Financhill
Sell
45

NSC Quote, Financials, Valuation and Earnings

Last price:
$232.36
Seasonality move :
2.53%
Day range:
$234.32 - $237.24
52-week range:
$206.71 - $277.60
Dividend yield:
2.3%
P/E ratio:
20.35x
P/S ratio:
4.39x
P/B ratio:
3.72x
Volume:
1.3M
Avg. volume:
1.3M
1-year change:
-6.56%
Market cap:
$53.3B
Revenue:
$12.1B
EPS (TTM):
$11.56
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.8B $11.1B $12.7B $12.2B $12.1B
Revenue Growth (YoY) -13.34% 13.82% 14.39% -4.62% -0.27%
 
Cost of Revenues $6B $6.4B $7.5B $7.7B $7.6B
Gross Profit $3.8B $4.7B $5.2B $4.4B $4.5B
Gross Profit Margin 38.47% 42.58% 41.11% 36.48% 37.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -$91M -$102M $77M -$65M -$17M
Other Inc / (Exp) -$502M -$190M -$180M -$1.2B -$697M
Operating Expenses $109M $30M $237M $161M -$290M
Operating Income $3.7B $4.7B $5B $4.3B $4.8B
 
Net Interest Expenses $625M $646M $692M $722M $807M
EBT. Incl. Unusual Items $2.5B $3.9B $4.1B $2.3B $3.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $517M $873M $860M $493M $707M
Net Income to Company $2B $3B $3.3B $1.8B $2.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2B $3B $3.3B $1.8B $2.6B
 
Basic EPS (Cont. Ops) $7.88 $12.16 $13.92 $8.04 $11.58
Diluted EPS (Cont. Ops) $7.84 $12.11 $13.88 $8.02 $11.57
Weighted Average Basic Share $255.1M $246.9M $234.8M $226.9M $226.1M
Weighted Average Diluted Share $256.6M $248.1M $235.6M $227.4M $226.4M
 
EBITDA $4.3B $5.7B $6B $4.3B $5.5B
EBIT $3.2B $4.5B $4.8B $3B $4.1B
 
Revenue (Reported) $9.8B $11.1B $12.7B $12.2B $12.1B
Operating Income (Reported) $3.7B $4.7B $5B $4.3B $4.8B
Operating Income (Adjusted) $3.2B $4.5B $4.8B $3B $4.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.6B $2.9B $3.2B $3.1B $3B
Revenue Growth (YoY) -4.35% 10.84% 13.5% -5.07% -1.6%
 
Cost of Revenues $1.5B $1.7B $1.9B $2B $1.9B
Gross Profit $1.1B $1.2B $1.3B $1.1B $1.2B
Gross Profit Margin 41.55% 42.11% 40.78% 35.05% 38.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$86M -$109M $12M -$248M -$78M
Operating Expenses -$44M -$58M $117M -$17M -$40M
Operating Income $1.1B $1.3B $1.2B $1.1B $1.2B
 
Net Interest Expenses $160M $165M $177M $195M $199M
EBT. Incl. Unusual Items $867M $985M $1B $651M $928M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $196M $225M $248M $124M $195M
Net Income to Company $671M $760M $790M $527M $733M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $671M $760M $790M $527M $733M
 
Basic EPS (Cont. Ops) $2.66 $3.16 $3.46 $2.34 $3.24
Diluted EPS (Cont. Ops) $2.64 $3.12 $3.42 $2.32 $3.23
Weighted Average Basic Share $253.3M $242.1M $230M $226M $226.4M
Weighted Average Diluted Share $254.8M $243.3M $230.8M $226.2M $226.7M
 
EBITDA $1.3B $1.4B $1.5B $1.2B $1.5B
EBIT $1B $1.2B $1.2B $846M $1.1B
 
Revenue (Reported) $2.6B $2.9B $3.2B $3.1B $3B
Operating Income (Reported) $1.1B $1.3B $1.2B $1.1B $1.2B
Operating Income (Adjusted) $1B $1.2B $1.2B $846M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.8B $11.1B $12.7B $12.2B $12.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6B $6.4B $7.5B $7.7B $7.6B
Gross Profit $3.8B $4.7B $5.2B $4.4B $4.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$502M -$190M -$180M -$1.3B -$722M
Operating Expenses $109M $30M $237M $142M -$315M
Operating Income $3.7B $4.7B $5B $4.3B $4.9B
 
Net Interest Expenses $625M $646M $692M $722M $807M
EBT. Incl. Unusual Items $2.5B $3.9B $4.1B $2.3B $3.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $517M $873M $860M $493M $707M
Net Income to Company $2B $3B $3.3B $1.8B $2.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2B $3B $3.3B $1.8B $2.6B
 
Basic EPS (Cont. Ops) $7.90 $12.19 $13.97 $8.05 $11.59
Diluted EPS (Cont. Ops) $7.86 $12.12 $13.90 $8.02 $11.56
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.3B $5.7B $6B $4.3B $5.5B
EBIT $3.2B $4.5B $4.8B $3B $4.1B
 
Revenue (Reported) $9.8B $11.1B $12.7B $12.2B $12.1B
Operating Income (Reported) $3.7B $4.7B $5B $4.3B $4.9B
Operating Income (Adjusted) $3.2B $4.5B $4.8B $3B $4.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $11.1B $12.7B $12.2B $12.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.4B $7.5B $7.7B $7.6B --
Gross Profit $4.7B $5.2B $4.4B $4.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$190M -$180M -$1.3B -$722M --
Operating Expenses $30M $237M $142M -$315M --
Operating Income $4.7B $5B $4.3B $4.9B --
 
Net Interest Expenses $646M $692M $722M $807M --
EBT. Incl. Unusual Items $3.9B $4.1B $2.3B $3.3B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $873M $860M $493M $707M --
Net Income to Company $3B $3.3B $1.8B $2.6B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3B $3.3B $1.8B $2.6B --
 
Basic EPS (Cont. Ops) $12.19 $13.97 $8.05 $11.59 --
Diluted EPS (Cont. Ops) $12.12 $13.90 $8.02 $11.56 --
Weighted Average Basic Share $987.7M $939.2M $905.7M $904.4M --
Weighted Average Diluted Share $992.3M $942.5M $909.5M $905.8M --
 
EBITDA $5.7B $6B $4.3B $5.5B --
EBIT $4.5B $4.8B $3B $4.1B --
 
Revenue (Reported) $11.1B $12.7B $12.2B $12.1B --
Operating Income (Reported) $4.7B $5B $4.3B $4.9B --
Operating Income (Adjusted) $4.5B $4.8B $3B $4.1B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1B $839M $456M $1.6B $1.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $629M $741M $895M $882M $787M
Inventory $221M $218M $253M $264M $277M
Prepaid Expenses -- -- -- -- --
Other Current Assets $134M $134M $150M $292M $201M
Total Current Assets $2.3B $2.2B $2B $3.3B $3.2B
 
Property Plant And Equipment $31.3B $31.7B $32.2B $33.3B $35.8B
Long-Term Investments $3.6B $3.7B $3.7B $3.8B $3.4B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $709M $966M $1B $1.2B $1.3B
Total Assets $38B $38.5B $38.9B $41.7B $43.7B
 
Accounts Payable $552M $850M $712M $997M $985M
Accrued Expenses $141M $150M $157M $193M $204M
Current Portion Of Long-Term Debt $579M $553M $703M $4M $555M
Current Portion Of Capital Lease Obligations $89M $82M $94M $105M $81M
Other Current Liabilities $235M $226M $240M $595M $859M
Total Current Liabilities $2.2B $2.5B $2.6B $2.6B $3.5B
 
Long-Term Debt $12.1B $13.3B $14.5B $17.2B $16.7B
Capital Leases -- -- -- -- --
Total Liabilities $23.2B $24.9B $26.2B $28.9B $29.4B
 
Common Stock $254M $242M $230M $227M $228M
Other Common Equity Adj -$594M -$402M -$351M -$320M -$262M
Common Equity $14.8B $13.6B $12.7B $12.8B $14.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $14.8B $13.6B $12.7B $12.8B $14.3B
 
Total Liabilities and Equity $38B $38.5B $38.9B $41.7B $43.7B
Cash and Short Terms $1.1B $839M $456M $1.6B $1.6B
Total Debt $12.7B $13.8B $15.2B $17.2B $17.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1B $839M $456M $1.6B $1.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $629M $741M $895M $882M $787M
Inventory $221M $218M $253M $264M $277M
Prepaid Expenses -- -- -- -- --
Other Current Assets $134M $134M $150M $292M $201M
Total Current Assets $2.3B $2.2B $2B $3.3B $3.2B
 
Property Plant And Equipment $31.3B $31.7B $32.2B $33.3B $35.8B
Long-Term Investments $3.6B $3.7B $3.7B $3.8B $3.4B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $709M $966M $1B $1.2B $1.3B
Total Assets $38B $38.5B $38.9B $41.7B $43.7B
 
Accounts Payable $552M $850M $712M $997M $985M
Accrued Expenses $141M $150M $157M $193M $204M
Current Portion Of Long-Term Debt $579M $553M $703M $4M $555M
Current Portion Of Capital Lease Obligations $89M $82M $94M $105M $81M
Other Current Liabilities $235M $226M $240M $595M $859M
Total Current Liabilities $2.2B $2.5B $2.6B $2.6B $3.5B
 
Long-Term Debt $12.1B $13.3B $14.5B $17.2B $16.7B
Capital Leases -- -- -- -- --
Total Liabilities $23.2B $24.9B $26.2B $28.9B $29.4B
 
Common Stock $254M $242M $230M $227M $228M
Other Common Equity Adj -$594M -$402M -$351M -$320M -$262M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $14.8B $13.6B $12.7B $12.8B $14.3B
 
Total Liabilities and Equity $38B $38.5B $38.9B $41.7B $43.7B
Cash and Short Terms $1.1B $839M $456M $1.6B $1.6B
Total Debt $12.7B $13.8B $15.2B $17.2B $17.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2B $3B $3.3B $1.8B $2.6B
Depreciation & Amoritzation $1.2B $1.2B $1.2B $1.3B $1.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $71M -$133M -$171M -$2M $85M
Change in Inventories $23M $3M -$35M -$11M -$13M
Cash From Operations $3.6B $4.3B $4.2B $3.2B $4.1B
 
Capital Expenditures $1.5B $1.5B $1.9B $2.3B $2.4B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2B -$1.2B -$1.6B -$2.2B -$2.8B
 
Dividends Paid (Ex Special Dividend) -$960M -$1B -$1.2B -$1.2B -$1.2B
Special Dividend Paid
Long-Term Debt Issued $784M $1.7B $1.8B $3.3B $1.1B
Long-Term Debt Repaid -$381M -$584M -$553M -$1.3B -$1.1B
Repurchase of Common Stock -$1.4B -$3.4B -$3.1B -$622M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.9B -$3.3B -$3B $115M -$1.2B
 
Beginning Cash (CF) $580M $1.1B $839M $456M $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $535M -$276M -$383M $1.1B $73M
Ending Cash (CF) $1.1B $839M $456M $1.6B $1.6B
 
Levered Free Cash Flow $2.1B $2.8B $2.3B $852M $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $671M $760M $790M $527M $733M
Depreciation & Amoritzation $287M $298M $309M $330M $342M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $35M -$31M $3M $63M $241M
Change in Inventories $26M $17M $23M $39M $11M
Cash From Operations $870M $942M $798M $673M $951M
 
Capital Expenditures $441M $445M $666M $836M $675M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$357M -$375M -$543M -$788M $11M
 
Dividends Paid (Ex Special Dividend) -$238M -$264M -$286M -$305M -$306M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $100M $990M --
Long-Term Debt Repaid -$56M -$8M -$2M -$401M -$1M
Repurchase of Common Stock -$479M -$930M $2.3B $512M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$757M -$1.2B -$1B $177M -$296M
 
Beginning Cash (CF) $1.4B $1.5B $1.2B $1.5B $975M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$244M -$626M -$758M $62M $666M
Ending Cash (CF) $1.1B $839M $456M $1.6B $1.6B
 
Levered Free Cash Flow $429M $497M $132M -$163M $276M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2B $3B $3.3B $1.8B $2.6B
Depreciation & Amoritzation $1.2B $1.2B $1.2B $1.3B $1.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $71M -$133M -$171M -$2M $85M
Change in Inventories $23M $3M -$35M -$11M -$13M
Cash From Operations $3.6B $4.3B $4.2B $3.2B $4.1B
 
Capital Expenditures $1.5B $1.5B $1.9B $2.3B $2.4B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2B -$1.2B -$1.6B -$2.2B -$2.8B
 
Dividends Paid (Ex Special Dividend) -$960M -$1B -$1.2B -$1.2B -$1.2B
Special Dividend Paid
Long-Term Debt Issued -- $1.7B $1.8B $3.3B $1.1B
Long-Term Debt Repaid -$381M -$584M -$553M -$1.3B -$1.1B
Repurchase of Common Stock -$1.4B -$3.4B -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.9B -$3.3B -$3B $115M -$1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $535M -$276M -$383M $1.1B $73M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.1B $2.8B $2.3B $852M $1.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $3B $3.3B $1.8B $2.6B --
Depreciation & Amoritzation $1.2B $1.2B $1.3B $1.4B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$133M -$171M -$2M $85M --
Change in Inventories $3M -$35M -$11M -$13M --
Cash From Operations $4.3B $4.2B $3.2B $4.1B --
 
Capital Expenditures $1.5B $1.9B $2.3B $2.4B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2B -$1.6B -$2.2B -$2.8B --
 
Dividends Paid (Ex Special Dividend) -$1B -$1.2B -$1.2B -$1.2B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.7B $1.8B $3.3B $1.1B --
Long-Term Debt Repaid -$584M -$553M -$1.3B -$1.1B --
Repurchase of Common Stock -$3.4B -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$3.3B -$3B $115M -$1.2B --
 
Beginning Cash (CF) $5.2B $4.9B $3.1B $3.9B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$276M -$383M $1.1B $73M --
Ending Cash (CF) $5B $4.5B $4.2B $3.9B --
 
Levered Free Cash Flow $2.8B $2.3B $852M $1.7B --

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

GET BETTER TRADE IDEAS

Popular

Is it Finally Time to Buy Medical Properties Trust?
Is it Finally Time to Buy Medical Properties Trust?

Medical Properties Trust (NYSE:MPW) is a REIT that focuses on…

Why Did Signet Jewelers Stock Go Up So Much?
Why Did Signet Jewelers Stock Go Up So Much?

Signet Jewelers (NYSE:SIG) is the largest diamond retailer in the…

Why Did HealthEquity Stock Fall So Much?
Why Did HealthEquity Stock Fall So Much?

HealthEquity (NASDAQ:HQY) is a fintech company that acts as an…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
44
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
69
CNXC alert for Mar 28

Concentrix [CNXC] is down 16.5% over the past day.

Buy
74
SLNO alert for Mar 28

Soleno Therapeutics [SLNO] is up 8.03% over the past day.

Buy
51
CAR alert for Mar 28

Avis Budget Group [CAR] is down 1.98% over the past day.

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

Show me the best stock