Financhill
Buy
63

NEM Quote, Financials, Valuation and Earnings

Last price:
$54.02
Seasonality move :
0.49%
Day range:
$53.21 - $54.33
52-week range:
$36.86 - $58.72
Dividend yield:
1.85%
P/E ratio:
12.11x
P/S ratio:
3.13x
P/B ratio:
1.92x
Volume:
11.1M
Avg. volume:
15M
1-year change:
30.28%
Market cap:
$60.1B
Revenue:
$18.7B
EPS (TTM):
$4.46
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.5B $12.2B $11.9B $11.8B $18.7B
Revenue Growth (YoY) 18.04% 6.31% -2.51% -0.87% 58.16%
 
Cost of Revenues $7.3B $7.8B $8.7B $8.8B $11.5B
Gross Profit $4.2B $4.5B $3.3B $3B $7.1B
Gross Profit Margin 36.38% 36.52% 27.38% 25.44% 38.24%
 
R&D Expenses $122M $154M $229M $200M $197M
Selling, General & Admin $269M $259M $276M $299M $442M
Other Inc / (Exp) $366M -$632M -$1.5B -$2.6B -$1.1B
Operating Expenses $1.1B $2.5B $1.7B $2.3B $1.2B
Operating Income $3.1B $2B $1.6B $708M $5.9B
 
Net Interest Expenses $284M $256M $149M $95M $223M
EBT. Incl. Unusual Items $3.1B $1.1B -$51M -$2B $4.6B
Earnings of Discontinued Ops. $163M $57M $30M $27M $68M
Income Tax Expense $704M $1.1B $455M $526M $1.4B
Net Income to Company $2.8B $233M -$369M -$2.5B $3.4B
 
Minority Interest in Earnings $38M $933M -$60M -$27M -$33M
Net Income to Common Excl Extra Items $2.8B $1.2B -$429M -$2.5B $3.3B
 
Basic EPS (Cont. Ops) $3.52 $1.46 -$0.54 -$2.97 $2.92
Diluted EPS (Cont. Ops) $3.51 $1.46 -$0.54 -$2.97 $2.92
Weighted Average Basic Share $804M $799M $794M $841M $1.1B
Weighted Average Diluted Share $806M $801M $795M $841M $1.1B
 
EBITDA $5.8B $3.7B $2.4B $320M $7.5B
EBIT $3.5B $1.4B $176M -$1.8B $5B
 
Revenue (Reported) $11.5B $12.2B $11.9B $11.8B $18.7B
Operating Income (Reported) $3.1B $2B $1.6B $708M $5.9B
Operating Income (Adjusted) $3.5B $1.4B $176M -$1.8B $5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.9B $3B $2.7B $4B $5B
Revenue Growth (YoY) 11.28% 5.26% -11.38% 50.17% 24.53%
 
Cost of Revenues $1.8B $2B $1.9B $2.8B $2.7B
Gross Profit $1.1B $1B $736M $1.3B $2.3B
Gross Profit Margin 37.33% 34.44% 27.47% 31.4% 46.13%
 
R&D Expenses $31M $44M $35M $53M $43M
Selling, General & Admin $65M $64M $74M $101M $110M
Other Inc / (Exp) -$78M -$149M $55M -$476M $493M
Operating Expenses $177M $207M $223M $305M $295M
Operating Income $895M $834M $513M $958M $2B
 
Net Interest Expenses $74M $57M $29M $54M $38M
EBT. Incl. Unusual Items $743M $628M $539M $428M $2.5B
Earnings of Discontinued Ops. $21M $16M $12M $4M --
Income Tax Expense $235M $214M $213M $260M $647M
Net Income to Company $579M $469M $363M $179M $1.9B
 
Minority Interest in Earnings -$20M -$21M -$12M -$9M -$11M
Net Income to Common Excl Extra Items $559M $448M $351M $170M $1.9B
 
Basic EPS (Cont. Ops) $0.70 $0.56 $0.44 $0.15 $1.68
Diluted EPS (Cont. Ops) $0.70 $0.56 $0.44 $0.15 $1.68
Weighted Average Basic Share $801M $793M $795M $1.2B $1.1B
Weighted Average Diluted Share $802M $794M $795M $1.2B $1.1B
 
EBITDA $1.4B $1.2B $1.1B $1.2B $3.1B
EBIT $817M $690M $604M $521M $2.6B
 
Revenue (Reported) $2.9B $3B $2.7B $4B $5B
Operating Income (Reported) $895M $834M $513M $958M $2B
Operating Income (Adjusted) $817M $690M $604M $521M $2.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $11.8B $12.4B $11.6B $13.2B $19.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.2B $7.9B $8.6B $9.6B $11.5B
Gross Profit $4.6B $4.4B $3B $3.5B $8.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $126M $167M $220M $218M $187M
Selling, General & Admin $269M $258M $286M $326M $451M
Other Inc / (Exp) -$72M -$663M -$1.3B -$3.2B -$141M
Operating Expenses $1.1B $2.5B $1.7B $2.4B $1.2B
Operating Income $3.5B $1.9B $1.3B $1.2B $7B
 
Net Interest Expenses $287M $245M $121M $120M $207M
EBT. Incl. Unusual Items $3.1B $993M -$140M -$2.1B $6.6B
Earnings of Discontinued Ops. $199M $52M $26M $19M $64M
Income Tax Expense $962M $1.1B $454M $573M $1.8B
Net Income to Company $2.5B $123M -$475M -$2.7B $5.1B
 
Minority Interest in Earnings $20M $932M -$51M -$24M -$35M
Net Income to Common Excl Extra Items $2.6B $1.1B -$526M -$2.7B $5.1B
 
Basic EPS (Cont. Ops) $3.20 $1.31 -$0.66 -$2.67 $4.46
Diluted EPS (Cont. Ops) $3.19 $1.31 -$0.66 -$2.67 $4.46
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5.7B $3.6B $2.2B $430M $9.5B
EBIT $3.4B $1.3B $90M -$1.9B $7B
 
Revenue (Reported) $11.8B $12.4B $11.6B $13.2B $19.7B
Operating Income (Reported) $3.5B $1.9B $1.3B $1.2B $7B
Operating Income (Adjusted) $3.4B $1.3B $90M -$1.9B $7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.9B $3B $2.7B $4B $5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $2B $1.9B $2.8B $2.7B
Gross Profit $1.1B $1B $736M $1.3B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $31M $44M $35M $53M $43M
Selling, General & Admin $65M $64M $74M $101M $110M
Other Inc / (Exp) -$78M -$149M $55M -$476M $493M
Operating Expenses $177M $207M $223M $305M $295M
Operating Income $895M $834M $513M $958M $2B
 
Net Interest Expenses $74M $57M $29M $54M $38M
EBT. Incl. Unusual Items $743M $628M $539M $428M $2.5B
Earnings of Discontinued Ops. $21M $16M $12M $4M --
Income Tax Expense $235M $214M $213M $260M $647M
Net Income to Company $579M $469M $363M $179M $1.9B
 
Minority Interest in Earnings -$20M -$21M -$12M -$9M -$11M
Net Income to Common Excl Extra Items $559M $448M $351M $170M $1.9B
 
Basic EPS (Cont. Ops) $0.70 $0.56 $0.44 $0.15 $1.68
Diluted EPS (Cont. Ops) $0.70 $0.56 $0.44 $0.15 $1.68
Weighted Average Basic Share $801M $793M $795M $1.2B $1.1B
Weighted Average Diluted Share $802M $794M $795M $1.2B $1.1B
 
EBITDA $1.4B $1.2B $1.1B $1.2B $3.1B
EBIT $817M $690M $604M $521M $2.6B
 
Revenue (Reported) $2.9B $3B $2.7B $4B $5B
Operating Income (Reported) $895M $834M $513M $958M $2B
Operating Income (Adjusted) $817M $690M $604M $521M $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.5B $5B $2.9B $3B $3.6B
Short Term Investments $290M $82M $880M $23M $21M
Accounts Receivable, Net $449M $337M $366M $734M $1.1B
Inventory $1.8B $1.8B $1.8B $2.6B $2.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $436M $498M $303M $913M $786M
Total Current Assets $8.5B $7.7B $6.5B $7.5B $12.3B
 
Property Plant And Equipment $24.3B $24.1B $24.1B $37.6B $33.5B
Long-Term Investments $3.2B $3.2B $3.3B $4.1B $4.5B
Goodwill $2.8B $2.8B $2B $3B $2.7B
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.3B $2.5B $2.3B $2.6B $3.1B
Total Assets $41.4B $40.6B $38.5B $55.5B $56.3B
 
Accounts Payable $493M $518M $633M $960M $843M
Accrued Expenses $429M $356M $671M $930M $841M
Current Portion Of Long-Term Debt -- -- -- -- $924M
Current Portion Of Capital Lease Obligations $106M $106M $96M $114M $107M
Other Current Liabilities $445M $430M $329M $406M $2.7B
Total Current Liabilities $3.4B $2.7B $2.9B $6B $7.5B
 
Long-Term Debt $5.5B $5.6B $5.6B $7B $7.6B
Capital Leases -- -- -- -- --
Total Liabilities $17.5B $18.7B $18.9B $26.3B $26.2B
 
Common Stock $1.3B $1.3B $1.3B $1.9B $1.8B
Other Common Equity Adj -$216M -$133M $29M $14M -$95M
Common Equity $23B $22B $19.4B $29B $29.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $871M -$161M $179M $178M $181M
Total Equity $23.9B $21.9B $19.5B $29.2B $30.1B
 
Total Liabilities and Equity $41.4B $40.6B $38.5B $55.5B $56.3B
Cash and Short Terms $5.8B $5.1B $3.8B $3B $3.6B
Total Debt $6B $5.7B $5.6B $8.9B $8.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $5.5B $4.3B $2.7B $2.3B $4.7B
Short Term Investments $240M $72M $847M $23M $18M
Accounts Receivable, Net $263M $413M $348M $782M $887M
Inventory $1.9B $1.8B $2B $2.1B $2.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $482M $546M $735M $765M $653M
Total Current Assets $8.4B $7.1B $6.6B $11.8B $10.7B
 
Property Plant And Equipment $24.1B $24.1B $24.1B $33.6B $33.6B
Long-Term Investments $3.2B $3.3B $3.2B $4.1B $4.9B
Goodwill $2.8B $2.8B $2B $2.8B $2.7B
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.4B $2.5B $2.4B $2.4B $3.3B
Total Assets $41.1B $39.9B $38.4B $55.3B $55.5B
 
Accounts Payable $446M $491M $648M $698M $771M
Accrued Expenses $466M $412M $541M $654M $837M
Current Portion Of Long-Term Debt $1B -- -- -- --
Current Portion Of Capital Lease Obligations $126M $104M $96M $99M $109M
Other Current Liabilities $207M $416M $378M $2.8B $1.8B
Total Current Liabilities $3.5B $2.4B $2.8B $5.5B $5.4B
 
Long-Term Debt $5B $5.6B $5.6B $8.9B $7.5B
Capital Leases -- -- -- -- --
Total Liabilities $17.1B $18.3B $18.8B $26.3B $24.1B
 
Common Stock $1.3B $1.3B $1.3B $1.9B $1.8B
Other Common Equity Adj -$205M -$12M $23M -$16M -$39M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $865M $182M $182M $185M $183M
Total Equity $24B $21.6B $19.6B $29.1B $31.4B
 
Total Liabilities and Equity $41.1B $39.9B $38.4B $55.3B $55.5B
Cash and Short Terms $5.8B $4.3B $3.5B $2.4B $4.7B
Total Debt $6B $5.6B $5.6B $8.9B $7.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.8B $233M -$369M -$2.5B $3.4B
Depreciation & Amoritzation $2.3B $2.3B $2.2B $2.1B $2.6B
Stock-Based Compensation $72M $72M $73M $80M $89M
Change in Accounts Receivable $29M $142M $5M -$240M -$441M
Change in Inventories -$139M -$136M -$161M -$187M -$534M
Cash From Operations $4.9B $4.3B $3.2B $2.8B $6.4B
 
Capital Expenditures $1.3B $1.7B $2.1B $2.7B $3.4B
Cash Acquisitions -$2M -$460M -$147M $596M -$40M
Cash From Investing $91M -$1.9B -$3B -$1B -$2.7B
 
Dividends Paid (Ex Special Dividend) -$834M -$1.8B -$1.7B -$1.4B -$1.1B
Special Dividend Paid
Long-Term Debt Issued $985M $992M -- -- $3.5B
Long-Term Debt Repaid -$1.2B -$1.5B -$155M -$67M -$3.9B
Repurchase of Common Stock -$521M -$525M -- -- -$1.2B
Other Financing Activities -$84M -$213M -$455M -$121M -$91M
Cash From Financing -$1.7B -$3B -$2.4B -$1.6B -$3B
 
Beginning Cash (CF) $2.3B $5.6B $5.1B $2.9B $3.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.3B -$547M -$2.1B $158M $570M
Ending Cash (CF) $5.6B $5.1B $2.9B $3.1B $3.7B
 
Levered Free Cash Flow $3.6B $2.6B $1.1B $97M $3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $579M $469M $363M $179M $1.9B
Depreciation & Amoritzation $553M $547M $461M $654M $593M
Stock-Based Compensation $17M $18M -- $21M $21M
Change in Accounts Receivable $228M -$21M -$25M -$84M $228M
Change in Inventories -$97M -$44M -$171M -$193M -$175M
Cash From Operations $841M $694M $481M $776M $2B
 
Capital Expenditures $399M $437M $526M $850M $826M
Cash Acquisitions -$9M -$39M -$41M $10M -$11M
Cash From Investing -$350M -$519M -$342M -$798M $738M
 
Dividends Paid (Ex Special Dividend) -$441M -$436M -$318M -$288M -$282M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $3.5B --
Long-Term Debt Repaid -$18M -$108M -$16M -$3.4B -$1B
Repurchase of Common Stock -- -- -- -- -$348M
Other Financing Activities -$52M -$351M -$16M -$46M -$24M
Cash From Financing -$511M -$895M -$350M -$299M -$1.7B
 
Beginning Cash (CF) $5.6B $5.1B $2.9B $3.1B $3.7B
Foreign Exchange Rate Adjustment -$2M $3M -$8M -$3M -$5M
Additions / Reductions -$20M -$720M -$211M -$716M $1.1B
Ending Cash (CF) $5.6B $4.4B $2.7B $2.4B $4.7B
 
Levered Free Cash Flow $442M $257M -$45M -$74M $1.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $2.5B $123M -$475M -$2.7B $5.1B
Depreciation & Amoritzation $2.3B $2.3B $2.1B $2.3B $2.5B
Stock-Based Compensation $68M $73M $55M $101M $89M
Change in Accounts Receivable -$43M -$107M $1M -$299M -$129M
Change in Inventories -$149M -$83M -$288M -$209M -$516M
Cash From Operations $4.8B $4.1B $3B $3.1B $7.6B
 
Capital Expenditures $1.4B $1.7B $2.2B $3B $3.4B
Cash Acquisitions -$49M -$490M -$149M $647M -$61M
Cash From Investing -$1.4B -$2B -$2.8B -$1.5B -$1.2B
 
Dividends Paid (Ex Special Dividend) -$1.2B -$1.8B -$1.6B -$1.4B -$1.1B
Special Dividend Paid
Long-Term Debt Issued -- -- -- $3.5B --
Long-Term Debt Repaid -$158M -$1.5B -$63M -$3.5B -$1.5B
Repurchase of Common Stock -- -- -- -- -$1.6B
Other Financing Activities -$84M -$512M -$120M -$151M -$69M
Cash From Financing -$1.6B -$3.3B -$1.8B -$1.6B -$4.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8B -$1.2B -$1.6B -$347M $2.4B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.4B $2.4B $787M $68M $4.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $579M $469M $363M $179M $1.9B
Depreciation & Amoritzation $553M $547M $461M $654M $593M
Stock-Based Compensation $17M $18M -- $21M $21M
Change in Accounts Receivable $228M -$21M -$25M -$84M $228M
Change in Inventories -$97M -$44M -$171M -$193M -$175M
Cash From Operations $841M $694M $481M $776M $2B
 
Capital Expenditures $399M $437M $526M $850M $826M
Cash Acquisitions -$9M -$39M -$41M $10M -$11M
Cash From Investing -$350M -$519M -$342M -$798M $738M
 
Dividends Paid (Ex Special Dividend) -$441M -$436M -$318M -$288M -$282M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $3.5B --
Long-Term Debt Repaid -$18M -$108M -$16M -$3.4B -$1B
Repurchase of Common Stock -- -- -- -- -$348M
Other Financing Activities -$52M -$351M -$16M -$46M -$24M
Cash From Financing -$511M -$895M -$350M -$299M -$1.7B
 
Beginning Cash (CF) $5.6B $5.1B $2.9B $3.1B $3.7B
Foreign Exchange Rate Adjustment -$2M $3M -$8M -$3M -$5M
Additions / Reductions -$20M -$720M -$211M -$716M $1.1B
Ending Cash (CF) $5.6B $4.4B $2.7B $2.4B $4.7B
 
Levered Free Cash Flow $442M $257M -$45M -$74M $1.2B

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

GET BETTER TRADE IDEAS

Popular

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Is it Safe to Invest in Google With OpenAI Threats?
Is it Safe to Invest in Google With OpenAI Threats?

For the last 20 years, Google parent company Alphabet (NASDAQ:GOOG,…

Is Broadcom Stock a Millionaire Maker?
Is Broadcom Stock a Millionaire Maker?

Broadcom (Nasdaq: AVGO) stock has gone up more than 64%…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 17.62% over the past day.

Buy
52
SRPT alert for May 8

Sarepta Therapeutics [SRPT] is down 0.52% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 0.8% over the past day.

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

Show me the best stock