Financhill
Buy
57

NYT Quote, Financials, Valuation and Earnings

Last price:
$52.87
Seasonality move :
6.36%
Day range:
$52.75 - $53.83
52-week range:
$41.55 - $58.16
Dividend yield:
0.95%
P/E ratio:
31.28x
P/S ratio:
3.46x
P/B ratio:
4.68x
Volume:
3.4M
Avg. volume:
1.5M
1-year change:
15.44%
Market cap:
$8.7B
Revenue:
$2.4B
EPS (TTM):
$1.69
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.8B $1.8B $2.1B $2.3B $2.4B
Revenue Growth (YoY) 3.64% -1.58% 16.33% 11.25% 5.11%
 
Cost of Revenues $988.2M $959.3M $1B $1.2B $1.2B
Gross Profit $824M $824.3M $1B $1.1B $1.2B
Gross Profit Margin 45.47% 46.22% 49.9% 47.63% 48.52%
 
R&D Expenses $106.4M $133.4M $160.9M $204.2M $228.8M
Selling, General & Admin $479.4M $452.6M $545.1M $556.8M $571.3M
Other Inc / (Exp) -$7.4M -$74.1M $12.8M -$26.2M -$9.4M
Operating Expenses $646.5M $648.1M $763.4M $843.7M $886.2M
Operating Income $177.5M $176.3M $271.9M $255.7M $290.9M
 
Net Interest Expenses $5.7M -- -- -- --
EBT. Incl. Unusual Items $164.5M $115.4M $290.5M $236M $302.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24.5M $14.6M $70.5M $62.1M $69.8M
Net Income to Company $140M $100.8M $220M $173.9M $232.8M
 
Minority Interest in Earnings -- -$734K -- -- -$365K
Net Income to Common Excl Extra Items $140M $100.1M $220M $173.9M $232.4M
 
Basic EPS (Cont. Ops) $0.84 $0.60 $1.31 $1.04 $1.41
Diluted EPS (Cont. Ops) $0.83 $0.60 $1.31 $1.04 $1.40
Weighted Average Basic Share $166M $167M $167.9M $166.9M $164.7M
Weighted Average Diluted Share $167.5M $168M $168.5M $167.1M $165.7M
 
EBITDA $259.4M $186.9M $358.3M $329.4M $398.9M
EBIT $191.3M $116.2M $291.3M $236.8M $303.6M
 
Revenue (Reported) $1.8B $1.8B $2.1B $2.3B $2.4B
Operating Income (Reported) $177.5M $176.3M $271.9M $255.7M $290.9M
Operating Income (Adjusted) $191.3M $116.2M $291.3M $236.8M $303.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $426.9M $509.1M $547.7M $598.3M $640.2M
Revenue Growth (YoY) -0.38% 19.26% 7.58% 9.25% 6.99%
 
Cost of Revenues $235.7M $257M $294.9M $311.1M $331.8M
Gross Profit $191.2M $252.1M $252.8M $287.2M $308.3M
Gross Profit Margin 44.8% 49.52% 46.16% 48% 48.17%
 
R&D Expenses $34.3M $40.6M $50.5M $57.4M $61M
Selling, General & Admin $101.7M $148.2M $129.6M $142.2M $145.3M
Other Inc / (Exp) -$2.3M $24.6M -$1.8M -$1.8M -$5.7M
Operating Expenses $151.6M $203.1M $201.8M $221.1M $227M
Operating Income $39.6M $49M $51M $66.1M $81.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $40.9M $74.9M $50.8M $70M $85M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.3M $20.3M $14.2M $16.4M $20.9M
Net Income to Company $33.6M $54.7M $36.6M $53.6M $64.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $33.6M $54.7M $36.6M $53.6M $64.1M
 
Basic EPS (Cont. Ops) $0.20 $0.33 $0.22 $0.33 $0.39
Diluted EPS (Cont. Ops) $0.20 $0.32 $0.22 $0.32 $0.39
Weighted Average Basic Share $167.1M $168M $166.4M $164.6M $164.4M
Weighted Average Diluted Share $168.1M $168.5M $166.5M $165.4M $165.8M
 
EBITDA $58.4M $92.1M $75.3M $93.9M $108.2M
EBIT $41M $75.1M $51.1M $70.3M $85.3M
 
Revenue (Reported) $426.9M $509.1M $547.7M $598.3M $640.2M
Operating Income (Reported) $39.6M $49M $51M $66.1M $81.3M
Operating Income (Adjusted) $41M $75.1M $51.1M $70.3M $85.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.8B $2B $2.2B $2.4B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $967.6M $1B $1.2B $1.3B $1.3B
Gross Profit $815.1M $980.4M $1.1B $1.2B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $127.1M $156.3M $190.3M $226M $244.7M
Selling, General & Admin $452.8M $506.5M $574.7M $571.2M $573.9M
Other Inc / (Exp) -$6.6M -$61.9M -$8.1M -$34M -$7M
Operating Expenses $641.4M $722.1M $840.2M $882.9M $902.4M
Operating Income $173.7M $258.3M $237.8M $274.5M $340.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $185.1M $204.3M $234.7M $256.4M $367.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.8M $43.5M $61.7M $63.1M $87.3M
Net Income to Company $158.3M $160.8M $173M $193.3M $280.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $158.3M $160.1M $173M $193.3M $280M
 
Basic EPS (Cont. Ops) $0.95 $0.96 $1.04 $1.18 $1.71
Diluted EPS (Cont. Ops) $0.95 $0.94 $1.03 $1.16 $1.69
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $261.1M $273.6M $320.9M $352.7M $461.3M
EBIT $191.2M $205.1M $235.5M $257.4M $368.7M
 
Revenue (Reported) $1.8B $2B $2.2B $2.4B $2.5B
Operating Income (Reported) $173.7M $258.3M $237.8M $274.5M $340.5M
Operating Income (Adjusted) $191.2M $205.1M $235.5M $257.4M $368.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.3B $1.5B $1.6B $1.7B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $709.1M $759.3M $876.8M $927.9M $971.5M
Gross Profit $565.2M $721.3M $764M $822M $887.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $96.3M $119.3M $148.7M $170.5M $186.4M
Selling, General & Admin $326.8M $380.8M $410.4M $424.8M $427.5M
Other Inc / (Exp) -$6.7M $15.5M -$5.4M -$13.2M -$10.7M
Operating Expenses $469.5M $543.6M $620.3M $659.5M $675.8M
Operating Income $95.7M $177.8M $143.7M $162.5M $212M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $109.2M $198.1M $142.3M $162.7M $227.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.1M $48M $39.2M $40.2M $57.7M
Net Income to Company $90.1M $150.1M $103.1M $122.5M $170.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $90.1M $150.1M $103.1M $122.5M $170.1M
 
Basic EPS (Cont. Ops) $0.54 $0.90 $0.62 $0.75 $1.04
Diluted EPS (Cont. Ops) $0.54 $0.88 $0.62 $0.73 $1.03
Weighted Average Basic Share $500.5M $503.7M $501.9M $494.3M $493.6M
Weighted Average Diluted Share $504M $505.1M $502.4M $495.8M $497M
 
EBITDA $162.5M $249.2M $211.9M $234.8M $297.2M
EBIT $109.7M $198.6M $142.9M $163.5M $228.5M
 
Revenue (Reported) $1.3B $1.5B $1.6B $1.7B $1.9B
Operating Income (Reported) $95.7M $177.8M $143.7M $162.5M $212M
Operating Income (Adjusted) $109.7M $198.6M $142.9M $163.5M $228.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $230.4M $286.1M $320M $221.4M $289.5M
Short Term Investments $201.8M $309.1M $341.1M $126M $162.1M
Accounts Receivable, Net $213.4M $183.7M $232.9M $217.5M $242.5M
Inventory -- -- -- -- --
Prepaid Expenses $29.1M $29.5M $33.2M $54.9M $59.7M
Other Current Assets $42.1M $27.5M $25.6M $35.9M $27.9M
Total Current Assets $716.8M $835.8M $952.7M $655.7M $781.7M
 
Property Plant And Equipment $627.1M $594.5M $637.5M $611.3M $549.6M
Long-Term Investments $251.7M $286.8M $413.4M $138.9M $257.6M
Goodwill $138.7M $171.7M $166.4M $414M $416.1M
Other Intangibles -- -- $14.2M $312.3M $283M
Other Long-Term Assets $239.6M $319.3M $196.5M $230.6M $226.6M
Total Assets $2.1B $2.3B $2.6B $2.5B $2.7B
 
Accounts Payable $116.6M $123.2M $127.1M $114.6M $116.9M
Accrued Expenses $232.7M $258.2M $312.8M $300.6M $321.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $88.4M $105.3M $119.3M $155.9M $172.8M
Total Current Liabilities $437.7M $486.7M $559.2M $571.2M $611.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $915.3M $979.6M $1B $933.8M $951.4M
 
Common Stock $17.5M $17.6M $17.7M $17.7M $17.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.2B $1.3B $1.5B $1.6B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.9M $2.6M $2M $2M --
Total Equity $1.2B $1.3B $1.5B $1.6B $1.8B
 
Total Liabilities and Equity $2.1B $2.3B $2.6B $2.5B $2.7B
Cash and Short Terms $432.2M $595.2M $661M $347.4M $451.6M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $215.8M $324M $190.1M $235.6M $204.6M
Short Term Investments $308.7M $357.8M $102.6M $162.7M $288.3M
Accounts Receivable, Net $125.3M $164.6M $163.6M $164M $188.9M
Inventory -- -- -- -- --
Prepaid Expenses $32.1M $38.8M $58.7M $56.7M $44.9M
Other Current Assets $39.1M $40.4M $28.3M $39.1M $68.2M
Total Current Assets $721M $925.7M $543.2M $658.1M $795M
 
Property Plant And Equipment $604.3M $579.4M $561.1M $523.8M $495.1M
Long-Term Investments $275.6M $360.7M $175.9M $189.5M $327.4M
Goodwill $168.7M $168.9M $406.4M $413.3M $416.8M
Other Intangibles -- -- $328.7M $292.8M $262.3M
Other Long-Term Assets $260.7M $338.9M $388.4M $353M $331.5M
Total Assets $2.1B $2.5B $2.5B $2.5B $2.8B
 
Accounts Payable $97.7M $118.9M $119.5M $119.8M $137.1M
Accrued Expenses $228M $292.1M $283.8M $277.6M $275.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $100.1M $115.7M $152.4M $156.6M --
Total Current Liabilities $425.9M $526.6M $555.8M $554M $589.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $882.3M $999.9M $973M $891.3M $910M
 
Common Stock $17.6M $17.7M $17.7M $17.8M $17.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.9M $2M $2M $2M --
Total Equity $1.3B $1.5B $1.5B $1.7B $1.9B
 
Total Liabilities and Equity $2.1B $2.5B $2.5B $2.5B $2.8B
Cash and Short Terms $524.5M $681.8M $292.7M $398.3M $492.9M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $140M $100.8M $220M $173.9M $232.8M
Depreciation & Amoritzation $68M $70.7M $67M $92.6M $95.3M
Stock-Based Compensation $12.9M $14.4M $22.2M $35.3M $54.8M
Change in Accounts Receivable $9.1M $29.7M -$49.2M $20.9M -$25M
Change in Inventories -- -- -- -- --
Cash From Operations $189.9M $297.9M $269.1M $150.7M $360.6M
 
Capital Expenditures $45.4M $34.5M $34.6M $37M $22.7M
Cash Acquisitions -- -$33.1M -- -$515.6M --
Cash From Investing $93.2M -$199.1M -$180.8M -$73.6M -$159.7M
 
Dividends Paid (Ex Special Dividend) -$31.6M -$38.4M -$45.3M -$56.8M -$69.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$252.6M -- -- -- --
Repurchase of Common Stock -- -- -- -$105.1M -$44.6M
Other Financing Activities -$15.6M -$12.6M -$12.1M -$12.5M -$18.7M
Cash From Financing -$295.3M -$45M -$54.9M -$174.3M -$132.7M
 
Beginning Cash (CF) $259.8M $247.5M $302M $334.3M $235.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12.2M $53.9M $33.3M -$97.2M $68.2M
Ending Cash (CF) $247.5M $302M $334.3M $235.2M $303.2M
 
Levered Free Cash Flow $144.5M $263.5M $234.5M $113.7M $337.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $33.6M $54.7M $36.6M $53.6M $64.1M
Depreciation & Amoritzation $17.4M $17M $24.2M $23.7M $22.9M
Stock-Based Compensation $3.3M $5M $9.3M $14.6M $17M
Change in Accounts Receivable -$3.2M -$11.1M $12.4M -$5M -$7.7M
Change in Inventories -- -- -- -- --
Cash From Operations $88.1M $99.1M $68.9M $104.3M $125.5M
 
Capital Expenditures $7.7M $9.1M $8.8M $5.7M $7.1M
Cash Acquisitions -$25M -- -- -- --
Cash From Investing -$114.3M -$83.4M $1.9M -$92.3M -$101.3M
 
Dividends Paid (Ex Special Dividend) -$10M -$11.8M -$15M -$18.2M -$21.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$25.3M -- -$18.3M
Other Financing Activities -$879K -$877K -$208K -$3.5M -$2.5M
Cash From Financing -$7.5M -$12.7M -$40.5M -$21.7M -$42.3M
 
Beginning Cash (CF) $265.1M $335.5M $175.7M $259.7M $237M
Foreign Exchange Rate Adjustment $187K -$280K -$2.3M -$281K -$61K
Additions / Reductions -$33.7M $3.1M $30.2M -$9.6M -$18.1M
Ending Cash (CF) $231.6M $338.3M $203.7M $249.9M $218.9M
 
Levered Free Cash Flow $80.4M $90.1M $60.1M $98.6M $118.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $158.3M $160.8M $173M $193.3M $280.3M
Depreciation & Amoritzation $69.8M $68.5M $85M $95.3M $92.6M
Stock-Based Compensation $14M $18.1M $33.1M $48.7M $65.9M
Change in Accounts Receivable $41.7M -$39.3M $6.6M -$486K -$24.9M
Change in Inventories -- -- -- -- --
Cash From Operations $275M $300.8M $144.6M $289.8M $395.3M
 
Capital Expenditures $41.6M $29M $38.7M $25.7M $27.2M
Cash Acquisitions -$33.1M -- -$515.3M -$287K --
Cash From Investing -$56.8M -$141.5M -$130.4M -$91.6M -$259.9M
 
Dividends Paid (Ex Special Dividend) -$36.7M -$43.7M -$53.6M -$66.3M -$79.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$79.8M -$68.8M -$61.3M
Other Financing Activities -$12.6M -$11.8M -$11.8M -$17.8M -$24.6M
Cash From Financing -$287.8M -$52.3M -$145.2M -$152.9M -$165.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$69.6M $107.1M -$131.1M $45.3M -$30.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $233.4M $271.8M $105.9M $264.1M $368.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $90.1M $150.1M $103.1M $122.5M $170.1M
Depreciation & Amoritzation $52.8M $50.6M $68.6M $71.4M $68.6M
Stock-Based Compensation $10.7M $14.4M $25.3M $38.7M $49.9M
Change in Accounts Receivable $88.1M $19.1M $74.9M $53.5M $53.5M
Change in Inventories -- -- -- -- --
Cash From Operations $206.7M $209.6M $85M $224.1M $258.8M
 
Capital Expenditures $29.2M $23.8M $27.8M $16.5M $21.1M
Cash Acquisitions -$33.1M -- -$515.3M -- --
Cash From Investing -$187.3M -$129.7M -$79.3M -$97.3M -$197.5M
 
Dividends Paid (Ex Special Dividend) -$28.4M -$33.6M -$41.9M -$51.4M -$61.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$79.8M -$43.6M -$60.3M
Other Financing Activities -$12.6M -$11.8M -$11.6M -$16.9M -$22.8M
Cash From Financing -$35.7M -$43M -$133.2M -$111.8M -$144.6M
 
Beginning Cash (CF) $746.8M $927.7M $693.6M $744.2M $760.9M
Foreign Exchange Rate Adjustment $349K -$560K -$3.1M -$310K -$1M
Additions / Reductions -$16.3M $36.9M -$127.5M $15M -$83.3M
Ending Cash (CF) $730.9M $964.1M $563M $758.9M $676.6M
 
Levered Free Cash Flow $177.4M $185.8M $57.2M $207.6M $237.7M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 9.73% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 13.45% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 2.28% over the past day.

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

Show me the best stock