Nasdaq Inc
NASDAQ:NDAQ
Income Statement
Earnings Waterfall
Nasdaq Inc
Revenue
|
7B
USD
|
Cost of Revenue
|
-2.5B
USD
|
Gross Profit
|
4.5B
USD
|
Operating Expenses
|
-2.7B
USD
|
Operating Income
|
1.9B
USD
|
Other Expenses
|
-930m
USD
|
Net Income
|
959m
USD
|
Income Statement
Nasdaq Inc
Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
3 430
N/A
|
3 500
+2%
|
3 461
-1%
|
3 403
-2%
|
3 456
+2%
|
3 403
-2%
|
3 448
+1%
|
3 538
+3%
|
3 596
+2%
|
3 705
+3%
|
3 770
+2%
|
3 867
+3%
|
3 903
+1%
|
3 948
+1%
|
4 129
+5%
|
4 162
+1%
|
4 161
0%
|
4 277
+3%
|
4 166
-3%
|
4 200
+1%
|
4 332
+3%
|
4 262
-2%
|
4 575
+7%
|
4 912
+7%
|
5 230
+6%
|
5 627
+8%
|
5 926
+5%
|
5 940
+0%
|
5 883
-1%
|
5 886
+0%
|
5 771
-2%
|
5 911
+2%
|
6 111
+3%
|
6 226
+2%
|
6 224
0%
|
6 105
-2%
|
5 999
-2%
|
6 064
+1%
|
6 205
+2%
|
6 564
+6%
|
7 015
+7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 361)
|
(1 433)
|
(1 416)
|
(1 363)
|
(1 384)
|
(1 313)
|
(1 331)
|
(1 380)
|
(1 382)
|
(1 428)
|
(1 444)
|
(1 504)
|
(1 522)
|
(1 537)
|
(1 633)
|
(1 647)
|
(1 649)
|
(1 751)
|
(1 673)
|
(1 699)
|
(1 799)
|
(1 727)
|
(1 973)
|
(2 234)
|
(2 469)
|
(2 724)
|
(2 873)
|
(2 740)
|
(2 560)
|
(2 466)
|
(2 309)
|
(2 402)
|
(2 550)
|
(2 644)
|
(2 620)
|
(2 469)
|
(2 313)
|
(2 169)
|
(2 106)
|
(2 231)
|
(2 476)
|
|
Gross Profit |
2 069
N/A
|
2 067
0%
|
2 045
-1%
|
2 040
0%
|
2 072
+2%
|
2 090
+1%
|
2 117
+1%
|
2 158
+2%
|
2 214
+3%
|
2 277
+3%
|
2 326
+2%
|
2 363
+2%
|
2 381
+1%
|
2 411
+1%
|
2 496
+4%
|
2 515
+1%
|
2 512
0%
|
2 526
+1%
|
2 493
-1%
|
2 501
+0%
|
2 533
+1%
|
2 535
+0%
|
2 602
+3%
|
2 678
+3%
|
2 761
+3%
|
2 903
+5%
|
3 053
+5%
|
3 200
+5%
|
3 323
+4%
|
3 420
+3%
|
3 462
+1%
|
3 509
+1%
|
3 561
+1%
|
3 582
+1%
|
3 604
+1%
|
3 636
+1%
|
3 686
+1%
|
3 895
+6%
|
4 099
+5%
|
4 333
+6%
|
4 539
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 213)
|
(1 232)
|
(1 243)
|
(1 221)
|
(1 222)
|
(1 188)
|
(1 155)
|
(1 176)
|
(1 230)
|
(1 321)
|
(1 352)
|
(1 368)
|
(1 366)
|
(1 366)
|
(1 420)
|
(1 443)
|
(1 453)
|
(1 477)
|
(1 443)
|
(1 438)
|
(1 456)
|
(1 438)
|
(1 460)
|
(1 476)
|
(1 487)
|
(1 552)
|
(1 612)
|
(1 682)
|
(1 774)
|
(1 828)
|
(1 903)
|
(1 919)
|
(1 928)
|
(1 905)
|
(1 915)
|
(1 946)
|
(1 956)
|
(2 089)
|
(2 280)
|
(2 472)
|
(2 650)
|
|
Selling, General & Administrative |
(1 075)
|
(1 095)
|
(1 107)
|
(1 086)
|
(1 087)
|
(1 050)
|
(1 013)
|
(1 027)
|
(1 069)
|
(1 151)
|
(1 175)
|
(1 185)
|
(1 182)
|
(1 178)
|
(1 225)
|
(1 242)
|
(1 246)
|
(1 267)
|
(1 238)
|
(1 238)
|
(1 262)
|
(1 248)
|
(1 270)
|
(1 284)
|
(1 291)
|
(1 350)
|
(1 395)
|
(1 447)
|
(1 523)
|
(1 550)
|
(1 620)
|
(1 639)
|
(1 652)
|
(1 647)
|
(1 655)
|
(1 686)
|
(1 695)
|
(1 766)
|
(1 871)
|
(1 975)
|
(2 064)
|
|
Depreciation & Amortization |
(138)
|
(137)
|
(136)
|
(135)
|
(135)
|
(138)
|
(142)
|
(149)
|
(161)
|
(170)
|
(177)
|
(183)
|
(184)
|
(188)
|
(195)
|
(201)
|
(207)
|
(210)
|
(205)
|
(200)
|
(194)
|
(190)
|
(190)
|
(192)
|
(196)
|
(202)
|
(217)
|
(235)
|
(251)
|
(278)
|
(283)
|
(280)
|
(276)
|
(258)
|
(260)
|
(260)
|
(261)
|
(323)
|
(409)
|
(497)
|
(586)
|
|
Operating Income |
856
N/A
|
835
-2%
|
802
-4%
|
819
+2%
|
850
+4%
|
902
+6%
|
962
+7%
|
982
+2%
|
984
+0%
|
956
-3%
|
974
+2%
|
995
+2%
|
1 015
+2%
|
1 045
+3%
|
1 076
+3%
|
1 072
0%
|
1 059
-1%
|
1 049
-1%
|
1 050
+0%
|
1 063
+1%
|
1 077
+1%
|
1 097
+2%
|
1 142
+4%
|
1 202
+5%
|
1 274
+6%
|
1 351
+6%
|
1 441
+7%
|
1 518
+5%
|
1 549
+2%
|
1 592
+3%
|
1 559
-2%
|
1 590
+2%
|
1 633
+3%
|
1 677
+3%
|
1 689
+1%
|
1 690
+0%
|
1 730
+2%
|
1 806
+4%
|
1 819
+1%
|
1 861
+2%
|
1 889
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(84)
|
(111)
|
(97)
|
(93)
|
(90)
|
(90)
|
(100)
|
(103)
|
(112)
|
(125)
|
(133)
|
(136)
|
(130)
|
(119)
|
(123)
|
(114)
|
(115)
|
3
|
47
|
52
|
70
|
(25)
|
(38)
|
(20)
|
22
|
(22)
|
11
|
4
|
(12)
|
9
|
(52)
|
(61)
|
(92)
|
(89)
|
(74)
|
(98)
|
(123)
|
(176)
|
(259)
|
(314)
|
(366)
|
|
Non-Reccuring Items |
(40)
|
(130)
|
(253)
|
(244)
|
(251)
|
(182)
|
(50)
|
(113)
|
(113)
|
(695)
|
(684)
|
(637)
|
(628)
|
(54)
|
(58)
|
14
|
3
|
12
|
41
|
(26)
|
(52)
|
(53)
|
(125)
|
(126)
|
(98)
|
(117)
|
(117)
|
(49)
|
(50)
|
(67)
|
6
|
(73)
|
(74)
|
(113)
|
(118)
|
(149)
|
(156)
|
(228)
|
(243)
|
(244)
|
(255)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(5)
|
(1)
|
1
|
19
|
19
|
|
Pre-Tax Income |
732
N/A
|
594
-19%
|
452
-24%
|
482
+7%
|
509
+6%
|
630
+24%
|
812
+29%
|
766
-6%
|
759
-1%
|
136
-82%
|
157
+15%
|
222
+41%
|
257
+16%
|
872
+239%
|
895
+3%
|
972
+9%
|
947
-3%
|
1 064
+12%
|
1 138
+7%
|
1 089
-4%
|
1 095
+1%
|
1 019
-7%
|
979
-4%
|
1 056
+8%
|
1 198
+13%
|
1 212
+1%
|
1 335
+10%
|
1 473
+10%
|
1 487
+1%
|
1 534
+3%
|
1 513
-1%
|
1 456
-4%
|
1 467
+1%
|
1 475
+1%
|
1 497
+1%
|
1 437
-4%
|
1 446
+1%
|
1 401
-3%
|
1 318
-6%
|
1 322
+0%
|
1 287
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(264)
|
(181)
|
(133)
|
(132)
|
(144)
|
(203)
|
(262)
|
(278)
|
(278)
|
(28)
|
(12)
|
(1)
|
3
|
(232)
|
(240)
|
(301)
|
(287)
|
(316)
|
(325)
|
(264)
|
(279)
|
(245)
|
(249)
|
(259)
|
(287)
|
(279)
|
(307)
|
(345)
|
(335)
|
(347)
|
(342)
|
(319)
|
(324)
|
(352)
|
(355)
|
(335)
|
(344)
|
(344)
|
(328)
|
(377)
|
(331)
|
|
Income from Continuing Operations |
468
|
413
|
319
|
350
|
365
|
427
|
550
|
488
|
481
|
108
|
145
|
221
|
260
|
640
|
655
|
671
|
660
|
748
|
813
|
825
|
816
|
774
|
730
|
797
|
911
|
933
|
1 028
|
1 128
|
1 152
|
1 187
|
1 171
|
1 137
|
1 143
|
1 123
|
1 142
|
1 102
|
1 102
|
1 057
|
990
|
945
|
956
|
|
Income to Minority Interest |
0
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
|
Net Income (Common) |
468
N/A
|
414
-12%
|
319
-23%
|
351
+10%
|
366
+4%
|
428
+17%
|
551
+29%
|
488
-11%
|
481
-1%
|
108
-78%
|
145
+34%
|
221
+52%
|
260
+18%
|
729
+180%
|
739
+1%
|
755
+2%
|
748
-1%
|
458
-39%
|
528
+15%
|
540
+2%
|
527
-2%
|
774
+47%
|
730
-6%
|
797
+9%
|
911
+14%
|
933
+2%
|
1 028
+10%
|
1 128
+10%
|
1 152
+2%
|
1 187
+3%
|
1 172
-1%
|
1 138
-3%
|
1 144
+1%
|
1 125
-2%
|
1 144
+2%
|
1 104
-3%
|
1 104
N/A
|
1 059
-4%
|
992
-6%
|
947
-5%
|
959
+1%
|
|
EPS (Diluted) |
0.9
N/A
|
0.8
-11%
|
0.62
-23%
|
0.69
+11%
|
0.72
+4%
|
0.83
+15%
|
1.08
+30%
|
0.96
-11%
|
0.95
-1%
|
0.21
-78%
|
0.28
+33%
|
0.43
+54%
|
0.5
+16%
|
1.43
+186%
|
1.45
+1%
|
1.5
+3%
|
1.49
-1%
|
0.91
-39%
|
1.05
+15%
|
1.07
+2%
|
1.05
-2%
|
1.55
+48%
|
1.47
-5%
|
1.6
+9%
|
1.83
+14%
|
1.86
+2%
|
2.05
+10%
|
2.25
+10%
|
2.25
N/A
|
2.35
+4%
|
2.32
-1%
|
2.29
-1%
|
2.29
N/A
|
2.26
-1%
|
2.3
+2%
|
2.22
-3%
|
2.23
+0%
|
2.08
-7%
|
1.71
-18%
|
1.63
-5%
|
1.67
+2%
|