Financhill
Buy
62

VRSN Quote, Financials, Valuation and Earnings

Last price:
$209.30
Seasonality move :
4.77%
Day range:
$209.00 - $212.10
52-week range:
$167.05 - $212.10
Dividend yield:
0%
P/E ratio:
24.50x
P/S ratio:
13.63x
P/B ratio:
--
Volume:
1.2M
Avg. volume:
704.3K
1-year change:
6.99%
Market cap:
$20.2B
Revenue:
$1.5B
EPS (TTM):
$8.60
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.2B $1.3B $1.3B $1.4B $1.5B
Revenue Growth (YoY) 1.37% 2.71% 4.94% 7.33% 4.79%
 
Cost of Revenues $180.5M $180.2M $191.9M $200.7M $197.3M
Gross Profit $1.1B $1.1B $1.1B $1.2B $1.3B
Gross Profit Margin 85.35% 85.76% 85.55% 85.92% 86.79%
 
R&D Expenses $60.8M $74.7M $80.5M $85.7M $91M
Selling, General & Admin $184.3M $186M $188.4M $195.4M $204.2M
Other Inc / (Exp) $16.7M $8.4M -$1.9M -$2.5M $5.1M
Operating Expenses $245.1M $260.7M $268.9M $281.1M $295.2M
Operating Income $806.1M $824.2M $866.8M $943.1M $1B
 
Net Interest Expenses $64M $82.3M $82.7M $60.4M $29.2M
EBT. Incl. Unusual Items $758.8M $750.2M $782.2M $880.2M $976.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $146.5M -$64.6M -$2.6M $206.4M $158.9M
Net Income to Company $612.3M $814.9M $784.8M $673.8M $817.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $612.3M $814.9M $784.8M $673.8M $817.6M
 
Basic EPS (Cont. Ops) $5.17 $7.08 $7.01 $6.24 $7.91
Diluted EPS (Cont. Ops) $5.15 $7.07 $7.00 $6.24 $7.90
Weighted Average Basic Share $118.5M $115.1M $112M $107.9M $103.4M
Weighted Average Diluted Share $119M $115.3M $112.2M $108M $103.5M
 
EBITDA $895.7M $886.7M $913.4M $1B $1.1B
EBIT $849.4M $840.4M $865.5M $955.5M $1.1B
 
Revenue (Reported) $1.2B $1.3B $1.3B $1.4B $1.5B
Operating Income (Reported) $806.1M $824.2M $866.8M $943.1M $1B
Operating Income (Adjusted) $849.4M $840.4M $865.5M $955.5M $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $317.9M $334.3M $356.9M $376.3M $390.6M
Revenue Growth (YoY) 3.07% 5.17% 6.76% 5.44% 3.8%
 
Cost of Revenues $45M $47.8M $50M $48.6M $46.8M
Gross Profit $272.9M $286.5M $306.9M $327.7M $343.8M
Gross Profit Margin 85.84% 85.7% 85.99% 87.09% 88.02%
 
R&D Expenses $19.7M $19.6M $21M $21.7M $23.2M
Selling, General & Admin $46.5M $45.6M $49.1M $51.7M $51.3M
Other Inc / (Exp) -$30K $100K $300K $1.5M $1.8M
Operating Expenses $66.2M $65.2M $70.1M $73.4M $74.5M
Operating Income $206.6M $221.3M $236.8M $254.3M $269.3M
 
Net Interest Expenses $21.7M $18.8M $14.2M $7.2M $10.2M
EBT. Incl. Unusual Items $184.9M $202.6M $222.9M $248.6M $260.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.9M $46M $53.4M $60.1M $59.6M
Net Income to Company $171M $156.6M $169.5M $188.5M $201.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $171M $156.6M $169.5M $188.5M $201.3M
 
Basic EPS (Cont. Ops) $1.49 $1.40 $1.58 $1.83 $2.07
Diluted EPS (Cont. Ops) $1.49 $1.40 $1.58 $1.83 $2.07
Weighted Average Basic Share $114.7M $111.7M $107.1M $102.9M $97.3M
Weighted Average Diluted Share $114.8M $111.8M $107.1M $103M $97.3M
 
EBITDA $219M $233.4M $253.1M $278.2M $288.8M
EBIT $207.4M $221.4M $241.7M $267.4M $279.8M
 
Revenue (Reported) $317.9M $334.3M $356.9M $376.3M $390.6M
Operating Income (Reported) $206.6M $221.3M $236.8M $254.3M $269.3M
Operating Income (Adjusted) $207.4M $221.4M $241.7M $267.4M $279.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.3B $1.3B $1.4B $1.5B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $180.7M $188.6M $199.5M $199.3M $191.5M
Gross Profit $1.1B $1.1B $1.2B $1.3B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $70.4M $79.1M $85M $89.6M $94.7M
Selling, General & Admin $186M $190.7M $191.8M $203.2M $205.5M
Other Inc / (Exp) $11.3M -$890K -- $400K $7.3M
Operating Expenses $256.4M $269.8M $276.8M $292.8M $300.2M
Operating Income $818.3M $849.2M $919.7M $989.8M $1.1B
 
Net Interest Expenses $77.3M $86.6M $68.4M $33M $32.6M
EBT. Incl. Unusual Items $752.3M $761.7M $851.3M $957.2M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$53.6M $149.7M $26.9M $224.8M $166.5M
Net Income to Company $805.9M $612M $824.4M $732.4M $858.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $805.9M $612M $824.4M $732.4M $858.9M
 
Basic EPS (Cont. Ops) $6.95 $5.42 $7.53 $7.02 $8.61
Diluted EPS (Cont. Ops) $6.93 $5.42 $7.52 $7.02 $8.60
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $889.1M $896.1M $974.2M $1.1B $1.1B
EBIT $842.6M $848.6M $926.7M $1B $1.1B
 
Revenue (Reported) $1.3B $1.3B $1.4B $1.5B $1.5B
Operating Income (Reported) $818.3M $849.2M $919.7M $989.8M $1.1B
Operating Income (Adjusted) $842.6M $848.6M $926.7M $1B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $944.8M $987.3M $1.1B $1.1B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $134.2M $142.6M $150.2M $148.8M $143M
Gross Profit $810.6M $844.7M $905.5M $963.9M $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $55.3M $59.7M $64.2M $68.1M $71.8M
Selling, General & Admin $135.6M $140.3M $143.7M $151.5M $152.8M
Other Inc / (Exp) $7.8M -$1.5M $400K $3.3M $5.5M
Operating Expenses $190.9M $200M $207.9M $219.6M $224.6M
Operating Income $619.7M $644.7M $697.6M $744.3M $794.4M
 
Net Interest Expenses $60.1M $64.4M $50.1M $22.7M $26.1M
EBT. Incl. Unusual Items $567.3M $578.8M $647.9M $724.9M $773.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$90.2M $124.1M $153.6M $172M $179.6M
Net Income to Company $657.6M $454.7M $494.3M $552.9M $594.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $657.6M $454.7M $494.3M $552.9M $594.2M
 
Basic EPS (Cont. Ops) $5.68 $4.04 $4.55 $5.32 $6.01
Diluted EPS (Cont. Ops) $5.67 $4.04 $4.55 $5.32 $6.00
Weighted Average Basic Share $346.4M $337.2M $326.1M $311.7M $297M
Weighted Average Diluted Share $347.1M $337.6M $326.2M $312M $297.2M
 
EBITDA $669.4M $678.8M $739.6M $815.1M $858.4M
EBIT $635M $643.2M $704.4M $781.4M $830.3M
 
Revenue (Reported) $944.8M $987.3M $1.1B $1.1B $1.2B
Operating Income (Reported) $619.7M $644.7M $697.6M $744.3M $794.4M
Operating Income (Adjusted) $635M $643.2M $704.4M $781.4M $830.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $508.2M $401.2M $223.5M $373.6M $240.1M
Short Term Investments $709.9M $765.7M $982.3M $606.8M $686.3M
Accounts Receivable, Net $1.5M $4.6M $5.3M $6.2M $6.3M
Inventory -- -- -- -- --
Prepaid Expenses $41.5M $40.6M $49M $48.8M $47.1M
Other Current Assets $1.6M $2.2M $900K $1.4M $1.2M
Total Current Assets $1.3B $1.2B $1.3B $1B $988.3M
 
Property Plant And Equipment $259.4M $256.8M $259.6M $239.2M $240.6M
Long-Term Investments -- -- -- -- --
Goodwill $52.5M $52.5M $52.5M $52.5M $52.5M
Other Intangibles $145M $145M $145M $145M $145M
Other Long-Term Assets $9.4M $11.6M $7.6M $7.7M $8.5M
Total Assets $1.9B $1.8B $2B $1.7B $1.7B
 
Accounts Payable $15.9M $12.3M $9M $9.8M $12.5M
Accrued Expenses $47.6M $48.3M $41.7M $35.6M $34.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $5.5M $5.1M
Other Current Liabilities -- -- -- $100K $10.7M
Total Current Liabilities $965.2M $988.7M $1.1B $1.1B $1.2B
 
Long-Term Debt $1.8B $1.8B $1.8B $1.8B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $3.3B $3.2B $3.2B $3.3B $3.3B
 
Common Stock $15B $14.3B $13.6B $12.6B $11.8B
Other Common Equity Adj -$2.6M -$2.8M -$2.8M -$2.7M -$2.6M
Common Equity -$1.5B -$1.4B -$1.3B -$1.6B -$1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$1.5B -$1.4B -$1.3B -$1.6B -$1.6B
 
Total Liabilities and Equity $1.9B $1.8B $2B $1.7B $1.7B
Cash and Short Terms $1.2B $1.2B $1.2B $980.4M $926.4M
Total Debt $1.8B $1.8B $1.8B $1.8B $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $145.7M $256.9M $560.6M $157.7M $267.3M
Short Term Investments $1B $941.6M $419.6M $785.8M $377.6M
Accounts Receivable, Net $6.4M $5.1M $5.2M $4.6M $6M
Inventory -- -- -- -- --
Prepaid Expenses $44.6M $55.7M $54.9M $52M $55.8M
Other Current Assets $4.8M $1.1M $500K $2.4M $900K
Total Current Assets $1.2B $1.3B $1B $1B $717.4M
 
Property Plant And Equipment $259.8M $258.7M $243.7M $247M $234.9M
Long-Term Investments -- -- -- -- --
Goodwill $52.5M $52.5M $52.5M $52.5M $52.5M
Other Intangibles $145M -- -- -- $145M
Other Long-Term Assets $14.8M $7.6M $7.4M $7.6M $8.4M
Total Assets $1.8B $1.8B $1.7B $1.7B $1.5B
 
Accounts Payable $10.5M $6.2M $7.9M $9.4M $8.4M
Accrued Expenses $51.7M $49.9M $48.5M $40.5M $41.4M
Current Portion Of Long-Term Debt -- -- -- -- $299.7M
Current Portion Of Capital Lease Obligations -- -- -- $5.6M $5.8M
Other Current Liabilities -- -- -- -- $300K
Total Current Liabilities $978M $1B $1.1B $1.2B $1.5B
 
Long-Term Debt $1.8B $1.8B $1.8B $1.8B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3.2B $3.3B $3.3B $3.4B
 
Common Stock $14.4B $13.8B $12.8B $12B $10.9B
Other Common Equity Adj -$2.7M -$2.8M -$2.7M -$3M -$2.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$1.4B -$1.4B -$1.5B -$1.6B -$1.9B
 
Total Liabilities and Equity $1.8B $1.8B $1.7B $1.7B $1.5B
Cash and Short Terms $1.2B $1.2B $980.2M $943.5M $644.9M
Total Debt $1.8B $1.8B $1.8B $1.8B $1.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $612.3M $814.9M $784.8M $673.8M $817.6M
Depreciation & Amoritzation $46.3M $46.4M $47.9M $46.9M $44.1M
Stock-Based Compensation $50.6M $48.2M $53.4M $58.6M $59.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $753.9M $730.2M $807.2M $831.1M $853.8M
 
Capital Expenditures $40.3M $43.4M $53M $27.4M $45.8M
Cash Acquisitions -$9.9M $20.8M -- -- --
Cash From Investing $167.2M -$72.3M -$269.2M $355.7M -$97.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $741.1M -- --
Long-Term Debt Repaid -- -- -$750M -- --
Repurchase of Common Stock -$782.6M -$777.5M -$722.6M -$1B -$901.4M
Other Financing Activities -$872K -- -- -- -$700K
Cash From Financing -$770.3M -$764.9M -$719.1M -$1B -$889.8M
 
Beginning Cash (CF) $366.8M $517.6M $410.6M $228.8M $379M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $150.8M -$107M -$181.1M $151M -$133.4M
Ending Cash (CF) $517.6M $410.6M $228.8M $379M $245.5M
 
Levered Free Cash Flow $713.6M $686.8M $754.2M $803.7M $808M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $157.3M $330.1M $179.5M $264.7M --
Depreciation & Amoritzation $11.9M $12.3M $11.7M $10.4M --
Stock-Based Compensation $12.1M $12.4M $14.4M $14.7M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $195.2M $206.3M $216.9M $204.2M --
 
Capital Expenditures $6.5M $13.5M $7.7M $5M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $233.6M -$54.1M -$190.3M $104.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$173.7M -$185.8M -$214.1M -$225.6M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$173.7M -$185.8M -$214.1M -$226.3M --
 
Beginning Cash (CF) $155.1M $262.5M $565.9M $163M --
Foreign Exchange Rate Adjustment $458K -$100K $600K $500K --
Additions / Reductions $255M -$33.6M -$187.5M $82M --
Ending Cash (CF) $410.6M $228.8M $379M $245.5M --
 
Levered Free Cash Flow $188.8M $192.8M $209.2M $199.2M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $805.9M $612M $824.4M $732.4M $858.9M
Depreciation & Amoritzation $46.5M $47.5M $47.5M $45.4M $38.5M
Stock-Based Compensation $48.5M $53.1M $56.6M $59.4M $59.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $728.6M $796.1M $820.5M $866.5M $875.3M
 
Capital Expenditures $45.8M $46M $33.2M $48.5M $23.6M
Cash Acquisitions -$9.9M -- -- -- --
Cash From Investing $99.2M $18.5M $491.9M -$391.8M $411.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$802.8M -$710.5M -$1B -$889.9M -$1.2B
Other Financing Activities -- -- -- -- --
Cash From Financing -$791.1M -$707M -$1B -$877.6M -$1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $36.7M $107.5M $304.9M -$402.9M $109.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $682.8M $750.2M $787.3M $818M $851.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $814.9M $784.8M $673.8M $817.6M $594.2M
Depreciation & Amoritzation $46.4M $47.9M $46.9M $44.1M $28.1M
Stock-Based Compensation $48.2M $53.4M $58.6M $59.7M $45.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $730.2M $807.2M $831.1M $853.8M $671.1M
 
Capital Expenditures $43.4M $53M $27.4M $45.8M $18.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$72.3M -$269.2M $355.7M -$97.4M $307M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $741.1M -- -- --
Long-Term Debt Repaid -- -$750M -- -- --
Repurchase of Common Stock -$777.5M -$722.6M -$1B -$901.4M -$963.3M
Other Financing Activities -- -- -- -- --
Cash From Financing -$764.9M -$719.1M -$1B -$889.8M -$951M
 
Beginning Cash (CF) $1.5B $1.2B $2.2B $1.7B $1.2B
Foreign Exchange Rate Adjustment -$48K -$700K -$800K -$100K $100K
Additions / Reductions -$107M -$181.1M $151M -$133.4M $27.1M
Ending Cash (CF) $1.4B $972.9M $2.3B $1.6B $1.3B
 
Levered Free Cash Flow $686.8M $754.2M $803.7M $808M $652.5M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 22.25% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 10.89% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is down 3.89% over the past day.

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

Show me the best stock