Financhill
Sell
45

INDB Quote, Financials, Valuation and Earnings

Last price:
$66.17
Seasonality move :
6.85%
Day range:
$64.78 - $67.04
52-week range:
$45.11 - $77.23
Dividend yield:
3.42%
P/E ratio:
14.36x
P/S ratio:
4.13x
P/B ratio:
0.94x
Volume:
602.7K
Avg. volume:
268.1K
1-year change:
1.91%
Market cap:
$2.8B
Revenue:
$722.1M
EPS (TTM):
$4.60
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $502.7M $473.1M $502.3M $720.2M $722.1M
Revenue Growth (YoY) 30.02% -5.9% 6.17% 43.4% 0.26%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $162.5M $155M $176.6M $211.7M $234.1M
Other Inc / (Exp) $5M $8.3M $3.3M $2.9M $3.3M
Operating Expenses $142.5M $157M $141.4M $212.2M $241M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $218.1M $152.8M $156.7M $347.8M $315.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $52.9M $31.7M $35.7M $83.9M $75.6M
Net Income to Company $165.2M $121.2M $121M $263.8M $239.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $165.2M $121.2M $121M $263.8M $239.5M
 
Basic EPS (Cont. Ops) $5.03 $3.64 $3.47 $5.69 $5.42
Diluted EPS (Cont. Ops) $5.03 $3.64 $3.47 $5.69 $5.42
Weighted Average Basic Share $32.8M $33.3M $34.9M $46.4M $44.2M
Weighted Average Diluted Share $32.9M $33.3M $34.9M $46.4M $44.2M
 
EBITDA -- -- -- -- --
EBIT $272M $187.2M $170.4M $377.3M $504.3M
 
Revenue (Reported) $502.7M $473.1M $502.3M $720.2M $722.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $272M $187.2M $170.4M $377.3M $504.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $118.4M $115.2M $188.9M $181.1M $174.6M
Revenue Growth (YoY) -13.18% -2.74% 63.94% -4.11% -3.57%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $42.2M $44.9M $54.4M $57.5M $62.7M
Other Inc / (Exp) $2.1M $586K $471K $842K $1.1M
Operating Expenses $43.7M $44.3M $56.3M $59.2M $64.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $46.1M $54.1M $95.1M $80.1M $55.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.2M $14.1M $23.2M $19.3M $12.4M
Net Income to Company $34.9M $40M $71.9M $60.8M $42.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $34.9M $40M $71.9M $60.8M $42.9M
 
Basic EPS (Cont. Ops) $1.06 $1.21 $1.57 $1.38 $1.01
Diluted EPS (Cont. Ops) $1.06 $1.21 $1.57 $1.38 $1.01
Weighted Average Basic Share $33M $33M $45.8M $44.1M $42.5M
Weighted Average Diluted Share $33M $33.1M $45.9M $44.1M $42.5M
 
EBITDA -- -- -- -- --
EBIT $53.1M $57.1M $102.4M $133.2M $130.1M
 
Revenue (Reported) $118.4M $115.2M $188.9M $181.1M $174.6M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $53.1M $57.1M $102.4M $133.2M $130.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $485.7M $468.8M $672M $745.8M $683.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $161.4M $165.2M $200.2M $230.9M $244.9M
Other Inc / (Exp) $10.3M -$712K $3.9M $3.9M $2.5M
Operating Expenses $168.2M $162.8M $163.4M $238M $251M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $169.5M $203M $246.3M $344.5M $255.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35.5M $49M $57.9M $82.8M $58.3M
Net Income to Company $134M $153.9M $188.5M $261.7M $196.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $134M $153.9M $188.5M $261.7M $196.9M
 
Basic EPS (Cont. Ops) $3.98 $4.66 $4.05 $5.85 $4.60
Diluted EPS (Cont. Ops) $3.98 $4.66 $4.05 $5.85 $4.60
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $212.2M $218.7M $263.6M $487.4M $536.6M
 
Revenue (Reported) $485.7M $468.8M $672M $745.8M $683.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $212.2M $218.7M $263.6M $487.4M $536.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $356.7M $352M $521.7M $547.3M $508.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $120.5M $132.6M $156.2M $175.4M $184.6M
Other Inc / (Exp) $8.1M $875K $1.5M $2.5M $1.7M
Operating Expenses $124.9M $133M $154.9M $180.6M $189.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $107.7M $157.8M $247.5M $244.2M $184.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $21.1M $38.5M $60.7M $59.5M $42.1M
Net Income to Company $86.5M $119.3M $186.8M $184.7M $142M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $86.5M $119.3M $186.8M $184.7M $142M
 
Basic EPS (Cont. Ops) $2.60 $3.61 $4.01 $4.16 $3.34
Diluted EPS (Cont. Ops) $2.60 $3.61 $4.01 $4.16 $3.34
Weighted Average Basic Share $100.1M $99.1M $139.9M $133.3M $127.5M
Weighted Average Diluted Share $100.2M $99.1M $139.9M $133.3M $127.5M
 
EBITDA -- -- -- -- --
EBIT $136.6M $168.1M $261.3M $371.4M $403.6M
 
Revenue (Reported) $356.7M $352M $521.7M $547.3M $508.2M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $136.6M $168.1M $261.3M $371.4M $403.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $151M $1.3B $2.2B $352.9M $224.3M
Short Term Investments $426.4M $412.9M $1.6B $1.4B $1.3B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $577.4M $1.7B $3.8B $1.8B $1.6B
 
Property Plant And Equipment $123.7M $116.4M $195.6M $196.5M $193M
Long-Term Investments $1.2B $1.2B $2.7B $3.1B $2.9B
Goodwill $506.2M $506.2M $985.1M $985.1M $985.1M
Other Intangibles $29.3M $23.1M $32.8M $25.1M $18.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $11.4B $13.2B $20.4B $19.3B $19.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- --
 
Long-Term Debt $303.1M $181.1M $152.4M $113.4M $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $9.7B $11.5B $17.4B $16.4B $16.5B
 
Common Stock $342K $328K $472K $455K $427K
Other Common Equity Adj $18.2M $40.7M $2.2M -$163.1M -$114.8M
Common Equity $1.7B $1.7B $3B $2.9B $2.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $1.7B $3B $2.9B $2.9B
 
Total Liabilities and Equity $11.4B $13.2B $20.4B $19.3B $19.3B
Cash and Short Terms $577.4M $1.7B $3.8B $1.8B $1.6B
Total Debt $303.1M $181.1M $152.4M $113.4M $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.3B $2B $936.3M $220.1M $424.5M
Short Term Investments $423.5M $1.4B $1.4B $1.4B $1.2B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.7B $3.4B $2.4B $1.6B $1.7B
 
Property Plant And Equipment $121.8M $123.5M $198.4M $191.6M $192.2M
Long-Term Investments $1.1B $2.3B $3.1B $3B $2.8B
Goodwill $506.2M $506.2M $985.1M $985.1M $985.1M
Other Intangibles $24.5M $19.1M $26.9M $19.8M $13.7M
Other Long-Term Assets -- -- -- -- --
Total Assets $13.2B $14.5B $19.7B $19.4B $19.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- --
 
Long-Term Debt $295.7M $157M $113.4M $1B $663.4M
Capital Leases -- -- -- -- --
Total Liabilities $11.5B $12.8B $16.9B $16.5B $16.4B
 
Common Stock $328K $329K $454K $440K $423K
Other Common Equity Adj -- $18.6M -$179.1M -$160.7M -$77.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $1.8B $2.8B $2.9B $3B
 
Total Liabilities and Equity $13.2B $14.5B $19.7B $19.4B $19.4B
Cash and Short Terms $1.7B $3.4B $2.4B $1.6B $1.7B
Total Debt $295.7M $157M $113.4M $1B $663.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $165.2M $121.2M $121M $263.8M $239.5M
Depreciation & Amoritzation $19.4M $27.3M $32.8M $38.8M $36.1M
Stock-Based Compensation $4.4M $4.1M $4.3M $4.5M $6.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $216.5M $64.6M $190.2M $421.2M $277M
 
Capital Expenditures $16.6M $12.6M $25.2M $22.1M $15.8M
Cash Acquisitions -$105.3M -- $787.3M -- --
Cash From Investing $20.2M -$488.2M -$63.1M -$1B -$211.7M
 
Dividends Paid (Ex Special Dividend) -$53.3M -$60.8M -$62.7M -$93.7M -$98M
Special Dividend Paid
Long-Term Debt Issued $174.4M -- -- -- $1.1B
Long-Term Debt Repaid -$255.1M -$122.2M -$604.8M -$39.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$336.2M $1.6B $817M -$1.3B -$193.9M
 
Beginning Cash (CF) $250.5M $151M $1.3B $2.2B $352.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$99.5M $1.1B $944M -$1.9B -$128.6M
Ending Cash (CF) $151M $1.3B $2.2B $352.9M $224.3M
 
Levered Free Cash Flow $199.9M $52.1M $165M $399.1M $261.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $34.9M $40M $71.9M $60.8M $42.9M
Depreciation & Amoritzation $7M $8.2M $9.6M $9.2M $10.3M
Stock-Based Compensation $868K $707K $1M $1.1M $1.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $24.2M $39M $133.4M $81.3M $70.2M
 
Capital Expenditures $3.1M $9.1M $1.9M $2.9M $5.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing $18.1M -$530.7M -$290.3M -$56.3M $62.5M
 
Dividends Paid (Ex Special Dividend) -$15.2M -$15.9M -$23.6M -$24.3M -$24.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $99.1M --
Long-Term Debt Repaid -- -$14.7M -$25M -- -$30M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $120M $243.1M -$383.1M -$113.1M -$22.2M
 
Beginning Cash (CF) $1.1B $2.3B $1.5B $308.3M $313.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $162.3M -$248.6M -$540M -$88.1M $110.6M
Ending Cash (CF) $1.3B $2B $936.3M $220.1M $424.5M
 
Levered Free Cash Flow $21.1M $29.9M $131.6M $78.4M $64.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $134M $153.9M $188.5M $261.7M $196.9M
Depreciation & Amoritzation $26.6M $30.8M $37.8M $36.8M $40M
Stock-Based Compensation $4.3M $4.3M $4.3M $5.7M $6.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $90.1M $210.6M $339.3M $338.8M $240.5M
 
Capital Expenditures $13.1M $20.4M $27.1M $13.6M $20.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$416.3M -$679.7M -$205.8M -$446.9M $113.8M
 
Dividends Paid (Ex Special Dividend) -$60.8M -$62M -$86.3M -$97M -$96.3M
Special Dividend Paid
Long-Term Debt Issued $55M -- -- -- --
Long-Term Debt Repaid -$52.3M -$83.8M -$619.8M -- -$555M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.4B $1.2B -$1.2B -$608.1M -$150M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1B $739.8M -$1.1B -$716.2M $204.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $77M $190.2M $312.2M $325.2M $220.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $86.5M $119.3M $186.8M $184.7M $142M
Depreciation & Amoritzation $21.1M $24.6M $29.5M $27.6M $31.5M
Stock-Based Compensation $3.3M $3.5M $3.5M $4.7M $5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $10.8M $156.8M $305.9M $223.5M $187M
 
Capital Expenditures $8.3M $16.1M $18M $9.5M $14.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$450.4M -$641.9M -$784.5M -$230.9M $94.5M
 
Dividends Paid (Ex Special Dividend) -$45.7M -$46.9M -$70.5M -$73.7M -$72M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $55M -- -- $887M --
Long-Term Debt Repaid -$62.5M -$24.1M -$39.1M -- -$555M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.6B $1.2B -$825.8M -$125.4M -$81.4M
 
Beginning Cash (CF) $1.7B $5.3B $5.6B $1.2B $759.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B $711.2M -$1.3B -$132.8M $200.1M
Ending Cash (CF) $2.8B $6B $4.3B $1B $959.6M
 
Levered Free Cash Flow $2.5M $140.7M $287.8M $213.9M $173M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 2.48% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 8.18% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.91% over the past day.

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

Show me the best stock