NWL
Newell Brands Inc.
$3.40
-$1.32(-27.97%)
50
Overall
80
Value
36
Tech
36
Quality
Market Cap
$2.32B
Volume
68.20M
52W Range
$3.09 - $11.78
Target Price
$6.73
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $5.9B | $13.3B | $9.6B | $10.2B | $9.7B | $9.4B | $10.6B | $9.5B | $8.1B | $7.6B | ||
| Total Revenue | $5.9B | $13.3B | $9.6B | $10.2B | $9.7B | $9.4B | $10.6B | $9.5B | $8.1B | $7.6B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $3.6B | $8.9B | $6.3B | $6.6B | $6.5B | $6.3B | $7.2B | $6.6B | $5.8B | $5.0B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $2.3B | $4.4B | $3.3B | $3.5B | $3.2B | $3.1B | $3.4B | $2.8B | $2.4B | $2.5B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $1.6B | $3.2B | $2.7B | $2.6B | $2.5B | $2.2B | $2.3B | $2.0B | $2.0B | $2.1B | ||
| Research & Development | $-112.6M | $-188.2M | $-158.0M | $-151.0M | $149.0M | $144.0M | $153.0M | $140.0M | $117.0M | $123.0M | ||
| Research Expense | -- | -- | -- | -- | $149.0M | $144.0M | $153.0M | $140.0M | $117.0M | $123.0M | ||
| Selling, General & Administrative | $1.6B | $3.2B | $2.7B | $2.6B | $2.5B | $2.2B | $2.3B | $2.0B | $2.0B | $2.1B | ||
| Selling & Marketing Expenses | $1.6B | $3.2B | $2.7B | $2.6B | $389.0M | $362.0M | $407.0M | $387.0M | $371.0M | $417.0M | ||
| General & Administrative Expenses | $-105.1M | $-216.0M | $-207.0M | $-227.0M | $2.5B | $2.2B | $2.3B | $2.0B | $2.0B | $2.1B | ||
| Promotion & Advertising | $-213.9M | $-431.0M | $-447.0M | $-397.0M | $389.0M | $362.0M | $407.0M | $387.0M | $371.0M | $417.0M | ||
| Salaries & Wages | $-29.2M | $-63.9M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Depreciation & Amortization | $-171.6M | $-437.2M | $-635.6M | -- | $49.2M | -- | -- | $196.0M | $334.0M | $323.0M | ||
| Depreciation & Amortization | $-171.6M | $-437.2M | $-635.6M | -- | $49.2M | -- | -- | $196.0M | $334.0M | $323.0M | ||
| Amortization | $-76.5M | $-223.0M | $-352.0M | -- | $3.7B | $3.6B | $3.5B | $3.3B | $3.1B | $3.0B | ||
| Other Operating Expenses | $-21.5M | $-30.0M | $-34.5M | $-115.0M | $-84.0M | $-40.0M | $-23.0M | $-44.0M | $-12.0M | $-5.0M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $730.7M | $1.2B | $557.4M | $869.9M | $-482.0M | $-634.0M | $1.0B | $312.0M | $-85.0M | $67.0M | ||
| EBITDA | $509.1M | $1.3B | $1.2B | $-7.6B | $-103.0M | $-375.0M | $1.3B | $688.0M | $-209.0M | $63.0M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | -- | -- | -- | -- | $303.0M | $274.0M | $256.0M | $235.0M | $283.0M | -- | ||
| Intinc | -- | -- | -- | -- | -- | -- | -- | -- | $-283.0M | $-295.0M | ||
| Net Non-Operating Interest Income/Expense | $-79.9M | $-404.5M | $-469.1M | $-446.2M | $-303.0M | $-274.0M | $-256.0M | $-235.0M | $-283.0M | $-295.0M | ||
| Gain on Sale of Securities | $-172.7M | $-12.0M | $713.0M | $-42.7M | $-11.0M | $-9.0M | $13.0M | $-13.0M | $-17.0M | $26.0M | ||
| Other Income/Expense | $131.9M | $-116.2M | $-676.0M | $-8.5M | $67.0M | $98.0M | $-3.0M | $-409.0M | $175.0M | $18.0M | ||
| Other Special Charges | $-11.3M | $118.9M | $676.0M | $8.5M | $-67.0M | $-98.0M | $3.0M | $80.0M | $-175.0M | $-18.0M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $77.2M | $74.9M | $87.6M | $86.8M | $27.0M | $21.0M | $16.0M | $15.0M | $95.0M | $45.0M | ||
| Special Income Charges | $-77.2M | $-74.9M | $-171.9M | $-8.4B | $-1.3B | $-1.5B | $-76.0M | $-489.0M | $-437.0M | $-398.0M | ||
| Impairment of Capital Assets | -- | -- | $84.3M | $8.3B | $1.2B | $1.5B | $60.0M | $474.0M | $342.0M | $353.0M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $337.5M | $814.5M | $592.4M | $-8.0B | $-549.0M | $-732.0M | $1.0B | $392.0M | $-543.0M | $-260.0M | ||
| Pre-Tax Income | $337.5M | $814.5M | $592.4M | $-8.0B | $-852.0M | $-1.0B | $760.0M | $157.0M | $-543.0M | $-260.0M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $78.2M | $286.0M | $-1.6B | $-1.4B | $-1.0B | $-236.0M | $138.0M | $-40.0M | $-155.0M | $-44.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $350.0M | $527.8M | $2.7B | $-6.9B | $107.0M | $-770.0M | $622.0M | $197.0M | $-388.0M | $-216.0M | ||
| Net Income (Continuing Operations) | $350.0M | $527.8M | $2.7B | $-6.9B | $107.0M | $-770.0M | $622.0M | $197.0M | $-388.0M | $-216.0M | ||
| Net Income (Discontinued Operations) | $350.0M | $527.8M | $2.7B | $-6.9B | $107.0M | $-770.0M | $622.0M | $197.0M | $-388.0M | $-216.0M | ||
| Net Income (Common Stockholders) | $363.5M | $528.5M | $2.2B | $-6.6B | $186.0M | $-770.0M | $622.0M | $197.0M | $-388.0M | $-216.0M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $94.0M | ||
| TOTALS | ||||||||||||
| Total Expenses | $5.2B | $12.1B | $9.0B | $9.3B | $8.9B | $8.5B | $9.5B | $8.7B | $7.8B | $7.1B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $269.3M | $421.3M | $486.7M | $473.7M | $423.3M | $424.1M | $425.3M | $415.7M | $414.1M | $415.5M | ||
| Average Shares Outstanding (Diluted) | $271.5M | $423.1M | $488.0M | $473.7M | $423.9M | $424.1M | $428.0M | $417.4M | $414.1M | $415.5M | ||
| Shares Outstanding | $267.2M | $482.4M | $485.2M | $422.8M | $423.5M | $424.6M | $425.5M | $413.6M | $414.3M | $416.2M | ||
| Basic EPS | $1.3 | $1.25 | -- | $-14.65 | $0.25 | $-1.82 | $1.34 | $0.47 | $-0.94 | $-0.52 | ||
| Basic EPS (Continuing Operations) | $0.96 | $1.25 | $4.46 | $-14 | $0.44 | $-1.82 | $1.34 | $0.47 | $-0.94 | $-0.52 | ||
| Diluted EPS | $1.29 | $1.25 | -- | $-14.65 | $0.25 | $-1.82 | $1.34 | $0.47 | $-0.94 | $-0.52 | ||
| Diluted EPS (Continuing Operations) | $0.96 | $1.25 | $4.45 | $-14 | $0.44 | $-1.82 | $1.34 | $0.47 | $-0.94 | $-0.52 | ||
| Dividend Per Share | $0.76 | $0.76 | $0.88 | -- | $0.92 | $0.92 | $0.92 | $0.92 | $0.44 | $0.28 | ||
| OTHER METRICS | ||||||||||||
| Basic Discontinuous Operations | $0.34 | -- | $1.19 | $-0.65 | $-0.19 | -- | -- | -- | -- | -- | ||
| Diluted Discontinuous Operations | $0.33 | -- | $1.18 | $-0.65 | $-0.19 | -- | -- | -- | -- | -- | ||
| Gain On Sale Of Business | $52.1M | $-2.7M | $2.4M | $832.9M | $7.0M | $-9.0M | $4.0M | $136.0M | $1.0M | -- | ||
| Gains Loss On Disposal Of Discontinued Operations | -- | -- | -- | -- | $102.0M | -- | -- | -- | -- | -- | ||
| Minority Interests | -- | $2.0M | $3.5M | $1.8M | $5.0B | $3.9B | $2.0M | -- | -- | -- | ||
| Net Income Discontinuous Operations | $154.2M | $161.1M | $5.1B | $2.9B | $-48.0M | -- | -- | -- | -- | -- | ||
| Other Gain Loss From Disposition Of Discontinued Operations | -- | -- | -- | -- | $368.0M | -- | -- | -- | -- | -- | ||
| Other Gand A | $-105.1M | $-216.0M | $-207.0M | $-227.0M | $2.5B | $2.2B | $2.3B | $2.0B | $2.0B | $2.1B | ||
| Other Impairment Of Capital Assets | -- | -- | -- | $-4.4B | $1.1B | $1.3B | $60.0M | $310.0M | $98.0M | -- | ||
| Other Write Off | -- | -- | -- | $-35.7M | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $-105.1M | $-216.0M | $-207.0M | $-208.0M | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $1.6B | $3.2B | $2.7B | $2.6B | -- | -- | -- | -- | -- | -- | ||
| Restruct | $77.2M | $74.9M | $87.6M | $86.8M | $27.0M | $21.0M | $16.0M | $15.0M | $95.0M | $45.0M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | NWL | $3.40 | -28.0% | 68.20M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |