Financhill
Sell
32

NRG Quote, Financials, Valuation and Earnings

Last price:
$90.47
Seasonality move :
5.45%
Day range:
$87.72 - $91.63
52-week range:
$49.75 - $103.14
Dividend yield:
1.8%
P/E ratio:
23.13x
P/S ratio:
0.69x
P/B ratio:
9.80x
Volume:
6.5M
Avg. volume:
2.6M
1-year change:
83.17%
Market cap:
$18.3B
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

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

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

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock