Nasdaq (NDAQ) Financials

$78.08 -0.11 (-0.14%)

Closing price 04:00 PM Eastern

Extended Trading

$78.30 +0.22 (+0.28%)

As of 07:35 PM Eastern

Annual Income Statements for Nasdaq

This table shows Nasdaq's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Period end date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024
Net Income / (Loss) Attributable to Common Shareholders	428	106	729	458	774	933	1,187	1,125	1,059	1,117
Consolidated Net Income / (Loss)	427	106	729	458	774	933	1,187	1,123	1,057	1,115
Net Income / (Loss) Continuing Operations	427	106	729	458	774	933	1,187	1,123	1,057	1,115
Total Pre-Tax Income	630	133	872	1,064	1,019	1,212	1,534	1,475	1,401	1,449
Total Operating Income	720	836	991	1,028	1,017	1,234	1,441	1,564	1,578	1,798
Total Gross Profit	2,090	2,276	2,411	2,526	2,535	2,903	2,482	2,579	2,813	3,325
Total Revenue	3,403	3,704	3,948	4,277	4,258	5,625	5,886	6,226	6,064	7,400
Operating Revenue	3,403	3,704	3,948	4,277	4,258	5,625	5,886	6,226	6,064	7,400
Total Cost of Revenue	1,313	1,428	1,537	1,751	1,723	2,722	3,404	3,647	3,251	4,075
Operating Cost of Revenue	1,313	1,428	1,537	1,751	1,723	2,722	3,404	3,647	3,251	4,075
Total Operating Expenses	1,370	1,440	1,420	1,498	1,518	1,669	1,041	1,015	1,235	1,527
Selling, General & Admin Expense	910	1,002	1,030	1,103	1,092	1,216	415	472	474	542
Marketing Expense	28	30	31	37	39	39	57	51	47	54
Depreciation Expense	138	170	188	210	190	202	278	258	323	613
Other Operating Expenses / (Income)	112	121	127	127	128	131	173	137	163	167
Restructuring Charge	182	117	44	21	69	81	118	97	228	151
Total Other Income / (Expense), net	-90	-703	-119	36	2.00	-22	93	-89	-177	-349
Interest Expense	111	135	143	150	124	101	125	129	284	414
Interest & Investment Income	21	10	22	146	94	74	53	38	108	44
Other Income / (Expense), net	-	-578	2.00	40	32	5.00	165	2.00	-1.00	21
Income Tax Expense	203	27	143	606	245	279	347	352	344	334
Net Income / (Loss) Attributable to Noncontrolling Interest	-1.00	-	-	-	-	0.00	0.00	-2.00	-2.00	-2.00
Basic Earnings per Share	$2.56	$0.64	$4.38	$2.77	$4.69	$1.89	$2.38	$2.28	$2.10	$1.94
Weighted Average Basic Shares Outstanding	163.89M	166.75M	166.56M	165.42M	165.01M	164.80M	164.41M	489.00M	575.21M	575.15M
Diluted Earnings per Share	$2.50	$0.63	$4.30	$2.73	$4.63	$1.86	$2.35	$2.26	$2.08	$1.93
Weighted Average Diluted Shares Outstanding	163.89M	166.75M	166.56M	165.42M	165.01M	164.80M	164.41M	489.00M	575.21M	575.15M
Weighted Average Basic & Diluted Shares Outstanding	163.89M	166.75M	166.56M	165.42M	165.01M	164.80M	164.41M	489.00M	575.21M	575.15M
Cash Dividends to Common per Share	$0.90	$1.21	$1.46	$1.70	$1.85	$0.65	$0.70	$0.78	$0.86	$0.94

This table shows Nasdaq's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Period end date	9/30/2022	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025
Net Income / (Loss) Attributable to Common Shareholders	294	240	302	267	294	196	234	222	306	355	395
Consolidated Net Income / (Loss)	294	239	301	267	294	195	233	222	305	355	395
Net Income / (Loss) Continuing Operations	294	239	301	267	294	195	233	222	305	355	395
Total Pre-Tax Income	382	322	396	337	391	277	312	341	356	440	488
Total Operating Income	398	349	412	382	431	353	410	423	448	517	547
Total Gross Profit	641	654	658	664	680	811	777	831	814	903	908
Total Revenue	1,557	1,582	1,533	1,433	1,451	1,647	1,674	1,792	1,902	2,032	2,090
Operating Revenue	1,557	1,582	1,533	1,433	1,451	1,647	1,674	1,792	1,902	2,032	2,090
Total Cost of Revenue	916	928	875	769	771	836	897	961	1,088	1,129	1,182
Operating Cost of Revenue	916	928	875	769	771	836	897	961	1,088	1,129	1,182
Total Operating Expenses	243	305	246	282	249	458	367	408	366	386	361
Selling, General & Admin Expense	122	131	100	108	115	151	129	138	133	142	119
Marketing Expense	10	20	9.00	9.00	12	17	11	12	11	20	14
Depreciation Expense	63	63	69	65	64	125	155	153	153	152	156
Other Operating Expenses / (Income)	34	35	48	41	37	37	37	45	37	48	43
Restructuring Charge	14	56	20	59	21	128	35	60	32	24	29
Total Other Income / (Expense), net	-16	-27	-16	-45	-40	-76	-98	-82	-92	-77	-59
Interest Expense	32	33	36	36	101	111	108	102	102	102	96
Interest & Investment Income	10	12	20	-3.00	60	31	9.00	8.00	9.00	18	38
Other Income / (Expense), net	6.00	-6.00	0.00	-6.00	1.00	4.00	1.00	12	1.00	7.00	-1.00
Income Tax Expense	88	83	95	70	97	82	79	119	51	85	93
Net Income / (Loss) Attributable to Noncontrolling Interest	0.00	-1.00	-1.00	0.00	0.00	-1.00	-1.00	0.00	-1.00	-	0.00
Basic Earnings per Share	$0.60	$0.49	$0.62	$0.54	$0.60	$0.34	$0.41	$0.39	$0.53	$0.61	$0.69
Weighted Average Basic Shares Outstanding	491.28M	489.00M	490.77M	491.32M	576.96M	575.21M	576.53M	575.94M	574.76M	575.15M	574.12M
Diluted Earnings per Share	$0.59	$0.49	$0.61	$0.54	$0.60	$0.34	$0.40	$0.38	$0.53	$0.62	$0.68
Weighted Average Diluted Shares Outstanding	491.28M	489.00M	490.77M	491.32M	576.96M	575.21M	576.53M	575.94M	574.76M	575.15M	574.12M
Weighted Average Basic & Diluted Shares Outstanding	491.28M	489.00M	490.77M	491.32M	576.96M	575.21M	576.53M	575.94M	574.76M	575.15M	574.12M
Cash Dividends to Common per Share	$0.20	$0.20	$0.20	$0.22	$0.22	$0.22	$0.22	$0.24	$0.24	$0.24	$0.24

This table details how cash moves in and out of Nasdaq's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Period end date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024
Net Change in Cash & Equivalents	-119	61	-19	187	-2,111	3,393	-483	1,498	124	-2,112
Net Cash From Operating Activities	727	776	-909	1,028	963	1,252	1,083	1,706	1,696	1,939
Net Cash From Continuing Operating Activities	727	198	909	1,028	963	1,252	1,083	1,706	1,696	1,939
Net Income / (Loss) Continuing Operations	427	106	729	458	774	933	1,187	1,123	1,057	1,115
Consolidated Net Income / (Loss)	427	106	729	458	774	933	1,187	1,123	1,057	1,115
Depreciation Expense	138	170	188	210	190	202	278	258	323	613
Non-Cash Adjustments To Reconcile Net Income	180	-36	87	257	47	126	-7.00	119	277	165
Changes in Operating Assets and Liabilities, net	-18	-42	-95	103	-48	-9.00	-375	206	39	46
Net Cash From Investing Activities	-435	-1,657	-890	196	-414	-122	-2,653	49	-5,994	-953
Net Cash From Continuing Investing Activities	-435	-1,657	-890	196	-414	-122	-2,653	49	-5,994	-953
Purchase of Property, Plant & Equipment	-133	-134	-144	-111	-127	-188	-163	-152	-158	-207
Acquisitions	-226	-1,466	-776	-75	-206	-157	-2,430	-41	-5,766	0.00
Purchase of Investments	-414	-468	-392	-421	-753	-174	-448	-111	-786	-913
Sale and/or Maturity of Investments	348	411	424	543	554	424	285	320	719	199
Other Investing Activities, net	-10	-	-2.00	-26	-14	-27	-87	33	-3.00	-32
Net Cash From Financing Activities	-400	948	-53	-1,027	-2,472	1,910	1,418	1,036	4,220	-2,561
Net Cash From Continuing Financing Activities	-400	-1,470	-53	-1,027	-2,472	1,910	1,418	1,036	4,220	-2,561
Repayment of Debt	-388	-1,159	-717	-115	-1,110	-1,892	-410	-851	-628	-785
Repurchase of Common Equity	-377	-100	-203	-394	-200	-222	-468	-308	-269	-145
Payment of Dividends	-149	-200	-243	-280	-305	-320	-350	-383	-441	-541
Issuance of Debt	506	0.00	1,128	-205	680	3,807	826	541	5,608	0.00
Other Financing Activities, net	-21	-65	-71	-50	-1,574	487	1,794	2,037	-50	-1,090
Other Net Changes in Cash	-11	-6.00	15	-10	-188	353	-	-	202	-537
Cash Interest Paid	103	119	129	-148	120	97	118	116	177	405
Cash Income Taxes Paid	202	191	154	221	205	290	501	274	254	358

This table details how cash moves in and out of Nasdaq's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Period end date	9/30/2022	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025
Net Change in Cash & Equivalents	981	-2,240	-152	5,025	-1,033	-3,716	-1,888	247	318	-789	-275
Net Cash From Operating Activities	232	494	565	414	300	417	530	460	244	705	663
Net Cash From Continuing Operating Activities	232	510	565	414	300	417	530	460	244	705	663
Net Income / (Loss) Continuing Operations	294	240	301	266	294	196	233	222	305	355	395
Consolidated Net Income / (Loss)	294	240	301	266	294	196	233	222	305	355	395
Depreciation Expense	63	63	69	65	64	125	155	153	152	153	156
Non-Cash Adjustments To Reconcile Net Income	4.00	42	52	76	42	107	54	53	95	-37	3.00
Changes in Operating Assets and Liabilities, net	-129	165	143	7.00	-100	-11	88	32	-308	234	109
Net Cash From Investing Activities	219	74	-133	-159	134	-5,836	-232	214	73	-1,008	-258
Net Cash From Continuing Investing Activities	219	74	-133	-159	134	-5,836	-232	214	73	-1,008	-258
Purchase of Property, Plant & Equipment	-41	-34	-40	-39	-37	-42	-39	-52	-56	-60	-49
Purchase of Investments	184	108	-287	-227	48	-320	-224	196	113	-998	-309
Sale and/or Maturity of Investments	83	15	184	112	131	292	44	75	22	58	105
Other Investing Activities, net	-7.00	-15	10	-5.00	-8.00	-	-13	-5.00	-6.00	-8.00	-5.00
Net Cash From Financing Activities	1,572	-3,239	-613	5,029	-1,397	1,201	-1,875	-458	-204	-24	-1,083
Net Cash From Continuing Financing Activities	1,572	-3,239	-613	5,029	-1,397	1,201	-1,875	-458	-204	-24	-1,083
Repayment of Debt	-219	-114	-1.00	-548	-139	60	-407	-174	-53	-151	-256
Repurchase of Common Equity	-	325	-159	-	-	-110	0.00	-58	-87	-	-115
Payment of Dividends	-99	-98	-98	-108	-108	-127	-127	-138	-138	-138	-138
Issuance of Debt	-	-	-317	5,333	-5.00	597	-	-	-	-	0.00
Other Financing Activities, net	1,891	-3,336	-38	334	-1,145	799	-1,341	-109	74	286	-574
Other Net Changes in Cash	-1,042	-	29	-	-	-	-	-	-	-	403
Cash Interest Paid	23	33	37	30	22	88	145	81	89	90	125
Cash Income Taxes Paid	71	70	18	118	62	56	23	79	134	122	45

This table presents Nasdaq's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Period end date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024
Total Assets	11,861	14,150	15,354	15,700	13,924	17,979	20,115	20,868	32,294	30,395
Total Current Assets	3,260	4,560	5,510	6,370	4,290	7,660	7,423	8,604	9,096	7,786
Cash & Equivalents	301	403	377	545	332	2,745	393	502	453	592
Restricted Cash	56	15	22	41	30	37	29	22	20	31
Short-Term Investments	201	245	235	268	291	195	208	181	188	184
Accounts Receivable	316	429	356	384	422	566	588	677	929	1,022
Other Current Assets	2,386	3,468	4,520	5,132	3,215	4,117	6,205	7,222	7,506	5,957
Plant, Property, & Equipment, net	323	362	400	376	384	475	509	532	576	593
Total Noncurrent Assets	8,278	9,228	9,444	8,954	9,250	9,844	12,183	11,732	22,622	22,016
Goodwill	5,395	6,027	6,586	6,363	6,366	6,850	8,433	8,099	14,112	13,957
Intangible Assets	1,959	2,094	2,468	2,300	2,249	2,255	2,813	2,581	7,443	6,905
Other Noncurrent Operating Assets	281	390	390	291	635	739	937	1,052	1,067	1,154
Total Liabilities & Shareholders' Equity	11,861	14,150	15,354	15,700	13,924	17,979	20,115	20,868	32,294	30,395
Total Liabilities	6,252	8,720	9,474	10,251	8,285	11,543	13,710	14,704	21,467	19,195
Total Current Liabilities	2,920	4,082	5,234	6,570	4,227	4,924	7,872	8,835	9,025	7,902
Short-Term Debt	-	0.00	480	875	391	0.00	1,018	664	291	399
Accounts Payable	158	175	177	198	148	175	185	185	332	269
Customer Deposits	2,228	3,301	3,988	4,742	2,996	3,942	5,911	7,021	7,275	5,664
Current Deferred Revenue	127	162	161	194	211	235	329	357	594	711
Current Employee Benefit Liabilities	171	207	170	199	188	227	252	243	303	325
Other Current Liabilities	236	237	258	362	293	345	177	365	230	534
Total Noncurrent Liabilities	3,332	4,638	4,240	3,681	4,058	6,619	5,838	5,869	12,442	11,293
Long-Term Debt	2,364	3,603	3,727	2,956	2,996	5,541	4,812	4,735	10,163	9,081
Noncurrent Deferred & Payable Income Tax Liabilities	626	720	225	501	552	502	406	456	1,642	1,594
Other Noncurrent Operating Liabilities	142	144	162	224	510	576	620	678	637	618
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	5,609	5,430	5,880	5,449	5,639	6,436	6,405	6,164	10,827	11,200
Total Preferred & Common Equity	5,609	5,430	5,880	5,449	5,639	6,433	6,395	6,151	10,816	11,191
Total Common Equity	5,609	5,430	5,880	5,449	5,639	6,433	6,390	6,146	10,810	11,185
Common Stock	3,013	3,106	3,026	2,718	2,634	2,549	1,949	1,445	5,496	5,530
Retained Earnings	3,571	3,479	3,963	4,558	5,027	5,628	6,465	7,207	7,825	8,401
Treasury Stock	-111	-176	-247	-297	-336	-376	-437	-515	-587	-647
Accumulated Other Comprehensive Income / (Loss)	-864	-979	-862	-1,530	-1,686	-1,368	-1,587	-1,991	-1,924	-2,099
Noncontrolling Interest	-	-	-	-	0.00	3.00	10	13	11	9.00

This table presents Nasdaq's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Period end date	9/30/2022	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025
Total Assets	22,941	20,868	20,775	25,657	24,350	32,294	30,267	30,210	30,560	30,395	30,647
Total Current Assets	10,851	8,604	8,540	13,578	12,351	9,096	7,321	7,309	7,558	7,786	7,818
Cash & Equivalents	301	502	373	5,347	5,340	453	388	416	266	592	690
Restricted Cash	51	22	57	23	5,960	20	21	24	42	31	18
Short-Term Investments	129	181	197	288	272	188	173	174	202	184	201
Accounts Receivable	638	677	666	597	595	929	925	960	944	1,022	986
Other Current Assets	9,732	7,222	7,247	7,323	184	7,506	5,814	5,735	6,104	5,957	5,923
Plant, Property, & Equipment, net	518	532	529	536	542	576	575	556	584	593	621
Total Noncurrent Assets	11,572	11,732	11,706	11,543	11,457	22,622	22,371	22,345	22,418	22,016	22,208
Goodwill	7,946	8,099	8,103	8,020	7,988	14,112	13,974	13,984	14,165	13,957	14,179
Intangible Assets	2,583	2,581	2,545	2,490	2,446	7,443	7,291	7,171	7,072	6,905	6,830
Other Noncurrent Operating Assets	1,043	1,052	1,058	1,033	1,023	1,067	1,106	1,190	1,181	1,154	1,199
Total Liabilities & Shareholders' Equity	22,941	20,868	20,775	25,657	24,350	32,294	30,267	30,210	30,560	30,395	30,647
Total Liabilities	17,057	14,704	14,596	19,410	17,871	21,467	19,448	19,302	19,479	19,195	19,092
Total Current Liabilities	11,335	8,835	8,704	8,511	7,048	9,025	7,393	7,791	7,933	7,902	7,971
Short-Term Debt	799	664	347	140	0.00	291	224	548	499	399	400
Accounts Payable	189	185	183	199	286	332	266	301	289	269	255
Customer Deposits	9,507	7,021	7,055	7,134	5,935	7,275	5,595	5,546	5,865	5,664	5,686
Current Deferred Revenue	415	357	664	558	451	594	866	736	663	711	981
Current Employee Benefit Liabilities	205	243	157	156	211	303	188	213	314	325	198
Other Current Liabilities	220	365	298	324	165	230	254	447	303	534	451
Total Noncurrent Liabilities	5,722	5,869	5,892	10,899	10,823	12,442	12,055	11,511	11,546	11,293	11,121
Long-Term Debt	4,573	4,735	4,762	9,792	9,703	10,163	9,765	9,249	9,359	9,081	8,926
Noncurrent Deferred & Payable Income Tax Liabilities	470	456	463	474	509	1,642	1,655	1,632	1,566	1,594	1,586
Other Noncurrent Operating Liabilities	679	678	667	633	611	637	635	630	621	618	609
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	5,884	6,164	6,179	6,247	6,479	10,827	10,819	10,908	11,081	11,200	11,555
Total Preferred & Common Equity	5,875	6,151	6,167	6,235	6,467	10,816	10,809	10,898	11,072	11,191	11,546
Total Common Equity	5,870	6,146	6,162	6,230	6,467	10,810	10,803	10,892	11,066	11,185	11,540
Common Stock	1,408	1,445	1,312	1,363	1,399	5,496	5,526	5,528	5,477	5,530	5,450
Retained Earnings	7,064	7,207	7,411	7,569	7,755	7,825	7,932	8,016	8,184	8,401	8,658
Treasury Stock	-510	-515	-555	-583	-585	-587	-611	-641	-643	-647	-672
Accumulated Other Comprehensive Income / (Loss)	-2,092	-1,991	-2,006	-2,119	-2,102	-1,924	-2,044	-2,011	-1,952	-2,099	-1,896
Noncontrolling Interest	9.00	13	12	12	12	11	10	10	9.00	9.00	9.00

This table displays calculated financial ratios and metrics derived from Nasdaq's official financial filings.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Period end date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024
Growth Metrics	-	-	-	-	-	-	-	-	-	-
Revenue Growth	-2.77%	8.85%	6.59%	8.33%	-0.44%	32.10%	4.64%	5.78%	-2.60%	22.03%
EBITDA Growth	1.90%	-50.12%	175.93%	8.21%	-3.05%	16.30%	30.74%	-3.18%	4.17%	28.00%
EBIT Growth	2.13%	-64.17%	284.88%	7.55%	-1.78%	18.11%	29.62%	-2.49%	0.70%	15.35%
NOPAT Growth	-6.91%	36.53%	24.34%	-46.59%	74.57%	22.97%	17.38%	6.79%	-0.02%	16.21%
Net Income Growth	3.39%	-75.18%	587.74%	-37.17%	69.00%	20.54%	27.22%	-5.39%	-5.88%	5.49%
EPS Growth	4.60%	-74.80%	582.54%	-36.51%	69.60%	20.54%	27.22%	-3.83%	-7.96%	-7.21%
Operating Cash Flow Growth	21.57%	6.74%	-217.14%	13.09%	-6.32%	30.01%	-13.50%	57.53%	-0.59%	14.33%
Free Cash Flow Firm Growth	-58.22%	-156.17%	11.85%	677.37%	-43.83%	-60.88%	-561.38%	230.05%	-542.34%	124.86%
Invested Capital Growth	-0.35%	12.88%	12.94%	-10.86%	-0.63%	7.49%	28.94%	-6.44%	89.91%	-3.62%
Revenue Q/Q Growth	-1.51%	2.95%	1.20%	2.76%	-1.69%	7.63%	0.09%	1.90%	1.08%	5.49%
EBITDA Q/Q Growth	9.72%	-58.53%	3.14%	3.40%	1.06%	4.27%	5.19%	-3.03%	4.17%	8.72%
EBIT Q/Q Growth	11.28%	-70.38%	3.44%	3.79%	1.65%	4.47%	4.22%	-2.43%	0.90%	10.11%
NOPAT Q/Q Growth	5.18%	20.55%	-15.04%	-45.43%	60.99%	6.22%	1.65%	-2.06%	-0.66%	14.02%
Net Income Q/Q Growth	16.99%	-77.96%	183.66%	-38.69%	46.87%	2.41%	3.04%	-1.84%	-4.00%	16.75%
EPS Q/Q Growth	17.92%	-77.89%	182.89%	-38.37%	43.79%	2.41%	3.04%	-3.00%	8.90%	15.57%
Operating Cash Flow Q/Q Growth	7.86%	6.16%	-201.79%	6.20%	-2.13%	8.30%	-4.50%	6.89%	-4.34%	17.44%
Free Cash Flow Firm Q/Q Growth	-46.73%	68.49%	-117.49%	291.01%	-25.82%	-13.72%	20.62%	-12.15%	-216.41%	114.59%
Invested Capital Q/Q Growth	-0.87%	-6.47%	11.62%	-5.37%	1.23%	2.38%	-1.36%	0.77%	347.29%	-2.72%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-
Gross Margin	61.42%	61.45%	61.07%	59.06%	59.54%	51.61%	42.17%	41.42%	46.39%	44.93%
EBITDA Margin	25.21%	11.56%	29.91%	29.88%	29.10%	25.62%	32.01%	29.30%	31.33%	32.86%
Operating Margin	21.16%	22.57%	25.10%	24.04%	23.88%	21.94%	24.48%	25.12%	26.02%	24.30%
EBIT Margin	21.16%	6.97%	25.15%	24.97%	24.64%	22.03%	27.29%	25.15%	26.01%	24.58%
Profit (Net Income) Margin	12.55%	2.86%	18.47%	10.71%	18.18%	16.59%	20.17%	18.04%	17.43%	15.07%
Tax Burden Percent	67.78%	79.70%	83.60%	43.05%	75.96%	76.98%	77.38%	76.14%	75.45%	76.95%
Interest Burden Percent	87.50%	51.55%	87.81%	99.63%	97.14%	97.82%	95.52%	94.19%	88.84%	79.66%
Effective Tax Rate	32.22%	20.30%	16.40%	56.95%	24.04%	23.02%	22.62%	23.86%	24.55%	23.05%
Return on Invested Capital (ROIC)	6.57%	8.44%	9.30%	4.95%	9.20%	10.94%	10.82%	10.60%	7.56%	6.83%
ROIC Less NNEP Spread (ROIC-NNEP)	3.04%	-15.17%	6.24%	5.42%	9.25%	10.30%	12.68%	9.23%	5.72%	3.92%
Return on Net Nonoperating Assets (RNNOA)	0.92%	-6.52%	3.59%	3.14%	4.76%	4.52%	7.66%	7.27%	4.88%	3.29%
Return on Equity (ROE)	7.49%	1.92%	12.89%	8.09%	13.96%	15.45%	18.49%	17.87%	12.44%	10.12%
Cash Return on Invested Capital (CROIC)	6.92%	-3.66%	-2.86%	16.44%	9.83%	3.72%	-14.46%	17.25%	-54.46%	10.52%
Operating Return on Assets (OROA)	6.02%	1.98%	6.73%	6.88%	7.08%	7.77%	8.43%	7.64%	5.93%	5.80%
Return on Assets (ROA)	3.57%	0.82%	4.94%	2.95%	5.23%	5.85%	6.23%	5.48%	3.98%	3.56%
Return on Common Equity (ROCE)	7.49%	1.92%	12.89%	8.09%	13.96%	15.45%	18.46%	17.82%	12.42%	10.11%
Return on Equity Simple (ROE_SIMPLE)	7.61%	1.95%	12.40%	8.41%	13.73%	14.50%	18.56%	18.26%	9.77%	9.96%
Net Operating Profit after Tax (NOPAT)	488	666	828	443	772	950	1,115	1,191	1,191	1,384
NOPAT Margin	14.34%	17.99%	20.98%	10.35%	18.14%	16.89%	18.94%	19.13%	19.63%	18.70%
Net Nonoperating Expense Percent (NNEP)	3.53%	23.61%	3.06%	-0.47%	-0.05%	0.64%	-1.85%	1.37%	1.84%	2.91%
Return On Investment Capital (ROIC_SIMPLE)	-	-	-	-	-	-	-	10.30%	5.59%	6.69%
Cost of Revenue to Revenue	38.58%	38.55%	38.93%	40.94%	40.47%	48.39%	57.83%	58.58%	53.61%	55.07%
SG&A Expenses to Revenue	26.74%	27.05%	26.09%	25.79%	25.65%	21.62%	7.05%	7.58%	7.82%	7.32%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	40.26%	38.88%	35.97%	35.02%	35.65%	29.67%	17.69%	16.30%	20.37%	20.64%
Earnings before Interest and Taxes (EBIT)	720	258	993	1,068	1,049	1,239	1,606	1,566	1,577	1,819
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	858	428	1,181	1,278	1,239	1,441	1,884	1,824	1,900	2,432
Valuation Ratios	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	1.48	1.81	1.96	2.26	2.93	3.23	5.32	4.76	3.06	3.97
Price to Tangible Book Value (P/TBV)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Price to Revenue (P/Rev)	2.45	2.65	2.91	2.88	3.88	3.70	5.77	4.70	5.45	6.00
Price to Earnings (P/E)	19.44	92.77	15.78	26.92	21.32	22.30	28.61	25.99	31.23	39.78
Dividend Yield	1.78%	2.03%	2.11%	2.26%	1.84%	1.90%	1.04%	1.31%	1.50%	1.22%
Earnings Yield	5.14%	1.08%	6.34%	3.71%	4.69%	4.48%	3.49%	3.85%	3.20%	2.51%
Enterprise Value to Invested Capital (EV/IC)	1.37	1.53	1.60	1.82	2.30	2.60	3.38	3.13	2.08	2.67
Enterprise Value to Revenue (EV/Rev)	2.98	3.45	3.82	3.58	4.52	4.16	6.66	5.45	7.07	7.18
Enterprise Value to EBITDA (EV/EBITDA)	11.80	29.84	12.77	11.98	15.53	16.22	20.79	18.61	22.57	21.84
Enterprise Value to EBIT (EV/EBIT)	14.06	49.51	15.18	14.33	18.34	18.87	24.39	21.67	27.19	29.20
Enterprise Value to NOPAT (EV/NOPAT)	20.75	19.17	18.20	34.59	24.90	24.61	35.13	28.51	36.02	38.39
Enterprise Value to Operating Cash Flow (EV/OCF)	13.93	16.46	0.00	14.89	19.98	18.67	36.17	19.90	25.28	27.39
Enterprise Value to Free Cash Flow (EV/FCFF)	19.70	0.00	0.00	10.42	23.30	72.38	0.00	17.52	0.00	24.93
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.42	0.66	0.72	0.70	0.60	0.86	0.91	0.88	0.97	0.85
Long-Term Debt to Equity	0.42	0.66	0.63	0.54	0.53	0.86	0.75	0.77	0.94	0.81
Financial Leverage	0.30	0.43	0.58	0.58	0.52	0.44	0.60	0.79	0.85	0.84
Leverage Ratio	2.10	2.36	2.61	2.74	2.67	2.64	2.97	3.26	3.13	2.85
Compound Leverage Factor	1.84	1.21	2.29	2.73	2.60	2.58	2.83	3.07	2.78	2.27
Debt to Total Capital	29.65%	39.89%	41.71%	41.28%	37.52%	46.26%	47.65%	46.69%	49.12%	45.84%
Short-Term Debt to Total Capital	0.00%	0.00%	4.76%	9.43%	4.33%	0.00%	8.32%	5.74%	1.37%	1.93%
Long-Term Debt to Total Capital	29.65%	39.89%	36.95%	31.85%	33.19%	46.26%	39.33%	40.95%	47.76%	43.91%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.03%	0.08%	0.11%	0.05%	0.04%
Common Equity to Total Capital	70.35%	60.11%	58.29%	58.72%	62.48%	53.71%	52.23%	53.15%	50.80%	54.09%
Debt to EBITDA	2.76	8.42	3.56	3.00	2.73	3.85	3.09	2.96	5.50	3.90
Net Debt to EBITDA	2.10	6.87	3.03	2.33	2.21	1.78	2.76	2.57	5.15	3.57
Long-Term Debt to EBITDA	2.76	8.42	3.16	2.31	2.42	3.85	2.55	2.60	5.35	3.73
Debt to NOPAT	4.84	5.41	5.08	8.66	4.38	5.83	5.23	4.53	8.78	6.85
Net Debt to NOPAT	3.70	4.41	4.31	6.73	3.54	2.70	4.66	3.94	8.23	6.27
Long-Term Debt to NOPAT	4.84	5.41	4.50	6.68	3.88	5.83	4.32	3.98	8.54	6.56
Altman Z-Score	1.74	1.38	1.58	1.61	2.26	2.24	2.47	2.21	1.62	2.21
Noncontrolling Interest Sharing Ratio	0.01%	0.00%	0.00%	0.00%	0.00%	0.02%	0.14%	0.26%	0.21%	0.15%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-
Current Ratio	1.12	1.12	1.05	0.97	1.01	1.56	0.94	0.97	1.01	0.99
Quick Ratio	0.28	0.26	0.18	0.18	0.25	0.71	0.15	0.15	0.17	0.23
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	514	-289	-255	1,470	825	323	-1,490	1,938	-8,571	2,131
Operating Cash Flow to CapEx	546.62%	579.10%	-631.25%	926.13%	758.27%	665.96%	664.42%	1,122.37%	1,073.42%	936.72%
Free Cash Flow to Firm to Interest Expense	4.63	-2.14	-1.78	9.80	6.66	3.20	-11.92	15.02	-30.18	5.15
Operating Cash Flow to Interest Expense	6.55	5.75	-6.36	6.85	7.77	12.40	8.66	13.22	5.97	4.68
Operating Cash Flow Less CapEx to Interest Expense	5.35	4.76	-7.36	6.11	6.74	10.53	7.36	12.05	5.42	4.18
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.28	0.28	0.27	0.28	0.29	0.35	0.31	0.30	0.23	0.24
Accounts Receivable Turnover	9.65	9.94	10.06	11.56	10.57	11.39	10.20	9.84	7.55	7.59
Inventory Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Fixed Asset Turnover	11.07	10.81	10.36	11.02	11.21	13.10	11.96	11.96	10.95	12.66
Accounts Payable Turnover	7.57	8.58	8.73	9.34	9.96	16.85	18.91	19.71	12.58	13.56
Days Sales Outstanding (DSO)	37.81	36.71	36.29	31.58	34.55	32.06	35.78	37.08	48.33	48.12
Days Inventory Outstanding (DIO)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Days Payable Outstanding (DPO)	48.23	42.56	41.80	39.08	36.65	21.66	19.30	18.52	29.02	26.92
Cash Conversion Cycle (CCC)	-10.42	-5.85	-5.51	-7.51	-2.10	10.40	16.48	18.57	19.31	21.20
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-
Invested Capital	7,415	8,370	9,453	8,426	8,373	9,000	11,605	10,858	20,620	19,873
Invested Capital Turnover	0.46	0.47	0.44	0.48	0.51	0.65	0.57	0.55	0.39	0.37
Increase / (Decrease) in Invested Capital	-26	955	1,083	-1,027	-53	627	2,605	-747	9,762	-747
Enterprise Value (EV)	10,127	12,773	15,078	15,307	19,236	23,374	39,175	33,943	42,882	53,117
Market Capitalization	8,321	9,833	11,505	12,330	16,502	20,807	33,965	29,236	33,078	44,435
Book Value per Share	$34.15	$32.87	$35.37	$33.23	$34.40	$39.22	$38.21	$12.51	$18.74	$19.46
Tangible Book Value per Share	($10.62)	($16.29)	($19.09)	($19.60)	($18.16)	($16.29)	($29.04)	($9.23)	($18.62)	($16.84)
Total Capital	7,973	9,033	10,087	9,280	9,026	11,977	12,235	11,563	21,281	20,680
Total Debt	2,364	3,603	4,207	3,831	3,387	5,541	5,830	5,399	10,454	9,480
Total Long-Term Debt	2,364	3,603	3,727	2,956	2,996	5,541	4,812	4,735	10,163	9,081
Net Debt	1,806	2,940	3,573	2,977	2,734	2,564	5,200	4,694	9,793	8,673
Capital Expenditures (CapEx)	133	134	144	111	127	188	163	152	158	207
Debt-free, Cash-free Net Working Capital (DFCFNWC)	-218	-185	122	-179	-199	-241	-61	-272	-299	-524
Debt-free Net Working Capital (DFNWC)	340	478	756	675	454	2,736	569	433	362	283
Net Working Capital (NWC)	340	478	276	-200	63	2,736	-449	-231	71	-116
Net Nonoperating Expense (NNE)	61	560	99	-15	-1.52	17	-72	68	134	269
Net Nonoperating Obligations (NNO)	1,806	2,940	3,573	2,977	2,734	2,564	5,200	4,694	9,793	8,673
Total Depreciation and Amortization (D&A)	138	170	188	210	190	202	278	258	323	613
Debt-free, Cash-free Net Working Capital to Revenue	-6.41%	-4.99%	3.09%	-4.19%	-4.67%	-4.28%	-1.04%	-4.37%	-4.93%	-7.08%
Debt-free Net Working Capital to Revenue	9.99%	12.91%	19.15%	15.78%	10.66%	48.64%	9.67%	6.95%	5.97%	3.82%
Net Working Capital to Revenue	9.99%	12.91%	6.99%	-4.68%	1.48%	48.64%	-7.63%	-3.71%	1.17%	-1.57%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.85	$0.22	$1.47	$0.92	$1.56	$1.89	$2.38	$2.28	$2.10	$1.94
Adjusted Weighted Average Basic Shares Outstanding	491.66M	500.24M	499.68M	496.26M	495.04M	494.39M	493.24M	489.00M	575.21M	575.15M
Adjusted Diluted Earnings per Share	$0.83	$0.21	$1.44	$0.91	$1.54	$1.86	$2.35	$2.26	$2.08	$1.93
Adjusted Weighted Average Diluted Shares Outstanding	491.66M	500.24M	499.68M	496.26M	495.04M	494.39M	493.24M	489.00M	575.21M	575.15M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	491.66M	500.24M	499.68M	496.26M	495.04M	494.39M	493.24M	489.00M	575.21M	575.15M
Normalized Net Operating Profit after Tax (NOPAT)	611	760	865	734	825	1,012	1,206	1,265	1,363	1,500
Normalized NOPAT Margin	17.97%	20.51%	21.92%	17.17%	19.37%	18.00%	20.50%	20.31%	22.47%	20.27%
Pre Tax Income Margin	18.51%	3.59%	22.09%	24.88%	23.93%	21.55%	26.06%	23.69%	23.10%	19.58%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	6.49	1.91	6.94	7.12	8.46	12.27	12.85	12.14	5.55	4.39
NOPAT to Interest Expense	4.40	4.94	5.79	2.95	6.23	9.41	8.92	9.23	4.19	3.34
EBIT Less CapEx to Interest Expense	5.29	0.92	5.94	6.38	7.44	10.41	11.54	10.96	5.00	3.89
NOPAT Less CapEx to Interest Expense	3.20	3.94	4.79	2.21	5.21	7.54	7.62	8.05	3.64	2.84
Payout Ratios	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	34.89%	188.68%	33.33%	61.14%	39.41%	34.30%	29.49%	34.11%	41.72%	48.52%
Augmented Payout Ratio	123.19%	283.02%	61.18%	147.16%	65.25%	58.09%	68.91%	61.53%	67.17%	61.52%

This table displays calculated financial ratios and metrics derived from Nasdaq's official financial filings.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Period end date	9/30/2022	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	14.74%	7.91%	-0.13%	-7.67%	-6.81%	4.11%	9.20%	25.05%	31.08%	23.38%	24.85%
EBITDA Growth	0.65%	-12.31%	3.22%	-9.07%	6.21%	18.72%	17.67%	33.33%	21.17%	40.46%	24.03%
EBIT Growth	1.51%	-10.21%	3.26%	-10.48%	6.93%	4.08%	-0.24%	15.69%	3.94%	46.78%	32.85%
NOPAT Growth	10.84%	-9.06%	2.19%	-5.01%	5.80%	-4.07%	-2.23%	-9.01%	18.44%	67.86%	44.60%
Net Income Growth	2.08%	-8.08%	6.36%	-13.03%	0.00%	-18.41%	-22.59%	-16.85%	3.74%	82.05%	69.53%
EPS Growth	5.36%	-68.99%	7.02%	-12.90%	1.69%	-30.61%	-34.43%	-29.63%	-11.67%	82.35%	70.00%
Operating Cash Flow Growth	0.00%	28.65%	-6.61%	10.40%	29.31%	-15.59%	-6.19%	11.11%	-18.67%	69.06%	25.09%
Free Cash Flow Firm Growth	148.05%	143.36%	155.08%	-36.24%	400.58%	-1,045.64%	-1,215.30%	-1,420.91%	-337.86%	112.24%	107.53%
Invested Capital Growth	-8.41%	-6.44%	-4.63%	-3.67%	-57.22%	89.91%	89.72%	90.96%	343.15%	-3.62%	-1.26%
Revenue Q/Q Growth	0.32%	1.61%	-3.10%	-6.52%	1.26%	13.51%	1.64%	7.05%	6.14%	6.83%	2.85%
EBITDA Q/Q Growth	-3.71%	-13.06%	18.47%	-8.32%	12.47%	-2.82%	17.43%	3.89%	2.21%	12.65%	3.69%
EBIT Q/Q Growth	-3.81%	-15.10%	20.12%	-8.74%	14.89%	-17.36%	15.13%	5.84%	3.22%	16.70%	4.20%
NOPAT Q/Q Growth	-3.86%	-15.43%	20.89%	-3.36%	7.08%	-23.32%	23.21%	-10.06%	39.38%	8.68%	6.14%
Net Income Q/Q Growth	-4.23%	-18.71%	25.94%	-11.30%	10.11%	-33.67%	19.49%	-4.72%	37.39%	16.39%	11.27%
EPS Q/Q Growth	-4.84%	-16.95%	24.49%	-11.48%	11.11%	-43.33%	17.65%	-5.00%	39.47%	16.98%	9.68%
Operating Cash Flow Q/Q Growth	-38.13%	112.93%	14.37%	-26.73%	-27.54%	39.00%	27.10%	-13.21%	-46.96%	188.93%	-5.96%
Free Cash Flow Firm Q/Q Growth	17.46%	-22.39%	-17.48%	-15.24%	822.20%	-246.61%	2.68%	-0.39%	-66.07%	107.54%	-40.15%
Invested Capital Q/Q Growth	-1.35%	0.77%	-1.81%	-1.31%	-56.18%	347.29%	-1.91%	-0.67%	1.68%	-2.72%	0.50%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	41.17%	41.34%	42.92%	46.34%	46.86%	49.24%	46.42%	46.37%	42.80%	44.44%	43.45%
EBITDA Margin	29.99%	25.66%	31.38%	30.77%	34.18%	29.27%	33.81%	32.81%	31.60%	33.32%	33.59%
Operating Margin	25.56%	22.06%	26.88%	26.66%	29.70%	21.43%	24.49%	23.60%	23.55%	25.44%	26.17%
EBIT Margin	25.95%	21.68%	26.88%	26.24%	29.77%	21.68%	24.55%	24.27%	23.61%	25.79%	26.12%
Profit (Net Income) Margin	18.88%	15.11%	19.63%	18.63%	20.26%	11.84%	13.92%	12.39%	16.04%	17.47%	18.90%
Tax Burden Percent	76.96%	74.22%	76.01%	79.23%	75.19%	70.40%	74.68%	65.10%	85.67%	80.68%	80.94%
Interest Burden Percent	94.55%	93.88%	96.12%	89.63%	90.51%	77.59%	75.91%	78.39%	79.29%	83.97%	89.38%
Effective Tax Rate	23.04%	25.78%	23.99%	20.77%	24.81%	29.60%	25.32%	34.90%	14.33%	19.32%	19.06%
Return on Invested Capital (ROIC)	10.67%	9.08%	11.64%	12.03%	17.42%	5.81%	7.35%	6.59%	11.31%	7.50%	8.24%
ROIC Less NNEP Spread (ROIC-NNEP)	10.43%	8.67%	11.39%	11.26%	15.43%	5.07%	6.30%	5.80%	9.20%	6.83%	7.70%
Return on Net Nonoperating Assets (RNNOA)	8.78%	6.83%	9.00%	8.70%	3.77%	4.33%	5.14%	4.55%	3.92%	5.73%	6.14%
Return on Equity (ROE)	19.44%	15.90%	20.64%	20.73%	21.19%	10.14%	12.49%	11.14%	15.23%	13.23%	14.37%
Cash Return on Invested Capital (CROIC)	19.57%	17.25%	15.70%	14.75%	95.72%	-54.46%	-54.27%	-54.98%	-116.66%	10.52%	8.83%
Operating Return on Assets (OROA)	7.67%	6.59%	8.04%	6.64%	7.55%	4.95%	5.97%	5.70%	6.03%	6.09%	6.70%
Return on Assets (ROA)	5.58%	4.59%	5.88%	4.71%	5.14%	2.70%	3.38%	2.91%	4.10%	4.12%	4.85%
Return on Common Equity (ROCE)	19.40%	15.86%	20.60%	20.68%	21.14%	10.12%	12.47%	11.12%	15.20%	13.21%	14.35%
Return on Equity Simple (ROE_SIMPLE)	19.47%	0.00%	18.50%	17.66%	17.02%	0.00%	9.15%	8.66%	8.63%	0.00%	11.06%
Net Operating Profit after Tax (NOPAT)	306	259	313	303	324	249	306	275	384	417	443
NOPAT Margin	19.67%	16.37%	20.43%	21.12%	22.33%	15.09%	18.29%	15.37%	20.18%	20.53%	21.18%
Net Nonoperating Expense Percent (NNEP)	0.24%	0.41%	0.25%	0.76%	1.99%	0.74%	1.05%	0.79%	2.11%	0.67%	0.54%
Return On Investment Capital (ROIC_SIMPLE)	-	2.24%	-	-	-	1.17%	-	-	-	2.02%	2.12%
Cost of Revenue to Revenue	58.83%	58.66%	57.08%	53.66%	53.14%	50.76%	53.58%	53.63%	57.20%	55.56%	56.56%
SG&A Expenses to Revenue	7.84%	8.28%	6.52%	7.54%	7.93%	9.17%	7.71%	7.70%	6.99%	6.99%	5.69%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	15.61%	19.28%	16.05%	19.68%	17.16%	27.81%	21.92%	22.77%	19.24%	19.00%	17.27%
Earnings before Interest and Taxes (EBIT)	404	343	412	376	432	357	411	435	449	524	546
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	467	406	481	441	496	482	566	588	601	677	702
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	4.64	4.76	4.27	3.86	3.64	3.06	3.37	3.19	3.80	3.97	3.78
Price to Tangible Book Value (P/TBV)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Price to Revenue (P/Rev)	4.45	4.70	4.23	3.94	3.92	5.45	5.87	5.29	5.99	6.00	5.58
Price to Earnings (P/E)	23.76	25.99	23.01	21.83	21.32	31.23	36.74	36.73	43.89	39.78	34.14
Dividend Yield	1.37%	1.31%	1.49%	1.67%	1.75%	1.50%	1.39%	1.49%	1.26%	1.22%	1.27%
Earnings Yield	4.21%	3.85%	4.35%	4.58%	4.69%	3.20%	2.72%	2.72%	2.28%	2.51%	2.93%
Enterprise Value to Invested Capital (EV/IC)	2.98	3.13	2.89	2.70	4.70	2.08	2.27	2.19	2.52	2.67	2.61
Enterprise Value to Revenue (EV/Rev)	5.26	5.45	4.95	4.65	3.61	7.07	7.38	6.69	7.33	7.18	6.66
Enterprise Value to EBITDA (EV/EBITDA)	17.07	18.61	16.75	15.80	11.88	22.57	23.08	20.61	22.98	21.84	20.27
Enterprise Value to EBIT (EV/EBIT)	20.01	21.67	19.50	18.48	13.86	27.19	29.08	26.87	31.12	29.20	26.64
Enterprise Value to NOPAT (EV/NOPAT)	26.41	28.51	25.72	24.02	18.07	36.02	38.72	38.02	42.36	38.39	34.23
Enterprise Value to Operating Cash Flow (EV/OCF)	20.12	19.90	18.49	16.63	12.22	25.28	27.59	25.74	31.14	27.39	25.12
Enterprise Value to Free Cash Flow (EV/FCFF)	14.56	17.52	17.96	17.93	2.94	0.00	0.00	0.00	0.00	24.93	29.33
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.91	0.88	0.83	1.59	1.50	0.97	0.92	0.90	0.89	0.85	0.81
Long-Term Debt to Equity	0.78	0.77	0.77	1.57	1.50	0.94	0.90	0.85	0.84	0.81	0.77
Financial Leverage	0.84	0.79	0.79	0.77	0.24	0.85	0.82	0.78	0.43	0.84	0.80
Leverage Ratio	3.38	3.26	3.41	3.99	3.83	3.13	3.00	3.26	3.13	2.85	2.72
Compound Leverage Factor	3.19	3.06	3.28	3.57	3.46	2.43	2.28	2.55	2.48	2.39	2.43
Debt to Total Capital	47.73%	46.69%	45.26%	61.39%	59.96%	49.12%	48.01%	47.32%	47.08%	45.84%	44.66%
Short-Term Debt to Total Capital	7.10%	5.74%	3.07%	0.87%	0.00%	1.37%	1.08%	2.65%	2.38%	1.93%	1.92%
Long-Term Debt to Total Capital	40.63%	40.95%	42.19%	60.52%	59.96%	47.76%	46.93%	44.67%	44.70%	43.91%	42.75%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.08%	0.11%	0.11%	0.07%	0.07%	0.05%	0.05%	0.05%	0.04%	0.04%	0.04%
Common Equity to Total Capital	52.15%	53.15%	54.59%	38.51%	39.96%	50.80%	51.92%	52.61%	52.85%	54.09%	55.27%
Debt to EBITDA	2.86	2.96	2.78	5.53	5.32	5.50	5.03	4.60	4.41	3.90	3.63
Net Debt to EBITDA	2.60	2.57	2.44	2.38	-1.02	5.15	4.74	4.31	4.18	3.57	3.28
Long-Term Debt to EBITDA	2.43	2.60	2.59	5.46	5.32	5.35	4.92	4.34	4.18	3.73	3.48
Debt to NOPAT	4.42	4.53	4.27	8.41	8.10	8.78	8.44	8.48	8.12	6.85	6.13
Net Debt to NOPAT	4.02	3.94	3.74	3.62	-1.56	8.23	7.95	7.95	7.70	6.27	5.54
Long-Term Debt to NOPAT	3.76	3.98	3.98	8.29	8.10	8.54	8.25	8.00	7.71	6.56	5.87
Altman Z-Score	1.69	2.02	1.94	1.68	1.80	1.49	1.74	1.70	1.93	2.07	2.07
Noncontrolling Interest Sharing Ratio	0.20%	0.26%	0.21%	0.21%	0.21%	0.21%	0.19%	0.19%	0.15%	0.15%	0.14%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	0.96	0.97	0.98	1.60	1.75	1.01	0.99	0.94	0.95	0.99	0.98
Quick Ratio	0.09	0.15	0.14	0.73	0.88	0.17	0.20	0.20	0.18	0.23	0.24
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	1,296	1,006	830	704	6,489	-9,513	-9,259	-9,295	-15,435	1,164	697
Operating Cash Flow to CapEx	565.85%	1,452.94%	1,412.50%	1,061.54%	810.81%	992.86%	1,358.97%	884.62%	435.71%	1,175.00%	1,353.06%
Free Cash Flow to Firm to Interest Expense	40.51	30.49	23.06	19.55	64.25	-85.71	-85.73	-91.12	-151.33	11.41	7.26
Operating Cash Flow to Interest Expense	7.25	14.97	15.69	11.50	2.97	3.76	4.91	4.51	2.39	6.91	6.91
Operating Cash Flow Less CapEx to Interest Expense	5.97	13.94	14.58	10.42	2.60	3.38	4.55	4.00	1.84	6.32	6.40
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.30	0.30	0.30	0.25	0.25	0.23	0.24	0.24	0.26	0.24	0.26
Accounts Receivable Turnover	10.27	9.84	9.67	9.78	9.73	7.55	7.80	8.43	9.12	7.59	8.18
Inventory Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Fixed Asset Turnover	12.06	11.96	11.97	11.63	11.32	10.95	11.24	12.02	12.46	12.66	13.07
Accounts Payable Turnover	23.88	19.71	19.65	18.65	14.08	12.58	14.58	13.86	13.15	13.56	16.74
Days Sales Outstanding (DSO)	35.54	37.08	37.74	37.34	37.51	48.33	46.79	43.29	40.04	48.12	44.62
Days Inventory Outstanding (DIO)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Days Payable Outstanding (DPO)	15.29	18.52	18.58	19.57	25.93	29.02	25.04	26.33	27.75	26.92	21.81
Cash Conversion Cycle (CCC)	20.26	18.57	19.16	17.77	11.58	19.31	21.76	16.95	12.29	21.20	22.81
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	10,775	10,858	10,661	10,521	4,610	20,620	20,226	20,091	20,429	19,873	19,972
Invested Capital Turnover	0.54	0.55	0.57	0.57	0.78	0.39	0.40	0.43	0.56	0.37	0.39
Increase / (Decrease) in Invested Capital	-990	-747	-517	-401	-6,165	9,762	9,565	9,570	15,819	-747	-254
Enterprise Value (EV)	32,108	33,943	30,797	28,362	21,660	42,882	45,823	43,935	51,406	53,117	52,057
Market Capitalization	27,208	29,236	26,303	24,076	23,517	33,078	36,406	34,742	42,049	44,435	43,631
Book Value per Share	$35.85	$12.51	$12.60	$12.69	$13.16	$18.74	$18.74	$18.89	$19.21	$19.46	$20.06
Tangible Book Value per Share	($28.45)	($9.23)	($9.17)	($8.72)	($8.07)	($18.62)	($18.15)	($17.80)	($17.66)	($16.84)	($16.46)
Total Capital	11,256	11,563	11,288	16,179	16,182	21,281	20,808	20,705	20,939	20,680	20,881
Total Debt	5,372	5,399	5,109	9,932	9,703	10,454	9,989	9,797	9,858	9,480	9,326
Total Long-Term Debt	4,573	4,735	4,762	9,792	9,703	10,163	9,765	9,249	9,359	9,081	8,926
Net Debt	4,891	4,694	4,482	4,274	-1,869	9,793	9,407	9,183	9,348	8,673	8,417
Capital Expenditures (CapEx)	41	34	40	39	37	42	39	52	56	60	49
Debt-free, Cash-free Net Working Capital (DFCFNWC)	-166	-272	-444	-451	-6,269	-299	-430	-548	-386	-524	-662
Debt-free Net Working Capital (DFNWC)	315	433	183	5,207	5,303	362	152	66	124	283	247
Net Working Capital (NWC)	-484	-231	-164	5,067	5,303	71	-72	-482	-375	-116	-153
Net Nonoperating Expense (NNE)	12	20	12	36	30	54	73	53	79	62	48
Net Nonoperating Obligations (NNO)	4,891	4,694	4,482	4,274	-1,869	9,793	9,407	9,183	9,348	8,673	8,417
Total Depreciation and Amortization (D&A)	63	63	69	65	64	125	155	153	152	153	156
Debt-free, Cash-free Net Working Capital to Revenue	-2.72%	-4.37%	-7.13%	-7.39%	-104.50%	-4.93%	-6.93%	-8.35%	-5.50%	-7.08%	-8.47%
Debt-free Net Working Capital to Revenue	5.16%	6.95%	2.94%	85.29%	88.40%	5.97%	2.45%	1.01%	1.77%	3.82%	3.16%
Net Working Capital to Revenue	-7.92%	-3.71%	-2.64%	83.00%	88.40%	1.17%	-1.16%	-7.34%	-5.35%	-1.57%	-1.96%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.60	$0.49	$0.62	$0.54	$0.60	$0.34	$0.41	$0.39	$0.53	$0.61	$0.69
Adjusted Weighted Average Basic Shares Outstanding	491.28M	489.00M	490.77M	491.32M	576.96M	575.21M	576.53M	575.94M	574.76M	575.15M	574.12M
Adjusted Diluted Earnings per Share	$0.59	$0.49	$0.61	$0.54	$0.60	$0.34	$0.40	$0.38	$0.53	$0.62	$0.68
Adjusted Weighted Average Diluted Shares Outstanding	491.28M	489.00M	490.77M	491.32M	576.96M	575.21M	576.53M	575.94M	574.76M	575.15M	574.12M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.49	$0.00	$0.00	$0.00	$0.34	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	491.28M	489.00M	490.77M	491.32M	576.96M	575.21M	576.53M	575.94M	574.76M	575.15M	574.12M
Normalized Net Operating Profit after Tax (NOPAT)	317	301	328	349	340	339	332	314	411	436	466
Normalized NOPAT Margin	20.37%	19.00%	21.42%	24.38%	23.42%	20.56%	19.85%	17.55%	21.62%	21.48%	22.31%
Pre Tax Income Margin	24.53%	20.35%	25.83%	23.52%	26.95%	16.82%	18.64%	19.03%	18.72%	21.65%	23.35%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	12.63	10.39	11.44	10.44	4.28	3.22	3.81	4.26	4.40	5.14	5.69
NOPAT to Interest Expense	9.57	7.85	8.70	8.41	3.21	2.24	2.84	2.70	3.76	4.09	4.61
EBIT Less CapEx to Interest Expense	11.34	9.36	10.33	9.36	3.91	2.84	3.44	3.75	3.85	4.55	5.18
NOPAT Less CapEx to Interest Expense	8.29	6.82	7.59	7.32	2.84	1.86	2.47	2.19	3.21	3.50	4.10
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	32.78%	34.11%	34.36%	36.60%	37.42%	41.72%	47.52%	52.97%	55.50%	48.52%	43.23%
Augmented Payout Ratio	51.66%	61.53%	34.36%	21.53%	22.34%	67.17%	58.65%	70.76%	82.20%	61.52%	63.59%

Frequently Asked Questions About Nasdaq's Financials

When does Nasdaq's financial year end?

According to the most recent income statement we have on file, Nasdaq's fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has Nasdaq's net income changed over the last 9 years?

Nasdaq's net income appears to be on an upward trend, with a most recent value of $1.12 billion in 2024, rising from $427 million in 2015. The previous period was $1.06 billion in 2023. See where experts think Nasdaq is headed by visiting Nasdaq's forecast page.

What is Nasdaq's operating income?

Nasdaq's total operating income in 2024 was $1.80 billion, based on the following breakdown:

Total Gross Profit: $3.33 billion
Total Operating Expenses: $1.53 billion

How has Nasdaq revenue changed over the last 9 years?

Over the last 9 years, Nasdaq's total revenue changed from $3.40 billion in 2015 to $7.40 billion in 2024, a change of 117.5%.

How much debt does Nasdaq have?

Nasdaq's total liabilities were at $19.20 billion at the end of 2024, a 10.6% decrease from 2023, and a 207.0% increase since 2015.

How much cash does Nasdaq have?

In the past 9 years, Nasdaq's cash and equivalents has ranged from $301 million in 2015 to $2.75 billion in 2020, and is currently $592 million as of their latest financial filing in 2024.

How has Nasdaq's book value per share changed over the last 9 years?

Over the last 9 years, Nasdaq's book value per share changed from 34.15 in 2015 to 19.46 in 2024, a change of -43.0%.

Related Companies

This page (NASDAQ:NDAQ) was last updated on 5/6/2025 by MarketBeat.com Staff

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

Nasdaq (NDAQ) Financials

Frequently Asked Questions About Nasdaq's Financials

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

Nasdaq (NDAQ) Financials

Annual Income Statements for Nasdaq

Quarterly Income Statements for Nasdaq

Annual Cash Flow Statements for Nasdaq

Quarterly Cash Flow Statements for Nasdaq

Annual Balance Sheets for Nasdaq

Quarterly Balance Sheets for Nasdaq

Annual Metrics and Ratios for Nasdaq

Quarterly Metrics and Ratios for Nasdaq

Frequently Asked Questions About Nasdaq's Financials

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools