Financhill
Sell
47

NEE Quote, Financials, Valuation and Earnings

Last price:
$72.11
Seasonality move :
3.1%
Day range:
$70.13 - $71.29
52-week range:
$61.31 - $86.10
Dividend yield:
3%
P/E ratio:
20.91x
P/S ratio:
5.86x
P/B ratio:
2.89x
Volume:
8.4M
Avg. volume:
11.9M
1-year change:
12.09%
Market cap:
$145B
Revenue:
$24.8B
EPS (TTM):
$3.37
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $18B $17.1B $21B $28.1B $24.8B
Revenue Growth (YoY) -6.29% -5.16% 22.77% 34.16% -11.96%
 
Cost of Revenues $7.3B $8.5B $10.8B $10.1B $9.9B
Gross Profit $10.7B $8.6B $10.1B $18B $14.9B
Gross Profit Margin 59.49% 50.16% 48.38% 63.94% 60.06%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$583M $1.6B $858M $780M $1.1B
Operating Expenses $5.8B $5.7B $6.6B $8.1B $7.7B
Operating Income $4.9B $2.8B $3.6B $9.8B $7.1B
 
Net Interest Expenses $2B $1.3B $585M $3.3B $2.2B
EBT. Incl. Unusual Items $2.4B $3.2B $3.8B $7.3B $6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44M $348M $586M $1B $339M
Net Income to Company $2.4B $2.8B $3.2B $6.3B $5.7B
 
Minority Interest in Earnings $550M $746M $901M $1B $1.2B
Net Income to Common Excl Extra Items $2.9B $3.6B $4.1B $7.3B $6.9B
 
Basic EPS (Cont. Ops) $1.49 $1.82 $2.10 $3.61 $3.38
Diluted EPS (Cont. Ops) $1.48 $1.81 $2.10 $3.60 $3.37
Weighted Average Basic Share $2B $2B $2B $2B $2.1B
Weighted Average Diluted Share $2B $2B $2B $2B $2.1B
 
EBITDA $8.7B $8.7B $9.2B $16.8B $14B
EBIT $4.4B $4.4B $4.4B $10.6B $8.3B
 
Revenue (Reported) $18B $17.1B $21B $28.1B $24.8B
Operating Income (Reported) $4.9B $2.8B $3.6B $9.8B $7.1B
Operating Income (Adjusted) $4.4B $4.4B $4.4B $10.6B $8.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.4B $5B $6.2B $6.9B $5.4B
Revenue Growth (YoY) -4.21% 14.81% 22.16% 11.58% -21.71%
 
Cost of Revenues $2B $2.4B $2.8B $2.5B $2.4B
Gross Profit $2.4B $2.7B $3.4B $4.4B $3B
Gross Profit Margin 55.15% 53.41% 55.09% 64.13% 55.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.1B $518M $561M $797M -$588M
Operating Expenses $1.4B $1.4B $1.7B $2.1B $2.1B
Operating Income $1B $1.3B $1.7B $2.3B $907M
 
Net Interest Expenses $142M $599M $685M $2B --
EBT. Incl. Unusual Items -$225M $1.2B $1.6B $1.1B $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$35M $264M $329M $168M $171M
Net Income to Company -$190M $953M $1.3B $915M $873M
 
Minority Interest in Earnings $185M $251M $255M $295M $330M
Net Income to Common Excl Extra Items -$5M $1.2B $1.5B $1.2B $1.2B
 
Basic EPS (Cont. Ops) -$0.00 $0.61 $0.77 $0.59 $0.58
Diluted EPS (Cont. Ops) -$0.00 $0.61 $0.76 $0.59 $0.58
Weighted Average Basic Share $2B $2B $2B $2.1B $2.1B
Weighted Average Diluted Share $2B $2B $2B $2.1B $2.1B
 
EBITDA $909M $2.9B $3.8B $4.7B $1.9B
EBIT -$114M $1.8B $2.6B $3.1B $319M
 
Revenue (Reported) $4.4B $5B $6.2B $6.9B $5.4B
Operating Income (Reported) $1B $1.3B $1.7B $2.3B $907M
Operating Income (Adjusted) -$114M $1.8B $2.6B $3.1B $319M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $18B $17.1B $21B $28.1B $24.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.3B $8.5B $10.8B $10.1B $9.9B
Gross Profit $10.7B $8.6B $10.1B $18B $14.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$581M $1.6B $858M $780M $1.1B
Operating Expenses $5.8B $5.7B $6.6B $8.1B $7.7B
Operating Income $4.9B $2.8B $3.6B $9.8B $7.1B
 
Net Interest Expenses $2B $1.3B $585M $3.3B $2.2B
EBT. Incl. Unusual Items $2.4B $3.2B $3.8B $7.3B $6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44M $347M $587M $1B $339M
Net Income to Company $2.4B $2.8B $3.2B $6.3B $5.7B
 
Minority Interest in Earnings $550M $746M $901M $1B $1.2B
Net Income to Common Excl Extra Items $2.9B $3.6B $4.1B $7.3B $6.9B
 
Basic EPS (Cont. Ops) $1.49 $1.82 $2.10 $3.61 $3.38
Diluted EPS (Cont. Ops) $1.48 $1.81 $2.09 $3.61 $3.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $8.7B $8B $9.7B $16.8B $14B
EBIT $4.4B $3.8B $4.9B $10.6B $8.3B
 
Revenue (Reported) $18B $17.1B $21B $28.1B $24.8B
Operating Income (Reported) $4.9B $2.8B $3.6B $9.8B $7.1B
Operating Income (Adjusted) $4.4B $3.8B $4.9B $10.6B $8.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $17.1B $21B $28.1B $24.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.5B $10.8B $10.1B $9.9B --
Gross Profit $8.6B $10.1B $18B $14.9B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.6B $858M $780M $1.1B --
Operating Expenses $5.7B $6.6B $8.1B $7.7B --
Operating Income $2.8B $3.6B $9.8B $7.1B --
 
Net Interest Expenses $1.7B $944M $3.3B $3B --
EBT. Incl. Unusual Items $3.2B $3.8B $7.3B $6B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $347M $587M $1B $339M --
Net Income to Company $2.8B $3.2B $6.3B $5.7B --
 
Minority Interest in Earnings $746M $901M $1B $1.2B --
Net Income to Common Excl Extra Items $3.6B $4.1B $7.3B $6.9B --
 
Basic EPS (Cont. Ops) $1.82 $2.10 $3.61 $3.38 --
Diluted EPS (Cont. Ops) $1.81 $2.09 $3.61 $3.37 --
Weighted Average Basic Share $7.9B $7.9B $8.1B $8.2B --
Weighted Average Diluted Share $7.9B $7.9B $8.1B $8.2B --
 
EBITDA $8B $9.7B $16.8B $14B --
EBIT $3.8B $4.9B $10.6B $8.3B --
 
Revenue (Reported) $17.1B $21B $28.1B $24.8B --
Operating Income (Reported) $2.8B $3.6B $9.8B $7.1B --
Operating Income (Adjusted) $3.8B $4.9B $10.6B $8.3B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1B $639M $1.6B $2.7B $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.3B $3.4B $4.3B $3.6B $3.3B
Inventory $1.6B $1.6B $1.9B $2.1B $2.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.2B $2.3B $3B $2.8B $2.6B
Total Current Assets $7.4B $9.3B $13.5B $15.4B $12B
 
Property Plant And Equipment $91.8B $99.3B $111.1B $125.8B $138.9B
Long-Term Investments $13.5B $15.1B $14.1B $14.9B $15.9B
Goodwill $4.3B $4.8B $4.9B $5.1B $4.9B
Other Intangibles $693M $742M $759M $1.7B $1.7B
Other Long-Term Assets $3B $3.7B $4.9B $6B $7.7B
Total Assets $127.7B $140.9B $158.9B $177.5B $190.1B
 
Accounts Payable $4.6B $6.9B $8.3B $8.5B $7B
Accrued Expenses $1.5B $1.9B $2.5B $2.8B $3.4B
Current Portion Of Long-Term Debt $4.6B $2.5B $8B $7.2B $8.3B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.8B $4.2B $5.6B $4.2B $4.4B
Total Current Liabilities $15.6B $17.4B $26.7B $28B $25.4B
 
Long-Term Debt $41.9B $51B $55.3B $61.4B $72.4B
Capital Leases -- -- -- -- --
Total Liabilities $82.8B $95.2B $109.5B $118.5B $129.3B
 
Common Stock $20M $20M $20M $21M $21M
Other Common Equity Adj -$92M -- -$218M -$153M -$126M
Common Equity $36.5B $37.2B $39.2B $47.5B $50.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.4B $8.5B $10.2B $11.6B $10.8B
Total Equity $44.9B $45.7B $49.4B $59B $60.9B
 
Total Liabilities and Equity $127.7B $140.9B $158.9B $177.5B $190.1B
Cash and Short Terms $1.1B $639M $1.6B $2.7B $1.5B
Total Debt $48.1B $54.8B $65B $73.2B $82.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1B $639M $1.6B $2.7B $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.3B $3.4B $4.3B $3.6B $3.3B
Inventory $1.6B $1.6B $1.9B $2.1B $2.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.2B $2.3B $3B $2.8B $2.6B
Total Current Assets $7.4B $9.3B $13.5B $15.4B $12B
 
Property Plant And Equipment $91.8B $99.3B $111.1B $125.8B $138.9B
Long-Term Investments $13.5B $15.1B $14.1B $14.9B $15.9B
Goodwill $4.3B $4.8B $4.9B $5.1B $4.9B
Other Intangibles $693M $742M $759M $1.7B $1.7B
Other Long-Term Assets $3B $3.7B $4.9B $6B $7.7B
Total Assets $127.7B $140.9B $158.9B $177.5B $190.1B
 
Accounts Payable $4.6B $6.9B $8.3B $8.5B $7B
Accrued Expenses $1.5B $1.9B $2.5B $2.8B $3.4B
Current Portion Of Long-Term Debt $4.6B $2.5B $8B $7.2B $8.3B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.8B $4.2B $5.6B $4.2B $4.4B
Total Current Liabilities $15.6B $17.4B $26.7B $28B $25.4B
 
Long-Term Debt $41.9B $51B $55.3B $61.4B $72.4B
Capital Leases -- -- -- -- --
Total Liabilities $82.8B $95.2B $109.5B $118.5B $129.3B
 
Common Stock $20M $20M $20M $21M $21M
Other Common Equity Adj -$92M -- -$218M -$153M -$126M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.4B $8.5B $10.2B $11.6B $10.8B
Total Equity $44.9B $45.7B $49.4B $59B $60.9B
 
Total Liabilities and Equity $127.7B $140.9B $158.9B $177.5B $190.1B
Cash and Short Terms $1.1B $639M $1.6B $2.7B $1.5B
Total Debt $48.1B $54.8B $65B $73.2B $82.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.4B $2.8B $3.2B $6.3B $5.7B
Depreciation & Amoritzation $4.3B $4.2B $4.8B $6.2B $5.8B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $8B $7.6B $8.3B $11.3B $13.3B
 
Capital Expenditures $7.8B $7.8B $9.7B $9.5B $8.5B
Cash Acquisitions -- -- -- $924M --
Cash From Investing -$13.7B -$13.6B -$18.4B -$23.5B -$22.3B
 
Dividends Paid (Ex Special Dividend) -$2.7B -$3B -$3.4B -$3.8B -$4.2B
Special Dividend Paid
Long-Term Debt Issued $14.6B $16.7B $15.9B $18.8B $31.3B
Long-Term Debt Repaid -$9.2B -$10B -$5.7B -$10.6B -$19.7B
Repurchase of Common Stock -$92M -- -- -- -$47M
Other Financing Activities $3.6B $2.2B $3.8B $3.2B -$451M
Cash From Financing $6.2B $5.8B $12.2B $12.1B $7B
 
Beginning Cash (CF) $1.1B $1.5B $1.3B $3.4B $3.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $458M -$231M $2.1B -$17M -$2B
Ending Cash (CF) $1.5B $1.3B $3.4B $3.4B $1.4B
 
Levered Free Cash Flow $224M -$277M -$1.5B $1.8B $4.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$190M $953M $1.3B $915M $873M
Depreciation & Amoritzation $1B $1.1B $1.2B $1.7B $1.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $1.3B $995M $2.9B $2B
 
Capital Expenditures $2.4B $2.6B $3.2B $2.1B $1.8B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.5B -$1.7B -$4.5B -$4.7B -$3.9B
 
Dividends Paid (Ex Special Dividend) -$686M -$757M -$845M -$959M -$1.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $506M $5B $2.6B $4.6B $8.8B
Long-Term Debt Repaid -$862M -$5.5B -$2.5B -$4.9B -$8.6B
Repurchase of Common Stock $8M -- -- -- $7M
Other Financing Activities $3.3B $2B $3.7B $3.7B $1.5B
Cash From Financing $2.3B $741M $3B $2.4B $741M
 
Beginning Cash (CF) $2.4B $1B $4B $2.8B $2.6B
Foreign Exchange Rate Adjustment -$10M -- -$2M $8M -$14M
Additions / Reductions -$881M $312M -$524M $634M -$1.2B
Ending Cash (CF) $1.5B $1.3B $3.4B $3.4B $1.4B
 
Levered Free Cash Flow -$1B -$1.3B -$2.2B $784M $139M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.4B $2.8B $3.2B $6.3B $5.7B
Depreciation & Amoritzation $4.3B $4.2B $4.8B $6.2B $5.8B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $8B $7.6B $8.3B $11.3B $13.3B
 
Capital Expenditures $7.8B $7.8B $9.7B $9.5B $8.5B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.7B -$13.6B -$18.4B -$23.5B -$22.3B
 
Dividends Paid (Ex Special Dividend) -$2.7B -$3B -$3.4B -$3.8B -$4.2B
Special Dividend Paid
Long-Term Debt Issued $14.6B $16.7B $15.9B $18.8B $31.3B
Long-Term Debt Repaid -$9.2B -$10B -$5.7B -$10.6B -$19.7B
Repurchase of Common Stock -$92M -- -- -- --
Other Financing Activities $3.6B $2.2B $3.8B $3.2B -$451M
Cash From Financing $6.2B $5.8B $12.2B $12.1B $7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $458M -$231M $2.1B -$17M -$2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $224M -$277M -$1.5B $1.8B $4.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.8B $3.2B $6.3B $5.7B --
Depreciation & Amoritzation $4.2B $4.8B $6.2B $5.8B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $7.6B $8.3B $11.3B $13.3B --
 
Capital Expenditures $7.8B $9.7B $9.5B $8.5B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.6B -$18.4B -$23.5B -$22.3B --
 
Dividends Paid (Ex Special Dividend) -$3B -$3.4B -$3.8B -$4.2B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $16.7B $15.9B $18.8B $31.3B --
Long-Term Debt Repaid -$10B -$5.7B -$10.6B -$19.7B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2.2B $3.8B $3.2B -$451M --
Cash From Financing $5.8B $12.2B $12.1B $7B --
 
Beginning Cash (CF) $6.1B $12.5B $13.2B $10.3B --
Foreign Exchange Rate Adjustment $1M -$7M -$4M -$14M --
Additions / Reductions -$231M $2.1B -$17M -$2B --
Ending Cash (CF) $5.9B $14.6B $13.1B $8.3B --
 
Levered Free Cash Flow -$277M -$1.5B $1.8B $4.7B --

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

GET BETTER TRADE IDEAS

Popular

Is LUV Stock a Buy, Sell or Hold?
Is LUV Stock a Buy, Sell or Hold?

Southwest Airlines (NYSE:LUV) is one of America’s major air transportation…

Should I Buy Alcoa Stock?
Should I Buy Alcoa Stock?

Alcoa (AA) finds itself in an interesting position in early…

Where Will Nu Holdings Stock Be in 2030?
Where Will Nu Holdings Stock Be in 2030?

Despite fast growth, high profitability and an extraordinary runway ahead,…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
44
Is NVDA Stock a Buy?

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

Alerts

Sell
43
MNPR alert for Apr 3

Monopar Therapeutics [MNPR] is down 10.04% over the past day.

Buy
75
BKTI alert for Apr 3

BK Technologies [BKTI] is down 7.68% over the past day.

Sell
34
SWTX alert for Apr 3

SpringWorks Therapeutics [SWTX] is down 7.29% over the past day.

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

Show me the best stock