Financhill
Buy
83

NYT Quote, Financials, Valuation and Earnings

Last price:
$63.95
Seasonality move :
5.83%
Day range:
$62.50 - $64.15
52-week range:
$44.83 - $64.75
Dividend yield:
1.05%
P/E ratio:
31.16x
P/S ratio:
3.83x
P/B ratio:
5.24x
Volume:
2.3M
Avg. volume:
1.8M
1-year change:
17.93%
Market cap:
$10.4B
Revenue:
$2.6B
EPS (TTM):
$2.05
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.8B $2.1B $2.3B $2.4B $2.6B
Revenue Growth (YoY) -1.58% 16.33% 11.25% 5.11% 6.59%
 
Cost of Revenues $1B $1.1B $1.3B $1.3B $1.4B
Gross Profit $761.3M $977.8M $1B $1.1B $1.2B
Gross Profit Margin 42.68% 47.13% 44.05% 44.97% 46.15%
 
R&D Expenses $132.4M $160.9M $204.2M $228.8M $248.2M
Selling, General & Admin $452.6M $545.1M $556.8M $571.3M $586.4M
Other Inc / (Exp) -$74.1M $12.8M -$26.2M -$9.4M -$12M
Operating Expenses $578.4M $704.9M $760.7M $785M $802.8M
Operating Income $182.9M $272.9M $256.1M $306M $390.7M
 
Net Interest Expenses $727K $769K -- $1M $1M
EBT. Incl. Unusual Items $115.4M $290.5M $236M $302.6M $383.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.6M $70.5M $62.1M $69.8M $89.6M
Net Income to Company $100.8M $220M $173.9M $232.8M $293.8M
 
Minority Interest in Earnings $734K -- -- $365K --
Net Income to Common Excl Extra Items $100.8M $220M $173.9M $232.8M $293.8M
 
Basic EPS (Cont. Ops) $0.60 $1.31 $1.04 $1.41 $1.79
Diluted EPS (Cont. Ops) $0.60 $1.31 $1.04 $1.40 $1.77
Weighted Average Basic Share $167M $167.9M $166.9M $164.7M $164.4M
Weighted Average Diluted Share $168M $168.5M $167.1M $165.7M $165.8M
 
EBITDA $253.6M $339.9M $348.6M $401.3M $482.7M
EBIT $182.9M $272.9M $256.1M $306M $390.7M
 
Revenue (Reported) $1.8B $2.1B $2.3B $2.4B $2.6B
Operating Income (Reported) $182.9M $272.9M $256.1M $306M $390.7M
Operating Income (Adjusted) $182.9M $272.9M $256.1M $306M $390.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $509.1M $547.7M $598.3M $640.2M $700.8M
Revenue Growth (YoY) 19.26% 7.58% 9.25% 6.99% 9.47%
 
Cost of Revenues $271.3M $316.6M $332.6M $352.5M $370.4M
Gross Profit $237.8M $231.1M $265.7M $287.7M $330.4M
Gross Profit Margin 46.71% 42.19% 44.41% 44.94% 47.15%
 
R&D Expenses $40.6M $50.5M $57.4M $61M $67M
Selling, General & Admin $148.2M $136.7M $144.5M $145.3M $156.2M
Other Inc / (Exp) $24.6M -$1.8M -$1.8M -$5.7M --
Operating Expenses $188.3M $187.2M $201.9M $206M $221.2M
Operating Income $49.5M $43.9M $63.8M $81.7M $109.2M
 
Net Interest Expenses $185K $238K $280K $260K $286K
EBT. Incl. Unusual Items $74.9M $50.8M $70M $85M $108M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.3M $14.2M $16.4M $20.9M $26.4M
Net Income to Company $54.7M $36.6M $53.6M $404.3M $81.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $54.7M $36.6M $53.6M $64.1M $81.6M
 
Basic EPS (Cont. Ops) $0.33 $0.22 $0.33 $0.39 $0.50
Diluted EPS (Cont. Ops) $0.32 $0.22 $0.32 $0.39 $0.50
Weighted Average Basic Share $168M $166.4M $164.6M $164.4M $163M
Weighted Average Diluted Share $168.5M $166.5M $165.4M $165.8M $164.4M
 
EBITDA $66.4M $68.1M $87.5M $104.6M $133.1M
EBIT $49.5M $43.9M $63.8M $81.7M $109.2M
 
Revenue (Reported) $509.1M $547.7M $598.3M $640.2M $700.8M
Operating Income (Reported) $49.5M $43.9M $63.8M $81.7M $109.2M
Operating Income (Adjusted) $49.5M $43.9M $63.8M $81.7M $109.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2B $2.2B $2.4B $2.5B $2.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.2B $1.3B $1.4B $1.4B
Gross Profit $920.9M $1B $1.1B $1.2B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $156.1M $190.3M $226M $244.7M $259.2M
Selling, General & Admin $506.5M $581.9M $566.4M $571.6M $612.7M
Other Inc / (Exp) -$61.9M -$8.1M -$34M -$7M --
Operating Expenses $661.8M $772.2M $803.7M $817.3M $868.1M
Operating Income $259.1M $230.7M $268.1M $341.8M $435.5M
 
Net Interest Expenses $723K $767K $765K $1M $1.1M
EBT. Incl. Unusual Items $204.3M $234.7M $256.4M $367.6M $439.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43.5M $61.7M $63.1M $87.3M $101.4M
Net Income to Company $160.8M $173M $193.3M $620.5M -$2.3M
 
Minority Interest in Earnings $734K -- -- $365K --
Net Income to Common Excl Extra Items $160.8M $173M $193.3M $280.3M $337.9M
 
Basic EPS (Cont. Ops) $0.95 $1.03 $1.17 $1.70 $2.07
Diluted EPS (Cont. Ops) $0.95 $1.03 $1.17 $1.69 $2.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $327.6M $316.1M $363.4M $434.4M $530.2M
EBIT $259.1M $230.7M $268.1M $341.8M $435.5M
 
Revenue (Reported) $2B $2.2B $2.4B $2.5B $2.7B
Operating Income (Reported) $259.1M $230.7M $268.1M $341.8M $435.5M
Operating Income (Adjusted) $259.1M $230.7M $268.1M $341.8M $435.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.5B $1.6B $1.7B $1.9B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $802.9M $938M $992.1M $1B $1.1B
Gross Profit $677.8M $702.8M $757.9M $825.9M $936M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $119.3M $148.7M $170.5M $186.4M $197.5M
Selling, General & Admin $380.8M $417.6M $427.1M $427.5M $453.8M
Other Inc / (Exp) $15.5M -$5.4M -$13.2M -$10.7M -$21.6M
Operating Expenses $499.1M $566.3M $597.6M $608M $649.3M
Operating Income $178.7M $136.5M $160.2M $218M $286.7M
 
Net Interest Expenses $543K $543K $765K $763K $877K
EBT. Incl. Unusual Items $198.1M $142.3M $162.7M $227.8M $283.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $48M $39.2M $40.2M $57.7M $69.5M
Net Income to Company $150.1M $103.1M $122.5M $510.3M $214.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $150.1M $103.1M $122.5M $170.1M $214.1M
 
Basic EPS (Cont. Ops) $0.89 $0.62 $0.74 $1.03 $1.31
Diluted EPS (Cont. Ops) $0.89 $0.62 $0.74 $1.03 $1.30
Weighted Average Basic Share $503.7M $501.9M $494.3M $493.6M $490.1M
Weighted Average Diluted Share $505.1M $502.4M $495.8M $497M $493.7M
 
EBITDA $229.2M $205.6M $231.6M $286.6M $358M
EBIT $178.7M $136.5M $160.2M $218M $286.7M
 
Revenue (Reported) $1.5B $1.6B $1.7B $1.9B $2B
Operating Income (Reported) $178.7M $136.5M $160.2M $218M $286.7M
Operating Income (Adjusted) $178.7M $136.5M $160.2M $218M $286.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $595.8M $661M $347.4M $451.6M $565.9M
Short Term Investments $309.1M $341.1M $126M $162.1M $366.5M
Accounts Receivable, Net $185.5M $236.3M $221.3M $246M $254.7M
Inventory -- -- -- -- --
Prepaid Expenses $29.5M $33.2M $54.9M $59.7M $49.9M
Other Current Assets $27.5M $25.6M $35.9M $27.9M $71M
Total Current Assets $835.8M $952.7M $655.7M $781.7M $936.3M
 
Property Plant And Equipment $646.8M $637.5M $611.3M $549.6M $521.1M
Long-Term Investments $322.9M $455.6M $218.5M $301M $389.9M
Goodwill $171.7M $166.4M $414M $416.1M $412.2M
Other Intangibles -- $14.2M $312.3M $283M $255.5M
Other Long-Term Assets $319.3M $196.5M $230.6M $226.6M $185.2M
Total Assets $2.3B $2.6B $2.5B $2.7B $3B
 
Accounts Payable $123.2M $127.1M $114.6M $116.9M $123.6M
Accrued Expenses $258.2M $312.8M $300.6M $321.8M $302.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $105.3M $119.3M $155.9M $172.8M $187.1M
Total Current Liabilities $486.7M $559.2M $571.2M $611.6M $613.5M
 
Long-Term Debt $52.7M $63.6M $59.1M $42.9M $37.3M
Capital Leases -- -- -- -- --
Total Liabilities $979.6M $1B $933.8M $951.4M $1B
 
Common Stock $17.6M $17.7M $17.7M $17.8M $17.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.3B $1.5B $1.6B $1.8B $1.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.6M $2M $2M -- --
Total Equity $1.3B $1.5B $1.6B $1.8B $1.9B
 
Total Liabilities and Equity $2.3B $2.6B $2.5B $2.7B $3B
Cash and Short Terms $595.8M $661M $347.4M $451.6M $565.9M
Total Debt $61.8M $63.6M $59.1M $42.9M $37.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $681.8M $292.7M $398.3M $492.9M $617.4M
Short Term Investments $357.8M $102.6M $162.7M $288.3M --
Accounts Receivable, Net $167.7M $167.4M $167.7M $192.2M $204.1M
Inventory -- -- -- -- --
Prepaid Expenses $38.8M $58.7M $56.7M $44.9M $53.1M
Other Current Assets $40.4M $28.3M $39.1M $68.2M --
Total Current Assets $925.7M $543.2M $658.1M $795M $938.3M
 
Property Plant And Equipment $579.4M $561.1M $523.8M $495.1M $471M
Long-Term Investments $402.5M $219.4M $233.4M $371.4M $519.6M
Goodwill $168.9M $406.4M $413.3M $416.8M --
Other Intangibles -- $328.7M $292.8M $262.3M --
Other Long-Term Assets $338.9M $388.4M $353M $331.5M --
Total Assets $2.5B $2.5B $2.5B $2.8B $2.9B
 
Accounts Payable $118.9M $119.5M $119.8M $137.1M $130.9M
Accrued Expenses $292.1M $283.8M $277.6M $275.3M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $115.7M $152.4M $156.6M -- --
Total Current Liabilities $526.6M $555.8M $554M $589.6M $615.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $999.9M $973M $891.3M $910M $906.9M
 
Common Stock $17.7M $17.7M $17.8M $17.9M $18M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2M $2M $2M -- --
Total Equity $1.5B $1.5B $1.7B $1.9B $2B
 
Total Liabilities and Equity $2.5B $2.5B $2.5B $2.8B $2.9B
Cash and Short Terms $681.8M $292.7M $398.3M $492.9M $617.4M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $100.8M $220M $173.9M $232.8M $293.8M
Depreciation & Amoritzation $70.7M $67M $92.6M $95.3M $92M
Stock-Based Compensation $14.4M $22.2M $35.3M $54.8M $67.5M
Change in Accounts Receivable $29.7M -$49.2M $20.9M -$25M -$7M
Change in Inventories -- -- -- -- --
Cash From Operations $297.9M $269.1M $150.7M $360.6M $410.5M
 
Capital Expenditures $34.5M $34.6M $37M $22.7M $29.2M
Cash Acquisitions $33.1M -- $515.6M $356K --
Cash From Investing -$199.1M -$180.8M -$73.6M -$160M -$306.1M
 
Dividends Paid (Ex Special Dividend) $38.4M $45.3M $56.8M $69.5M $82.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $105.1M $44.6M $85M
Other Financing Activities -$12.6M -$12.1M -$12.5M -$18.7M -$24.8M
Cash From Financing -$45M -$54.9M -$174.3M -$132.4M -$192.7M
 
Beginning Cash (CF) $286.8M $320M $221.4M $289.5M $199.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $54.4M $32.3M -$99.1M $68M -$89.3M
Ending Cash (CF) $341.8M $351.3M $120.3M $357.3M $109.1M
 
Levered Free Cash Flow $263.5M $234.5M $113.7M $337.9M $381.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $54.7M $36.6M $53.6M $404.3M $81.6M
Depreciation & Amoritzation $17M $24.2M $23.7M $22.9M $23.9M
Stock-Based Compensation $5M $9.3M $14.6M $17M $18.5M
Change in Accounts Receivable -$11.1M $12.4M -$5M -$7.7M $7M
Change in Inventories -- -- -- -- --
Cash From Operations $99.1M $68.9M $104.3M $125.5M $207.6M
 
Capital Expenditures $9.1M $8.8M $5.7M $7.1M $7.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$83.4M $1.9M -$92.3M -$101.3M -$97M
 
Dividends Paid (Ex Special Dividend) $11.8M $15M $18.2M $21.5M $29.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $25.3M -- $18.3M $27.3M
Other Financing Activities -$877K -$208K -$3.5M -$2.5M --
Cash From Financing -$12.7M -$40.5M -$21.7M -$42.3M -$59M
 
Beginning Cash (CF) $324M $190.1M $235.6M $204.6M $249.3M
Foreign Exchange Rate Adjustment -$280K -$2.3M -$281K -$61K -$347K
Additions / Reductions $2.8M $28M -$9.9M -$18.1M $51.3M
Ending Cash (CF) $326.5M $215.8M $225.4M $186.4M $300.2M
 
Levered Free Cash Flow $90.1M $60.1M $98.6M $118.4M $199.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $160.8M $173M $193.3M $620.5M -$2.3M
Depreciation & Amoritzation $68.5M $85M $95.3M $92.6M $94.7M
Stock-Based Compensation $18.1M $33.1M $48.7M $65.9M $71.3M
Change in Accounts Receivable -$39.3M $6.6M -$486K -$24.9M -$15.1M
Change in Inventories -- -- -- -- --
Cash From Operations $300.8M $144.6M $289.8M $395.3M $572M
 
Capital Expenditures $29M $38.7M $25.7M $27.2M $35.5M
Cash Acquisitions -- $515.3M $287K $356K --
Cash From Investing -$141.5M -$130.4M -$91.6M -$260.2M -$257.7M
 
Dividends Paid (Ex Special Dividend) $43.7M $53.6M $66.3M $79.6M $102.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $79.8M $68.8M $61.3M $134.6M
Other Financing Activities -$11.8M -$11.8M -$17.8M -$24.6M --
Cash From Financing -$52.3M -$145.2M -$152.9M -$165.2M -$268.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $106.7M -$134.6M $46.1M -$31M $45.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $271.8M $105.9M $264.1M $368.1M $536.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $150.1M $103.1M $122.5M $510.3M $214.1M
Depreciation & Amoritzation $50.6M $68.6M $71.4M $68.6M $71.3M
Stock-Based Compensation $14.4M $25.3M $38.7M $49.9M $53.7M
Change in Accounts Receivable $19.1M $74.9M $53.5M $53.5M $45.4M
Change in Inventories -- -- -- -- --
Cash From Operations $209.6M $85M $224.1M $258.8M $420.3M
 
Capital Expenditures $23.8M $27.8M $16.5M $21.1M $27.5M
Cash Acquisitions -- $515.3M -- -- --
Cash From Investing -$129.7M -$79.3M -$97.3M -$197.5M -$149.1M
 
Dividends Paid (Ex Special Dividend) $33.6M $41.9M $51.4M $61.5M $81.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $79.8M $43.6M $60.3M $109.9M
Other Financing Activities -$11.8M -$11.6M -$16.9M -$22.8M -$27.5M
Cash From Financing -$43M -$133.2M -$111.8M -$144.6M -$220.7M
 
Beginning Cash (CF) $921.1M $520.6M $716.5M $634.4M $630.2M
Foreign Exchange Rate Adjustment -$560K -$3.1M -$310K -$1M -$140K
Additions / Reductions $36.4M -$130.6M $14.7M -$84.3M $50.4M
Ending Cash (CF) $956.9M $386.9M $730.9M $549M $680.4M
 
Levered Free Cash Flow $185.8M $57.2M $207.6M $237.7M $392.9M

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Win Tokenization?
Will Robinhood Win Tokenization?

For many years, cryptocurrency enthusiasts have predicted a mass tokenization…

Does DraftKings Stock Have a Moat?
Does DraftKings Stock Have a Moat?

DraftKings (NASDAQ:DKNG) has been one of the largest beneficiaries of…

Is It Time To Buy Unity Stock?
Is It Time To Buy Unity Stock?

Unity Software (NYSE:U) is the business behind the popular Unity…

Stock Ideas

Sell
49
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
62
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 37x

Alerts

Buy
88
CDTX alert for Nov 15

Cidara Therapeutics, Inc. [CDTX] is up 105.38% over the past day.

Buy
60
SRRK alert for Nov 15

Scholar Rock Holding Corp. [SRRK] is up 24.38% over the past day.

Buy
86
ZCSH alert for Nov 15

Grayscale Zcash Trust (ZEC) [ZCSH] is up 21.52% over the past day.

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

Show me the best stock