.5B $24.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$889.8M $2.4B $1.7B -$1.6B $1B
Depreciation & Amoritzation $41.4M $24.6M $20.5M $24.8M $30.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $159.3M $32.9M -$403.6M -$585.8M $154.7M
Change in Inventories -- -- -- -- --
Cash From Operations $528M $3.1B $5.4B $2.4B $3.3B
 
Capital Expenditures -- $538.1M $1B $396.8M $863.1M
Cash Acquisitions -- $1.1B -- -- --
Cash From Investing $40.4B $4.9B -$14.5B -$8.4B -$15B
 
Dividends Paid (Ex Special Dividend) -$1.5B -$1.4B -$1.5B -$1.5B -$1.5B
Special Dividend Paid
Long-Term Debt Issued $2.4B $5.6B $7.4B $6.5B $14.5B
Long-Term Debt Repaid -$1.3B -$2.6B -$3.3B -$2.7B -$6.5B
Repurchase of Common Stock -$669.4M -- -- -- --
Other Financing Activities $7.2M -$3.6M $72.4M -$18.4M -$15.7M
Cash From Financing -$41.5B -$7.9B $9.4B $5.9B $11.8B
 
Beginning Cash (CF) $1.9B $1.2B $1.3B $1.6B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$607M $98.4M $234.6M -$164.6M $75.9M
Ending Cash (CF) $1.2B $1.3B $1.6B $1.4B $1.5B
 
Levered Free Cash Flow $528M $2.5B $4.4B $2B $2.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.8B $2B -$839.3M $465.2M $130.3M
Depreciation & Amoritzation $8.4M $4.7M $5.1M $6.9M $9.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $9.4M -$8.1M -$136.8M $355M $230.8M
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $2B -$1B $1.7B -$156.3M
 
Capital Expenditures -- $425.9M $35.8M $515.8M $387.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.4B -$1.6B -$1.1B -$166.5M $1.7B
 
Dividends Paid (Ex Special Dividend) -$334.5M -$348.1M -$444.1M -$362.2M -$413.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $434.4M $3B $1.2B $3.5B $4.7B
Long-Term Debt Repaid -$399.3M -$1.3B -$533.1M -$1.3B -$2B
Repurchase of Common Stock -- -- -- -$48K --
Other Financing Activities -$2M $24.4M $13M -$6.2M -$11M
Cash From Financing -$3.6B -$784.3M $2.3B -$1.3B -$1.2B
 
Beginning Cash (CF) $1.2B $1.3B $1.6B $1.4B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$120.9M -$386.3M $217.5M $253.2M $345.5M
Ending Cash (CF) $1.1B $955.8M $1.8B $1.7B $1.8B
 
Levered Free Cash Flow $1.1B $1.6B -$1.1B $1.2B -$543.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $4.5B $2.7B -$1.1B -$334M $676.9M
Depreciation & Amoritzation $42.1M $21M $20.8M $26.6M $32.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $53.4M $15.5M -$532.3M -$94M $30.4M
Change in Inventories -- -- -- -- --
Cash From Operations $3.6B $4B $2.3B $5.1B $1.5B
 
Capital Expenditures -- $964.1M $624.2M $876.7M $734.5M
Cash Acquisitions -- $1.1B -- -- --
Cash From Investing $8.7B $825.7M -$14B -$7.5B -$13.2B
 
Dividends Paid (Ex Special Dividend) -$1.4B -$1.4B -$1.6B -$1.4B -$1.5B
Special Dividend Paid
Long-Term Debt Issued $1.5B $8.1B $5.7B $8.7B $15.7B
Long-Term Debt Repaid -$1.4B -$3.5B -$2.5B -$3.4B -$7.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $5.5M $22.8M $61M -$37.6M -$20.5M
Cash From Financing -$14B -$5B $12.5B $2.3B $11.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.7B -$167M $838.3M -$128.8M $168.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.6B $3.1B $1.7B $4.2B $722M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.8B $2B -$839.3M $465.2M $130.3M
Depreciation & Amoritzation $8.4M $4.7M $5.1M $6.9M $9.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $9.4M -$8.1M -$136.8M $355M $230.8M
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $2B -$1B $1.7B -$156.3M
 
Capital Expenditures -- $425.9M $35.8M $515.8M $387.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.4B -$1.6B -$1.1B -$166.5M $1.7B
 
Dividends Paid (Ex Special Dividend) -$334.5M -$348.1M -$444.1M -$362.2M -$413.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $434.4M $3B $1.2B $3.5B $4.7B
Long-Term Debt Repaid -$399.3M -$1.3B -$533.1M -$1.3B -$2B
Repurchase of Common Stock -- -- -- -$48K --
Other Financing Activities -$2M $24.4M $13M -$6.2M -$11M
Cash From Financing -$3.6B -$784.3M $2.3B -$1.3B -$1.2B
 
Beginning Cash (CF) $1.2B $1.3B $1.6B $1.4B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$120.9M -$386.3M $217.5M $253.2M $345.5M
Ending Cash (CF) $1.1B $955.8M $1.8B $1.7B $1.8B
 
Levered Free Cash Flow $1.1B $1.6B -$1.1B $1.2B -$543.4M

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Stock Keep Going Up?
Will Robinhood Stock Keep Going Up?

Commission-free online brokerage Robinhood (NASDAQ:HOOD) has served up massive gains…

Where Will Hershey Stock Be In 1 Year?
Where Will Hershey Stock Be In 1 Year?

Chocolate stocks used to be the epitome of sleepy stability,…

Where Will KNOT Stock Be In 1 Year?
Where Will KNOT Stock Be In 1 Year?

In the case of KNOT Offshore Partners (KNOP), most headlines…

Stock Ideas

Buy
63
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 53x

Buy
60
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
92
BGL alert for Jul 3

Blue Gold [BGL] is down 20.3% over the past day.

Sell
18
CNC alert for Jul 3

Centene [CNC] is down 1.3% over the past day.

Sell
12
MOH alert for Jul 3

Molina Healthcare [MOH] is up 0.3% over the past day.

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

Show me the best stock