Financhill
Buy
72

NHYDY Quote, Financials, Valuation and Earnings

Last price:
$5.92
Seasonality move :
3.33%
Day range:
$5.82 - $5.90
52-week range:
$4.50 - $6.62
Dividend yield:
3.7%
P/E ratio:
13.24x
P/S ratio:
0.60x
P/B ratio:
1.18x
Volume:
78.2K
Avg. volume:
90.7K
1-year change:
-4.55%
Market cap:
$11.6B
Revenue:
$18.9B
EPS (TTM):
$0.44
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.1B $17.4B $21.6B $18.3B $18.9B
Revenue Growth (YoY) -28.71% 43.11% 24.45% -15.35% 3.3%
 
Cost of Revenues $8.1B $10.3B $13.4B $11.7B $12B
Gross Profit $4.1B $7.1B $8.2B $6.6B $6.9B
Gross Profit Margin 33.39% 40.63% 37.78% 36.2% 36.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2B $3.2B $2.9B $3B $3.1B
Operating Income $2.1B $3.9B $5.2B $3.6B $3.8B
 
Net Interest Expenses $90.5M $111.5M $52.9M $94.1M $189.1M
EBT. Incl. Unusual Items $510M $2.1B $3.4B $618.5M $822.4M
Earnings of Discontinued Ops. -$236.3M $1.4M $3.7M -- --
Income Tax Expense $97.5M $518.3M $829.8M $353.6M $354.7M
Net Income to Company $176.2M $1.6B $2.5B $264.9M $467.7M
 
Minority Interest in Earnings $19.6M -$206.8M -$27.3M $73.5M $69.6M
Net Income to Common Excl Extra Items $195.9M $1.4B $2.5B $338.5M $537.3M
 
Basic EPS (Cont. Ops) $0.10 $0.69 $1.22 $0.17 $0.27
Diluted EPS (Cont. Ops) $0.10 $0.69 $1.22 $0.17 $0.27
Weighted Average Basic Share $2B $2.1B $2.1B $2B $2B
Weighted Average Diluted Share $2B $2.1B $2.1B $2B $2B
 
EBITDA $1.6B $3.2B $4.4B $1.7B $2.1B
EBIT $628M $2.3B $3.5B $839M $1.1B
 
Revenue (Reported) $12.1B $17.4B $21.6B $18.3B $18.9B
Operating Income (Reported) $2.1B $3.9B $5.2B $3.6B $3.8B
Operating Income (Adjusted) $628M $2.3B $3.5B $839M $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.7B $5.3B $4.7B $4.5B $5.1B
Revenue Growth (YoY) 12.56% 40.45% -9.87% -4.76% 14.17%
 
Cost of Revenues $2.4B $3.5B $3.3B $3.1B $3.3B
Gross Profit $1.3B $1.7B $1.5B $1.4B $1.8B
Gross Profit Margin 34.65% 33.11% 31.01% 31.65% 35.16%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $586.6M $622M $625.8M $639.9M $641.1M
Operating Income $709.1M $1.1B $842.1M $787.1M $1.2B
 
Net Interest Expenses $28.1M $19.7M $25.5M $30.5M $42.5M
EBT. Incl. Unusual Items $311M $948.2M $197.1M $108.9M $830.3M
Earnings of Discontinued Ops. -$44.5M -- -- -- --
Income Tax Expense $90.8M $225.9M $85.5M $68.3M $301.8M
Net Income to Company $175.6M $722.3M $111.6M $40.6M $528.4M
 
Minority Interest in Earnings -$7M -$75.6M $11.8M $48.6M -$92.7M
Net Income to Common Excl Extra Items $168.6M $646.6M $123.4M $89.2M $435.8M
 
Basic EPS (Cont. Ops) $0.08 $0.32 $0.06 $0.04 $0.22
Diluted EPS (Cont. Ops) $0.08 $0.32 $0.06 $0.04 $0.22
Weighted Average Basic Share $2B $2.1B $2B $2B $2B
Weighted Average Diluted Share $2B $2.1B $2B $2B $2B
 
EBITDA $558.3M $1.2B $456.8M $399.9M $1.1B
EBIT $338.7M $973.2M $243.5M $165.5M $883.3M
 
Revenue (Reported) $3.7B $5.3B $4.7B $4.5B $5.1B
Operating Income (Reported) $709.1M $1.1B $842.1M $787.1M $1.2B
Operating Income (Adjusted) $338.7M $973.2M $243.5M $165.5M $883.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $12.6B $18.9B $21.1B $18.1B $19.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.4B $11.4B $13.3B $12.4B $13.2B
Gross Profit $4.2B $7.5B $7.9B $5.7B $6.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2B $3.2B $2.9B $2.5B $2.5B
Operating Income $2.2B $4.3B $5B $3.2B $3.8B
 
Net Interest Expenses $96.5M $103M $59.6M $99.2M $201.2M
EBT. Incl. Unusual Items $1.1B $2.8B $2.7B $532.8M $1.5B
Earnings of Discontinued Ops. -$259.7M $46.8M $3.5M -- --
Income Tax Expense $239.5M $652.2M $697.1M $336.5M $584.8M
Net Income to Company $564.6M $2.2B $1.9B $193.9M $955.5M
 
Minority Interest in Earnings -$12.7M -$273.4M $53.3M $110.3M -$71.3M
Net Income to Common Excl Extra Items $587.3M $1.9B $2B $306.6M $881.4M
 
Basic EPS (Cont. Ops) $0.29 $0.92 $0.99 $0.15 $0.44
Diluted EPS (Cont. Ops) $0.29 $0.92 $0.99 $0.15 $0.44
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.2B $3.9B $3.7B $2.1B $2.8B
EBIT $1.2B $2.9B $2.8B $737.1M $1.8B
 
Revenue (Reported) $12.6B $18.9B $21.1B $18.1B $19.5B
Operating Income (Reported) $2.2B $4.3B $5B $3.2B $3.8B
Operating Income (Adjusted) $1.2B $2.9B $2.8B $737.1M $1.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.7B $5.3B $4.7B $4.5B $5.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $3.5B $3.3B $3.1B $3.3B
Gross Profit $1.3B $1.7B $1.5B $1.4B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $586.6M $622M $625.8M $639.9M $641.1M
Operating Income $709.1M $1.1B $842.1M $787.1M $1.2B
 
Net Interest Expenses $28.1M $19.7M $25.5M $30.5M $42.5M
EBT. Incl. Unusual Items $311M $948.2M $197.1M $108.9M $830.3M
Earnings of Discontinued Ops. -$44.5M -- -- -- --
Income Tax Expense $90.8M $225.9M $85.5M $68.3M $301.8M
Net Income to Company $175.6M $722.3M $111.6M $40.6M $528.4M
 
Minority Interest in Earnings -$7M -$75.6M $11.8M $48.6M -$92.7M
Net Income to Common Excl Extra Items $168.6M $646.6M $123.4M $89.2M $435.8M
 
Basic EPS (Cont. Ops) $0.08 $0.32 $0.06 $0.04 $0.22
Diluted EPS (Cont. Ops) $0.08 $0.32 $0.06 $0.04 $0.22
Weighted Average Basic Share $2B $2.1B $2B $2B $2B
Weighted Average Diluted Share $2B $2.1B $2B $2B $2B
 
EBITDA $558.3M $1.2B $456.8M $399.9M $1.1B
EBIT $338.7M $973.2M $243.5M $165.5M $883.3M
 
Revenue (Reported) $3.7B $5.3B $4.7B $4.5B $5.1B
Operating Income (Reported) $709.1M $1.1B $842.1M $787.1M $1.2B
Operating Income (Adjusted) $338.7M $973.2M $243.5M $165.5M $883.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.1B $2.6B $3B $2.4B $1.3B
Short Term Investments $422.6M $414M $193.2M $446.5M $151.7M
Accounts Receivable, Net $1.8B $2B $1.9B $2.5B $1.8B
Inventory $2.3B $2.5B $3.1B $2.5B $2.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -$362.3M --
Total Current Assets $7B $8.6B $9.1B $8.2B $6.7B
 
Property Plant And Equipment $7.5B $6.2B $6.4B $7.4B $6.9B
Long-Term Investments -- -- -- -- --
Goodwill $589M $434.2M $379.8M -- $361.5M
Other Intangibles $507.1M $554.9M $567.1M -- $382.6M
Other Long-Term Assets -- $226.7K -- $628.2M $176.4K
Total Assets $19.3B $19.8B $20.3B $20.3B $18.3B
 
Accounts Payable $1.7B $2.1B $1.9B $2.6B $1.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -$13.9M --
Total Current Liabilities $3.4B $4.5B $4.4B $4.3B $4.4B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $10.2B $9.8B $9.3B $9.8B $8.8B
 
Common Stock $266.1M $257.6M $231.8M $220.3M $194.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $8.7B $9.5B $10.5B $9.9B $8.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $370.7M $489.3M $545.2M $649.3M $528.4M
Total Equity $9.1B $10B $11B $10.5B $9.5B
 
Total Liabilities and Equity $19.3B $19.8B $20.3B $20.3B $18.3B
Cash and Short Terms $2.5B $3B $3.2B $2.9B $1.5B
Total Debt $3.5B $3.2B $3.3B $3.5B $3.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.8B $2.5B $3B -- $1.8B
Short Term Investments $546.7M $1.6B $384.4M -- $403.5M
Accounts Receivable, Net $2B $3B $2.7B -- $3B
Inventory $1.7B $2.9B $2.9B -- $2.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $7.9B $10B $9B -- $7.8B
 
Property Plant And Equipment $6.3B $6.6B $6.5B -- $7.2B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $775.8M $1.4B $835M -- $912.7M
Total Assets $19B $22.4B $20.3B -- $19.8B
 
Accounts Payable $2B $2.9B $2.5B -- $2.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $471.9M $1.5B $1B -- $895M
Total Current Liabilities $4.5B $5.2B $4.1B -- $4.7B
 
Long-Term Debt -- -- -- -- $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $9.9B $10.8B $9.3B -- $9.4B
 
Common Stock $265.7M $264.9M $218.5M -- $210.3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $345.9M $653.3M $555.5M -- $649.1M
Total Equity $9.1B $11.6B $11B -- $10.4B
 
Total Liabilities and Equity $19B $22.4B $20.3B -- $19.8B
Cash and Short Terms $2.3B $4B $3.4B -- $2.2B
Total Debt $3.3B $3.3B $3.4B -- $3.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $176.2M $1.6B $2.5B $264.9M $467.7M
Depreciation & Amoritzation $971.8M $960.9M $893.1M $887.6M $940.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $127.8M -$774.6M -$101.9M $96.1M -$164.1M
Change in Inventories $31.1M -$873.4M -$651.6M $676M -$210M
Cash From Operations $1.3B $1.2B $3.1B $2.1B $1.4B
 
Capital Expenditures $586.8M $698.6M $998.2M $1.3B $1.3B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$807.6M -$543.5M -$1.1B -$2B -$1.2B
 
Dividends Paid (Ex Special Dividend) -$279M -$327.5M -$1.5B -$1.2B -$465.4M
Special Dividend Paid
Long-Term Debt Issued $1.3B $498.2M $931.6M $873.2M $438.7M
Long-Term Debt Repaid -$886.6M -$683.2M -$744M -$958.3M -$1B
Repurchase of Common Stock -- -- -$68.7M -$203.8M -$210.8M
Other Financing Activities -- -- -$27M $790.3M -$464K
Cash From Financing $117.4M -$506.6M -$1.4B -$633M -$1.2B
 
Beginning Cash (CF) $1.3B $2B $2.4B $2.8B $2.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $664.5M $612.7M $574.7M -$495M -$938.9M
Ending Cash (CF) $1.9B $2.7B $3.1B $2.3B $1.4B
 
Levered Free Cash Flow $705.3M $540.7M $2.1B $810.8M $167.1M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $334.3M $1.1B $466.3M $130.7M --
Depreciation & Amoritzation $229.6M $215.4M $208.6M $227.7M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $250.6M $1.6B $926.1M $387.3M --
 
Capital Expenditures $165.4M $209.2M $312.5M $293.6M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $105.8M -$39.4M -$429.4M $39.2M --
 
Dividends Paid (Ex Special Dividend) -$305.6M -$1.2B -$1.2B -$464.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $193.1M $5.4M $168.4M $97.6M --
Long-Term Debt Repaid -$207.8M -$90.2M -$341.2M -$72.2M --
Repurchase of Common Stock -- -- $2.8M -$62.1M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$318.1M -$1.3B -$1.3B -$440.4M --
 
Beginning Cash (CF) $1.8B $2.4B $3B $1.9B --
Foreign Exchange Rate Adjustment $40.6M $84M $51.2M -$29.8M --
Additions / Reductions $565.8M $282.1M -$840.5M -$13.9M --
Ending Cash (CF) $2.4B $2.6B $2.1B $1.8B --
 
Levered Free Cash Flow $85.2M $1.4B $613.6M $93.8M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $564.6M $2.2B $1.9B $193.9M $955.5M
Depreciation & Amoritzation $990.7M $968.9M $878.7M $908.8M $960.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $1.2B $3.4B $1.7B $1.8B
 
Capital Expenditures $563.8M $727M $1.1B $1.3B $1.2B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$757.8M -$581.5M -$1.2B -$2.2B -$909.7M
 
Dividends Paid (Ex Special Dividend) -$279M -$327.5M -$1.5B -$1.2B -$465.4M
Special Dividend Paid
Long-Term Debt Issued $1.1B $501.3M $1B $971.2M $735M
Long-Term Debt Repaid -$798.6M -$646.1M -$814.1M -$918.5M -$1.1B
Repurchase of Common Stock -- -- -$130.5M -$183.9M -$184.3M
Other Financing Activities -- -- -- -- --
Cash From Financing $59.9M -$465.5M -$1.4B -$587.1M -$847.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $464.7M $658.5M $822.7M -$1.1B $34.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $613.1M $439.5M $2.3B $406.9M $581.6M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $509.9M $1.9B $577.9M $171.3M $528.4M
Depreciation & Amoritzation $449.1M $443M $421.8M $462.1M $255M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $311.9M $1.6B $1.3B $379.7M $358.8M
 
Capital Expenditures $284.4M $356.7M $569.3M $585.5M $243.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$46.1M -$229.2M -$733M -$496.9M -$247.1M
 
Dividends Paid (Ex Special Dividend) -$305.6M -$1.2B -$1.2B -$464.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $272.6M $88M $345.1M $372.3M $571M
Long-Term Debt Repaid -$346M -$191.3M -$512.4M -$203.6M -$233M
Repurchase of Common Stock -- -- -$59.1M -$104.1M -$15.3M
Other Financing Activities -- -- -- -- -$7M
Cash From Financing -$376.3M -$1.3B -$1.4B -$432.1M $325.9M
 
Beginning Cash (CF) $3.8B $5B $5.9B $4.2B $1.4B
Foreign Exchange Rate Adjustment $7M $113.4M $135.3M $32.1M -$86.4M
Additions / Reductions $292M $54.2M -$820.5M -$549.2M $437.6M
Ending Cash (CF) $4.2B $5B $5.1B $3.6B $1.7B
 
Levered Free Cash Flow $27.5M $1.2B $718M -$205.7M $115M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock