Income Statement

Revenue

+33%

+47%

10Y

Currency: USD

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	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	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	14	16	19	18	21	22	21	19	16	14	12	11	11	13	15	20	34	54	75	91	98	97	95	73	59	60	65	97	117	118	115	102	100	101	100	102	109	114	117	119	111	105	101	97	97	97	105	111	117	122	119	117	116	113	112	111	111	116	125	135	143	147	144	143	144	145	149	150	150	144	135	124	113	108	103	101	103	110	119	125	128	127	126	129	133	137	206	284	355	421	422	414	401	394	379	367
Revenue	846 N/A	830 -2%	831 +0%	787 -5%	750 -5%	693 -8%	636 -8%	590 -7%	556 -6%	528 -5%	510 -3%	540 +6%	592 +10%	692 +17%	788 +14%	880 +12%	1 096 +25%	1 288 +17%	1 470 +14%	1 658 +13%	1 823 +10%	1 970 +8%	2 220 +13%	2 437 +10%	2 688 +10%	2 951 +10%	3 289 +11%	3 650 +11%	3 732 +2%	3 799 +2%	3 619 -5%	3 411 -6%	3 287 -4%	3 284 0%	3 231 -2%	3 197 -1%	3 240 +1%	3 191 -2%	3 376 +6%	3 438 +2%	3 412 -1%	3 390 -1%	3 194 -6%	3 120 -2%	3 060 -2%	3 058 0%	3 117 +2%	3 211 +3%	3 365 +5%	3 417 +2%	3 430 +0%	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%	7 400 +5%	7 814 +6%	8 112 +4%	8 168 +1%	8 262 +1%
Gross Profit
Cost of Revenue	0	0	0	0	0	0	0	0	0	0	(9)	(56)	(110)	(199)	(280)	(354)	(534)	(685)	(827)	(970)	(1 106)	(1 225)	(1 436)	(1 624)	(1 789)	(1 872)	(2 021)	(2 190)	(2 182)	(2 262)	(2 132)	(1 958)	(1 843)	(1 817)	(1 741)	(1 675)	(1 666)	(1 592)	(1 715)	(1 748)	(1 736)	(1 702)	(1 528)	(1 446)	(1 382)	(1 356)	(1 321)	(1 316)	(1 359)	(1 339)	(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)	(2 751)	(3 045)	(3 196)	(3 083)	(3 013)
Gross Profit	0 N/A	0 N/A	0 N/A	787 N/A	0 N/A	0 N/A	142 N/A	590 +316%	408 -31%	528 +29%	501 -5%	485 -3%	482 0%	493 +2%	509 +3%	526 +3%	562 +7%	602 +7%	643 +7%	687 +7%	717 +4%	745 +4%	784 +5%	812 +4%	898 +11%	1 079 +20%	1 269 +18%	1 460 +15%	1 550 +6%	1 537 -1%	1 487 -3%	1 453 -2%	1 444 -1%	1 467 +2%	1 490 +2%	1 522 +2%	1 574 +3%	1 599 +2%	1 661 +4%	1 690 +2%	1 676 -1%	1 688 +1%	1 666 -1%	1 674 +0%	1 678 +0%	1 702 +1%	1 796 +6%	1 895 +6%	2 006 +6%	2 078 +4%	2 069 0%	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%	4 649 +2%	4 769 +3%	4 916 +3%	5 085 +3%	5 249 +3%
Operating Income
Operating Expenses	(788)	(774)	(757)	(660)	(700)	(659)	(616)	(554)	(615)	(537)	(506)	(400)	(460)	(453)	(428)	(345)	(429)	(460)	(464)	(396)	(458)	(423)	(446)	(408)	(480)	(599)	(691)	(702)	(819)	(805)	(775)	(704)	(810)	(815)	(833)	(784)	(863)	(881)	(913)	(956)	(948)	(954)	(951)	(936)	(1 015)	(1 049)	(1 118)	(1 176)	(1 182)	(1 232)	(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)	(2 700)	(2 688)	(2 721)	(2 763)	(2 816)
Selling, General & Administrative	(690)	(673)	(654)	(546)	(589)	(563)	(525)	(451)	(435)	(406)	(401)	(400)	(385)	(379)	(360)	(345)	(356)	(380)	(383)	(396)	(401)	(378)	(406)	(408)	(435)	(542)	(615)	(702)	(746)	(727)	(723)	(729)	(781)	(788)	(783)	(784)	(758)	(775)	(804)	(847)	(840)	(847)	(846)	(832)	(910)	(941)	(1 003)	(1 054)	(1 052)	(1 095)	(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)	(2 087)	(2 073)	(2 101)	(2 138)	(2 184)
Depreciation & Amortization	(98)	(101)	(103)	(89)	(95)	(96)	(92)	(90)	(87)	(78)	(76)	0	(75)	(73)	(68)	0	(73)	(80)	(81)	0	(56)	(45)	(40)	0	(45)	(57)	(76)	0	(73)	(78)	(77)	0	(79)	(77)	(75)	0	(105)	(106)	(109)	(109)	(108)	(107)	(105)	(104)	(105)	(108)	(115)	(122)	(130)	(137)	(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)	(613)	(615)	(620)	(625)	(632)
Other Operating Expenses	0	0	0	(25)	(15)	0	0	(13)	(93)	(52)	(28)	0	0	0	0	0	0	0	0	0	(0)	0	0	0	0	0	0	0	0	0	25	25	50	50	25	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	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
Operating Income	58 N/A	56 -4%	73 +32%	127 +73%	50 -60%	34 -32%	20 -42%	36 +82%	(59) N/A	(8) +86%	(4) +46%	85 N/A	22 -74%	40 +80%	80 +101%	181 +125%	133 -27%	143 +8%	179 +26%	291 +62%	260 -11%	322 +24%	338 +5%	404 +20%	418 +3%	480 +15%	577 +20%	758 +31%	731 -4%	732 +0%	712 -3%	749 +5%	634 -15%	652 +3%	657 +1%	738 +12%	711 -4%	718 +1%	748 +4%	734 -2%	728 -1%	734 +1%	715 -3%	738 +3%	663 -10%	653 -2%	678 +4%	719 +6%	824 +15%	846 +3%	856 +1%	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%	1 949 +3%	2 081 +7%	2 195 +5%	2 322 +6%	2 433 +5%
Pre-Tax Income
Interest Income Expense	14	13	5	(6)	0	(5)	(7)	(9)	(8)	(7)	(5)	(6)	(6)	(6)	(5)	(7)	(18)	(25)	(42)	(1)	(15)	(9)	461	429	543	539	17	(85)	(175)	(213)	(166)	(199)	(198)	(175)	(175)	(94)	(102)	(107)	(108)	(105)	(96)	(92)	(91)	(88)	(87)	(87)	(96)	(74)	(81)	(87)	(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)	(370)	(329)	(295)	(257)	(245)
Non-Reccuring Items	0	(15)	(14)	(15)	0	(41)	(65)	(93)	0	0	0	0	0	0	0	0	0	0	0	(6)	0	0	0	0	(1)	(7)	(23)	(67)	(74)	(71)	(85)	(42)	(34)	(32)	(3)	(4)	(9)	(37)	(39)	(56)	(74)	(91)	(95)	(88)	(92)	(71)	(64)	(45)	(46)	(35)	(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)	(151)	(146)	(76)	(67)	(16)
Gain/Loss on Disposition of Assets	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	12	0	(11)	(11)	(11)	0	0	0	0	0	0	(14)	(14)	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(31)	(32)	(32)	0	0	0	0	0	0	0	(24)	(25)	(38)	(38)	(13)	0	(11)	0	0	0	0	0	0	0	(14)	(14)	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	0	0	0	0	(6)	(5)	(1)	1	19	19	21	18	7	6	(27)
Pre-Tax Income	72 N/A	53 -27%	64 +21%	106 +65%	50 -53%	(11) N/A	(52) -356%	(66) -28%	(67) -1%	(15) +78%	(10) +35%	79 N/A	17 -79%	34 +104%	75 +120%	173 +130%	115 -34%	118 +3%	137 +16%	284 +107%	214 -25%	281 +31%	767 +173%	833 +9%	958 +15%	1 012 +6%	571 -44%	606 +6%	484 -20%	450 -7%	438 -3%	495 +13%	364 -26%	396 +9%	455 +15%	629 +38%	589 -6%	574 -3%	601 +5%	573 -5%	558 -3%	551 -1%	515 -7%	548 +6%	470 -14%	481 +2%	518 +8%	600 +16%	697 +16%	724 +4%	732 +1%	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%	1 449 +13%	1 624 +12%	1 831 +13%	2 004 +9%	2 145 +7%
Net Income
Tax Provision	(37)	(28)	(35)	(41)	(23)	(2)	18	21	21	6	3	(1)	(7)	(15)	(33)	(45)	(48)	(48)	(55)	(85)	(86)	(113)	(265)	(276)	(338)	(347)	(213)	(198)	(170)	(169)	(156)	(128)	(109)	(114)	(132)	(137)	(157)	(146)	(164)	(190)	(194)	(187)	(171)	(199)	(163)	(177)	(190)	(216)	(252)	(266)	(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)	(334)	(347)	(324)	(379)	(358)
Income from Continuing Operations	36	25	30	65	28	(14)	(34)	(45)	(46)	(9)	(7)	78	10	19	42	129	67	70	82	199	128	168	502	557	620	665	358	408	314	281	282	367	255	282	323	492	432	428	437	383	364	364	344	349	307	304	328	384	445	458	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	1 115	1 277	1 507	1 625	1 787
Income to Minority Interest	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	(1)	(1)	(1)	(2)	0	1	3	4	4	4	6	6	6	6	4	4	4	3	3	2	2	2	1	0	0	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	2	1	1	0	1
Net Income (Common)	33 N/A	20 -40%	22 +12%	33 +50%	16 -51%	(41) N/A	(92) -122%	(114) -23%	(114) 0%	(61) +46%	(27) +56%	75 N/A	7 -90%	18 +146%	41 +130%	122 +201%	62 -50%	66 +8%	80 +21%	198 +147%	128 -35%	168 +31%	502 +200%	557 +11%	620 +11%	664 +7%	357 -46%	407 +14%	312 -23%	281 -10%	283 +1%	370 +31%	259 -30%	286 +10%	327 +14%	497 +52%	438 -12%	434 -1%	443 +2%	387 -13%	368 -5%	368 N/A	347 -6%	352 +1%	309 -12%	306 -1%	330 +8%	385 +17%	446 +16%	458 +3%	468 +2%	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%	1 117 +16%	1 278 +14%	1 508 +18%	1 625 +8%	1 788 +10%
EPS (Diluted)	0.09 N/A	0.07 -22%	0.09 +29%	0.13 +44%	0.08 -38%	-0.17 N/A	-0.39 -129%	-0.48 -23%	-0.47 +2%	-0.25 +47%	-0.11 +56%	0.31 N/A	0.02 -94%	0.05 +150%	0.11 +120%	0.36 +227%	0.15 -58%	0.15 N/A	0.17 +13%	0.45 +165%	0.3 -33%	0.36 +20%	1.12 +211%	1.21 +8%	1.17 -3%	1.03 -12%	0.55 -47%	0.67 +22%	0.49 -27%	0.44 -10%	0.44 N/A	0.58 +32%	0.4 -31%	0.44 +10%	0.53 +20%	0.8 +51%	0.81 +1%	0.8 -1%	0.79 -1%	0.72 -9%	0.68 -6%	0.72 +6%	0.66 -8%	0.68 +3%	0.59 -13%	0.58 -2%	0.63 +9%	0.75 +19%	0.86 +15%	0.88 +2%	0.9 +2%	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%	1.93 +16%	2.2 +14%	2.6 +18%	2.8 +8%	3.09 +10%

Income Statement Balance Sheet Cash Flow Statement

Nasdaq Inc
NASDAQ:NDAQ

Income Statement

Earnings Waterfall
Nasdaq Inc

Income Statement
Nasdaq Inc

See Also

Company

Help

Tools

Stocks

Nasdaq Inc NASDAQ:NDAQ

Income Statement

Earnings Waterfall Nasdaq Inc

Income Statement Nasdaq Inc

See Also

Company

Help

Tools

Stocks

Nasdaq Inc
NASDAQ:NDAQ

Earnings Waterfall
Nasdaq Inc

Income Statement
Nasdaq Inc