Financhill
Sell
28

NWL Quote, Financials, Valuation and Earnings

Last price:
$4.72
Seasonality move :
1.25%
Day range:
$4.44 - $5.04
52-week range:
$4.22 - $11.78
Dividend yield:
6.15%
P/E ratio:
--
P/S ratio:
0.25x
P/B ratio:
0.69x
Volume:
8.9M
Avg. volume:
9.2M
1-year change:
-37.93%
Market cap:
$1.9B
Revenue:
$7.6B
EPS (TTM):
-$0.52
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.4B $10.6B $9.5B $8.1B $7.6B
Revenue Growth (YoY) -3.4% 12.83% -10.67% -14.02% -6.78%
 
Cost of Revenues $6.3B $7.2B $6.6B $5.8B $5B
Gross Profit $3.1B $3.4B $2.8B $2.4B $2.5B
Gross Profit Margin 32.81% 31.76% 29.96% 28.93% 33.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.3B $2B $2B $2.1B
Other Inc / (Exp) -$1.6B -$73M -$411M -$625M -$443M
Operating Expenses $2.2B $2.3B $2B $2B $2.1B
Operating Income $890M $1.1B $803M $365M $478M
 
Net Interest Expenses $274M $256M $235M $283M $295M
EBT. Incl. Unusual Items -$1B $760M $157M -$543M -$260M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$236M $138M -$40M -$155M -$44M
Net Income to Company -$770M $622M $197M -$388M -$216M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$770M $622M $197M -$388M -$216M
 
Basic EPS (Cont. Ops) -$1.82 $1.46 $0.47 -$0.94 -$0.52
Diluted EPS (Cont. Ops) -$1.82 $1.45 $0.47 -$0.94 -$0.52
Weighted Average Basic Share $424.1M $425.3M $415.7M $414.1M $415.5M
Weighted Average Diluted Share $424.1M $428M $417.4M $414.1M $415.5M
 
EBITDA -$375M $1.3B $688M $74M $358M
EBIT -$732M $1B $392M -$260M $35M
 
Revenue (Reported) $9.4B $10.6B $9.5B $8.1B $7.6B
Operating Income (Reported) $890M $1.1B $803M $365M $478M
Operating Income (Adjusted) -$732M $1B $392M -$260M $35M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.7B $2.8B $2.3B $2.1B $1.9B
Revenue Growth (YoY) 2.48% 4.31% -18.54% -9.15% -6.12%
 
Cost of Revenues $1.8B $1.9B $1.7B $1.5B $1.3B
Gross Profit $884M $902M $600M $621M $666M
Gross Profit Margin 32.88% 32.16% 26.26% 29.91% 34.17%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $608M $607M $542M $531M $552M
Other Inc / (Exp) -$106M -$60M -$324M -$184M -$121M
Operating Expenses $608M $607M $542M $531M $552M
Operating Income $276M $295M $58M $90M $114M
 
Net Interest Expenses $69M $59M $64M $70M $72M
EBT. Incl. Unusual Items $101M $176M -$330M -$164M -$79M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$26M $30M -$81M -$78M -$25M
Net Income to Company $127M $146M -$249M -$86M -$54M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $127M $146M -$249M -$86M -$54M
 
Basic EPS (Cont. Ops) $0.30 $0.23 -$0.60 -$0.21 -$0.13
Diluted EPS (Cont. Ops) $0.30 $0.22 -$0.60 -$0.21 -$0.13
Weighted Average Basic Share $424.1M $425.6M $413.6M $414.1M $416.1M
Weighted Average Diluted Share $424.1M $428.3M $414.7M $414.1M $416.1M
 
EBITDA $260M $316M -$192M -- $71M
EBIT $170M $235M -$266M -$94M -$7M
 
Revenue (Reported) $2.7B $2.8B $2.3B $2.1B $1.9B
Operating Income (Reported) $276M $295M $58M $90M $114M
Operating Income (Adjusted) $170M $235M -$266M -$94M -$7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.4B $10.6B $9.5B $8.1B $7.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.3B $7.2B $6.6B $5.8B $5B
Gross Profit $3.1B $3.4B $2.8B $2.4B $2.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.3B $2B $2B $2.1B
Other Inc / (Exp) -$1.6B -$73M -$411M -$625M -$443M
Operating Expenses $2.2B $2.3B $2B $2B $2.1B
Operating Income $890M $1.1B $803M $365M $478M
 
Net Interest Expenses $274M $256M $235M $283M $295M
EBT. Incl. Unusual Items -$1B $760M $157M -$543M -$260M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$236M $138M -$40M -$155M -$44M
Net Income to Company -$770M $622M $197M -$388M -$216M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$770M $622M $197M -$388M -$216M
 
Basic EPS (Cont. Ops) -$1.82 $1.35 $0.47 -$0.95 -$0.52
Diluted EPS (Cont. Ops) -$1.83 $1.33 $0.47 -$0.95 -$0.52
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$375M $1.3B $688M $74M $358M
EBIT -$732M $1B $392M -$260M $35M
 
Revenue (Reported) $9.4B $10.6B $9.5B $8.1B $7.6B
Operating Income (Reported) $890M $1.1B $803M $365M $478M
Operating Income (Adjusted) -$732M $1B $392M -$260M $35M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $10.6B $9.5B $8.1B $7.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.2B $6.6B $5.8B $5B --
Gross Profit $3.4B $2.8B $2.4B $2.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.3B $2B $2B $2.1B --
Other Inc / (Exp) -$73M -$411M -$625M -$443M --
Operating Expenses $2.3B $2B $2B $2.1B --
Operating Income $1.1B $803M $365M $478M --
 
Net Interest Expenses $256M $235M $283M $295M --
EBT. Incl. Unusual Items $760M $157M -$543M -$260M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $138M -$40M -$155M -$44M --
Net Income to Company $622M $197M -$388M -$216M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $622M $197M -$388M -$216M --
 
Basic EPS (Cont. Ops) $1.35 $0.47 -$0.95 -$0.52 --
Diluted EPS (Cont. Ops) $1.33 $0.47 -$0.95 -$0.52 --
Weighted Average Basic Share $1.7B $1.7B $1.7B $1.7B --
Weighted Average Diluted Share $1.7B $1.7B $1.7B $1.7B --
 
EBITDA $1.3B $688M $74M $358M --
EBIT $1B $392M -$260M $35M --
 
Revenue (Reported) $10.6B $9.5B $8.1B $7.6B --
Operating Income (Reported) $1.1B $803M $365M $478M --
Operating Income (Adjusted) $1B $392M -$260M $35M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $981M $440M $287M $332M $198M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.7B $1.5B $1.3B $1.2B $878M
Inventory $1.6B $2.1B $2.2B $1.5B $1.4B
Prepaid Expenses $331M -- -- -- --
Other Current Assets -- $325M $312M $296M $299M
Total Current Assets $4.6B $4.4B $4.1B $3.4B $2.8B
 
Property Plant And Equipment $1.7B $1.8B $1.8B $1.7B $1.6B
Long-Term Investments -- -- -- -- --
Goodwill $3.6B $3.5B $3.3B $3.1B $3B
Other Intangibles $3.6B $3.4B $2.6B $2.5B $2B
Other Long-Term Assets $411M $467M $691M $717M $754M
Total Assets $14.7B $14.3B $13.3B $12.2B $11B
 
Accounts Payable $1.5B $1.7B $1.1B $1B $891M
Accrued Expenses $1.2B $1.2B $1.1B $1.2B $1B
Current Portion Of Long-Term Debt $466M $3M $621M $329M $87M
Current Portion Of Capital Lease Obligations $129M $122M $121M $122M $110M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.6B $3.3B $3.1B $2.9B $2.4B
 
Long-Term Debt $5.1B $4.9B $4.8B $4.6B $4.5B
Capital Leases -- -- -- -- --
Total Liabilities $10.8B $10.1B $9.7B $9.1B $8.3B
 
Common Stock $448M $450M $439M $440M $442M
Other Common Equity Adj -$880M -$882M -$1B -$890M -$981M
Common Equity $3.9B $4.2B $3.5B $3.1B $2.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $26M -- -- -- --
Total Equity $3.9B $4.2B $3.5B $3.1B $2.8B
 
Total Liabilities and Equity $14.7B $14.3B $13.3B $12.2B $11B
Cash and Short Terms $981M $440M $287M $332M $198M
Total Debt $5.6B $4.9B $5.4B $4.9B $4.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $981M $440M $287M $332M $198M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.7B $1.5B $1.3B $1.2B $878M
Inventory $1.6B $2.1B $2.2B $1.5B $1.4B
Prepaid Expenses $331M -- -- -- --
Other Current Assets -- $325M $312M $296M $299M
Total Current Assets $4.6B $4.4B $4.1B $3.4B $2.8B
 
Property Plant And Equipment $1.7B $1.8B $1.8B $1.7B $1.6B
Long-Term Investments -- -- -- -- --
Goodwill $3.6B $3.5B $3.3B $3.1B $3B
Other Intangibles $3.6B $3.4B $2.6B $2.5B $2B
Other Long-Term Assets $411M $467M $691M $717M $754M
Total Assets $14.7B $14.3B $13.3B $12.2B $11B
 
Accounts Payable $1.5B $1.7B $1.1B $1B $891M
Accrued Expenses $1.2B $1.2B $1.1B $1.2B $1B
Current Portion Of Long-Term Debt $466M $3M $621M $329M $87M
Current Portion Of Capital Lease Obligations $129M $122M $121M $122M $110M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.6B $3.3B $3.1B $2.9B $2.4B
 
Long-Term Debt $5.1B $4.9B $4.8B $4.6B $4.5B
Capital Leases -- -- -- -- --
Total Liabilities $10.8B $10.1B $9.7B $9.1B $8.3B
 
Common Stock $448M $450M $439M $440M $442M
Other Common Equity Adj -$880M -$882M -$1B -$890M -$981M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $26M -- -- -- --
Total Equity $3.9B $4.2B $3.5B $3.1B $2.8B
 
Total Liabilities and Equity $14.7B $14.3B $13.3B $12.2B $11B
Cash and Short Terms $981M $440M $287M $332M $198M
Total Debt $5.6B $4.9B $5.4B $4.9B $4.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$770M $622M $197M -$388M -$216M
Depreciation & Amoritzation $357M $325M $296M $334M $323M
Stock-Based Compensation $41M $52M $12M $50M $74M
Change in Accounts Receivable $168M $130M $130M $67M $241M
Change in Inventories -$29M -$463M -$276M $673M $70M
Cash From Operations $1.4B $884M -$272M $930M $496M
 
Capital Expenditures $259M $289M $312M $284M $259M
Cash Acquisitions $16M -- $617M $11M $14M
Cash From Investing -$228M -$268M $343M -$199M -$151M
 
Dividends Paid (Ex Special Dividend) -$392M -$394M -$385M -$184M -$118M
Special Dividend Paid
Long-Term Debt Issued $491M -- $1.6B -- $1.7B
Long-Term Debt Repaid -$651M -$704M -$1.1B -$490M -$2B
Repurchase of Common Stock -- -- -$325M -- --
Other Financing Activities -$18M -$28M -- -$1M -$14M
Cash From Financing -$559M -$1.1B -$232M -$664M -$451M
 
Beginning Cash (CF) $371M $1B $477M $303M $361M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $645M -$527M -$161M $67M -$106M
Ending Cash (CF) $1B $477M $303M $361M $219M
 
Levered Free Cash Flow $1.2B $595M -$584M $646M $237M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $127M $146M -$249M -$86M -$54M
Depreciation & Amoritzation $90M $81M $74M $94M $78M
Stock-Based Compensation $13M $15M $4M $18M $25M
Change in Accounts Receivable $187M $174M $295M $41M $3M
Change in Inventories $110M $25M $478M $262M $208M
Cash From Operations $612M $394M $295M $251M $150M
 
Capital Expenditures $101M $108M $91M $75M $96M
Cash Acquisitions $1M -- $1M $11M --
Cash From Investing -$90M -$88M -$77M -$52M -$44M
 
Dividends Paid (Ex Special Dividend) -$98M -$98M -$95M -$29M -$29M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$1M -- $618M -- $1.2B
Long-Term Debt Repaid -$301M -$251M -$1.1B -$244M -$1.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2M -- -- --
Cash From Financing -$385M -$343M -$576M -$259M -$387M
 
Beginning Cash (CF) $865M $517M $661M $422M $521M
Foreign Exchange Rate Adjustment $19M -$3M -- -$1M -$21M
Additions / Reductions $137M -$37M -$358M -$60M -$281M
Ending Cash (CF) $1B $477M $303M $361M $219M
 
Levered Free Cash Flow $511M $286M $204M $176M $54M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$770M $622M $197M -$388M -$216M
Depreciation & Amoritzation $357M $325M $296M $334M $323M
Stock-Based Compensation $41M $52M $12M $50M $74M
Change in Accounts Receivable $168M $130M $130M $67M $241M
Change in Inventories -$29M -$463M -$276M $673M $70M
Cash From Operations $1.4B $884M -$272M $930M $496M
 
Capital Expenditures $259M $289M $312M $284M $259M
Cash Acquisitions $16M -- $617M $11M $14M
Cash From Investing -$228M -$268M $343M -$199M -$151M
 
Dividends Paid (Ex Special Dividend) -$392M -$394M -$385M -$184M -$118M
Special Dividend Paid
Long-Term Debt Issued $491M -- $1.6B -- $1.7B
Long-Term Debt Repaid -$651M -$704M -$1.1B -$490M -$2B
Repurchase of Common Stock -- -- -$325M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$559M -$1.1B -$232M -$664M -$451M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $645M -$527M -$161M $67M -$106M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.2B $595M -$584M $646M $237M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $622M $197M -$388M -$216M --
Depreciation & Amoritzation $325M $296M $334M $323M --
Stock-Based Compensation $52M $12M $50M $74M --
Change in Accounts Receivable $130M $130M $67M $241M --
Change in Inventories -$463M -$276M $673M $70M --
Cash From Operations $884M -$272M $930M $496M --
 
Capital Expenditures $289M $312M $284M $259M --
Cash Acquisitions -- $617M $11M $14M --
Cash From Investing -$268M $343M -$199M -$151M --
 
Dividends Paid (Ex Special Dividend) -$394M -$385M -$184M -$118M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.6B -- $1.7B --
Long-Term Debt Repaid -$704M -$1.1B -$490M -$2B --
Repurchase of Common Stock -- -$325M -- -- --
Other Financing Activities -$28M -- -- -- --
Cash From Financing -$1.1B -$232M -$664M -$451M --
 
Beginning Cash (CF) $2.9B $1.9B $1.3B $1.7B --
Foreign Exchange Rate Adjustment -$17M -$13M -$9M -$36M --
Additions / Reductions -$527M -$161M $67M -$106M --
Ending Cash (CF) $2.3B $1.7B $1.4B $1.5B --
 
Levered Free Cash Flow $595M -$584M $646M $237M --

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

GET BETTER TRADE IDEAS

Popular

What Do Tesla Delivery Numbers Mean for Tesla Stock?
What Do Tesla Delivery Numbers Mean for Tesla Stock?

Tesla (NASDAQ:TSLA) released Q1 delivery numbers, showing a substantial slowdown…

Is Chewy a Growth Stock to Buy?
Is Chewy a Growth Stock to Buy?

It might be a surprise to learn that during the…

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 31x

Sell
46
Is MSFT Stock a Buy?

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

Sell
42
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Sell
11
CRL alert for Apr 11

Charles River Laboratories International [CRL] is down 0.2% over the past day.

Buy
77
DPST alert for Apr 11

Direxion Daily Regional Banks Bull 3X Shares [DPST] is down 0.79% over the past day.

Sell
35
KMX alert for Apr 11

CarMax [KMX] is up 2.87% over the past day.

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

Show me the best stock