Financhill
Sell
39

NRG Quote, Financials, Valuation and Earnings

Last price:
$93.04
Seasonality move :
3.57%
Day range:
$92.10 - $93.64
52-week range:
$50.00 - $103.14
Dividend yield:
1.75%
P/E ratio:
23.79x
P/S ratio:
0.71x
P/B ratio:
10.08x
Volume:
727.1K
Avg. volume:
2.4M
1-year change:
86.06%
Market cap:
$18.8B
Revenue:
$28.8B
EPS (TTM):
$3.91
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $9.8B $9.1B $27B $31.5B $28.8B
Revenue Growth (YoY) 3.62% -7.41% 196.81% 16.87% -8.62%
 
Cost of Revenues $7.3B $6.5B $20.5B $27.4B $26.5B
Gross Profit $2.5B $2.6B $6.5B $4.1B $2.3B
Gross Profit Margin 25.64% 28.08% 24.11% 12.99% 7.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $760M $810M $1.3B $1.2B $2B
Other Inc / (Exp) -$91M -$38M -$387M -$144M $1.5B
Operating Expenses $1.2B $1.4B $2.8B $1.9B $3.3B
Operating Income $1.3B $1.2B $3.7B $2.2B -$1B
 
Net Interest Expenses $413M $401M $485M $417M $667M
EBT. Incl. Unusual Items $786M $761M $2.9B $1.7B -$213M
Earnings of Discontinued Ops. $321M -- -- -- --
Income Tax Expense -$3.3B $251M $672M $442M -$11M
Net Income to Company $4.4B $510M $2.2B $1.2B -$202M
 
Minority Interest in Earnings -$3M -- -- -- --
Net Income to Common Excl Extra Items $4.4B $510M $2.2B $1.2B -$202M
 
Basic EPS (Cont. Ops) $16.94 $2.08 $8.93 $5.17 -$1.12
Diluted EPS (Cont. Ops) $16.81 $2.07 $8.93 $5.17 -$1.12
Weighted Average Basic Share $262M $245M $245M $236M $228M
Weighted Average Diluted Share $264M $246M $245M $236M $228M
 
EBITDA $1.7B $1.7B $4.2B $2.8B $1.6B
EBIT $1.2B $1.2B $3.3B $2.1B $454M
 
Revenue (Reported) $9.8B $9.1B $27B $31.5B $28.8B
Operating Income (Reported) $1.3B $1.2B $3.7B $2.2B -$1B
Operating Income (Adjusted) $1.2B $1.2B $3.3B $2.1B $454M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.8B $6.6B $8.5B $7.9B $7.2B
Revenue Growth (YoY) -6.24% 135.28% 28.76% -6.63% -9.1%
 
Cost of Revenues $2B $3.7B $7.8B $6.4B $7.2B
Gross Profit $775M $2.9B $708M $1.5B -$16M
Gross Profit Margin 27.59% 44.14% 8.32% 19.38% -0.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $216M $318M $378M $602M $645M
Other Inc / (Exp) $6M -$51M $3M $2M $212M
Operating Expenses $341M $581M $523M $961M $997M
Operating Income $434M $2.3B $185M $579M -$1B
 
Net Interest Expenses $99M $122M $105M $173M $213M
EBT. Incl. Unusual Items $341M $2.2B $83M $408M -$1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $92M $545M $16M $65M -$247M
Net Income to Company $249M $1.6B $67M $343M -$767M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $249M $1.6B $67M $343M -$767M
 
Basic EPS (Cont. Ops) $1.02 $6.60 $0.29 $1.42 -$3.79
Diluted EPS (Cont. Ops) $1.02 $6.60 $0.29 $1.41 -$3.79
Weighted Average Basic Share $244M $245M $235M $230M $207M
Weighted Average Diluted Share $245M $245M $235M $232M $207M
 
EBITDA $539M $2.5B $347M $940M -$449M
EBIT $440M $2.3B $188M $581M -$801M
 
Revenue (Reported) $2.8B $6.6B $8.5B $7.9B $7.2B
Operating Income (Reported) $434M $2.3B $185M $579M -$1B
Operating Income (Adjusted) $440M $2.3B $188M $581M -$801M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9.3B $22B $30.7B $29.9B $28.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.6B $15.1B $25.6B $29B $23.7B
Gross Profit $2.7B $6.9B $5.1B $898M $4.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $737M $1.2B $1.4B $1.7B $2.3B
Other Inc / (Exp) $56M -$434M -$165M $146M $1.3B
Operating Expenses $1.3B $2.6B $2.1B $2.7B $3.7B
Operating Income $1.4B $4.2B $3B -$1.8B $793M
 
Net Interest Expenses $388M $483M $424M $576M $723M
EBT. Incl. Unusual Items $1B $3.3B $2.5B -$2.3B $1.4B
Earnings of Discontinued Ops. -$78M -- -- -- --
Income Tax Expense -$3.1B $875M $571M -$479M $422M
Net Income to Company $4.5B $2.4B $1.9B -$1.8B $964M
 
Minority Interest in Earnings -$2M -- -- -- --
Net Income to Common Excl Extra Items $4.1B $2.4B $1.9B -$1.8B $964M
 
Basic EPS (Cont. Ops) $15.76 $9.97 $7.88 -$7.70 $4.06
Diluted EPS (Cont. Ops) $15.65 $9.97 $7.88 -$7.72 $3.91
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $2B $4.7B $3.6B -$631M $3.3B
EBIT $1.4B $3.8B $2.9B -$1.7B $2.1B
 
Revenue (Reported) $9.3B $22B $30.7B $29.9B $28.1B
Operating Income (Reported) $1.4B $4.2B $3B -$1.8B $793M
Operating Income (Adjusted) $1.4B $3.8B $2.9B -$1.7B $2.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.1B $19.9B $23.7B $22B $21.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.9B $13.5B $18.6B $20.1B $17.3B
Gross Profit $2.1B $6.4B $5.1B $1.9B $4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $592M $972M $1.1B $1.6B $1.8B
Other Inc / (Exp) $35M -$362M -$140M $150M -$37M
Operating Expenses $984M $2.3B $1.6B $2.4B $2.7B
Operating Income $1.2B $4.2B $3.5B -$544M $1.3B
 
Net Interest Expenses $293M $374M $313M $472M $528M
EBT. Incl. Unusual Items $899M $3.5B $3.1B -$866M $733M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $216M $840M $739M -$182M $251M
Net Income to Company $683M $2.6B $2.3B -$684M $482M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $683M $2.6B $2.3B -$684M $482M
 
Basic EPS (Cont. Ops) $2.79 $10.67 $9.62 -$3.14 $2.04
Diluted EPS (Cont. Ops) $2.78 $10.67 $9.62 -$3.16 $1.89
Weighted Average Basic Share $737M $735M $714M $691M $624M
Weighted Average Diluted Share $740M $735M $714M $694M $635M
 
EBITDA $1.6B $4.5B $3.9B $496M $2.2B
EBIT $1.2B $3.8B $3.4B -$394M $1.3B
 
Revenue (Reported) $7.1B $19.9B $23.7B $22B $21.3B
Operating Income (Reported) $1.2B $4.2B $3.5B -$544M $1.3B
Operating Income (Adjusted) $1.2B $3.8B $3.4B -$394M $1.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $345M $3.9B $250M $430M $541M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1B $904M $3.2B $4.8B $3.5B
Inventory $383M $327M $498M $751M $607M
Prepaid Expenses -- -- -- -- --
Other Current Assets $245M $257M $395M $383M $626M
Total Current Assets $3.1B $6B $10.8B $16.2B $9.7B
 
Property Plant And Equipment $3.1B $2.8B $2B $1.9B $1.9B
Long-Term Investments $1.2B $1.2B $1.2B $971M $42M
Goodwill $579M $579M $1.8B $1.7B $5.1B
Other Intangibles $789M $668M $2.5B $2.1B $3.9B
Other Long-Term Assets $240M $216M $229M $256M $777M
Total Assets $12.5B $14.9B $23.2B $29.1B $26B
 
Accounts Payable $722M $649M $2.3B $3.6B $2.3B
Accrued Expenses $663M $678M $1.3B $1.1B $1.6B
Current Portion Of Long-Term Debt $88M $1M $4M $63M $620M
Current Portion Of Capital Lease Obligations $73M $69M $81M $83M $90M
Other Current Liabilities $813M $518M $4.2B $7.9B $4.1B
Total Current Liabilities $2.4B $1.9B $7.9B $13B $9.5B
 
Long-Term Debt $5.8B $8.7B $8B $8B $10.1B
Capital Leases -- -- -- -- --
Total Liabilities $10.9B $13.2B $19.6B $25.3B $23.1B
 
Common Stock $4M $4M $4M $4M $653M
Other Common Equity Adj -$192M -$206M -$126M -$177M -$91M
Common Equity $1.7B $1.7B $3.6B $3.8B $2.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $20M -- -- -- --
Total Equity $1.7B $1.7B $3.6B $3.8B $2.9B
 
Total Liabilities and Equity $12.5B $14.9B $23.2B $29.1B $26B
Cash and Short Terms $345M $3.9B $250M $430M $541M
Total Debt $5.9B $8.7B $8B $8B $10.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $697M $259M $333M $401M $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $3.1B $4.1B $3.8B $3.3B
Inventory $330M $445M $772M $630M $540M
Prepaid Expenses -- -- -- -- --
Other Current Assets $258M $461M $417M $601M $782M
Total Current Assets $3.1B $14.6B $19B $9.5B $8.6B
 
Property Plant And Equipment $2.9B $2.3B $1.8B $2B $2B
Long-Term Investments $1.2B $1.1B $915M $146M $49M
Goodwill $579M $1.8B $1.7B $5.1B $5B
Other Intangibles $721M $2.9B $2.2B $4.2B $3.1B
Other Long-Term Assets $314M $619M $224M $1.9B $1.1B
Total Assets $12.2B $28B $32.2B $27.9B $23.7B
 
Accounts Payable $753M $2B $2.9B $2.2B $2B
Accrued Expenses $651M $1.7B $1.4B $1.6B $1.9B
Current Portion Of Long-Term Debt $3M $504M $62M $920M $258M
Current Portion Of Capital Lease Obligations $69M $79M $82M $91M $77M
Other Current Liabilities $510M $7.8B $10B $3.4B $2.4B
Total Current Liabilities $2B $12B $14.4B $8.9B $7.3B
 
Long-Term Debt $5.8B $8B $8B $10.7B $10.4B
Capital Leases -- -- -- -- --
Total Liabilities $10.3B $23.9B $27.1B $24.4B $21.2B
 
Common Stock $4M $4M $4M $654M $653M
Other Common Equity Adj -$190M -$192M -$154M -$177M -$105M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.9B $4.1B $5.1B $3.5B $2.5B
 
Total Liabilities and Equity $12.2B $28B $32.2B $27.9B $23.7B
Cash and Short Terms $697M $259M $333M $401M $1.1B
Total Debt $5.8B $8.5B $8B $11.7B $10.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $4.4B $510M $2.2B $1.2B -$202M
Depreciation & Amoritzation $497M $559M $836M $688M $1.2B
Stock-Based Compensation $20M $22M $21M $28M $101M
Change in Accounts Receivable $5M -- -$1.2B -$1.6B $840M
Change in Inventories $22M $27M -$61M -$252M $189M
Cash From Operations $1.4B $1.8B $493M $360M -$221M
 
Capital Expenditures $228M $240M $269M $373M $622M
Cash Acquisitions -$91M $2M -$3.6B -$62M -$2.5B
Cash From Investing $556M -$494M -$3B -$332M -$910M
 
Dividends Paid (Ex Special Dividend) -$32M -$295M -$319M -$332M -$381M
Special Dividend Paid
Long-Term Debt Issued $1.9B $3.2B $2.5B -- $3.8B
Long-Term Debt Repaid -$2.6B -$418M -$3.3B -$5M -$3.5B
Repurchase of Common Stock -$1.4B -$229M -$48M -$606M -$1.2B
Other Financing Activities -$67M -$89M $855M $2B $310M
Cash From Financing -$2.1B $2.2B -$272M $1B -$400M
 
Beginning Cash (CF) $613M $385M $3.9B $1.1B $2.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$228M $3.5B -$2.8B $1.1B -$1.5B
Ending Cash (CF) $385M $3.9B $1.1B $2.2B $649M
 
Levered Free Cash Flow $1.2B $1.6B $224M -$13M -$843M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $249M $1.6B $67M $343M -$767M
Depreciation & Amoritzation $81M $105M $187M $350M $261M
Stock-Based Compensation $5M $6M $7M $87M $82M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $694M $1.5B -$1.4B $566M $31M
 
Capital Expenditures $62M $76M $85M $169M $119M
Cash Acquisitions -$272M -$13M -$7M -$4M -$1M
Cash From Investing -$339M -$93M -$86M -$129M $364M
 
Dividends Paid (Ex Special Dividend) -$73M -$80M -$84M -$121M -$118M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1B -- $950M $425M
Long-Term Debt Repaid -$84M -$1.4B -$2M -$1.4B -$429M
Repurchase of Common Stock -- -- -$118M -$53M -$236M
Other Financing Activities -$24M $141M $645M $325M -$4M
Cash From Financing -$98M -$270M $441M -$572M -$350M
 
Beginning Cash (CF) $462M $909M $4.6B $813M $1.1B
Foreign Exchange Rate Adjustment -$1M -$3M -$5M -$3M $1M
Additions / Reductions $257M $1.1B -$1.1B -$135M $45M
Ending Cash (CF) $718M $2B $3.5B $675M $1.1B
 
Levered Free Cash Flow $632M $1.4B -$1.5B $397M -$88M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $4.5B $2.4B $1.9B -$1.8B $964M
Depreciation & Amoritzation $526M $809M $755M $1B $1.1B
Stock-Based Compensation $22M $21M $26M $94M $96M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.9B $2.3B $396M -$1.9B $1.6B
 
Capital Expenditures $227M $277M $304M $637M $406M
Cash Acquisitions $76M -$3.3B -$85M -$2.5B -$54M
Cash From Investing -$542M -$3.6B $341M -$2.8B $1.9B
 
Dividends Paid (Ex Special Dividend) -$229M -$313M -$332M -$375M -$408M
Special Dividend Paid
Long-Term Debt Issued -$73M $4.3B $1.4B $4.1B $1.6B
Long-Term Debt Repaid -$229M -$1.6B -$1.9B -$3B -$2.5B
Repurchase of Common Stock -$347M -$9M -$523M -$191M -$1.5B
Other Financing Activities -$40M $273M $2.1B $694M -$266M
Cash From Financing -$917M $2.6B $760M $1.8B -$3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $443M $1.3B $1.5B -$2.8B $448M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.7B $2B $92M -$2.5B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $683M $2.6B $2.3B -$684M $482M
Depreciation & Amoritzation $358M $608M $527M $855M $814M
Stock-Based Compensation $17M $16M $21M $87M $82M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $1.9B $1.8B -$462M $1.4B
 
Capital Expenditures $182M $219M $254M $518M $302M
Cash Acquisitions -$275M -$3.5B -$60M -$2.5B -$33M
Cash From Investing -$484M -$3.6B -$205M -$2.6B $163M
 
Dividends Paid (Ex Special Dividend) -$221M -$239M -$252M -$295M -$322M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $59M $1.1B -- $4.1B $1.9B
Long-Term Debt Repaid -$145M -$1.4B -$4M -$3B -$2B
Repurchase of Common Stock -$229M -$9M -$484M -$69M -$361M
Other Financing Activities -$32M $330M $1.6B $303M -$273M
Cash From Financing -$567M -$177M $855M $1.6B -$1B
 
Beginning Cash (CF) $1.7B $5.4B $8.7B $3.8B $2.3B
Foreign Exchange Rate Adjustment -$2M -$2M -$5M -- $1M
Additions / Reductions $335M -$1.9B $2.4B -$1.5B $476M
Ending Cash (CF) $2B $3.5B $11.1B $2.3B $2.7B
 
Levered Free Cash Flow $1.2B $1.6B $1.5B -$980M $1.1B

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock