Financhill
Buy
75

GDDY Quote, Financials, Valuation and Earnings

Last price:
$200.88
Seasonality move :
8.81%
Day range:
$199.96 - $204.35
52-week range:
$106.42 - $211.11
Dividend yield:
0%
P/E ratio:
15.53x
P/S ratio:
6.51x
P/B ratio:
79.08x
Volume:
1.3M
Avg. volume:
1.1M
1-year change:
87.78%
Market cap:
$28.2B
Revenue:
$4.3B
EPS (TTM):
$12.94
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $3B $3.3B $3.8B $4.1B $4.3B
Revenue Growth (YoY) 12.33% 11% 15.05% 7.22% 3.98%
 
Cost of Revenues $1B $1.2B $1.4B $1.5B $1.6B
Gross Profit $2B $2.2B $2.4B $2.6B $2.7B
Gross Profit Margin 65.64% 65.07% 64.04% 63.72% 63.01%
 
R&D Expenses $492.6M $560.4M $706.3M $794M $839.6M
Selling, General & Admin $707.7M $762.3M $849.7M $797.8M $726.9M
Other Inc / (Exp) $7.2M -$45.2M -$2.2M -$11.7M -$55.4M
Operating Expenses $1.8B $2.5B $2.1B $2.1B $2B
Operating Income $211.3M -$358.9M $381.8M $514.5M $638.2M
 
Net Interest Expenses $92.1M $91.3M $126M $146.3M $179M
EBT. Incl. Unusual Items $126.4M -$495.4M $253.6M $356.5M $403.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$12M -$1.3M $10.8M $3.6M -$971.8M
Net Income to Company $138.4M -$494.1M $242.8M $352.9M $1.4B
 
Minority Interest in Earnings -$1.4M -$1M -$500K -$700K -$800K
Net Income to Common Excl Extra Items $137M -$495.1M $242.3M $352.2M $1.4B
 
Basic EPS (Cont. Ops) $0.79 -$2.94 $1.44 $2.22 $9.27
Diluted EPS (Cont. Ops) $0.76 -$2.94 $1.42 $2.19 $9.08
Weighted Average Basic Share $173.4M $168.6M $167.9M $158.8M $148.3M
Weighted Average Diluted Share $181.7M $168.6M $171.1M $161.5M $151.5M
 
EBITDA $428.2M -$201.4M $579.2M $697.4M $754.1M
EBIT $218.5M -$404.1M $379.6M $502.8M $582.8M
 
Revenue (Reported) $3B $3.3B $3.8B $4.1B $4.3B
Operating Income (Reported) $211.3M -$358.9M $381.8M $514.5M $638.2M
Operating Income (Adjusted) $218.5M -$404.1M $379.6M $502.8M $582.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $844.4M $964M $1B $1.1B $1.1B
Revenue Growth (YoY) 11.03% 14.16% 7.18% 3.53% 7.28%
 
Cost of Revenues $290.2M $345.8M $374.3M $396.9M $407.4M
Gross Profit $554.2M $618.2M $658.9M $672.8M $740.2M
Gross Profit Margin 65.63% 64.13% 63.77% 62.9% 64.5%
 
R&D Expenses $141.4M $172.4M $199.5M $201.6M $205.1M
Selling, General & Admin $191.8M $205.2M $202M $178M $179.2M
Other Inc / (Exp) -$3.1M $14.2M -$2.1M -$5M $6.2M
Operating Expenses $457.5M $502.3M $524M $495.9M $486M
Operating Income $96.7M $115.9M $134.9M $176.9M $254.2M
 
Net Interest Expenses $23.9M $32.5M $35.6M $44M $39.4M
EBT. Incl. Unusual Items $69.7M $97.6M $97.2M $127.9M $221M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.6M -$100K -$2.8M -$3.1M $30.5M
Net Income to Company $65.1M $97.7M $100M $131M $190.5M
 
Minority Interest in Earnings -$400K -$200K -$200K -$300K --
Net Income to Common Excl Extra Items $64.7M $97.5M $99.8M $130.7M $190.5M
 
Basic EPS (Cont. Ops) $0.39 $0.58 $0.64 $0.90 $1.36
Diluted EPS (Cont. Ops) $0.38 $0.58 $0.63 $0.89 $1.32
Weighted Average Basic Share $167.3M $167.5M $156.4M $145.5M $140.5M
Weighted Average Diluted Share $171.4M $169.8M $158.4M $147.3M $144.1M
 
EBITDA $144.3M $180.8M $181.3M $212.5M $293.2M
EBIT $93.6M $130.1M $132.8M $171.9M $260.4M
 
Revenue (Reported) $844.4M $964M $1B $1.1B $1.1B
Operating Income (Reported) $96.7M $115.9M $134.9M $176.9M $254.2M
Operating Income (Adjusted) $93.6M $130.1M $132.8M $171.9M $260.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.2B $3.7B $4.1B $4.2B $4.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.3B $1.5B $1.6B $1.6B
Gross Profit $2.1B $2.4B $2.6B $2.6B $2.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $536.8M $679.4M $763.2M $842.1M $817.7M
Selling, General & Admin $734.5M $849.4M $809.9M $740.2M $727.4M
Other Inc / (Exp) -$40.3M $13.8M -$30.2M -$43.1M -$18.3M
Operating Expenses $2.5B $2B $2.1B $2.1B $2B
Operating Income -$377.8M $334.3M $518.6M $572.9M $868.7M
 
Net Interest Expenses $86.2M $120.6M $136.3M $177.6M $163.8M
EBT. Incl. Unusual Items -$504.3M $227.5M $352.1M $352.2M $686.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$500K $1.3M $5.6M -$3.1M -$1.2B
Net Income to Company -$503.8M $226.2M $346.5M $355.3M $1.9B
 
Minority Interest in Earnings -$1.3M -$600K -$700K -$800K -$200K
Net Income to Common Excl Extra Items -$505.1M $225.6M $345.8M $354.5M $1.9B
 
Basic EPS (Cont. Ops) -$3.07 $1.34 $2.15 $2.35 $13.23
Diluted EPS (Cont. Ops) -$3.10 $1.32 $2.12 $2.33 $12.94
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$218M $549.2M $683.4M $711.9M $992.2M
EBIT -$418.1M $348.1M $488.4M $529.8M $850.4M
 
Revenue (Reported) $3.2B $3.7B $4.1B $4.2B $4.5B
Operating Income (Reported) -$377.8M $334.3M $518.6M $572.9M $868.7M
Operating Income (Adjusted) -$418.1M $348.1M $488.4M $529.8M $850.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.4B $2.8B $3.1B $3.2B $3.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $856.7M $999M $1.1B $1.2B $1.2B
Gross Profit $1.6B $1.8B $1.9B $2B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $411.8M $530.8M $587.7M $635.8M $613.9M
Selling, General & Admin $557M $644.1M $604.3M $546.7M $547.2M
Other Inc / (Exp) -$45M $14M -$14M -$45.4M -$8.3M
Operating Expenses $2B $1.6B $1.6B $1.5B $1.5B
Operating Income -$451.3M $241.9M $378.7M $437.1M $667.6M
 
Net Interest Expenses $64.5M $93.8M $104.1M $135.4M $120.2M
EBT. Incl. Unusual Items -$560.8M $162.1M $260.6M $256.3M $539.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.1M $6.7M $1.5M -$5.2M -$199.2M
Net Income to Company -$564.9M $155.4M $259.1M $261.5M $738.3M
 
Minority Interest in Earnings -$700K -$300K -$500K -$600K --
Net Income to Common Excl Extra Items -$565.6M $155.1M $258.6M $260.9M $738.3M
 
Basic EPS (Cont. Ops) -$3.42 $0.92 $1.63 $1.75 $5.22
Diluted EPS (Cont. Ops) -$3.44 $0.91 $1.60 $1.73 $5.09
Weighted Average Basic Share $506.2M $505.2M $480.5M $451.9M $424.3M
Weighted Average Diluted Share $515.1M $514M $487M $458M $434.5M
 
EBITDA -$345M $405.6M $509.8M $524.3M $762.4M
EBIT -$496.3M $255.9M $364.7M $391.7M $659.3M
 
Revenue (Reported) $2.4B $2.8B $3.1B $3.2B $3.4B
Operating Income (Reported) -$451.3M $241.9M $378.7M $437.1M $667.6M
Operating Income (Adjusted) -$496.3M $255.9M $364.7M $391.7M $659.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.1B $765.2M $1.3B $774M $458.8M
Short Term Investments $23.6M -- -- -- $40M
Accounts Receivable, Net $30.2M $41.8M $63.6M $60.1M $76.6M
Inventory -- -- -- -- --
Prepaid Expenses $409.8M $423.5M $515.4M $516.8M $535.1M
Other Current Assets $48.9M $60.8M $30.4M $22.1M $18.2M
Total Current Assets $1.6B $1.3B $1.9B $1.6B $1.3B
 
Property Plant And Equipment $455.2M $399.3M $329.2M $309.7M $246.1M
Long-Term Investments -- -- -- -- --
Goodwill $3B $3.3B $3.5B $3.5B $3.6B
Other Intangibles $1.1B $1.3B $1.4B $1.3B $1.2B
Other Long-Term Assets $17.2M $36M $91.2M $89.6M $105.6M
Total Assets $6.3B $6.4B $7.4B $7B $7.6B
 
Accounts Payable $72.3M $51M $85.2M $130.9M $148.1M
Accrued Expenses $51.7M $63.7M $70.6M $74.1M $74.5M
Current Portion Of Long-Term Debt $18.4M $24.3M $24.1M $18.2M $17.9M
Current Portion Of Capital Lease Obligations $39.5M $41.5M $36.9M $33.3M $29.1M
Other Current Liabilities $127.1M $269M $170M $90.2M $138.8M
Total Current Liabilities $2B $2.3B $2.4B $2.5B $2.7B
 
Long-Term Debt $2.4B $3.1B $3.9B $3.8B $3.8B
Capital Leases -- -- -- -- --
Total Liabilities $5.5B $6.4B $7.3B $7.3B $7.5B
 
Common Stock $200K $200K $200K $200K $100K
Other Common Equity Adj -$78.2M -$131M -$38.6M $178M $111.2M
Common Equity $772M -$12.9M $81.7M -$331.8M $62.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10.1M $1.1M $1.5M $2.5M --
Total Equity $782.1M -$11.8M $83.2M -$329.3M $62.2M
 
Total Liabilities and Equity $6.3B $6.4B $7.4B $7B $7.6B
Cash and Short Terms $1.1B $765.2M $1.3B $774M $498.8M
Total Debt $2.4B $3.1B $3.9B $3.8B $3.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $621.8M $1.1B $826.2M $329.2M $767.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $38.7M $63.8M $64M $75.3M $90.7M
Inventory -- -- -- -- --
Prepaid Expenses $412.8M $454.9M $435.7M $554.3M $573.7M
Other Current Assets $62.6M $107.4M $443.9M $21.4M $36.9M
Total Current Assets $1.1B $1.8B $1.8B $1.2B $1.6B
 
Property Plant And Equipment $393.3M $350.7M $301M $266.2M $212.2M
Long-Term Investments -- -- -- -- --
Goodwill $3.2B $3.5B $3.5B $3.5B $3.6B
Other Intangibles $1.3B $1.4B $1.3B $1.2B $1.1B
Other Long-Term Assets $26.4M $87.7M $86.1M $112.8M $100.9M
Total Assets $6.2B $7.3B $7.1B $6.5B $8B
 
Accounts Payable $49.6M $75M $124.3M $125.2M $73.7M
Accrued Expenses $60.4M $77.8M $78.5M $95.4M $63M
Current Portion Of Long-Term Debt $22.6M $24.1M $24.4M $18M $16.5M
Current Portion Of Capital Lease Obligations $39.9M $38.9M $33.4M $30.6M $28.1M
Other Current Liabilities $216.6M $194.8M $82.6M $96.2M $142.5M
Total Current Liabilities $2.2B $2.5B $2.5B $2.6B $2.8B
 
Long-Term Debt $3.1B $3.9B $3.8B $3.8B $3.8B
Capital Leases -- -- -- -- --
Total Liabilities $6.4B $7.4B $7.3B $7.5B $7.6B
 
Common Stock $200K $200K $200K $100K $100K
Other Common Equity Adj -$131M -$63M $205.7M $168.9M $90.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $400K $1.7M $2.4M $2.9M --
Total Equity -$163.8M -$101.1M -$276M -$973.4M $356.7M
 
Total Liabilities and Equity $6.2B $7.3B $7.1B $6.5B $8B
Cash and Short Terms $621.8M $1.1B $826.2M $329.2M $767.1M
Total Debt $3.1B $3.9B $3.9B $3.8B $3.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $138.4M -$494.1M $242.8M $352.9M $1.4B
Depreciation & Amoritzation $209.7M $202.7M $199.6M $194.6M $171.3M
Stock-Based Compensation $147M $191.5M $207.9M $264.4M $296.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $723.4M $764.6M $829.3M $979.7M $1B
 
Capital Expenditures $92.3M $81.5M $253.2M $60.1M $77.4M
Cash Acquisitions -$40.3M -$424.7M -$367.7M -$72.5M $12.7M
Cash From Investing -$135.3M -$482.3M -$635.6M -$132M -$102.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $600M $746.3M $800M $1.7B $1.8B
Long-Term Debt Repaid -$625M -$28.7M -$32.4M -$1.8B -$1.8B
Repurchase of Common Stock -$458.6M -$541.7M -$526M -$1.3B -$1.3B
Other Financing Activities -$72.5M -$864.9M -$16.9M -$17.5M -$14.7M
Cash From Financing -$456.9M -$581.7M $298.1M -$1.3B -$1.3B
 
Beginning Cash (CF) $932.4M $1.1B $765.2M $1.3B $774M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $131.2M -$299.4M $491.8M -$479M -$316.5M
Ending Cash (CF) $1.1B $765.2M $1.3B $774M $458.8M
 
Levered Free Cash Flow $631.1M $683.1M $576.1M $919.6M $970.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $65.1M $97.7M $100M $131M $190.5M
Depreciation & Amoritzation $50.7M $50.7M $48.5M $40.6M $32.8M
Stock-Based Compensation $48.1M $50.9M $65.4M $76.2M $74.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $197.3M $226.4M $269.9M $281.6M $355.2M
 
Capital Expenditures $8.4M $214.4M $12.8M $9.4M $5M
Cash Acquisitions -$230.8M -- -$72.5M -- --
Cash From Investing -$239.3M -$210.4M -$85M -$9.4M -$5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $746.3M -- -- $1.8B --
Long-Term Debt Repaid -$8.1M -$8.1M -$8.2M -$1.8B -$6.1M
Repurchase of Common Stock -- -$250.1M -$123.4M -$521.5M -$18.9M
Other Financing Activities -$862.5M -$200K -$1.2M -$900K -$5.2M
Cash From Financing -$110.1M -$247.2M -$127.3M -$525M -$29.7M
 
Beginning Cash (CF) $772.7M $1.4B $770.4M $582.6M $444.9M
Foreign Exchange Rate Adjustment $1.2M -$600K -$1.8M -$600K $1.7M
Additions / Reductions -$152.1M -$231.2M $57.6M -$252.8M $320.5M
Ending Cash (CF) $621.8M $1.1B $826.2M $329.2M $767.1M
 
Levered Free Cash Flow $188.9M $12M $257.1M $272.2M $350.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$503.8M $226.2M $346.5M $355.3M $1.9B
Depreciation & Amoritzation $200.1M $201.1M $195M $182.1M $141.8M
Stock-Based Compensation $182.9M $204.3M $246.3M $298.7M $291.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $760.9M $823M $943.9M $957.9M $1.2B
 
Capital Expenditures $60.3M $277.9M $60.7M $90.5M $16.2M
Cash Acquisitions -$420.7M -$324.1M -$120.1M $12.4M $8.4M
Cash From Investing -$453.8M -$616.7M -$180.8M -$77.9M -$5.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $746.3M $800M -- -- --
Long-Term Debt Repaid -$26.9M -$32.4M -$32.5M -$3.5B -$2.8B
Repurchase of Common Stock -$600.7M -$526M -$1.1B -$1.3B -$805.1M
Other Financing Activities -$885.1M -$13.3M -$7.5M -$22M -$22.5M
Cash From Financing -$653.6M $314.8M -$1.1B -$1.4B -$804.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$346.5M $521.1M -$312.2M -$499M $435.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $700.6M $545.1M $883.2M $867.4M $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$564.9M $155.4M $259.1M $261.5M $738.3M
Depreciation & Amoritzation $151.3M $149.7M $145.1M $132.6M $103.1M
Stock-Based Compensation $142.1M $154.9M $193.3M $227.6M $222.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $598.7M $657.1M $771.7M $749.9M $947.2M
 
Capital Expenditures $39.1M $235.5M $43M $73.4M $12.2M
Cash Acquisitions -$420.7M -$320.1M -$72.5M $12.4M $8.1M
Cash From Investing -$435.9M -$570.3M -$115.5M -$61.4M $35.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $746.3M $800M -- $1.8B $2.8B
Long-Term Debt Repaid -$20.6M -$24.3M -$24.4M -$1.8B -$2.8B
Repurchase of Common Stock -$541.7M -$526M -$1.1B -$1.1B -$668.1M
Other Financing Activities -$864.3M -$12.7M -$3.3M -$7.8M -$15.6M
Cash From Financing -$604.1M $292.4M -$1.1B -$1.1B -$675.9M
 
Beginning Cash (CF) $2.7B $3.4B $2.8B $2.2B $1.6B
Foreign Exchange Rate Adjustment $300K -$1M -$4.7M -- $1.1M
Additions / Reductions -$441.3M $379.2M -$424.8M -$444.8M $307.2M
Ending Cash (CF) $2.2B $3.8B $2.3B $1.8B $1.9B
 
Levered Free Cash Flow $559.6M $421.6M $728.7M $676.5M $935M

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

GET BETTER TRADE IDEAS

Popular

Why Is AT&T Stock Dropping?
Why Is AT&T Stock Dropping?

The telecommunications giant AT&T Inc. (NYSE:T) has perhaps surprisingly eclipsed…

Is American Express Stock Going Lower?
Is American Express Stock Going Lower?

American Express Company (NYSE:AXP) has long been a Buffett favorite…

Cigna vs Costco Stock: Which Is Best?
Cigna vs Costco Stock: Which Is Best?

Cigna and Costco don’t usually go hand in hand but…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
45
QMCO alert for Jan 18

Quantum [QMCO] is down 15.61% over the past day.

Buy
51
QRVO alert for Jan 18

Qorvo [QRVO] is up 14.47% over the past day.

Sell
31
ATEX alert for Jan 18

Anterix [ATEX] is up 11.14% over the past day.

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

Show me the best stock