Financhill
Buy
53

NFG Quote, Financials, Valuation and Earnings

Last price:
$68.23
Seasonality move :
1.45%
Day range:
$67.67 - $68.57
52-week range:
$45.32 - $68.57
Dividend yield:
2.99%
P/E ratio:
84.27x
P/S ratio:
3.24x
P/B ratio:
2.18x
Volume:
613.7K
Avg. volume:
527.7K
1-year change:
40.39%
Market cap:
$6.2B
Revenue:
$1.9B
EPS (TTM):
$0.81
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.5B $1.7B $2.2B $2.2B $1.9B
Revenue Growth (YoY) -8.68% 12.7% 25.44% -0.56% -10.53%
 
Cost of Revenues $978.6M $982.9M $1.3B $1.3B $1.1B
Gross Profit $567.7M $759.7M $903M $847.8M $817.7M
Gross Profit Margin 36.71% 43.6% 41.31% 39% 42.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$467.3M -$40.3M $11.2M $18.1M -$502.9M
Operating Expenses $88.4M $94.7M $101.2M $92.7M $88.9M
Operating Income $479.3M $665M $801.8M $755.1M $728.9M
 
Net Interest Expenses $117.1M $146.4M $130.4M $131.9M $138.7M
EBT. Incl. Unusual Items -$105M $478.3M $682.7M $641.4M $87.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.7M $114.7M $116.6M $164.5M $9.7M
Net Income to Company -$123.8M $363.6M $566M $476.9M $77.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$123.8M $363.6M $566M $476.9M $77.5M
 
Basic EPS (Cont. Ops) -$1.41 $3.99 $6.19 $5.20 $0.84
Diluted EPS (Cont. Ops) -$1.41 $3.97 $6.15 $5.17 $0.84
Weighted Average Basic Share $88M $91.1M $91.4M $91.7M $91.8M
Weighted Average Diluted Share $88M $91.7M $92.1M $92.3M $92.3M
 
EBITDA $318.2M $960M $1.2B $1.2B $683M
EBIT $12M $624.7M $813M $773.3M $226M
 
Revenue (Reported) $1.5B $1.7B $2.2B $2.2B $1.9B
Operating Income (Reported) $479.3M $665M $801.8M $755.1M $728.9M
Operating Income (Adjusted) $12M $624.7M $813M $773.3M $226M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $288M $356M $435.1M $368.9M $372.1M
Revenue Growth (YoY) -1.82% 23.61% 22.24% -15.21% 0.85%
 
Cost of Revenues $187.4M $200.3M $234.3M $222.9M $228M
Gross Profit $100.6M $155.7M $200.9M $146M $144.1M
Gross Profit Margin 34.93% 43.75% 46.17% 39.57% 38.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$253.3M -$160K -$4.8M $5.4M -$315.2M
Operating Expenses $21.1M $23.5M $23.1M $20.7M $22.2M
Operating Income $79.5M $132.3M $177.8M $125.3M $121.9M
 
Net Interest Expenses $34.4M $30.4M $33.5M $32.9M $34.7M
EBT. Incl. Unusual Items -$208.2M $101.7M $139.5M $97.8M -$228M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$62.6M $14.7M -$18.6M $24.1M -$60.4M
Net Income to Company -$145.5M $87M $158.1M $73.7M -$167.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$145.5M $87M $158.1M $73.7M -$167.6M
 
Basic EPS (Cont. Ops) -$1.60 $0.95 $1.73 $0.80 -$1.84
Diluted EPS (Cont. Ops) -$1.60 $0.95 $1.71 $0.80 -$1.84
Weighted Average Basic Share $91M $91.2M $91.5M $91.8M $91.3M
Weighted Average Diluted Share $91M $91.8M $92.2M $92.3M $92M
 
EBITDA -$93.7M $215.8M $267.1M $240.3M -$84.5M
EBIT -$173.8M $132.1M $173M $130.7M -$193.3M
 
Revenue (Reported) $288M $356M $435.1M $368.9M $372.1M
Operating Income (Reported) $79.5M $132.3M $177.8M $125.3M $121.9M
Operating Income (Adjusted) -$173.8M $132.1M $173M $130.7M -$193.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.5B $1.7B $2.2B $2.2B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $978.6M $982.9M $1.3B $1.3B $1.1B
Gross Profit $567.7M $759.7M $903M $847.8M $817.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$467.3M -$40.3M $11.2M $18.1M -$502.9M
Operating Expenses $88.4M $94.7M $101.2M $92.7M $88.9M
Operating Income $479.3M $665M $801.8M $755.1M $728.9M
 
Net Interest Expenses $117.1M $146.4M $130.4M $131.9M $138.7M
EBT. Incl. Unusual Items -$105M $478.3M $682.6M $641.4M $87.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.7M $114.7M $116.6M $164.5M $9.7M
Net Income to Company -$123.8M $363.6M $566M $476.9M $77.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$123.8M $363.6M $566M $476.9M $77.5M
 
Basic EPS (Cont. Ops) -$1.36 $3.98 $6.19 $5.19 $0.83
Diluted EPS (Cont. Ops) -$1.36 $3.97 $6.14 $5.17 $0.81
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $318.2M $960M $1.2B $1.2B $683M
EBIT $12M $624.7M $813M $773.3M $226M
 
Revenue (Reported) $1.5B $1.7B $2.2B $2.2B $1.9B
Operating Income (Reported) $479.3M $665M $801.8M $755.1M $728.9M
Operating Income (Adjusted) $12M $624.7M $813M $773.3M $226M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.7B $2.2B $2.2B $1.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $982.9M $1.3B $1.3B $1.1B --
Gross Profit $759.7M $903M $847.8M $817.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$40.3M $11.2M $18.1M -$502.9M --
Operating Expenses $94.7M $101.2M $92.7M $88.9M --
Operating Income $665M $801.8M $755.1M $728.9M --
 
Net Interest Expenses $146.4M $130.4M $131.9M $138.7M --
EBT. Incl. Unusual Items $478.3M $682.6M $641.4M $87.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $114.7M $116.6M $164.5M $9.7M --
Net Income to Company $363.6M $566M $476.9M $77.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $363.6M $566M $476.9M $77.5M --
 
Basic EPS (Cont. Ops) $3.98 $6.19 $5.19 $0.83 --
Diluted EPS (Cont. Ops) $3.97 $6.14 $5.17 $0.81 --
Weighted Average Basic Share $364.5M $365.6M $367M $367.2M --
Weighted Average Diluted Share $366.7M $368.4M $369.2M $368.8M --
 
EBITDA $960M $1.2B $1.2B $683M --
EBIT $624.7M $813M $773.3M $226M --
 
Revenue (Reported) $1.7B $2.2B $2.2B $1.9B --
Operating Income (Reported) $665M $801.8M $755.1M $728.9M --
Operating Income (Adjusted) $624.7M $813M $773.3M $226M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $20.5M $31.5M $46M $55.4M $38.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $143.6M $205.3M $361.6M $160.6M $127.2M
Inventory $85.2M $120.4M $172.3M $81.5M $82.7M
Prepaid Expenses $12.9M $14.2M $17.8M $19M $18.5M
Other Current Assets $16.6M $29.2M $21.4M $36.4M $38.3M
Total Current Assets $314.2M $522.4M $761.1M $414.4M $355.9M
 
Property Plant And Equipment $6B $6.4B $6.6B $7.3B $7.3B
Long-Term Investments $154.5M $149.6M $95M $74M $81.7M
Goodwill $5.5M $5.5M $5.5M $5.5M $5.5M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $209.6M $61.3M $69.8M $77M $114M
Total Assets $7B $7.5B $7.9B $8.3B $8.3B
 
Accounts Payable $134.1M $171.7M $178.9M $152.2M $165.1M
Accrued Expenses $60.9M $59.9M $82.1M $63.7M $74.6M
Current Portion Of Long-Term Debt $30M $158.5M $609M $287.5M $590.7M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $136.2M $752.6M $960.8M $135.6M $106.2M
Total Current Liabilities $459.6M $1.2B $1.9B $806.3M $1.1B
 
Long-Term Debt $2.6B $2.6B $2.1B $2.4B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $5B $5.7B $5.8B $5.3B $5.5B
 
Common Stock $91M $91.2M $91.5M $91.8M $91M
Other Common Equity Adj -$114.8M -$513.6M -$625.7M -$55.1M -$15.5M
Common Equity $2B $1.8B $2.1B $3B $2.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2B $1.8B $2.1B $3B $2.8B
 
Total Liabilities and Equity $7B $7.5B $7.9B $8.3B $8.3B
Cash and Short Terms $20.5M $31.5M $46M $55.4M $38.2M
Total Debt $2.7B $2.8B $2.7B $2.7B $2.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $20.5M $31.5M $46M $55.4M $38.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $143.6M $205.3M $361.6M $160.6M $127.2M
Inventory $85.2M $120.4M $172.3M $81.5M $82.7M
Prepaid Expenses $12.9M $14.2M $17.8M $19M $18.5M
Other Current Assets $16.6M $29.2M $21.4M $36.4M $38.3M
Total Current Assets $314.2M $522.4M $761.1M $414.4M $355.9M
 
Property Plant And Equipment $6B $6.4B $6.6B $7.3B $7.3B
Long-Term Investments $154.5M $149.6M $95M $74M $81.7M
Goodwill $5.5M $5.5M $5.5M $5.5M $5.5M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $209.6M $61.3M $69.8M $77M $114M
Total Assets $7B $7.5B $7.9B $8.3B $8.3B
 
Accounts Payable $134.1M $171.7M $178.9M $152.2M $165.1M
Accrued Expenses $60.9M $59.9M $82.1M $63.7M $74.6M
Current Portion Of Long-Term Debt $30M $158.5M $609M $287.5M $590.7M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $136.2M $752.6M $960.8M $135.6M $106.2M
Total Current Liabilities $459.6M $1.2B $1.9B $806.3M $1.1B
 
Long-Term Debt $2.6B $2.6B $2.1B $2.4B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $5B $5.7B $5.8B $5.3B $5.5B
 
Common Stock $91M $91.2M $91.5M $91.8M $91M
Other Common Equity Adj -$114.8M -$513.6M -$625.7M -$55.1M -$15.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2B $1.8B $2.1B $3B $2.8B
 
Total Liabilities and Equity $7B $7.5B $7.9B $8.3B $8.3B
Cash and Short Terms $20.5M $31.5M $46M $55.4M $38.2M
Total Debt $2.7B $2.8B $2.7B $2.7B $2.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$123.8M $363.6M $566M $476.9M $77.5M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $14.9M $17.1M $19.5M $20.6M $22.1M
Change in Accounts Receivable -$2.6M -$61.4M -$168.8M $213.6M $34.4M
Change in Inventories -$6.6M -$2M $3.1M -$8.4M $1.7M
Cash From Operations $740.8M $791.6M $812.5M $1.2B $1.1B
 
Capital Expenditures $1.2B $751.7M $811.8M $1B $931.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2B -$633.2M -$518.7M -$1.1B -$933.9M
 
Dividends Paid (Ex Special Dividend) -$153.3M -$163.1M -$168.1M -$176.1M -$183.8M
Special Dividend Paid
Long-Term Debt Issued $493M $623.8M -- $774.8M $299.4M
Long-Term Debt Repaid -- -$515.7M -$98.5M -$799M -$196.8M
Repurchase of Common Stock -- -$3.7M -$9.6M -$6.7M -$68M
Other Financing Activities -- -- -- -- --
Cash From Financing $476.1M -$58.7M -$276.2M -$207M -$149.3M
 
Beginning Cash (CF) $27.3M $20.5M $120.1M $137.7M $55.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.7M $99.6M $17.6M -$82.3M -$17.2M
Ending Cash (CF) $20.5M $120.1M $137.7M $55.4M $38.2M
 
Levered Free Cash Flow -$481.6M $39.8M $695K $227.2M $134.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$145.5M $87M $158.1M $73.7M -$167.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $5.2M $4.8M $4.3M $4.8M $6.1M
Change in Accounts Receivable -$6.6M -$20.7M $26.1M $21.3M $29.1M
Change in Inventories -$18.2M -$21M -$21M -$20.2M -$17.2M
Cash From Operations $116.9M $119.7M $158.5M $182M $197.9M
 
Capital Expenditures $644.4M $239M $219.3M $282.1M $247M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$649.7M -$236.2M -$224.2M -$283.2M -$248.3M
 
Dividends Paid (Ex Special Dividend) -$40.5M -$41.5M -$43.4M -$45.4M -$47.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$101K $128.5M -$241.5M $148.8M -$37K
Long-Term Debt Repaid $55.2M -- -$98.5M -- $90.7M
Repurchase of Common Stock -- -$97K -$203K -$13K -$36.3M
Other Financing Activities -- -- -- -- --
Cash From Financing -$10.7M $116.9M -$383.6M $103.3M $7.2M
 
Beginning Cash (CF) $564M $119.7M $587M $53.4M $81.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$543.4M $416K -$449.3M $2M -$43.2M
Ending Cash (CF) $20.5M $120.1M $137.7M $55.4M $38.2M
 
Levered Free Cash Flow -$527.4M -$119.2M -$60.8M -$100.2M -$49.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$123.8M $363.6M $566M $476.9M $77.5M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $14.9M $17.1M $19.5M $20.6M $22.1M
Change in Accounts Receivable -$2.6M -$61.4M -$168.8M $213.6M $34.4M
Change in Inventories -$6.6M -$2M $3.1M -$8.4M $1.7M
Cash From Operations $740.8M $791.6M $812.5M $1.2B $1.1B
 
Capital Expenditures $1.2B $751.7M $811.8M $1B $931.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2B -$633.2M -$518.7M -$1.1B -$933.9M
 
Dividends Paid (Ex Special Dividend) -$153.3M -$163.1M -$168.1M -$176.1M -$183.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $774.8M $299.4M
Long-Term Debt Repaid -- -$515.7M -$98.5M -$799M -$196.8M
Repurchase of Common Stock -- -$3.7M -$9.6M -$6.7M -$68M
Other Financing Activities -- -- -- -- --
Cash From Financing $476.1M -$58.7M -$276.2M -$207M -$149.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.7M $99.6M $17.6M -$82.3M -$17.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$481.6M $39.8M $695K $227.2M $134.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $363.6M $566M $476.9M $77.5M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $17.1M $19.5M $20.6M $22.1M --
Change in Accounts Receivable -$61.4M -$168.8M $213.6M $34.4M --
Change in Inventories -$2M $3.1M -$8.4M $1.7M --
Cash From Operations $791.6M $812.5M $1.2B $1.1B --
 
Capital Expenditures $751.7M $811.8M $1B $931.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$633.2M -$518.7M -$1.1B -$933.9M --
 
Dividends Paid (Ex Special Dividend) -$163.1M -$168.1M -$176.1M -$183.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $623.8M -- $774.8M $299.4M --
Long-Term Debt Repaid -$515.7M -$98.5M -$799M -$196.8M --
Repurchase of Common Stock -$3.7M -$9.6M -$6.7M -$68M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$58.7M -$276.2M -$207M -$149.3M --
 
Beginning Cash (CF) $330.1M $941.2M $508.7M $229.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $99.6M $17.6M -$82.3M -$17.2M --
Ending Cash (CF) $429.7M $958.8M $426.5M $212.1M --
 
Levered Free Cash Flow $39.8M $695K $227.2M $134.7M --

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

GET BETTER TRADE IDEAS

Popular

Why Is AT&T Stock Dropping?
Why Is AT&T Stock Dropping?

The telecommunications giant AT&T Inc. (NYSE:T) has perhaps surprisingly eclipsed…

Is American Express Stock Going Lower?
Is American Express Stock Going Lower?

American Express Company (NYSE:AXP) has long been a Buffett favorite…

Cigna vs Costco Stock: Which Is Best?
Cigna vs Costco Stock: Which Is Best?

Cigna and Costco don’t usually go hand in hand but…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
45
QMCO alert for Jan 18

Quantum [QMCO] is down 15.61% over the past day.

Buy
51
QRVO alert for Jan 18

Qorvo [QRVO] is up 14.47% over the past day.

Sell
31
ATEX alert for Jan 18

Anterix [ATEX] is up 11.14% over the past day.

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

Show me the best stock