Financhill
Sell
28

NLY Quote, Financials, Valuation and Earnings

Last price:
$18.95
Seasonality move :
-0.25%
Day range:
$18.88 - $19.14
52-week range:
$17.67 - $21.11
Dividend yield:
13.7%
P/E ratio:
--
P/S ratio:
32.26x
P/B ratio:
0.98x
Volume:
6.8M
Avg. volume:
6.6M
1-year change:
-7.74%
Market cap:
$10.6B
Revenue:
-$1.4B
EPS (TTM):
-$0.07
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -$2B -$548.4M $2.7B $2B -$1.4B
Revenue Growth (YoY) -- -- -- -28.16% --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $271.8M $222.2M $186M $162.7M $162.6M
Other Inc / (Exp) -$3B -$1.9B $650.1M $216.5M -$1.7B
Operating Expenses $271.8M $222.2M -$92.5M $122.5M $162.6M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$2.2B -$918.2M $2.4B $1.8B -$1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$10.8M -$28.4M $4.7M $45.6M $39.4M
Net Income to Company -$2.2B -$889.8M $2.4B $1.7B -$1.6B
 
Minority Interest in Earnings $226K -$1.4M -$6.4M -$1.1M -$4.7M
Net Income to Common Excl Extra Items -$2.2B -$891.2M $2.4B $1.7B -$1.6B
 
Basic EPS (Cont. Ops) -$6.40 -$2.92 $6.40 $3.93 -$3.61
Diluted EPS (Cont. Ops) -$6.40 -$2.92 $6.39 $3.92 -$3.61
Weighted Average Basic Share $358.7M $353.7M $356.9M $411.3M $494.5M
Weighted Average Diluted Share $358.7M $353.7M $357.1M $411.6M $494.5M
 
EBITDA -- -- -- -- --
EBIT $610.9M -$19.1M $2.7B $3.1B $2.2B
 
Revenue (Reported) -$2B -$548.4M $2.7B $2B -$1.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $610.9M -$19.1M $2.7B $3.1B $2.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1B $565.2M -$239M -$516.8M $120.1M
Revenue Growth (YoY) -- -45.87% -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $44.6M $43.9M $37.9M $39.9M $43.9M
Other Inc / (Exp) $596.8M $173.8M -$588.2M -$585.7M -$30.3M
Operating Expenses $44.6M $29.9M $35M $39.9M $43.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1B $514.8M -$278.3M -$556.7M $76.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.7M -$6.8M -$4.3M $12.4M -$6.1M
Net Income to Company $1B $521.5M -$274M -$569.1M $82.4M
 
Minority Interest in Earnings $126K -$2.3M -$1.3M $6.9M -$15.9M
Net Income to Common Excl Extra Items $1B $519.2M -$275.3M -$562.2M $66.4M
 
Basic EPS (Cont. Ops) $2.80 $1.36 -$0.70 -$1.21 $0.05
Diluted EPS (Cont. Ops) $2.80 $1.36 -$0.70 -$1.21 $0.05
Weighted Average Basic Share $351.1M $361.3M $429.9M $494.3M $515.7M
Weighted Average Diluted Share $351.1M $361.6M $429.9M $494.3M $516.8M
 
EBITDA -- -- -- -- --
EBIT $1.1B $565.2M $122.2M $490.1M $1.3B
 
Revenue (Reported) $1B $565.2M -$239M -$516.8M $120.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.1B $565.2M $122.2M $490.1M $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -$234M $3.2B $3.3B -$1.9B $297M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $230.5M $188.3M $160.4M $166.7M $166.3M
Other Inc / (Exp) -$1.6B $1B $1.3B -$2.4B -$192.7M
Operating Expenses $230.5M -$73.8M $116.7M $153.6M $166.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$574.2M $2.8B $3.1B -$2.1B $154M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$15.5M -$15.4M $52.3M $37.6M $6.6M
Net Income to Company -$558.7M $2.9B $3B -$2.1B $147.5M
 
Minority Interest in Earnings -$40K -$4.8M -$2.5M $6.2M -$31.3M
Net Income to Common Excl Extra Items -$558.7M $2.9B $3B -$2.1B $116.1M
 
Basic EPS (Cont. Ops) -$1.88 $7.76 $8.05 -$4.69 -$0.07
Diluted EPS (Cont. Ops) -$1.88 $7.76 $8.04 -$4.69 -$0.07
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $850.5M $3.1B $3.8B $1.4B $4.6B
 
Revenue (Reported) -$234M $3.2B $3.3B -$1.9B $297M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $850.5M $3.1B $3.8B $1.4B $4.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -$1.5B $2.2B $2.8B -$1.1B $647.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $187M $145.3M $119.7M $123.7M $127.4M
Other Inc / (Exp) -$2.4B $571.8M $1.3B -$1.3B $214.5M
Operating Expenses $187M -$116.7M $92.5M $123.7M $127.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.8B $2B $2.7B -$1.2B $543.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$14.9M -$2M $45.7M $37.7M $4.9M
Net Income to Company -$1.8B $2B $2.6B -$1.2B $538.7M
 
Minority Interest in Earnings $28K -$3.4M $453K $7.8M -$18.8M
Net Income to Common Excl Extra Items -$1.8B $2B $2.6B -$1.2B $519.9M
 
Basic EPS (Cont. Ops) -$5.16 $5.36 $6.97 -$2.73 $0.81
Diluted EPS (Cont. Ops) -$5.16 $5.36 $6.96 -$2.73 $0.81
Weighted Average Basic Share $1.1B $1.1B $1.2B $1.5B $1.5B
Weighted Average Diluted Share $1.1B $1.1B $1.2B $1.5B $1.5B
 
EBITDA -- -- -- -- --
EBIT -$978.7M $2.2B $3.3B $1.6B $4B
 
Revenue (Reported) -$1.5B $2.2B $2.8B -$1.1B $647.6M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$978.7M $2.2B $3.3B $1.6B $4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $202.2M $105.9M $119.6M $152.6M $275.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $449.9M $268.1M $235M $637.3M $1.2B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $770.4M $561M $527.6M $1.7B $4.4B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $116.1B $76.3B $7.6B $5.1B $4.2B
Goodwill $71.8M $71.8M -- -- --
Other Intangibles $399M $156.4M $638.1M $1.1B $353M
Other Long-Term Assets -- -- -- -- --
Total Assets $130.3B $88.5B $76.8B $81.9B $93.2B
 
Accounts Payable $476.3M $191.1M $91.2M $325.3M $287.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $103B $66.2B $56.2B $61.7B $68.7B
 
Long-Term Debt $10.6B $7B $6.2B $8.5B $12.7B
Capital Leases -- -- -- -- --
Total Liabilities $114.5B $74.4B $63.6B $70.5B $81.9B
 
Common Stock $2B $1.6B $1.5B $1.5B $1.5B
Other Common Equity Adj $2.1B $3.4B $958.4M -$3.7B -$1.3B
Common Equity $13.8B $12.5B $11.6B $9.7B $9.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.3M $13.5M $25.5M $99M $89.3M
Total Equity $15.8B $14B $13.2B $11.4B $11.3B
 
Total Liabilities and Equity $130.3B $88.5B $76.8B $81.9B $93.2B
Cash and Short Terms $202.2M $105.9M $119.6M $152.6M $275.9M
Total Debt $10.6B $7B $7.1B $8.8B $13.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.2B $150M $296.5M $374.6M $324.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $281M $234.8M $262.5M $1.2B $1.1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.7B $758.7M $4.7B $3.1B $2.2B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $76.2B $7.7B $11B $4B $5.7B
Goodwill $136.9M $25.4M $17.4M -- --
Other Intangibles $208M $629.8M $1.7B $1.1B $860.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $89.2B $76.7B $85.4B $89.6B $101.5B
 
Accounts Payable $155.3M $109.6M $30.2M $198.1M $276.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $66.3B $56.5B $64.2B $67.4B $69.5B
 
Long-Term Debt $7.4B $5.3B $8.6B $11.3B $19.2B
Capital Leases -- -- -- -- --
Total Liabilities $75B $62.9B $74.5B $79B $89B
 
Common Stock $2B $1.6B $1.5B $1.5B $1.5B
Other Common Equity Adj $3.6B $1.6B -$5.4B -$2.7B -$712.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $12.5M $20.1M $85.4M $112.6M $96.7M
Total Equity $14.2B $13.7B $11B $10.7B $12.5B
 
Total Liabilities and Equity $89.2B $76.7B $85.4B $89.6B $101.5B
Cash and Short Terms $1.2B $150M $296.5M $374.6M $324.2M
Total Debt $7.4B $5.3B $8.8B $11.3B $19.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$2.2B -$889.8M $2.4B $1.7B -$1.6B
Depreciation & Amoritzation $31.6M $41.4M $24.6M $20.5M $24.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$86M $159.3M $32.9M -$403.6M -$585.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$1.2B $528M $3.1B $5.4B $2.4B
 
Capital Expenditures -- -- $538.1M $1B $396.8M
Cash Acquisitions -- -- $1.1B -- --
Cash From Investing -$20.6B $40.4B $4.9B -$14.5B -$8.4B
 
Dividends Paid (Ex Special Dividend) -$1.7B -$1.5B -$1.4B -$1.5B -$1.5B
Special Dividend Paid
Long-Term Debt Issued $3.4B $2.4B $5.6B $7.4B $6.5B
Long-Term Debt Repaid -$2.1B -$1.3B -$2.6B -$3.3B -$2.7B
Repurchase of Common Stock -$453.6M -$669.4M -- -- --
Other Financing Activities -$13.4M $7.2M -$3.6M $72.4M -$18.4M
Cash From Financing $22B -$41.5B -$7.9B $9.4B $5.9B
 
Beginning Cash (CF) $1.7B $1.9B $1.2B $1.3B $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $115M -$607M $98.4M $234.6M -$164.6M
Ending Cash (CF) $1.9B $1.2B $1.3B $1.6B $1.4B
 
Levered Free Cash Flow -$1.2B $528M $2.5B $4.4B $2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1B $521.5M -$274M -$569.1M $82.4M
Depreciation & Amoritzation $11.3M $3.4M $4.7M $7.3M $7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $8.9M $16.2M -$9.6M -$214.6M -$129.1M
Change in Inventories -- -- -- -- --
Cash From Operations $1B $644.2M $2.5B $1.9B -$1.7B
 
Capital Expenditures -- $323.1M $182.8M $185.3M $64.8M
Cash Acquisitions -- $1.1B -- -- --
Cash From Investing $1.8B $3.6B -$6.9B -$5.4B -$4.4B
 
Dividends Paid (Ex Special Dividend) -$345.2M -$344.7M -$381M -$358M -$367.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $960.6M $1.6B $1.4B $1.4B $3.8B
Long-Term Debt Repaid -$319.4M -$625.1M -$558.6M -$621.9M -$2B
Repurchase of Common Stock -$31.4M -- -- -- --
Other Financing Activities $8.5M -$4.3M $21M $8.2M -$2.5M
Cash From Financing -$2.9B -$4.6B $5.1B $3.5B $6.1B
 
Beginning Cash (CF) $1.4B $1.4B $853.9M $1.2B $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$153.9M -$334.2M $612.2M $4.3M -$26.9M
Ending Cash (CF) $1.2B $1B $1.5B $1.2B $1.6B
 
Levered Free Cash Flow $1B $321.1M $2.3B $1.7B -$1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$558.7M $2.9B $3B -$2.1B $147.5M
Depreciation & Amoritzation $35.6M $34.3M $19.4M $24M $28.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $155.2M $46M -$30.7M -$896.2M $111.9M
Change in Inventories -- -- -- -- --
Cash From Operations $856M $3.1B $6B $2.2B $880.7M
 
Capital Expenditures -- $469.2M $940.6M $541.2M $699.6M
Cash Acquisitions -- $1.1B $340K -- --
Cash From Investing $39.3B $6.5B -$10.4B -$15.2B -$7.5B
 
Dividends Paid (Ex Special Dividend) -$1.5B -$1.4B -$1.4B -$1.6B -$1.5B
Special Dividend Paid
Long-Term Debt Issued $3.8B $3.1B $9B $5.2B $13.4B
Long-Term Debt Repaid -$1.1B -$2.2B -$3.7B -$2.2B -$5.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $459K $2.8M $53.6M $33.2M -$53.8M
Cash From Financing -$40.7B -$9.8B $4.8B $12.7B $7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$553.9M -$193.7M $419.9M -$225M $319M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $856M $2.6B $5.1B $1.6B $181.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.8B $2B $2.6B -$1.2B $538.7M
Depreciation & Amoritzation $28.2M $21.1M $15.9M $19.3M $23.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $148.2M $34.9M -$28.7M -$521.3M $176.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$339.8M $2.2B $5.2B $2B $502.2M
 
Capital Expenditures -- $469.2M $871.7M $398.7M $701.4M
Cash Acquisitions -- $1.1B -- -- --
Cash From Investing $40.2B $6.3B -$9B -$9.6B -$8.7B
 
Dividends Paid (Ex Special Dividend) -$1.1B -$1B -$1.1B -$1.2B -$1.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.4B $3B $6.5B $4.3B $11.2B
Long-Term Debt Repaid -$860.3M -$1.7B -$2.9B -$1.9B -$5.1B
Repurchase of Common Stock -$175.1M -- -- -- --
Other Financing Activities $7.6M $3.2M $60.4M $21.2M -$14.2M
Cash From Financing -$40.5B -$8.8B $3.9B $7.3B $8.4B
 
Beginning Cash (CF) $6.1B $3.7B $3.2B $4.6B $4.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$610.7M -$197.4M $124.1M -$335.6M $148M
Ending Cash (CF) $5.5B $3.5B $3.3B $4.3B $4.8B
 
Levered Free Cash Flow -$339.8M $1.7B $4.3B $1.6B -$199.2M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

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

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
54
Is MSFT Stock a Buy?

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

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock