
New Jersey Resources (NJR) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
913.0M
Gross Profit
375.7M
41.15%
Operating Income
279.3M
30.59%
Net Income
204.3M
22.37%
EPS (Diluted)
$2.02
Balance Sheet Metrics
Total Assets
7.3B
Total Liabilities
4.8B
Shareholders Equity
2.5B
Debt to Equity
1.93
Cash Flow Metrics
Operating Cash Flow
426.4M
Free Cash Flow
308.8M
Revenue & Profitability Trend
New Jersey Resources Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.8B | 2.0B | 2.9B | 2.2B | 2.0B |
Cost of Goods Sold | 1.1B | 1.4B | 2.3B | 1.7B | 1.6B |
Gross Profit | 685.0M | 610.5M | 595.2M | 438.0M | 370.8M |
Gross Margin % | 38.1% | 31.1% | 20.5% | 20.3% | 19.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | - | 59.4M | 38.3M | 34.5M |
Other Operating Expenses | 60.3M | 50.5M | 59.4M | 38.3M | 34.5M |
Total Operating Expenses | 60.3M | 50.5M | 118.9M | 76.6M | 69.1M |
Operating Income | 458.1M | 407.0M | 406.5M | 288.4M | 228.9M |
Operating Margin % | 25.5% | 20.7% | 14.0% | 13.4% | 11.7% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 130.3M | 123.0M | 85.8M | 78.6M | 67.6M |
Other Non-Operating Income | 41.6M | 26.1M | 22.3M | 24.6M | 23.9M |
Pre-tax Income | 369.4M | 310.1M | 342.9M | 234.4M | 185.2M |
Income Tax | 84.9M | 49.3M | 76.2M | 33.3M | 36.5M |
Effective Tax Rate % | 23.0% | 15.9% | 22.2% | 14.2% | 19.7% |
Net Income | 289.8M | 264.7M | 274.9M | 117.9M | 163.0M |
Net Margin % | 16.1% | 13.5% | 9.5% | 5.5% | 8.3% |
Key Metrics | |||||
EBITDA | 666.2M | 586.0M | 558.0M | 424.3M | 360.2M |
EPS (Basic) | $2.94 | $2.73 | $2.86 | $1.23 | $1.72 |
EPS (Diluted) | $2.92 | $2.71 | $2.85 | $1.22 | $1.71 |
Basic Shares Outstanding | 98634000 | 97028000 | 96100000 | 96227000 | 94798000 |
Diluted Shares Outstanding | 98634000 | 97028000 | 96100000 | 96227000 | 94798000 |
Income Statement Trend
New Jersey Resources Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.0M | 954.0K | 1.1M | 4.7M | 117.0M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 105.5M | 97.5M | 222.3M | 212.8M | 134.2M |
Inventory | 237.6M | 226.5M | 294.0M | 213.2M | 187.9M |
Other Current Assets | 100.0M | 94.7M | 62.4M | 50.4M | 57.6M |
Total Current Assets | 554.6M | 532.1M | 756.1M | 634.3M | 622.3M |
Non-Current Assets | |||||
Property, Plant & Equipment | 2.0B | 1.9B | 1.7B | 1.3B | 1.2B |
Goodwill | 10.5M | 8.4M | 8.5M | 10.6M | 14.8M |
Intangible Assets | 10.5M | 8.4M | 8.5M | 10.6M | 14.8M |
Long-term Investments | 806.0K | 1.6M | 6.4M | 3.4M | 3.3M |
Other Non-Current Assets | 92.4M | 90.0M | 60.4M | 49.9M | 85.7M |
Total Non-Current Assets | 6.4B | 6.0B | 5.5B | 5.1B | 4.7B |
Total Assets | 7.0B | 6.5B | 6.3B | 5.7B | 5.3B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 227.6M | 203.9M | 392.5M | 393.1M | 238.2M |
Short-term Debt | 485.8M | 373.0M | 503.6M | 454.4M | 159.3M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 58.9M | 72.3M | 96.6M | 131.5M | 75.6M |
Total Current Liabilities | 887.8M | 806.6M | 1.1B | 1.1B | 533.7M |
Non-Current Liabilities | |||||
Long-term Debt | 3.0B | 2.9B | 2.6B | 2.3B | 2.4B |
Deferred Tax Liabilities | 360.9M | 287.9M | 241.6M | 166.5M | 141.4M |
Other Non-Current Liabilities | 10.3M | 13.3M | 9.1M | 12.0M | 10.6M |
Total Non-Current Liabilities | 3.9B | 3.7B | 3.3B | 3.0B | 3.1B |
Total Liabilities | 4.8B | 4.5B | 4.4B | 4.1B | 3.7B |
Equity | |||||
Common Stock | 248.2M | 243.5M | 241.6M | 240.6M | 240.2M |
Retained Earnings | 1.3B | 1.2B | 1.1B | 934.6M | 947.5M |
Treasury Stock | -26.2M | -20.7M | 6.8M | 12.4M | -8.5M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 2.2B | 2.0B | 1.8B | 1.6B | 1.6B |
Key Metrics | |||||
Total Debt | 3.5B | 3.3B | 3.1B | 2.8B | 2.5B |
Working Capital | -333.2M | -274.5M | -348.1M | -417.1M | 88.6M |
Balance Sheet Composition
New Jersey Resources Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 289.8M | 264.7M | 274.9M | 117.9M | 163.0M |
Depreciation & Amortization | 166.6M | 152.9M | 129.2M | 111.4M | 107.4M |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -93.3M | 307.2M | -123.7M | -50.8M | -8.2M |
Operating Cash Flow | 402.4M | 730.8M | 325.0M | 157.5M | 265.5M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | -423.9M |
Acquisitions | 0 | 0 | 5.5M | -690.0K | -2.1M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | 0 |
Investing Cash Flow | 0 | 0 | 5.5M | -690.0K | -949.6M |
Financing Activities | |||||
Share Repurchases | - | 0 | 0 | -27.2M | 0 |
Dividends Paid | -165.1M | -151.0M | -127.7M | -117.0M | -117.8M |
Debt Issuance | 323.5M | 401.2M | 551.4M | 17.7M | 1.1B |
Debt Repayment | -125.1M | -221.9M | -68.3M | -18.0M | -370.3M |
Financing Cash Flow | 141.8M | 59.7M | 262.5M | 117.8M | 895.9M |
Free Cash Flow | -143.9M | -61.9M | -274.9M | -233.7M | -256.7M |
Net Change in Cash | 544.1M | 790.5M | 593.0M | 274.6M | 211.8M |
Cash Flow Trend
New Jersey Resources Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
11.47
Forward P/E
16.27
Price to Book
2.12
Price to Sales
2.25
PEG Ratio
0.46
Profitability Ratios
Profit Margin
19.64%
Operating Margin
-7.47%
Return on Equity
18.03%
Return on Assets
4.97%
Financial Health
Current Ratio
0.76
Debt to Equity
1.47
Beta
0.65
Per Share Data
EPS (TTM)
$4.10
Book Value per Share
$22.12
Revenue per Share
$20.97
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
njr | 4.7B | 11.47 | 2.12 | 18.03% | 19.64% | 1.47 |
Atmos Energy | 24.7B | 21.75 | 1.88 | 9.19% | 25.35% | 64.75 |
NiSource | 19.9B | 22.49 | 2.24 | 9.31% | 14.46% | 143.64 |
UGI | 7.5B | 18.41 | 1.53 | 8.73% | 5.70% | 142.38 |
Southwest Gas | 5.6B | 29.08 | 1.53 | 5.03% | 4.07% | 113.62 |
Brookfield | 4.8B | 4.15 | 2.18 | -10.97% | -33.28% | 600.63 |
Financial data is updated regularly. All figures are in the company's reporting currency.