Financhill
Buy
63

NDAQ Quote, Financials, Valuation and Earnings

Last price:
$90.29
Seasonality move :
3.41%
Day range:
$87.79 - $88.89
52-week range:
$64.84 - $97.63
Dividend yield:
1.16%
P/E ratio:
31.49x
P/S ratio:
6.27x
P/B ratio:
4.19x
Volume:
2.2M
Avg. volume:
2.7M
1-year change:
9.05%
Market cap:
$50.4B
Revenue:
$7.4B
EPS (TTM):
$2.80
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.6B $5.9B $6.2B $6.1B $7.4B
Revenue Growth (YoY) 32.03% 4.6% 5.78% -2.6% 22.03%
 
Cost of Revenues $2.9B $2.7B $2.9B $2.5B $3.4B
Gross Profit $2.7B $3.1B $3.3B $3.6B $4B
Gross Profit Margin 48% 53.38% 53.39% 58.91% 54.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$6M $99M -$64M -$236M -$114M
Operating Expenses $1.4B $1.6B $1.6B $1.7B $2.1B
Operating Income $1.3B $1.6B $1.7B $1.8B $1.9B
 
Net Interest Expenses $101M $125M $129M $284M $414M
EBT. Incl. Unusual Items $1.2B $1.5B $1.5B $1.4B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $279M $347M $352M $344M $334M
Net Income to Company $933M $1.2B $1.1B $1.1B $1.1B
 
Minority Interest in Earnings -- -- -$2M -$2M -$2M
Net Income to Common Excl Extra Items $933M $1.2B $1.1B $1.1B $1.1B
 
Basic EPS (Cont. Ops) $1.89 $2.39 $2.28 $2.10 $1.94
Diluted EPS (Cont. Ops) $1.86 $2.35 $2.26 $2.08 $1.93
Weighted Average Basic Share $493.2M $497.7M $492.4M $504.9M $575.4M
Weighted Average Diluted Share $500.7M $505.1M $497.9M $508.4M $579.2M
 
EBITDA $1.5B $1.9B $1.9B $2.2B $2.6B
EBIT $1.3B $1.6B $1.7B $1.8B $1.9B
 
Revenue (Reported) $5.6B $5.9B $6.2B $6.1B $7.4B
Operating Income (Reported) $1.3B $1.6B $1.7B $1.8B $1.9B
Operating Income (Adjusted) $1.3B $1.6B $1.7B $1.8B $1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.4B $1.6B $1.5B $1.9B $2B
Revenue Growth (YoY) -4.03% 14.74% -6.81% 31.08% 2.94%
 
Cost of Revenues $586M $730M $575M $909M $801M
Gross Profit $771M $827M $876M $993M $1.2B
Gross Profit Margin 56.82% 53.12% 60.37% 52.21% 59.09%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $35M $8M -$32M -$30M --
Operating Expenses $402M $415M $424M $513M $550M
Operating Income $369M $412M $452M $480M $607M
 
Net Interest Expenses $33M $32M $101M $102M $87M
EBT. Incl. Unusual Items $371M $382M $391M $356M $529M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $83M $88M $97M $51M $106M
Net Income to Company $289M $294M $294M $309M $425M
 
Minority Interest in Earnings -- -- -- -$1M --
Net Income to Common Excl Extra Items $288M $294M $294M $305M $423M
 
Basic EPS (Cont. Ops) $0.57 $0.60 $0.60 $0.53 $0.74
Diluted EPS (Cont. Ops) $0.56 $0.59 $0.60 $0.53 $0.73
Weighted Average Basic Share $503.1M $491.2M $491.3M $575.1M $573.3M
Weighted Average Diluted Share $510.5M $496.3M $494.1M $579M $579M
 
EBITDA $436M $475M $516M $633M $765M
EBIT $369M $412M $452M $480M $607M
 
Revenue (Reported) $1.4B $1.6B $1.5B $1.9B $2B
Operating Income (Reported) $369M $412M $452M $480M $607M
Operating Income (Adjusted) $369M $412M $452M $480M $607M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.9B $6.1B $6B $7B $8.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $2.8B $2.6B $3.1B $3.7B
Gross Profit $3.1B $3.3B $3.4B $4B $4.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $56M -$18M -$168M -$229M --
Operating Expenses $1.5B $1.7B $1.7B $2.1B $2.1B
Operating Income $1.6B $1.6B $1.7B $1.9B $2.3B
 
Net Interest Expenses $119M $127M $206M $423M $379M
EBT. Incl. Unusual Items $1.5B $1.5B $1.4B $1.3B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $336M $324M $344M $330M $380M
Net Income to Company $1.2B $1.1B $1.1B $962M $1.6B
 
Minority Interest in Earnings -- -$1M -$2M -$2M --
Net Income to Common Excl Extra Items $1.2B $1.1B $1.1B $957M $1.6B
 
Basic EPS (Cont. Ops) $2.32 $2.31 $2.25 $1.68 $2.83
Diluted EPS (Cont. Ops) $2.29 $2.29 $2.23 $1.67 $2.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.8B $1.9B $2B $2.5B $2.9B
EBIT $1.6B $1.6B $1.7B $1.9B $2.3B
 
Revenue (Reported) $5.9B $6.1B $6B $7B $8.2B
Operating Income (Reported) $1.6B $1.6B $1.7B $1.9B $2.3B
Operating Income (Adjusted) $1.6B $1.6B $1.7B $1.9B $2.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.4B $4.6B $4.4B $5.4B $6.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $2.2B $1.8B $2.4B $2.8B
Gross Profit $2.3B $2.5B $2.6B $3B $3.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $116M -$1M -$114M -$107M $31M
Operating Expenses $1.1B $1.2B $1.3B $1.6B $1.6B
Operating Income $1.2B $1.3B $1.3B $1.4B $1.8B
 
Net Interest Expenses $95M $96M $173M $312M $278M
EBT. Incl. Unusual Items $1.2B $1.2B $1.1B $1B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $293M $269M $262M $249M $295M
Net Income to Company $928M $883M $863M $764M $1.3B
 
Minority Interest in Earnings -- -$1M -$1M -$2M --
Net Income to Common Excl Extra Items $927M $884M $862M $760M $1.3B
 
Basic EPS (Cont. Ops) $1.87 $1.80 $1.76 $1.32 $2.21
Diluted EPS (Cont. Ops) $1.84 $1.78 $1.75 $1.32 $2.19
Weighted Average Basic Share $1.5B $1.5B $1.5B $1.7B $1.7B
Weighted Average Diluted Share $1.5B $1.5B $1.5B $1.7B $1.7B
 
EBITDA $1.4B $1.5B $1.5B $1.9B $2.3B
EBIT $1.2B $1.3B $1.3B $1.4B $1.8B
 
Revenue (Reported) $4.4B $4.6B $4.4B $5.4B $6.1B
Operating Income (Reported) $1.2B $1.3B $1.3B $1.4B $1.8B
Operating Income (Adjusted) $1.2B $1.3B $1.3B $1.4B $1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.8B $422M $524M $473M $623M
Short Term Investments $195M $208M $181M $188M $184M
Accounts Receivable, Net $566M $588M $677M $929M $1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $175M $294M $201M $231M $293M
Total Current Assets $7.7B $7.4B $8.6B $9.1B $7.8B
 
Property Plant And Equipment $856M $875M $976M $978M $968M
Long-Term Investments $471M $638M $657M $655M $722M
Goodwill $6.9B $8.4B $8.1B $14.1B $14B
Other Intangibles $2.3B $2.8B $2.6B $7.4B $6.9B
Other Long-Term Assets $358M $571M $608M $665M $779M
Total Assets $18B $20.1B $20.9B $32.3B $30.4B
 
Accounts Payable $175M $185M $185M $332M $269M
Accrued Expenses $227M $252M $243M $303M $325M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $4.1B $6B $7.1B $7.4B $5.9B
Total Current Liabilities $4.9B $7.9B $8.8B $9B $7.9B
 
Long-Term Debt $5.9B $5.2B $5.2B $10.6B $9.5B
Capital Leases -- -- -- -- --
Total Liabilities $11.5B $13.7B $14.7B $21.5B $19.2B
 
Common Stock $2M $2M $5M $6M $6M
Other Common Equity Adj -$1.4B -$1.6B -$2B -$1.9B -$2.1B
Common Equity $6.4B $6.4B $6.2B $10.8B $11.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3M $10M $13M $11M $9M
Total Equity $6.4B $6.4B $6.2B $10.8B $11.2B
 
Total Liabilities and Equity $18B $20.1B $20.9B $32.3B $30.4B
Cash and Short Terms $2.8B $422M $524M $473M $623M
Total Debt $6B $5.2B $5.2B $10.6B $9.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $332M $352M $5.4B $308M $697M
Short Term Investments $185M $129M $272M $202M --
Accounts Receivable, Net $552M $638M $595M $944M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $225M $225M $184M $239M --
Total Current Assets $5.5B $10.9B $12.4B $7.6B $7.6B
 
Property Plant And Equipment $878M $966M $939M $972M $1.1B
Long-Term Investments $660M $588M $726M $721M $743M
Goodwill $8.5B $7.9B $8B $14.2B --
Other Intangibles $2.9B $2.6B $2.4B $7.1B --
Other Long-Term Assets $628M $595M $626M $793M --
Total Assets $18.4B $22.9B $24.4B $30.6B $30.7B
 
Accounts Payable $166M $189M $286M $289M --
Accrued Expenses $221M $205M $211M $314M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $4.3B $9.7B $6.1B $6.1B --
Total Current Liabilities $5.6B $11.3B $7B $7.9B $7.7B
 
Long-Term Debt $5.8B $5B $10.1B $9.8B $9.1B
Capital Leases -- -- -- -- --
Total Liabilities $12B $17.1B $17.9B $19.5B $18.6B
 
Common Stock $2M $5M $5M $6M $6M
Other Common Equity Adj -$1.5B -$2.1B -$2.1B -$2B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10M $9M $12M $9M $7M
Total Equity $6.4B $5.9B $6.5B $11.1B $12B
 
Total Liabilities and Equity $18.4B $22.9B $24.4B $30.6B $30.7B
Cash and Short Terms $332M $352M $5.4B $308M $697M
Total Debt $6.3B $5B $10.1B $9.8B $9.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $933M $1.2B $1.1B $1.1B $1.1B
Depreciation & Amoritzation $202M $278M $258M $323M $613M
Stock-Based Compensation $87M $90M $106M $122M $141M
Change in Accounts Receivable -$167M -$6M -$101M $3M -$193M
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $1.1B $1.7B $1.7B $1.9B
 
Capital Expenditures $188M $163M $152M $158M $207M
Cash Acquisitions $157M $2.4B $41M $5.8B --
Cash From Investing -$231M -$2.7B $49M -$6B -$953M
 
Dividends Paid (Ex Special Dividend) $320M $350M $383M $441M $541M
Special Dividend Paid
Long-Term Debt Issued $3.8B $826M $541M $5.6B --
Long-Term Debt Repaid -$1.5B -$804M -$1.1B -$260M -$521M
Repurchase of Common Stock $222M $468M $308M $269M $145M
Other Financing Activities $494M $2.3B $2.4B $25M -$1B
Cash From Financing $1.4B $1.4B $1B $4.2B -$2.6B
 
Beginning Cash (CF) $2.8B $422M $524M $473M $623M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.4B -$483M $1.5B $124M -$2.1B
Ending Cash (CF) $5.2B -$392M $729M $799M -$2B
 
Levered Free Cash Flow $1.1B $920M $1.6B $1.5B $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $289M $294M $294M $309M $425M
Depreciation & Amoritzation $66M $63M $64M $152M $158M
Stock-Based Compensation $23M $27M $30M $36M $41M
Change in Accounts Receivable $8M $6M $3M -$43M $27M
Change in Inventories -- -- -- -- --
Cash From Operations $232M $232M $300M $244M $221M
 
Capital Expenditures $32M $41M $37M $56M $69M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5M $219M $134M $73M -$145M
 
Dividends Paid (Ex Special Dividend) $91M $99M $108M $138M $155M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $726M -- -$5M -- --
Long-Term Debt Repaid -$704M -$220M -$138M -$50M --
Repurchase of Common Stock -- -- -- $87M $115M
Other Financing Activities $684M $1.9B -$1.2B $17M --
Cash From Financing -$321M $1.6B -$1.4B -$204M $159M
 
Beginning Cash (CF) $332M $352M $5.4B $308M $697M
Foreign Exchange Rate Adjustment -$4M -$1B -$70M $205M $5M
Additions / Reductions -$98M $981M -$1B $318M $240M
Ending Cash (CF) $230M $291M $4.3B $831M $942M
 
Levered Free Cash Flow $200M $191M $263M $188M $152M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.2B $1.1B $1.1B $962M $1.6B
Depreciation & Amoritzation $250M $276M $261M $585M $624M
Stock-Based Compensation $89M $100M $120M $137M $158M
Change in Accounts Receivable -$26M -$107M $43M -$171M $78M
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $1.6B $1.8B $1.7B $2.3B
 
Capital Expenditures $173M $168M $150M $189M $237M
Cash Acquisitions $2.4B $41M -- -- --
Cash From Investing -$2.5B -$238M -$84M -$5.8B -$1.5B
 
Dividends Paid (Ex Special Dividend) $341M $375M $412M $530M $586M
Special Dividend Paid
Long-Term Debt Issued $2.7B $541M -- -- --
Long-Term Debt Repaid -$802M -- -$1B -$229M --
Repurchase of Common Stock $446M $366M $159M $255M $330M
Other Financing Activities $990M $7.3B -$3.9B -$479M --
Cash From Financing $1.1B $6.4B -$220M -$1.3B -$2.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$285M $5.7B $1.6B -$5B -$1.4B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $961M $1.4B $1.6B $1.5B $2.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $928M $883M $863M $764M $1.3B
Depreciation & Amoritzation $197M $195M $198M $460M $471M
Stock-Based Compensation $66M $76M $90M $105M $122M
Change in Accounts Receivable $32M -$69M $75M -$99M $172M
Change in Inventories -- -- -- -- --
Cash From Operations $699M $1.2B $1.3B $1.2B $1.6B
 
Capital Expenditures $113M $118M $116M $147M $177M
Cash Acquisitions $2.4B $41M -- -- --
Cash From Investing -$2.4B -$25M -$158M $55M -$462M
 
Dividends Paid (Ex Special Dividend) $260M $285M $314M $403M $448M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $826M $541M $5B -- --
Long-Term Debt Repaid -$804M -$720M -$662M -$631M -$657M
Repurchase of Common Stock $410M $308M $159M $145M $330M
Other Financing Activities $463M $5.4B -$875M -$1.4B -$1.3B
Cash From Financing -$701M $4.3B $3B -$2.5B -$2.4B
 
Beginning Cash (CF) $1.6B $1.4B $11.2B $1.2B $2.3B
Foreign Exchange Rate Adjustment -$8M -$1.7B -$300M -$75M $653M
Additions / Reductions -$2.5B $3.7B $3.8B -$1.3B -$565M
Ending Cash (CF) -$884M $3.4B $14.7B -$241M $2.4B
 
Levered Free Cash Flow $586M $1.1B $1.2B $1.1B $1.5B

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
65
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock