Financhill
Sell
32

NBNKF Quote, Financials, Valuation and Earnings

Last price:
$14.47
Seasonality move :
4.2%
Day range:
$14.47 - $14.47
52-week range:
$10.20 - $14.80
Dividend yield:
7.05%
P/E ratio:
9.63x
P/S ratio:
3.95x
P/B ratio:
1.56x
Volume:
1.5K
Avg. volume:
10.2K
1-year change:
19.52%
Market cap:
$50.2B
Revenue:
$13B
EPS (TTM):
$1.50
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.7B $11.4B $10.2B $12.7B $13B
Revenue Growth (YoY) 2.68% 17.8% -10.68% 24.51% 2.55%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3B $1.1B $1.1B $1.3B $1.6B
Other Inc / (Exp) $991.3M $1.3B $657M $1.1B $1.1B
Operating Expenses $5.2B $5.4B $5.1B $5.5B $5.8B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $3.4B $5.8B $5B $6.9B $7.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $797.1M $1.3B $1.2B $1.5B $1.6B
Net Income to Company $3.4B $5.8B $5B $6.9B $7.1B
 
Minority Interest in Earnings -- -- $2.1M -- --
Net Income to Common Excl Extra Items $2.6B $4.5B $3.8B $5.3B $5.5B
 
Basic EPS (Cont. Ops) $0.63 $1.12 $0.99 $1.48 $1.56
Diluted EPS (Cont. Ops) $0.63 $1.12 $0.99 $1.48 $1.56
Weighted Average Basic Share $4B $4B $3.8B $3.6B $3.5B
Weighted Average Diluted Share $4B $4B $3.8B $3.6B $3.5B
 
EBITDA -- -- -- -- --
EBIT $5.2B $6.7B $8.3B $20.2B $21.7B
 
Revenue (Reported) $9.7B $11.4B $10.2B $12.7B $13B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $5.2B $6.7B $8.3B $20.2B $21.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.9B $2.2B $3.2B $3.3B $3.1B
Revenue Growth (YoY) 33.29% -26.42% 45.41% 5.92% -5.96%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $284.4M $278.3M $284.6M $337.8M $346.2M
Other Inc / (Exp) $413.3M -$279.4M $352.3M $311.7M $300.9M
Operating Expenses $1.6B $1.5B $1.5B $1.4B $1.4B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.3B $549.8M $1.6B $1.9B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $314.5M $259.2M $356.6M $436.7M $392.5M
Net Income to Company $1.3B $549.8M $1.6B $1.9B $1.7B
 
Minority Interest in Earnings -- $1.1M -- -- --
Net Income to Common Excl Extra Items $949.6M $291.8M $1.2B $1.5B $1.3B
 
Basic EPS (Cont. Ops) $0.23 $0.07 $0.33 $0.41 $0.37
Diluted EPS (Cont. Ops) $0.23 $0.07 $0.33 $0.41 $0.37
Weighted Average Basic Share $4B $3.9B $3.6B $3.5B $3.5B
Weighted Average Diluted Share $4B $3.9B $3.6B $3.5B $3.5B
 
EBITDA -- -- -- -- --
EBIT $1.5B $726M $4.3B $5.9B $4.6B
 
Revenue (Reported) $2.9B $2.2B $3.2B $3.3B $3.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.5B $726M $4.3B $5.9B $4.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $10.5B $10.7B $11.2B $12.9B $12.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.1B $1.1B $1.2B $1.5B
Other Inc / (Exp) $1.3B $519.9M $1.3B $1B $1.1B
Operating Expenses $5.5B $5.4B $5.1B $5.3B $5.7B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $4B $5.1B $6B $7.2B $6.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $969.6M $1.3B $1.3B $1.6B $1.6B
Net Income to Company $4B $5.1B $6.1B $7.2B $6.9B
 
Minority Interest in Earnings -- $1.1M $1.1M -- --
Net Income to Common Excl Extra Items $3.1B $3.9B $4.7B $5.6B $5.3B
 
Basic EPS (Cont. Ops) $0.76 $0.96 $1.26 $1.56 $1.50
Diluted EPS (Cont. Ops) $0.76 $0.96 $1.26 $1.56 $1.50
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $5.5B $5.9B $11.7B $21.8B $20.4B
 
Revenue (Reported) $10.5B $10.7B $11.2B $12.9B $12.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $5.5B $5.9B $11.7B $21.8B $20.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.9B $2.2B $3.2B $3.3B $3.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $284.4M $278.3M $284.6M $337.8M $346.2M
Other Inc / (Exp) $413.3M -$279.4M $352.3M $311.7M $300.9M
Operating Expenses $1.6B $1.5B $1.5B $1.4B $1.4B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.3B $549.8M $1.6B $1.9B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $314.5M $259.2M $356.6M $436.7M $392.5M
Net Income to Company $1.3B $549.8M $1.6B $1.9B $1.7B
 
Minority Interest in Earnings -- $1.1M -- -- --
Net Income to Common Excl Extra Items $949.6M $291.8M $1.2B $1.5B $1.3B
 
Basic EPS (Cont. Ops) $0.23 $0.07 $0.33 $0.41 $0.37
Diluted EPS (Cont. Ops) $0.23 $0.07 $0.33 $0.41 $0.37
Weighted Average Basic Share $4B $3.9B $3.6B $3.5B $3.5B
Weighted Average Diluted Share $4B $3.9B $3.6B $3.5B $3.5B
 
EBITDA -- -- -- -- --
EBIT $1.5B $726M $4.3B $5.9B $4.6B
 
Revenue (Reported) $2.9B $2.2B $3.2B $3.3B $3.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.5B $726M $4.3B $5.9B $4.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $48.2B $54.2B $67.2B $58.1B $52.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $359.1M $996.4M $841.8M $834.6M $1.2B
Other Current Assets -- -- -- -- --
Total Current Assets $117.5B $89.7B $105.3B $87.5B $80.2B
 
Property Plant And Equipment $2.4B $2B $1.8B $1.8B $1.7B
Long-Term Investments $149.8B $123.3B $127.9B $128.6B $139.8B
Goodwill $2.4B $2.2B $2.4B $2.5B $2.3B
Other Intangibles $2.3B $2B $1.9B $1.8B $1.8B
Other Long-Term Assets -- -- -- -- --
Total Assets $679.1B $645.8B $637.8B $646.3B $648.6B
 
Accounts Payable $183.3M $157.4M $484.7M $277.5M $223.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8.1B $4.5B $5.6B $4.5B $4.8B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $637.6B $607.8B $604.7B $611.8B $614.9B
 
Common Stock $5B $4.6B $4.3B $4.5B $4.2B
Other Common Equity Adj -- -- -- -- --
Common Equity $41.5B $37.9B $33.1B $34.5B $33.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11.1M $10.2M -- -- --
Total Equity $41.5B $37.9B $33.1B $34.5B $33.8B
 
Total Liabilities and Equity $679.1B $645.8B $637.8B $646.3B $648.6B
Cash and Short Terms $48.2B $54.2B $67.2B $58.1B $52.7B
Total Debt $224.4B $208.1B $204.1B $211.2B $205.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $66.7B $79.7B $72.5B $49.4B $52.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $875.7M $871.7M $1B $913.6M $938.4M
Other Current Assets -- -- -- -- --
Total Current Assets $110.4B $114.1B $106.6B $77.4B $76.8B
 
Property Plant And Equipment $2.2B $2B $1.8B $1.7B $1.8B
Long-Term Investments $144B $131.4B $136.9B $144.6B $153.3B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $692.9B $697B $658.8B $653.2B $694.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $218M $564.8M $187.6M $443.8M $220.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $652.5B $662.5B $628B $622B $662B
 
Common Stock $4.7B $4.5B $4.4B $4.4B $4.4B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10.6M $8.9M -- -- --
Total Equity $40.4B $34.5B $30.7B $31.2B $32.2B
 
Total Liabilities and Equity $692.9B $697B $658.8B $653.2B $694.2B
Cash and Short Terms $66.7B $79.7B $72.5B $49.4B $52.3B
Total Debt $222B $222.9B $213.3B $211.6B $218.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.4B $5.8B $5B $6.9B $7.1B
Depreciation & Amoritzation $631.5M $715.8M $618M $659.3M $608.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.5B $20.8B $23.2B -$7B $980.6M
 
Capital Expenditures $556.2M $494.6M $427.1M $573.8M $606.1M
Cash Acquisitions -$619M $10.6M -$287.9M -$41.1M -$2.6B
Cash From Investing -$1.2B -$449.6M -$663.3M -$579.2M -$3.2B
 
Dividends Paid (Ex Special Dividend) -- -$3.8B -$2.8B -$3.1B -$3.5B
Special Dividend Paid
Long-Term Debt Issued -- $3.3B -- $541.3M $2.4B
Long-Term Debt Repaid -$2.8B -$3.8B -$990.3M -$221.9M -$824.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$30.8M -$30.8M -$27.4M -$28.1M -$28.1M
Cash From Financing -$3B -$5.8B -$6.9B -$4.3B -$2.5B
 
Beginning Cash (CF) $47B $42.8B $51.3B $68.1B $55.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.7B $14.5B $15.6B -$11.9B -$4.7B
Ending Cash (CF) $41.3B $57.5B $66.3B $55.6B $51.5B
 
Levered Free Cash Flow -$2.1B $20.3B $22.7B -$7.6B $374.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.3B $549.8M $1.6B $1.9B $1.7B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $27.4B $27.6B $2.8B -$7.3B $4.1B
 
Capital Expenditures $118.1M $93.1M $143.9M $129.3M $202M
Cash Acquisitions -- -$1.1M -- -- --
Cash From Investing -$118.1M -$93.1M -$143.9M -$129.3M -$202M
 
Dividends Paid (Ex Special Dividend) -$341M -- -- -- -$3.4B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$31.3M -$29.2M -$27.9M -$28.2M -$27.4M
Cash From Financing -$1.3B -$1.1B -$627.2M -$310.7M -$4.5B
 
Beginning Cash (CF) $43.6B $54.6B $67.5B $55.8B $50B
Foreign Exchange Rate Adjustment $404.9M $172.8M -$529.5M $36.9M -$286.2M
Additions / Reductions $26B $26.4B $2B -$7.8B -$516.6M
Ending Cash (CF) $70B $81.1B $69B $48B $49.2B
 
Levered Free Cash Flow $27.3B $27.5B $2.6B -$7.5B $3.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $4B $5.1B $6.1B $7.2B $6.9B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $16.2B $21B -$1.6B -$17.1B $12.5B
 
Capital Expenditures $540.7M $469.6M $477.9M $559.1M $678.9M
Cash Acquisitions -$616.8M $9.5M -$286.8M -$41.1M -$2.6B
Cash From Investing -$1.1B -$424.7M -$714.1M -$564.5M -$3.2B
 
Dividends Paid (Ex Special Dividend) -$341M -$3.4B -$2.8B -$3.1B -$6.9B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$32.4M -$28.6M -$26.2M -$28.5M -$27.3M
Cash From Financing -$2.8B -$5.6B -$6.5B -$4B -$6.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.2B $14.9B -$8.8B -$21.7B $2.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $15.6B $20.5B -$2.1B -$17.7B $11.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.3B $549.8M $1.6B $1.9B $1.7B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $27.4B $27.6B $2.8B -$7.3B $4.1B
 
Capital Expenditures $118.1M $93.1M $143.9M $129.3M $202M
Cash Acquisitions -- -$1.1M -- -- --
Cash From Investing -$118.1M -$93.1M -$143.9M -$129.3M -$202M
 
Dividends Paid (Ex Special Dividend) -$341M -- -- -- -$3.4B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$31.3M -$29.2M -$27.9M -$28.2M -$27.4M
Cash From Financing -$1.3B -$1.1B -$627.2M -$310.7M -$4.5B
 
Beginning Cash (CF) $43.6B $54.6B $67.5B $55.8B $50B
Foreign Exchange Rate Adjustment $404.9M $172.8M -$529.5M $36.9M -$286.2M
Additions / Reductions $26B $26.4B $2B -$7.8B -$516.6M
Ending Cash (CF) $70B $81.1B $69B $48B $49.2B
 
Levered Free Cash Flow $27.3B $27.5B $2.6B -$7.5B $3.9B

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

GET BETTER TRADE IDEAS

Popular

Is It Time to Sell MercadoLibre?
Is It Time to Sell MercadoLibre?

MercadoLibre (NASDAQ:MELI) has earned a reputation for being not dissimilar…

Is Tesla Stock High Risk or High Reward?
Is Tesla Stock High Risk or High Reward?

EV-making supergiant Tesla, Inc. (NASDAQ:TSLA) is going through a difficult…

Why Did Chase Coleman Buy TSM?
Why Did Chase Coleman Buy TSM?

Billionaire Chase Coleman of Tiger Global Management has built a…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 48x

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
76
SBET alert for Jun 5

SharpLink Gaming [SBET] is down 27.96% over the past day.

Buy
80
GWRE alert for Jun 5

Guidewire Software [GWRE] is up 0.78% over the past day.

Buy
70
ZLAB alert for Jun 5

Zai Lab [ZLAB] is up 1.27% over the past day.

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

Show me the best stock