Financhill
Buy
66

NTDTY Quote, Financials, Valuation and Earnings

Last price:
$26.65
Seasonality move :
7.46%
Day range:
$26.38 - $28.11
52-week range:
$12.71 - $29.99
Dividend yield:
0.57%
P/E ratio:
40.48x
P/S ratio:
1.24x
P/B ratio:
3.13x
Volume:
3.1K
Avg. volume:
8.9K
1-year change:
93.26%
Market cap:
$38.2B
Revenue:
$30.5B
EPS (TTM):
$0.67
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $21.9B $22.7B $25.8B $30.3B $30.5B
Revenue Growth (YoY) 4.87% 3.93% 13.71% 17.1% 0.62%
 
Cost of Revenues $16.4B $16.7B $19B $22B $22B
Gross Profit $5.5B $6B $6.8B $8.3B $8.5B
Gross Profit Margin 25.21% 26.49% 26.42% 27.36% 27.75%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.2B $4.1B $4.9B $6.1B $6.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.2B $4.1B $4.9B $6.1B $6.3B
Operating Income $1.3B $1.9B $1.9B $2.1B $2.1B
 
Net Interest Expenses $22.8M -- $123.8M $424.5M $500.6M
EBT. Incl. Unusual Items $1.2B $1.9B $1.8B $1.7B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $459.9M $585.6M $562.3M $714.2M $720.5M
Net Income to Company $770.7M $1.3B $1.2B $1B $914.3M
 
Minority Interest in Earnings -$45.8M -$63.4M -$125.2M -$80.9M $21M
Net Income to Common Excl Extra Items $724.9M $1.3B $1.1B $927.7M $935.2M
 
Basic EPS (Cont. Ops) $0.52 $0.91 $0.79 $0.66 $0.67
Diluted EPS (Cont. Ops) $0.52 $0.91 $0.79 $0.66 $0.67
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $3.3B $3.9B $4.1B $4.7B $4.7B
EBIT $1.3B $2B $2B $2.3B $2.3B
 
Revenue (Reported) $21.9B $22.7B $25.8B $30.3B $30.5B
Operating Income (Reported) $1.3B $1.9B $1.9B $2.1B $2.1B
Operating Income (Adjusted) $1.3B $2B $2B $2.3B $2.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.5B $5.6B $7.3B $7.4B $7.7B
Revenue Growth (YoY) 6.71% 1.07% 31.15% 1.29% 3.5%
 
Cost of Revenues $4.1B $4.1B $5.3B $5.5B $5.5B
Gross Profit $1.4B $1.5B $2B $2B $2.1B
Gross Profit Margin 25.59% 26.87% 27.2% 26.52% 27.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $993.8M $1.5B $1.5B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1B $993.8M $1.5B $1.5B $1.6B
Operating Income $412.6M $509.8M $535.8M $509.2M $570.2M
 
Net Interest Expenses $5.5M -- $91.2M $138.5M $135.8M
EBT. Incl. Unusual Items $412.1M $511.7M $443M $369.8M $440.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $132.2M $159M $177.4M $152.9M $199.9M
Net Income to Company $286.3M $330.9M $254.4M $209.2M --
 
Minority Interest in Earnings -$11.6M -$15.6M -$32M -$8.9M $13.2M
Net Income to Common Excl Extra Items $268.3M $337.1M $233.6M $208M $253.5M
 
Basic EPS (Cont. Ops) $0.19 $0.24 $0.17 $0.15 $0.18
Diluted EPS (Cont. Ops) $0.19 $0.24 $0.17 $0.15 $0.18
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $958.8M $1B $1.1B $1.1B $1.2B
EBIT $433.8M $524.8M $569.8M $552.1M $611.7M
 
Revenue (Reported) $5.5B $5.6B $7.3B $7.4B $7.7B
Operating Income (Reported) $412.6M $509.8M $535.8M $509.2M $570.2M
Operating Income (Adjusted) $433.8M $524.8M $569.8M $552.1M $611.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $21.9B $22.7B $25.8B $30.2B $30.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.4B $16.7B $19B $22B $22.3B
Gross Profit $5.5B $6B $6.8B $8.3B $8.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- $6.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.2B $4.1B $4.9B $6.1B $6.4B
Operating Income $1.3B $1.9B $1.9B $2.1B $2.1B
 
Net Interest Expenses $23M -- $120.6M $421.9M $506.9M
EBT. Incl. Unusual Items $1.2B $1.9B $1.8B $1.7B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $460.7M $587.2M $560M $711.3M $729.5M
Net Income to Company $770.7M $1.3B $1.2B $1B --
 
Minority Interest in Earnings -$46M -$63.4M -$125.4M -$77.9M $21.7M
Net Income to Common Excl Extra Items $726M $1.3B $1.1B $923M $944.3M
 
Basic EPS (Cont. Ops) $0.52 $0.91 $0.79 $0.66 $0.67
Diluted EPS (Cont. Ops) $0.52 $0.91 $0.79 $0.66 $0.67
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.3B $3.9B $4.1B $4.7B $4.8B
EBIT $1.3B $2B $2B $2.3B $2.4B
 
Revenue (Reported) $21.9B $22.7B $25.8B $30.2B $30.8B
Operating Income (Reported) $1.3B $1.9B $1.9B $2.1B $2.1B
Operating Income (Adjusted) $1.3B $2B $2B $2.3B $2.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $16.6B $17.6B $22.2B $14.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.2B $12.9B $16.3B $10.8B --
Gross Profit $4.4B $4.6B $5.9B $4B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9B $3.3B $4.6B $1.5B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.9B $3.3B $4.6B $3.1B --
Operating Income $1.5B $1.3B $1.4B $946.3M --
 
Net Interest Expenses -- $91.2M $322.1M $242.3M --
EBT. Incl. Unusual Items $1.5B $1.3B $1B $709.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $483.6M $428.4M $467M $358.6M --
Net Income to Company $1B $812.4M $564.4M $110.2M --
 
Minority Interest in Earnings -$47.8M -$64.2M $3.3M $39.3M --
Net Income to Common Excl Extra Items $991.6M $779.4M $585.2M $389.8M --
 
Basic EPS (Cont. Ops) $0.71 $0.56 $0.42 $0.28 --
Diluted EPS (Cont. Ops) $0.71 $0.56 $0.42 $0.28 --
Weighted Average Basic Share $4.2B $4.2B $4.2B $2.8B --
Weighted Average Diluted Share $4.2B $4.2B $4.2B $2.8B --
 
EBITDA $3B $2.8B $3.3B $2.2B --
EBIT $1.6B $1.4B $1.5B $1.1B --
 
Revenue (Reported) $16.6B $17.6B $22.2B $14.8B --
Operating Income (Reported) $1.5B $1.3B $1.4B $946.3M --
Operating Income (Adjusted) $1.6B $1.4B $1.5B $1.1B --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.6B $2B $3.1B $2.9B $3B
Short Term Investments $149.8M $650M $410.5M $414M $577M
Accounts Receivable, Net $5.5B $5.5B $9.3B $9.2B $10.3B
Inventory $131.2M $208.3M $572M $338.6M $373.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $803.3M $960.1M $2.2B $2.2B $2.3B
Total Current Assets $10.1B $10.2B $16.9B $16.1B $18.4B
 
Property Plant And Equipment $4.5B $4B $12.1B $14.4B $16.1B
Long-Term Investments -- -- -- -- --
Goodwill $3.8B $4B $8.5B $8.7B $9B
Other Intangibles $4.3B $4.2B $4.9B $4.6B $4.6B
Other Long-Term Assets $598M $587.2M $712.8M $755M $897M
Total Assets $26.3B $25.3B $46.2B $47.7B $52B
 
Accounts Payable $3.8B $3.8B $6.4B $6.4B $7.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $375.6M $348.7M $482.4M $463.1M $470.6M
Other Current Liabilities $363.2M $309.5M $669.3M $775.8M $726.8M
Total Current Liabilities $8.4B $8.1B $13.5B $16.6B $18.9B
 
Long-Term Debt $4.3B $3.2B $10.9B $9.4B $10.9B
Capital Leases -- -- -- -- --
Total Liabilities $16B $14.4B $28.2B $29.3B $32.8B
 
Common Stock $1.3B $1.2B $1.1B $941.6M $952.5M
Other Common Equity Adj -- -- -- -- --
Common Equity $9.7B $10.4B $10.9B $11.4B $12.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $486.3M $470.2M $7.1B $7B $6.9B
Total Equity $10.2B $10.9B $18B $18.4B $19.2B
 
Total Liabilities and Equity $26.3B $25.3B $46.2B $47.7B $52B
Cash and Short Terms $2.8B $2.7B $3.5B $3.3B $3.5B
Total Debt $5.2B $4.1B $13B $14.4B $17.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.6B $2B $3.1B $2.9B $3B
Short Term Investments $149.8M $650M $410.5M $414M $577M
Accounts Receivable, Net $5.5B $5.5B $9.3B $9.2B $10.3B
Inventory $131.2M $208.3M $572M $338.6M $373.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $803.3M $960.1M $2.2B $2.2B $2.3B
Total Current Assets $10.1B $10.2B $16.9B $16.1B $18.4B
 
Property Plant And Equipment $4.5B $4B $12.1B $14.4B $16.1B
Long-Term Investments -- -- -- -- --
Goodwill $3.8B $4B $8.5B $8.7B $9B
Other Intangibles $4.3B $4.2B $4.9B $4.6B $4.6B
Other Long-Term Assets $598M $587.2M $712.8M $755M $897M
Total Assets $26.3B $25.3B $46.2B $47.7B $52B
 
Accounts Payable $3.8B $3.8B $6.4B $6.4B $7.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $375.6M $348.7M $482.4M $463.1M $470.6M
Other Current Liabilities $363.2M $309.5M $669.3M $775.8M $726.8M
Total Current Liabilities $8.4B $8.1B $13.5B $16.6B $18.9B
 
Long-Term Debt $4.3B $3.2B $10.9B $9.4B $10.9B
Capital Leases -- -- -- -- --
Total Liabilities $16B $14.4B $28.2B $29.3B $32.8B
 
Common Stock $1.3B $1.2B $1.1B $941.6M $952.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $486.3M $470.2M $7.1B $7B $6.9B
Total Equity $10.2B $10.9B $18B $18.4B $19.2B
 
Total Liabilities and Equity $26.3B $25.3B $46.2B $47.7B $52B
Cash and Short Terms $2.8B $2.7B $3.5B $3.3B $3.5B
Total Debt $5.2B $4.1B $13B $14.4B $17.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $770.7M $1.3B $1.2B $1B $914.3M
Depreciation & Amoritzation $2B $2B $2B $2.4B $2.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$444.1M -$396.6M -$879M -$259.7M -$1.2B
Change in Inventories -$8.1M -$96M $7.3M $208.6M -$25.6M
Cash From Operations $3.3B $2.8B $2.6B $3.5B $2.6B
 
Capital Expenditures $1.5B $1.6B $2.7B $4.5B $4.5B
Cash Acquisitions -$172.6M -$474.8M -$44.7M $239M -$454.2M
Cash From Investing -$1.6B -$1.8B -$2.4B -$4.3B -$4.4B
 
Dividends Paid (Ex Special Dividend) -$238.1M -$231.1M -$169.4M -$223.5M -$221M
Special Dividend Paid
Long-Term Debt Issued $871.3M $1.5M $2.9B $796.4M $4.8B
Long-Term Debt Repaid -$839.8M -$557.7M -$786.7M -$2.3B -$1.8B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$19.4M -$32.1M -$37.9M -$28.6M $49M
Cash From Financing -$958.6M -$1.5B $1B $756.5M $1.9B
 
Beginning Cash (CF) $1.9B $2.6B $1.8B $2.9B $2.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $726.2M -$468.5M $1.2B -$114.7M $110.4M
Ending Cash (CF) $2.7B $2.2B $3.1B $3B $2.9B
 
Levered Free Cash Flow $1.8B $1.2B -$119.9M -$1.1B -$1.9B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $176.3M $297.7M $321.7M $193.1M $110.2M
Depreciation & Amoritzation $481.5M $495.2M $423.8M $599M $579.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.1B $1.4B $706.1M $1.2B $1.1B
Change in Inventories -$28.4M -$107.3M -$15.7M $21.8M -$84.8M
Cash From Operations $1.5B $1.4B $759.8M $1.5B $741.5M
 
Capital Expenditures $361.1M $382M $358.8M $865.8M $796M
Cash Acquisitions -$5M -$420M -$111.2M -$7.2M -$243.4M
Cash From Investing -$380.1M -$859.8M -$87.4M -$882.9M -$1B
 
Dividends Paid (Ex Special Dividend) -$115.7M -$113.8M -$123.1M -$116.2M -$102.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.1M $18.3K $1.9M $157.3M $131M
Long-Term Debt Repaid -$1.1M -$931.9K -$348.6M -$331.6M -$154.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $9.3K -$10.3M -$16.8M -$13.1M $10.9M
Cash From Financing -$570.6M $174.5M -$559.9M $107.8M $726.7M
 
Beginning Cash (CF) $1.9B $2.6B $1.9B $3B $2.8B
Foreign Exchange Rate Adjustment -$8.2M $11.3M $93.1M $142.5M $88.8M
Additions / Reductions $578.8M $743.3M $112.5M $701M $459.5M
Ending Cash (CF) $2.5B $3.4B $2.1B $3.9B $3.3B
 
Levered Free Cash Flow $1.2B $1B $400.9M $610.3M -$54.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $856.5M $1.1B $1.1B $987.8M --
Depreciation & Amoritzation $2B $1.9B $1.9B $2.4B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$215.1M -$277M -$1.1B $63.1M --
Change in Inventories -$20.8M -$54.9M -$166.2M $257.5M --
Cash From Operations $3.1B $2.8B $2.1B $3.6B --
 
Capital Expenditures $1.8B $1.5B $1.9B $4.2B $3.7B
Cash Acquisitions -$150.1M -$450M -$574.6M $235.2M $246.2M
Cash From Investing -$1.9B -$2B -$1.2B -$4.4B --
 
Dividends Paid (Ex Special Dividend) -$241.8M -$224.9M -$165.3M -$225.7M -$107.3M
Special Dividend Paid
Long-Term Debt Issued $693.1M $179.1M $1.5B $1.9B --
Long-Term Debt Repaid -$705.7M -$959.9M -$957.6M -$603.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$33.6M -$28.9M -$21.7M -$40.4M --
Cash From Financing -$724.6M -$1.5B -$294.6M $1.6B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $481.1M -$666.9M $585.6M $745M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.4B $1.3B $219.5M -$603.5M --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $297.7M $321.7M $193.1M $110.2M --
Depreciation & Amoritzation $495.2M $423.8M $599M $579.7M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.4B $706.1M $1.2B $1.1B --
Change in Inventories -$107.3M -$15.7M $21.8M -$84.8M --
Cash From Operations $1.4B $759.8M $1.5B $741.5M --
 
Capital Expenditures $382M $358.8M $865.8M $796M --
Cash Acquisitions -$420M -$111.2M -$7.2M -$243.4M --
Cash From Investing -$859.8M -$87.4M -$882.9M -$1B --
 
Dividends Paid (Ex Special Dividend) -$113.8M -$123.1M -$116.2M -$102.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $18.3K $1.9M $157.3M $131M --
Long-Term Debt Repaid -$931.9K -$348.6M -$331.6M -$154.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$10.3M -$16.8M -$13.1M $10.9M --
Cash From Financing $174.5M -$559.9M $107.8M $726.7M --
 
Beginning Cash (CF) $2.6B $1.9B $3B $2.8B --
Foreign Exchange Rate Adjustment $11.3M $93.1M $142.5M $88.8M --
Additions / Reductions $743.3M $112.5M $701M $459.5M --
Ending Cash (CF) $3.4B $2.1B $3.9B $3.3B --
 
Levered Free Cash Flow $1B $400.9M $610.3M -$54.5M --

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

GET BETTER TRADE IDEAS

Popular

Why Did Warren Buffett Buy Amazon Stock?
Why Did Warren Buffett Buy Amazon Stock?

When investors think of tech stocks in Warren Buffett’s portfolio,…

Where Will RocketLab Stock Be In 5 Years?
Where Will RocketLab Stock Be In 5 Years?

Rocket Lab (NASDAQ: RKLB) closed recently at around $30 per share,…

Is MO dividend Worth It?
Is MO dividend Worth It?

Altria Group (NYSE: MO) is paying investors $1.02 a share…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 41x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 49x

Sell
45
Is AAPL Stock a Buy?

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

Alerts

Buy
88
CDTX alert for Jun 24

Cidara Therapeutics [CDTX] is up 3.18% over the past day.

Sell
46
HIMS alert for Jun 24

Hims & Hers Health [HIMS] is up 2.26% over the past day.

Buy
67
WGS alert for Jun 24

GeneDx Holdings [WGS] is up 13.99% over the past day.

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

Show me the best stock