Financhill
Sell
46

NDAQ Quote, Financials, Valuation and Earnings

Last price:
$78.42
Seasonality move :
0.39%
Day range:
$78.06 - $79.18
52-week range:
$54.90 - $83.77
Dividend yield:
1.2%
P/E ratio:
46.96x
P/S ratio:
6.39x
P/B ratio:
4.07x
Volume:
1.3M
Avg. volume:
2.6M
1-year change:
35.23%
Market cap:
$45.1B
Revenue:
$6.1B
EPS (TTM):
$1.67
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $4.3B $5.6B $5.9B $6.2B $6.1B
Revenue Growth (YoY) -0.44% 32.1% 4.64% 5.78% -2.6%
 
Cost of Revenues $2.6B $3.7B $3.7B $3.9B $3.5B
Gross Profit $1.7B $1.9B $2.2B $2.3B $2.5B
Gross Profit Margin 39.08% 34.52% 37.92% 37.57% 41.99%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $388M $425M $395M $420M $417M
Other Inc / (Exp) $47M -$6M $99M -$64M -$236M
Operating Expenses $578M $627M $673M $678M $740M
Operating Income $1.1B $1.3B $1.6B $1.7B $1.8B
 
Net Interest Expenses $114M $97M $124M $122M $169M
EBT. Incl. Unusual Items $1B $1.2B $1.5B $1.5B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $245M $279M $347M $352M $344M
Net Income to Company $774M $933M $1.2B $1.1B $1.1B
 
Minority Interest in Earnings -- -- -- $2M $2M
Net Income to Common Excl Extra Items $774M $933M $1.2B $1.1B $1.1B
 
Basic EPS (Cont. Ops) $1.56 $1.89 $2.38 $2.28 $2.10
Diluted EPS (Cont. Ops) $1.54 $1.86 $2.35 $2.26 $2.08
Weighted Average Basic Share $494.8M $493.2M $497.7M $492.4M $504.9M
Weighted Average Diluted Share $500.9M $500.7M $505.1M $497.9M $508.4M
 
EBITDA $1.3B $1.5B $1.9B $1.9B $2B
EBIT $1.1B $1.3B $1.6B $1.6B $1.7B
 
Revenue (Reported) $4.3B $5.6B $5.9B $6.2B $6.1B
Operating Income (Reported) $1.1B $1.3B $1.6B $1.7B $1.8B
Operating Income (Adjusted) $1.1B $1.3B $1.6B $1.6B $1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.4B $1.4B $1.6B $1.5B $1.9B
Revenue Growth (YoY) 28.92% -3.96% 14.74% -6.81% 31.08%
 
Cost of Revenues $937M $804M $975M $838M $1.2B
Gross Profit $476M $553M $582M $613M $734M
Gross Profit Margin 33.69% 40.75% 37.38% 42.25% 38.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $87M $117M $107M $97M $101M
Other Inc / (Exp) $43M $35M $8M -$32M -$30M
Operating Expenses $138M $184M $170M $161M $254M
Operating Income $338M $369M $412M $452M $480M
 
Net Interest Expenses $24M $33M $30M $29M $94M
EBT. Incl. Unusual Items $357M $371M $382M $391M $356M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $93M $83M $88M $97M $51M
Net Income to Company $264M $289M $294M $294M $305M
 
Minority Interest in Earnings -- -- -- -- $1M
Net Income to Common Excl Extra Items $264M $288M $294M $294M $306M
 
Basic EPS (Cont. Ops) $0.54 $0.57 $0.60 $0.60 $0.53
Diluted EPS (Cont. Ops) $0.53 $0.56 $0.59 $0.60 $0.53
Weighted Average Basic Share $492.6M $503.1M $491.2M $491.3M $575.1M
Weighted Average Diluted Share $502.5M $510.5M $496.3M $494.1M $579M
 
EBITDA $430M $468M $475M $552M $607M
EBIT $379M $401M $412M $488M $454M
 
Revenue (Reported) $1.4B $1.4B $1.6B $1.5B $1.9B
Operating Income (Reported) $338M $369M $412M $452M $480M
Operating Income (Adjusted) $379M $401M $412M $488M $454M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.2B $5.9B $6.1B $6B $7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.4B $3.7B $3.8B $3.6B $4.1B
Gross Profit $1.8B $2.2B $2.3B $2.4B $2.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $388M $410M $414M $404M $444M
Other Inc / (Exp) $58M $56M -$18M -$168M -$229M
Operating Expenses $584M $661M $690M $665M $1B
Operating Income $1.2B $1.5B $1.6B $1.7B $1.9B
 
Net Interest Expenses $98M $118M $124M $116M $373M
EBT. Incl. Unusual Items $1.2B $1.5B $1.5B $1.4B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $287M $335M $324M $344M $331M
Net Income to Company $911M $1.2B $1.1B $1.1B $956M
 
Minority Interest in Earnings -- -- $1M $2M $3M
Net Income to Common Excl Extra Items $911M $1.2B $1.1B $1.1B $959M
 
Basic EPS (Cont. Ops) $1.85 $2.32 $2.31 $2.25 $1.69
Diluted EPS (Cont. Ops) $1.82 $2.28 $2.29 $2.23 $1.67
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.5B $1.8B $1.9B $1.9B $2.3B
EBIT $1.3B $1.6B $1.6B $1.6B $1.7B
 
Revenue (Reported) $5.2B $5.9B $6.1B $6B $7B
Operating Income (Reported) $1.2B $1.5B $1.6B $1.7B $1.9B
Operating Income (Adjusted) $1.3B $1.6B $1.6B $1.6B $1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.2B $4.4B $4.6B $4.4B $5.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $2.7B $2.9B $2.6B $3.2B
Gross Profit $1.4B $1.7B $1.8B $1.8B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $295M $280M $299M $284M $310M
Other Inc / (Exp) $55M $116M -$1M -$114M -$107M
Operating Expenses $444M $478M $494M $482M $771M
Operating Income $964M $1.2B $1.3B $1.3B $1.4B
 
Net Interest Expenses $73M $94M $94M $87M $292M
EBT. Incl. Unusual Items $946M $1.2B $1.2B $1.1B $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $238M $293M $269M $262M $249M
Net Income to Company $708M $928M $883M $861M $760M
 
Minority Interest in Earnings -- -- $1M $1M $2M
Net Income to Common Excl Extra Items $708M $927M $885M $863M $762M
 
Basic EPS (Cont. Ops) $1.44 $1.87 $1.79 $1.76 $1.33
Diluted EPS (Cont. Ops) $1.42 $1.84 $1.78 $1.75 $1.31
Weighted Average Basic Share $1.5B $1.5B $1.5B $1.5B $1.7B
Weighted Average Diluted Share $1.5B $1.5B $1.5B $1.5B $1.7B
 
EBITDA $1.2B $1.5B $1.4B $1.5B $1.8B
EBIT $1B $1.3B $1.2B $1.3B $1.3B
 
Revenue (Reported) $4.2B $4.4B $4.6B $4.4B $5.4B
Operating Income (Reported) $964M $1.2B $1.3B $1.3B $1.4B
Operating Income (Adjusted) $1B $1.3B $1.2B $1.3B $1.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $332M $2.7B $393M $502M $453M
Short Term Investments $291M $195M $208M $181M $188M
Accounts Receivable, Net $422M $566M $588M $677M $929M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $219M $175M $294M $201M $231M
Total Current Assets $4.3B $7.7B $7.4B $8.6B $9.1B
 
Property Plant And Equipment $730M $856M $875M $976M $978M
Long-Term Investments -- -- -- -- --
Goodwill $6.4B $6.9B $8.4B $8.1B $14.1B
Other Intangibles $2.2B $2.3B $2.8B $2.6B $7.4B
Other Long-Term Assets $289M $358M $571M $608M $665M
Total Assets $13.9B $18B $20.1B $20.9B $32.3B
 
Accounts Payable $148M $175M $185M $185M $332M
Accrued Expenses $188M $227M $252M $243M $303M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $3.2B $4.1B $6B $7.1B $7.4B
Total Current Liabilities $4.2B $4.9B $7.9B $8.8B $9B
 
Long-Term Debt $3B $5.5B $4.8B $4.7B $10.2B
Capital Leases -- -- -- -- --
Total Liabilities $8.3B $11.5B $13.7B $14.7B $21.5B
 
Common Stock $2M $2M $5M $5M $6M
Other Common Equity Adj -$1.7B -$1.4B -$1.6B -$2B -$1.9B
Common Equity $5.6B $6.4B $6.4B $6.2B $10.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $3M $10M $13M $11M
Total Equity $5.6B $6.4B $6.4B $6.2B $10.8B
 
Total Liabilities and Equity $13.9B $18B $20.1B $20.9B $32.3B
Cash and Short Terms $623M $2.9B $601M $683M $641M
Total Debt $3.4B $5.5B $5.8B $5.4B $10.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $584M $303M $301M $5.3B $266M
Short Term Investments $177M $185M $129M $272M $202M
Accounts Receivable, Net $504M $552M $638M $595M $944M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $134M $225M $225M $184M $239M
Total Current Assets $4.8B $5.5B $10.9B $12.4B $7.6B
 
Property Plant And Equipment $822M $878M $966M $939M $972M
Long-Term Investments -- -- -- -- --
Goodwill $6.6B $8.5B $7.9B $8B $14.2B
Other Intangibles $2.2B $2.9B $2.6B $2.4B $7.1B
Other Long-Term Assets $381M $628M $595M $626M $793M
Total Assets $14.8B $18.4B $22.9B $24.4B $30.6B
 
Accounts Payable $145M $166M $189M $286M $289M
Accrued Expenses $184M $221M $205M $211M $314M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $3.5B $4.3B $9.7B $6.1B $6.1B
Total Current Liabilities $4.2B $5.6B $11.3B $7B $7.9B
 
Long-Term Debt $3.6B $5.4B $4.6B $9.7B $9.4B
Capital Leases -- -- -- -- --
Total Liabilities $8.8B $12B $17.1B $17.9B $19.5B
 
Common Stock $2M $2M $5M $5M $6M
Other Common Equity Adj -$1.6B -$1.5B -$2.1B -$2.1B -$2B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3M $10M $9M $12M $9M
Total Equity $6B $6.4B $5.9B $6.5B $11.1B
 
Total Liabilities and Equity $14.8B $18.4B $22.9B $24.4B $30.6B
Cash and Short Terms $761M $488M $430M $5.6B $468M
Total Debt $3.6B $5.9B $5.4B $9.7B $9.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $774M $933M $1.2B $1.1B $1.1B
Depreciation & Amoritzation $190M $202M $278M $258M $323M
Stock-Based Compensation $79M $87M $90M $106M $122M
Change in Accounts Receivable -$42M -$167M -$6M -$101M $3M
Change in Inventories -- -- -- -- --
Cash From Operations $963M $1.3B $1.1B $1.7B $1.7B
 
Capital Expenditures $127M $188M $163M $152M $158M
Cash Acquisitions -$74M -$157M -$2.2B -$41M -$5.8B
Cash From Investing -$414M -$122M -$2.7B $49M -$6B
 
Dividends Paid (Ex Special Dividend) -$305M -$320M -$350M -$383M -$441M
Special Dividend Paid
Long-Term Debt Issued $680M $3.8B $826M $541M $5.6B
Long-Term Debt Repaid -$1.2B -$1.5B -$804M -$1.1B -$260M
Repurchase of Common Stock -$200M -$222M -$943M -$633M -$269M
Other Financing Activities -$1.5B $494M $2.3B $2.4B -$4M
Cash From Financing -$2.5B $1.9B $1.4B $1B $4.2B
 
Beginning Cash (CF) $4.7B $2.6B $6B $5.5B $7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.9B $3B -$152M $2.8B -$78M
Ending Cash (CF) $2.6B $6B $5.5B $7B $7.1B
 
Levered Free Cash Flow $836M $1.1B $920M $1.6B $1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $264M $289M $294M $294M $305M
Depreciation & Amoritzation $51M $66M $63M $64M $152M
Stock-Based Compensation $24M $23M $27M $30M $36M
Change in Accounts Receivable $18M $8M $6M $3M -$43M
Change in Inventories -- -- -- -- --
Cash From Operations -$4M $232M $232M $300M $244M
 
Capital Expenditures $60M $32M $41M $37M $56M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12M -$7M $219M $134M $73M
 
Dividends Paid (Ex Special Dividend) -$81M -$91M -$99M -$108M -$138M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $726M -- -$5M --
Long-Term Debt Repaid -- -$704M -$220M -$138M -$50M
Repurchase of Common Stock -$34M -$475M -- -- -$87M
Other Financing Activities -- $684M $1.9B -$1.2B $17M
Cash From Financing -$114M $397M $1.6B -$1.4B -$204M
 
Beginning Cash (CF) $741M $3.2B $8.3B $11.9B $5.5B
Foreign Exchange Rate Adjustment $6M -$78M -$1B -$70M $205M
Additions / Reductions -$130M $622M $2B -$963M $113M
Ending Cash (CF) $617M $3.7B $9.2B $10.8B $5.8B
 
Levered Free Cash Flow -$64M $200M $191M $263M $188M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $911M $1.2B $1.1B $1.1B $956M
Depreciation & Amoritzation $196M $250M $276M $261M $585M
Stock-Based Compensation $86M $89M $100M $120M $137M
Change in Accounts Receivable -$144M -$26M -$107M $43M -$171M
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $1.1B $1.6B $1.8B $1.7B
 
Capital Expenditures $167M $173M $168M $150M $189M
Cash Acquisitions -$146M -$2.2B -$41M -- --
Cash From Investing -$440M -$2.5B -$146M -$84M -$5.8B
 
Dividends Paid (Ex Special Dividend) -$316M -$341M -$375M -$412M -$530M
Special Dividend Paid
Long-Term Debt Issued $1.9B $2.7B $541M -- --
Long-Term Debt Repaid -$1.5B -$802M -- -$1B -$229M
Repurchase of Common Stock -$186M -$921M -$691M -$159M -$255M
Other Financing Activities -$1.6B $990M $7.3B -$3.9B -$508M
Cash From Financing -$2.2B $2.1B $5.9B -$220M -$1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.4B $743M $7.4B $1.5B -$5.5B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $989M $961M $1.4B $1.6B $1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $708M $928M $883M $861M $760M
Depreciation & Amoritzation $149M $197M $195M $198M $460M
Stock-Based Compensation $64M $66M $76M $90M $105M
Change in Accounts Receivable -$109M $32M -$69M $75M -$99M
Change in Inventories -- -- -- -- --
Cash From Operations $817M $699M $1.2B $1.3B $1.2B
 
Capital Expenditures $128M $113M $118M $116M $147M
Cash Acquisitions -$157M -$2.2B -$41M -- --
Cash From Investing -$157M -$2.5B -$25M -$158M $55M
 
Dividends Paid (Ex Special Dividend) -$239M -$260M -$285M -$314M -$403M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.9B $826M $541M $5B --
Long-Term Debt Repaid -$1.5B -$804M -$720M -$662M -$631M
Repurchase of Common Stock -$186M -$885M -$633M -$159M -$145M
Other Financing Activities -$33M $463M $5.4B -$875M -$1.4B
Cash From Financing -$408M -$212M $4.3B $3B -$2.5B
 
Beginning Cash (CF) $2.1B $12.8B $19.7B $25.7B $17.8B
Foreign Exchange Rate Adjustment $3M -$186M -$1.7B -$300M -$75M
Additions / Reductions $252M -$2B $5.5B $4.1B -$1.2B
Ending Cash (CF) $2.4B $10.6B $23.4B $29.5B $16.5B
 
Levered Free Cash Flow $689M $586M $1.1B $1.2B $1.1B

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

GET BETTER TRADE IDEAS

Popular

Will Tesla Go Up or Down in 2025?
Will Tesla Go Up or Down in 2025?

The last few months have been exciting for Tesla and…

Why Is Coinbase Stock Going Down?
Why Is Coinbase Stock Going Down?

Every way you look at it, Coinbase has had a…

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

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

Buy
54
Is MSFT Stock a Buy?

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

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock