Financhill
Buy
52

NRG Quote, Financials, Valuation and Earnings

Last price:
$153.40
Seasonality move :
1.95%
Day range:
$150.14 - $154.59
52-week range:
$65.11 - $162.33
Dividend yield:
1.12%
P/E ratio:
24.69x
P/S ratio:
1.08x
P/B ratio:
13.98x
Volume:
2.5M
Avg. volume:
3.7M
1-year change:
93.61%
Market cap:
$29.7B
Revenue:
$28.1B
EPS (TTM):
$6.16
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.1B $27B $31.5B $28.8B $28.1B
Revenue Growth (YoY) -7.41% 196.81% 16.87% -8.62% -2.4%
 
Cost of Revenues $6.5B $20.5B $27.4B $26.5B $22.1B
Gross Profit $2.6B $6.5B $4.1B $2.3B $6B
Gross Profit Margin 28.08% 24.11% 13% 7.97% 21.44%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $810M $1.3B $1.1B $1.8B $2B
Other Inc / (Exp) -$38M -$387M -$144M $1.5B -$183M
Operating Expenses $1.4B $2.8B $1.9B $3.4B $3.7B
Operating Income $1.2B $3.7B $2.2B -$1.1B $2.3B
 
Net Interest Expenses $401M $485M $417M $667M $651M
EBT. Incl. Unusual Items $761M $2.9B $1.7B -$213M $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $251M $672M $442M -$11M $323M
Net Income to Company $510M $2.2B $1.2B -$202M $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $510M $2.2B $1.2B -$202M $1.1B
 
Basic EPS (Cont. Ops) $2.08 $8.93 $5.17 -$1.12 $5.14
Diluted EPS (Cont. Ops) $2.07 $8.93 $5.17 -$1.12 $4.99
Weighted Average Basic Share $245M $245M $236M $228M $206M
Weighted Average Diluted Share $246M $245M $236M $228M $212M
 
EBITDA $1.7B $4.2B $2.8B $1.7B $3.5B
EBIT $1.2B $3.3B $2.1B $454M $2.1B
 
Revenue (Reported) $9.1B $27B $31.5B $28.8B $28.1B
Operating Income (Reported) $1.2B $3.7B $2.2B -$1.1B $2.3B
Operating Income (Adjusted) $1.2B $3.3B $2.1B $454M $2.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8.1B $7.9B $7.7B $7.4B $8.6B
Revenue Growth (YoY) 300.74% -2.41% -2.2% -3.79% 15.56%
 
Cost of Revenues $6.9B $4.9B $8.8B $5.7B $6.6B
Gross Profit $1.2B $3B -$1.1B $1.8B $2B
Gross Profit Margin 15.25% 37.56% -13.68% 23.79% 23.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $337M $347M $426M $549M $549M
Other Inc / (Exp) -$9M -$26M $149M -$38M -$1M
Operating Expenses $1.3B $530M $616M $882M $875M
Operating Income -$31M $2.4B -$1.7B $885M $1.1B
 
Net Interest Expenses $127M $103M $148M $152M $163M
EBT. Incl. Unusual Items -$167M $2.3B -$1.7B $695M $985M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$85M $571M -$336M $184M $235M
Net Income to Company -$82M $1.7B -$1.3B $511M $750M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$82M $1.7B -$1.3B $511M $750M
 
Basic EPS (Cont. Ops) -$0.33 $7.17 -$5.82 $2.36 $3.70
Diluted EPS (Cont. Ops) -$0.33 $7.17 -$5.82 $2.31 $3.61
Weighted Average Basic Share $245M $242M $230M $209M $198M
Weighted Average Diluted Share $245M $242M $230M $214M $203M
 
EBITDA $297M $2.6B -$1.3B $1.2B $1.5B
EBIT -$40M $2.4B -$1.5B $847M $1.1B
 
Revenue (Reported) $8.1B $7.9B $7.7B $7.4B $8.6B
Operating Income (Reported) -$31M $2.4B -$1.7B $885M $1.1B
Operating Income (Adjusted) -$40M $2.4B -$1.5B $847M $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $15.2B $26.8B $31.4B $28.5B $29.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.9B $18.6B $31.3B $23.4B $23B
Gross Profit $3.2B $8.2B $78M $5.1B $6.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $957M $1.3B $1.2B $2B $2.1B
Other Inc / (Exp) -$49M -$404M $31M $1.3B -$146M
Operating Expenses $2.3B $2B $2B $3.6B $3.7B
Operating Income $930M $6.2B -$1.9B $1.5B $2.5B
 
Net Interest Expenses $431M $461M $462M $671M $662M
EBT. Incl. Unusual Items $450M $5.3B -$2.3B $2.2B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $143M $1.3B -$465M $509M $374M
Net Income to Company $307M $4B -$1.9B $1.6B $1.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $307M $4B -$1.9B $1.6B $1.4B
 
Basic EPS (Cont. Ops) $1.27 $16.43 -$7.93 $7.06 $6.44
Diluted EPS (Cont. Ops) $1.26 $16.43 -$7.93 $6.99 $6.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.7B $6.6B -$1.1B $4.2B $3.7B
EBIT $881M $5.8B -$1.9B $2.8B $2.4B
 
Revenue (Reported) $15.2B $26.8B $31.4B $28.5B $29.3B
Operating Income (Reported) $930M $6.2B -$1.9B $1.5B $2.5B
Operating Income (Adjusted) $881M $5.8B -$1.9B $2.8B $2.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8.1B $7.9B $7.7B $7.4B $8.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.9B $4.9B $8.8B $5.7B $6.6B
Gross Profit $1.2B $3B -$1.1B $1.8B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $337M $347M $426M $549M $549M
Other Inc / (Exp) -$9M -$26M $149M -$38M -$1M
Operating Expenses $1.3B $530M $616M $882M $875M
Operating Income -$31M $2.4B -$1.7B $885M $1.1B
 
Net Interest Expenses $127M $103M $148M $152M $163M
EBT. Incl. Unusual Items -$167M $2.3B -$1.7B $695M $985M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$85M $571M -$336M $184M $235M
Net Income to Company -$82M $1.7B -$1.3B $511M $750M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$82M $1.7B -$1.3B $511M $750M
 
Basic EPS (Cont. Ops) -$0.33 $7.17 -$5.82 $2.36 $3.70
Diluted EPS (Cont. Ops) -$0.33 $7.17 -$5.82 $2.31 $3.61
Weighted Average Basic Share $245M $242M $230M $209M $198M
Weighted Average Diluted Share $245M $242M $230M $214M $203M
 
EBITDA $297M $2.6B -$1.3B $1.2B $1.5B
EBIT -$40M $2.4B -$1.5B $847M $1.1B
 
Revenue (Reported) $8.1B $7.9B $7.7B $7.4B $8.6B
Operating Income (Reported) -$31M $2.4B -$1.7B $885M $1.1B
Operating Income (Adjusted) -$40M $2.4B -$1.5B $847M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.9B $250M $430M $541M $966M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $904M $3.2B $4.8B $3.5B $3.5B
Inventory $327M $498M $751M $607M $478M
Prepaid Expenses -- -- -- -- --
Other Current Assets $257M $395M $383M $626M $830M
Total Current Assets $6B $10.8B $16.2B $9.7B $9B
 
Property Plant And Equipment $2.8B $2B $1.9B $1.9B $2.2B
Long-Term Investments $1.2B $1.2B $971M $42M $45M
Goodwill $579M $1.8B $1.7B $5.1B $5B
Other Intangibles $668M $2.5B $2.1B $3.9B $2.9B
Other Long-Term Assets $216M $229M $256M $777M $1.1B
Total Assets $14.9B $23.2B $29.1B $26B $24B
 
Accounts Payable $649M $2.3B $3.6B $2.3B $2.5B
Accrued Expenses $678M $1.3B $1.1B $435M $477M
Current Portion Of Long-Term Debt $1M $4M $63M $620M $996M
Current Portion Of Capital Lease Obligations $69M $81M $83M $90M $66M
Other Current Liabilities $518M $4.2B $7.9B $4.9B $3.5B
Total Current Liabilities $1.9B $7.9B $13B $9.5B $8.8B
 
Long-Term Debt $8.7B $8B $8B $10.1B $9.8B
Capital Leases -- -- -- -- --
Total Liabilities $13.2B $19.6B $25.3B $23.1B $21.5B
 
Common Stock $4M $4M $4M $653M $652M
Other Common Equity Adj -$206M -$126M -$177M -$91M -$117M
Common Equity $1.7B $3.6B $3.8B $2.3B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $3.6B $3.8B $2.9B $2.5B
 
Total Liabilities and Equity $14.9B $23.2B $29.1B $26B $24B
Cash and Short Terms $3.9B $250M $430M $541M $966M
Total Debt $8.7B $8B $8B $10.8B $10.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $501M $387M $407M $278M $693M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3B $3.3B $3.5B $3.3B $3.5B
Inventory $316M $354M $722M $581M $373M
Prepaid Expenses -- -- -- -- --
Other Current Assets $511M $409M $505M $712M $899M
Total Current Assets $6.6B $16.8B $10.2B $9.3B $9.9B
 
Property Plant And Equipment $2.6B $1.9B $2.1B $1.9B $2.4B
Long-Term Investments $1.1B $1.1B $1B $43M $47M
Goodwill $1.6B $1.8B $5.3B $5.1B $5B
Other Intangibles $3.1B $2.4B $4.4B $3.7B $2.9B
Other Long-Term Assets $625M $255M $354M $842M $1.2B
Total Assets $19.2B $29.5B $29.7B $25.4B $25B
 
Accounts Payable $2.2B $2.2B $2.3B $2B $2.4B
Accrued Expenses $1B $1.3B $1.6B $1.4B $1.9B
Current Portion Of Long-Term Debt $831M $4M $971M $1.1B $997M
Current Portion Of Capital Lease Obligations $79M $82M $94M $94M $52M
Other Current Liabilities $1.7B $8.6B $4.7B $3.8B $3.3B
Total Current Liabilities $5.8B $12.2B $10.3B $9.2B $9.3B
 
Long-Term Debt $8.7B $8B $11.3B $9.6B $9.8B
Capital Leases -- -- -- -- --
Total Liabilities $17.7B $24.4B $26.6B $22.1B $22.2B
 
Common Stock $4M $4M $654M $653M $652M
Other Common Equity Adj -$203M -$118M -$176M -$100M -$115M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- $636M -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.5B $5B $3.1B $3.3B $2.8B
 
Total Liabilities and Equity $19.2B $29.5B $29.7B $25.4B $25B
Cash and Short Terms $501M $387M $407M $278M $693M
Total Debt $9.5B $8B $12.3B $10.7B $10.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $510M $2.2B $1.2B -$202M $1.1B
Depreciation & Amoritzation $559M $836M $688M $1.2B $1.1B
Stock-Based Compensation $22M $21M $28M $101M $102M
Change in Accounts Receivable -- -$1.2B -$1.6B $840M -$366M
Change in Inventories $27M -$61M -$252M $189M $111M
Cash From Operations $1.8B $493M $360M -$221M $2.3B
 
Capital Expenditures $240M $269M $373M $622M $490M
Cash Acquisitions $2M -$3.6B -$62M -$2.5B -$38M
Cash From Investing -$494M -$3B -$332M -$910M -$24M
 
Dividends Paid (Ex Special Dividend) -$295M -$319M -$332M -$381M -$405M
Special Dividend Paid
Long-Term Debt Issued $3.2B $2.5B -- $3.8B $4.3B
Long-Term Debt Repaid -$418M -$3.3B -$5M -$3.5B -$4.3B
Repurchase of Common Stock -$229M -$48M -$606M -$1.2B -$985M
Other Financing Activities -$89M $855M $2B $310M -$310M
Cash From Financing $2.2B -$272M $1B -$400M -$1.8B
 
Beginning Cash (CF) $385M $3.9B $1.1B $2.2B $649M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.5B -$2.8B $1.1B -$1.5B $527M
Ending Cash (CF) $3.9B $1.1B $2.2B $649M $1.2B
 
Levered Free Cash Flow $1.6B $224M -$13M -$843M $1.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$82M $1.7B -$1.3B $511M $750M
Depreciation & Amoritzation $337M $197M $203M $268M $218M
Stock-Based Compensation $4M $6M $30M $30M $29M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$917M $1.7B -$1.6B $267M $855M
 
Capital Expenditures $68M $78M $160M $76M $220M
Cash Acquisitions -$3.5B -$26M -$2.5B -- --
Cash From Investing -$3.4B -$80M -$2.4B -$92M -$134M
 
Dividends Paid (Ex Special Dividend) -$80M -$85M -$87M -$118M -$121M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $825M -- $2.5B $525M --
Long-Term Debt Repaid -$1M -$1M -$829M -$622M -$5M
Repurchase of Common Stock -$9M -$188M -$8M -$23M -$354M
Other Financing Activities $188M $561M $318M -$50M $22M
Cash From Financing $924M $287M $2.5B -$288M -$458M
 
Beginning Cash (CF) $3.9B $1.1B $2.2B $649M $1.2B
Foreign Exchange Rate Adjustment $1M $3M $3M -$2M $2M
Additions / Reductions -$3.4B $1.9B -$1.4B -$113M $263M
Ending Cash (CF) $574M $3B $769M $534M $1.4B
 
Levered Free Cash Flow -$985M $1.6B -$1.8B $191M $635M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $307M $4B -$1.9B $1.6B $1.4B
Depreciation & Amoritzation $767M $696M $694M $1.2B $1B
Stock-Based Compensation $21M $23M $52M $101M $101M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $712M $3.1B -$2.9B $1.6B $2.9B
 
Capital Expenditures $234M $279M $455M $538M $634M
Cash Acquisitions -$3.5B -$103M -$2.5B -$31M -$38M
Cash From Investing -$3.8B $245M -$2.6B $1.3B -$66M
 
Dividends Paid (Ex Special Dividend) -$301M -$324M -$334M -$412M -$408M
Special Dividend Paid
Long-Term Debt Issued $3.4B $1.7B $2.5B $1.8B $3.7B
Long-Term Debt Repaid -$359M -$3.3B -$833M -$3.3B -$3.7B
Repurchase of Common Stock -$59M -$227M -$426M -$1.2B -$1.3B
Other Financing Activities $104M $1.2B $1.7B -$58M -$238M
Cash From Financing $2.8B -$909M $3.3B -$3.2B -$1.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$243M $2.4B -$2.2B -$232M $903M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $478M $2.8B -$3.4B $1.1B $2.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$82M $1.7B -$1.3B $511M $750M
Depreciation & Amoritzation $337M $197M $203M $268M $218M
Stock-Based Compensation $4M $6M $30M $30M $29M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$917M $1.7B -$1.6B $267M $855M
 
Capital Expenditures $68M $78M $160M $76M $220M
Cash Acquisitions -$3.5B -$26M -$2.5B -- --
Cash From Investing -$3.4B -$80M -$2.4B -$92M -$134M
 
Dividends Paid (Ex Special Dividend) -$80M -$85M -$87M -$118M -$121M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $825M -- $2.5B $525M --
Long-Term Debt Repaid -$1M -$1M -$829M -$622M -$5M
Repurchase of Common Stock -$9M -$188M -$8M -$23M -$354M
Other Financing Activities $188M $561M $318M -$50M $22M
Cash From Financing $924M $287M $2.5B -$288M -$458M
 
Beginning Cash (CF) $3.9B $1.1B $2.2B $649M $1.2B
Foreign Exchange Rate Adjustment $1M $3M $3M -$2M $2M
Additions / Reductions -$3.4B $1.9B -$1.4B -$113M $263M
Ending Cash (CF) $574M $3B $769M $534M $1.4B
 
Levered Free Cash Flow -$985M $1.6B -$1.8B $191M $635M

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

GET BETTER TRADE IDEAS

Popular

AMC Stock Forecast, How High Could It Go in 2025 and Beyond?
AMC Stock Forecast, How High Could It Go in 2025 and Beyond?

AMC Entertainment (NYSE:AMC) has been rising lately after years of…

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

On a wet March morning last year, the famously orange…

Will Palantir Crash?
Will Palantir Crash?

AI and data analytics software major Palantir (NASDAQ:PLTR) has been…

Stock Ideas

Buy
65
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
39
Is AAPL Stock a Buy?

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

Alerts

Sell
47
RGC alert for Jun 18

Regencell Bioscience Holdings [RGC] is down 18.36% over the past day.

Sell
20
ENPH alert for Jun 18

Enphase Energy [ENPH] is up 4.38% over the past day.

Sell
26
FSLR alert for Jun 18

First Solar [FSLR] is down 0.1% over the past day.

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

Show me the best stock