
Nutrien (NTR) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
5.1B
Gross Profit
1.3B
25.88%
Operating Income
291.0M
5.71%
Net Income
19.0M
0.37%
EPS (Diluted)
$0.02
Balance Sheet Metrics
Total Assets
53.1B
Total Liabilities
29.0B
Shareholders Equity
24.1B
Debt to Equity
1.20
Cash Flow Metrics
Operating Cash Flow
-738.0M
Free Cash Flow
-1.4B
Revenue & Profitability Trend
Nutrien Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 26.0B | 29.1B | 37.9B | 27.7B | 20.9B |
Cost of Goods Sold | 18.4B | 20.6B | 22.5B | 18.3B | 15.7B |
Gross Profit | 7.5B | 8.5B | 15.4B | 9.4B | 5.2B |
Gross Margin % | 29.0% | 29.2% | 40.7% | 34.0% | 25.1% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 4.2B | 4.1B | 4.1B | 3.8B | 3.3B |
Other Operating Expenses | 151.0M | 152.0M | 29.0M | -9.0M | 33.0M |
Total Operating Expenses | 4.3B | 4.2B | 4.1B | 3.8B | 3.3B |
Operating Income | 3.0B | 3.9B | 10.2B | 5.1B | 1.7B |
Operating Margin % | 11.4% | 13.3% | 26.9% | 18.5% | 8.2% |
Non-Operating Items | |||||
Interest Income | 28.0M | 35.0M | 25.0M | 8.0M | 1.0M |
Interest Expense | 737.0M | 764.0M | 521.0M | 463.0M | 521.0M |
Other Non-Operating Income | -1.1B | -1.1B | 626.0M | -483.0M | -822.0M |
Pre-tax Income | 1.1B | 2.0B | 10.2B | 4.2B | 382.0M |
Income Tax | 436.0M | 670.0M | 2.6B | 989.0M | -77.0M |
Effective Tax Rate % | 38.4% | 34.3% | 25.0% | 23.7% | -20.2% |
Net Income | 700.0M | 1.3B | 7.7B | 3.2B | 459.0M |
Net Margin % | 2.7% | 4.4% | 20.3% | 11.5% | 2.2% |
Key Metrics | |||||
EBITDA | 5.2B | 5.9B | 12.1B | 6.9B | 3.6B |
EPS (Basic) | $1.36 | $2.53 | $14.22 | $5.53 | $0.81 |
EPS (Diluted) | $1.36 | $2.53 | $14.18 | $5.52 | $0.81 |
Basic Shares Outstanding | 494198000 | 496381000 | 538475000 | 569664000 | 569657000 |
Diluted Shares Outstanding | 494198000 | 496381000 | 538475000 | 569664000 | 569657000 |
Income Statement Trend
Nutrien Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 853.0M | 941.0M | 901.0M | 499.0M | 1.5B |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 4.6B | 4.7B | 5.6B | 4.7B | 3.0B |
Inventory | 6.1B | 6.3B | 7.6B | 6.3B | 4.9B |
Other Current Assets | 1.4B | 1.5B | 1.6B | 1.7B | 1.5B |
Total Current Assets | 13.8B | 14.2B | 16.3B | 13.8B | 11.5B |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | 25.9B | 26.4B | 27.0B | 26.8B | 26.8B |
Intangible Assets | 1.8B | 2.2B | 2.3B | 2.3B | 2.4B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 744.0M | 913.0M | 812.0M | 659.0M | 805.0M |
Total Non-Current Assets | 38.0B | 38.6B | 38.2B | 36.1B | 35.7B |
Total Assets | 51.8B | 52.7B | 54.6B | 50.0B | 47.2B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 5.4B | 5.5B | 5.8B | 5.2B | 4.4B |
Short-term Debt | 2.9B | 2.7B | 3.0B | 2.4B | 422.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 33.0M | 16.0M | 35.0M | 20.0M | 39.0M |
Total Current Liabilities | 12.0B | 12.1B | 14.3B | 12.4B | 8.5B |
Non-Current Liabilities | |||||
Long-term Debt | 9.9B | 9.9B | 8.9B | 8.5B | 10.9B |
Deferred Tax Liabilities | 3.5B | 3.6B | 3.5B | 3.2B | 3.1B |
Other Non-Current Liabilities | 164.0M | 200.0M | 235.0M | 207.0M | 171.0M |
Total Non-Current Liabilities | 15.4B | 15.4B | 14.4B | 13.8B | 16.3B |
Total Liabilities | 27.4B | 27.5B | 28.7B | 26.3B | 24.8B |
Equity | |||||
Common Stock | 13.7B | 13.8B | 14.2B | 15.5B | 15.7B |
Retained Earnings | 11.1B | 11.5B | 11.9B | 8.2B | 6.6B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 24.4B | 25.2B | 25.9B | 23.7B | 22.4B |
Key Metrics | |||||
Total Debt | 12.8B | 12.6B | 11.9B | 10.8B | 11.4B |
Working Capital | 1.7B | 2.0B | 2.1B | 1.4B | 3.0B |
Balance Sheet Composition
Nutrien Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 700.0M | 1.3B | 7.7B | 3.2B | 459.0M |
Depreciation & Amortization | 2.3B | 2.2B | 2.0B | 2.0B | 2.0B |
Stock-Based Compensation | 37.0M | -14.0M | 63.0M | 198.0M | 69.0M |
Working Capital Changes | -164.0M | 879.0M | -2.2B | -3.1B | 230.0M |
Operating Cash Flow | 3.3B | 4.5B | 8.0B | 2.3B | 2.4B |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | -1.4B |
Acquisitions | -21.0M | -153.0M | -407.0M | -88.0M | -233.0M |
Investment Purchases | -112.0M | -92.0M | - | - | -102.0M |
Investment Sales | 44.0M | - | - | - | 540.0M |
Investing Cash Flow | 21.0M | -287.0M | -426.0M | 77.0M | -1.2B |
Financing Activities | |||||
Share Repurchases | -184.0M | -1.0B | -4.5B | -1.0B | -160.0M |
Dividends Paid | -1.1B | -1.0B | -1.0B | -1.0B | -1.0B |
Debt Issuance | 1.0B | 1.5B | 1.0B | 86.0M | 1.5B |
Debt Repayment | -1.1B | -1.0B | -902.0M | -2.5B | -783.0M |
Financing Cash Flow | -1.5B | -2.1B | -4.7B | -3.0B | -1.3B |
Free Cash Flow | 1.4B | 2.4B | 5.6B | 2.0B | 1.8B |
Net Change in Cash | 1.9B | 2.1B | 2.9B | -638.0M | -114.0M |
Cash Flow Trend
Nutrien Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
20.03
Forward P/E
14.73
Price to Book
1.08
Price to Sales
1.08
PEG Ratio
14.73
Profitability Ratios
Profit Margin
5.45%
Operating Margin
17.81%
Return on Equity
5.53%
Return on Assets
3.14%
Financial Health
Current Ratio
1.33
Debt to Equity
54.29
Beta
1.20
Per Share Data
EPS (TTM)
$2.78
Book Value per Share
$51.53
Revenue per Share
$50.95
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
ntr | 27.1B | 20.03 | 1.08 | 5.53% | 5.45% | 54.29 |
Corteva | 48.7B | 33.07 | 1.88 | 5.74% | 8.16% | 13.88 |
Cf Industries | 13.9B | 11.26 | 2.80 | 19.80% | 20.20% | 42.53 |
Mosaic Company | 10.2B | 10.93 | 0.82 | 7.91% | 8.35% | 36.76 |
ICL | 8.6B | 21.23 | 1.45 | 7.30% | 5.66% | 39.62 |
FMC | 4.8B | 37.13 | 1.10 | 2.93% | 2.42% | 96.81 |
Financial data is updated regularly. All figures are in the company's reporting currency.