Nasdaq, Inc. (Nasdaq: NDAQ) today reported financial results for the second quarter of 2024.
- Second quarter 2024 net revenues1 were $1.2 billion, an increase of 25% over the second quarter of 2023, up 10% on a pro forma2 basis. This included Solutions3 revenues increasing 34%, or 13% on a pro forma basis.
- Annualized Recurring Revenue (ARR)4 of $2.7 billion increased 29% over the second quarter of 2023, up 7% on a pro forma basis.
- Financial Technology revenues of $420 million increased 79% over the second quarter of 2023, up 16% on a pro forma basis.
- Index revenues of $167 million increased 29%, with $53 billion of net inflows over the trailing twelve months and $17 billion in the second quarter.
- GAAP diluted earnings per share decreased 30% in the second quarter of 2024. Non-GAAP5 diluted earnings per share decreased 3% in the second quarter of 2024, but increased 7% organically.
- In the second quarter of 2024, the company returned $138 million to shareholders through dividends and $58 million through share repurchases of common stock. The company also repaid a net $174 million of commercial paper in the second quarter of 2024.
Second Quarter 2024 Highlights
(US$ millions, except per share) | 2Q24 | Change % (YoY) |
Organic Change % (YoY) |
Pro Forma Change % (YoY)* |
|
Solutions Revenues | 34% | 9% | 13% | ||
Market Services Net Revenues | 3% | 3% | 3% | ||
Net Revenues** | 25% | 7% | 10% | ||
GAAP Operating income | 11% | ||||
Non-GAAP Operating income | 28% | 7% | 14% | ||
ARR | 29% | 6% | 7% | ||
GAAP Diluted EPS | (30)% | ||||
Non-GAAP Diluted EPS | (3)% | 7% |
*Pro forma results are presented assuming AxiomSL and Calypso were included in the prior year quarterly results. Pro forma growth excludes the impacts of foreign currency except for AxiomSL and Calypso, which are not yet calculated on an organic basis.
**Net revenues includes
We continued the momentum in our Financial Technology division as financial institutions remain focused on resilience, risk management, and infrastructure modernization.
We are also pleased with our progress across our strategic priorities. We are delivering on our integration targets ahead of schedule, we have exciting AI-driven innovation within our products, and we are starting to see results in cross-sells through our One Nasdaq strategy."
We successfully executed on our first deleveraging goal and achieved our year-end 2024 actioned synergy target six months in advance.
Looking ahead, we are well-positioned to deliver durable organic growth and profitability, and make progress on our capital allocation priorities.”
FINANCIAL REVIEW
- Second quarter 2024 net revenues were
$1.2 billion , an increase of$234 million , reflecting 25% growth versus the prior year period, or 10% growth on a pro forma basis. Revenue growth includes a$168 million benefit related to the acquisition of Adenza, partially offset by a$2 million decrease from the impact of changes in FX rates.
- Solutions revenues were
$901 million in the second quarter of 2024, an increase of$228 million , up 34% versus the prior year period, or 13% growth on a pro forma basis, reflecting strong growth from Index and Financial Technology.
- ARR grew 29% year over year, or 7% on a pro forma basis, in the second quarter with 13% pro forma ARR growth for Financial Technology and 1% ARR growth for Capital Access Platforms.
- Market Services net revenues were
$250 million in the second quarter of 2024, an increase of$8 million , or 3%, versus the prior year period. The increase was primarily driven by a$7 million increase inU.S. cash equities and a$2 million increase in European cash equities, partially offset by a$4 million decline inU.S. tape plan revenue.
- Second quarter 2024 GAAP operating expenses were
$736 million , an increase of$193 million , or 36%, versus the prior year period. The increase for the second quarter of 2024 is primarily due to the acquisition of Adenza, which resulted in an additional$85 million in amortization expense of acquired intangible assets,$67 million of other AxiomSL and Calypso operating expenses, and$37 million of increased restructuring charges associated with the program we initiated to optimize our efficiencies as a combined organization and integrating the Adenza acquisition, as well as organic growth driven by increased investments in technology and our people to drive innovation and long-term growth. These increases were partially offset by a$41 million decrease in merger and strategic initiatives expense and the benefit of synergies.
- Second quarter 2024 non-GAAP operating expenses were
$539 million , an increase of$98 million , reflecting 22% growth versus the prior year period, or 7% growth on a pro forma basis. The increase for the second quarter of 2024 is primarily due to the inclusion of$67 million of AxiomSL and Calypso operating expenses. The pro forma increase reflects growth driven by increased investments in technology and our people to drive innovation and long-term growth, partially offset by the benefit of synergies.
- Second quarter 2024 cash flow from operations was
$460 million , enabling the company to continue to make meaningful progress on its deleveraging plan. In the second quarter of 2024, the company returned$138 million to shareholders through dividends and$58 million through repurchases of our common stock. The company also repaid a net$174 million of commercial paper in the second quarter of 2024. As ofJune 30, 2024 , there was$1.8 billion remaining under the board authorized share repurchase program.
2024 EXPENSE AND TAX GUIDANCE UPDATE6
- The company is updating its 2024 non-GAAP operating expense guidance to a range of
$2,145 million to$2,185 million , and maintaining its 2024 non-GAAP tax rate guidance to be in the range of 24.5% to 26.5%.
STRATEGIC AND BUSINESS UPDATES
- Financial Technology delivered strong revenue growth in the second quarter. Performance in the division reflected the value of its mission-critical solutions and clients moving towards more strategic, long-term partnerships across the most critical areas of risk and compliance. Financial Technology pro forma ARR growth was 13% in the second quarter, while achieving 67 new customers, 96 upsells, and 4 cross-sells. Highlights in the second quarter include:
- Financial Crime Management Technology ARR growth of 25% reflects sustained SMB customer momentum and continued progress in its enterprise strategy. Financial Crime Management Technology signed 53 new SMB clients while building its Tier 1 and Tier 2 pipeline with growth in proofs-of-concept (POCs) across this client segment. Financial Crime Management Technology also signed a new Tier 1 bank in
July 2024 . - AxiomSL and Calypso achieved 14% combined pro forma ARR growth with strong cloud bookings. AxiomSL and Calypso delivered a combined 58 upsells and 6 new clients, indicative of the strength of client relationships and value of the offerings. 68% of new bookings in the quarter were cloud-based. Combined gross revenue retention7 was 96% and net revenue retention8 was 111%. Excluding the impact of a significant bankruptcy first noted in the fourth quarter of 2023, pro forma ARR growth was 15%, gross revenue retention was 98% and net revenue retention was 112%.
- Market Technology delivered 9% ARR growth, reflecting ongoing execution within the market modernization megatrend. Market Technology grew subscription revenue 9%, inline with ARR growth, with 9 upsells and 2 new clients, including a new partnership with the
Indonesia Stock Exchange (IDX) to upgrade its market infrastructure. IDX will upgrade its core trading platform to Nasdaq’s most advanced matching engine and committed to extend its use of Nasdaq’s market surveillance solution.
- Financial Crime Management Technology ARR growth of 25% reflects sustained SMB customer momentum and continued progress in its enterprise strategy. Financial Crime Management Technology signed 53 new SMB clients while building its Tier 1 and Tier 2 pipeline with growth in proofs-of-concept (POCs) across this client segment. Financial Crime Management Technology also signed a new Tier 1 bank in
- Index delivered another quarter of exceptional performance and advanced its growth strategy across product innovation, globalization, and institutional client expansion. Index had
$53 billion in net inflows over the trailing 12 months, with$17 billion in the second quarter. Nasdaq’s Index business achieved another record in Index ETP AUM, averaging$531 billion during the second quarter and reaching$569 billion at quarter-end. Index derivatives trading volumes increased 25% year-over-year, also contributing to revenue growth in the quarter. Nasdaq partnered in the launch of 18 new products in the quarter, including 3 insurance annuity vehicles targeting institutional clients, and half of these product launches were outsidethe United States . - Nasdaq extended its listings leadership in the
U.S. in the second quarter of 2024. As IPO activity improved in the second quarter, Nasdaq had a 72% win rate of eligible operating companies, reflecting 31 U.S. operating company IPOs that raised more than$3 billion in proceeds. This achievement marks the 42nd consecutive quarter of Nasdaq’s leadership in the number ofU.S. operating company listings. - Nasdaq executed the highest ever one-day notional Closing Cross volume in June. During the annual Russell
U.S. indexes reconstitution, Nasdaq successfully facilitated approximately 2.9 billion shares traded in 0.878 seconds across Nasdaq-listed securities, representing a record$95.3 billion dollars in market value. - Nasdaq’s performance was further enhanced by continued progress against its 2024 strategic priorities – Integrate, Innovate, Accelerate – positioning the company to capitalize on opportunities for sustainable, scalable, and resilient growth.
- Integrate - Nasdaq actioned over 70% of its net expense synergy goal and achieved its 4.0x deleveraging target ahead of schedule.
- Innovate - Consistent with GenAI capabilities recently released in
Verafin and BoardVantage, Nasdaq launched an AI-enabled pension meeting minutes summarization tool within eVestment while expanding the pipeline of AI features scheduled for introduction in upcoming quarters. - Accelerate - Nasdaq completed 11 cross-sells since the close of the Adenza transaction, including 4 during the second quarter.
____________
- Represents revenues less transaction-based expenses.
- Pro forma results are presented assuming AxiomSL and Calypso were included in the prior year quarterly results. These results are not calculated in a manner consistent with the pro forma requirements in Article 11 of Regulation S-X. Pro forma growth excludes the impacts of foreign currency except for AxiomSL and Calypso, which are not yet calculated on an organic basis.
- Constitutes revenues from our Capital Access Platforms and Financial Technology segments.
- Annualized Recurring Revenue (ARR) for a given period is the current annualized value derived from subscription contracts with a defined contract value. This excludes contracts that are not recurring, are one-time in nature or where the contract value fluctuates based on defined metrics. ARR is currently one of our key performance metrics to assess the health and trajectory of our recurring business. ARR does not have any standardized definition and is therefore unlikely to be comparable to similarly titled measures presented by other companies. ARR should be viewed independently of revenue and deferred revenue and is not intended to be combined with or to replace either of those items. For AxiomSL and Calypso recurring revenue contracts, the amount included in ARR is consistent with the amount that we invoice the customer during the current period. Additionally, for AxiomSL and Calypso recurring revenue contracts that include annual values that increase over time, we include in ARR only the annualized value of components of the contract that are considered active as of the date of the ARR calculation. We do not include the future committed increases in the contract value as of the date of the ARR calculation. ARR is not a forecast and the active contracts at the end of a reporting period used in calculating ARR may or may not be extended or renewed by our customers.
- Refer to our reconciliations of
U.S. GAAP to non-GAAP net income, diluted earnings per share, operating income, operating expenses and organic impacts included in the attached schedules. U.S. GAAP operating expense and tax rate guidance are not provided due to the inherent difficulty in quantifying certain amounts due to a variety of factors including the unpredictability in the movement in foreign currency rates, as well as future charges or reversals outside of the normal course of business.- Gross Retention: As used herein for AxiomSL and Calypso, ARR in the current period over ARR in the prior year period for existing customers excluding price increases and upsells and excluding new customers.
- Net Retention: As used herein for AxiomSL and Calypso, ARR in the current period over ARR in the prior year period for existing customers including price increases and upsells and excluding new customers.
NON-GAAP INFORMATION
In addition to disclosing results determined in accordance with
These measures are not in accordance with, or an alternative to,
We understand that analysts and investors regularly rely on non-GAAP financial measures, such as those noted above, to assess operating performance. We use these measures because they highlight trends more clearly in our business that may not otherwise be apparent when relying solely on
Organic revenue and expense growth, organic change and organic impact are non-GAAP measures that reflect adjustments for: (i) the impact of period-over-period changes in foreign currency exchange rates, and (ii) the revenues, expenses and operating income associated with acquisitions and divestitures for the twelve month period following the date of the acquisition or divestiture. Reconciliations of these measures are described within the body of this release or in the reconciliation tables at the end of this release.
Foreign exchange impact: In countries with currencies other than the
Restructuring programs: In the fourth quarter of 2023, following the closing of the Adenza acquisition, our management approved, committed to and initiated a restructuring program, “Adenza Restructuring” to optimize our efficiencies as a combined organization. In connection with this program, we expect to incur pre-tax charges principally related to employee-related costs, contract terminations, real estate impairments and other related costs. We expect to achieve benefits primarily in the form of expense and revenue synergies. In
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
Information set forth in this communication contains forward-looking statements that involve a number of risks and uncertainties. Nasdaq cautions readers that any forward-looking information is not a guarantee of future performance and that actual results could differ materially from those contained in the forward-looking information. Such forward-looking statements include, but are not limited to (i) projections relating to our future financial results, total shareholder returns, growth, dividend program, trading volumes, products and services, ability to transition to new business models or implement our new corporate structure, taxes and achievement of synergy targets, (ii) statements about the closing or implementation dates and benefits of certain acquisitions, divestitures and other strategic, restructuring, technology, environmental, de-leveraging and capital allocation initiatives, (iii) statements about our integrations of our recent acquisitions, (iv) statements relating to any litigation or regulatory or government investigation or action to which we are or could become a party, and (v) other statements that are not historical facts. Forward-looking statements involve a number of risks, uncertainties or other factors beyond Nasdaq’s control. These factors include, but are not limited to, Nasdaq’s ability to implement its strategic initiatives, economic, political and market conditions and fluctuations, geopolitical instability, government and industry regulation, interest rate risk,
WEBSITE DISCLOSURE
Nasdaq intends to use its website, ir.nasdaq.com, as a means for disclosing material non-public information and for complying with SEC Regulation FD and other disclosure obligations.
NDAQF
Nasdaq, Inc. | ||||||||||||||||
Condensed Consolidated Statements of Income | ||||||||||||||||
(in millions, except per share amounts) | ||||||||||||||||
(unaudited) | ||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||
Revenues: | ||||||||||||||||
Capital Access Platforms | $ | 481 | $ | 438 | $ | 960 | $ | 852 | ||||||||
Financial Technology | 420 | 235 | 813 | 463 | ||||||||||||
Market Services | 883 | 750 | 1,678 | 1,631 | ||||||||||||
Other Revenues | 8 | 10 | 18 | 20 | ||||||||||||
Total revenues | 1,792 | 1,433 | 3,469 | 2,966 | ||||||||||||
Transaction-based expenses: | ||||||||||||||||
Transaction rebates | (483 | ) | (444 | ) | (965 | ) | (931 | ) | ||||||||
Brokerage, clearance and exchange fees | (150 | ) | (64 | ) | (227 | ) | (197 | ) | ||||||||
Revenues less transaction-based expenses | 1,159 | 925 | 2,277 | 1,838 | ||||||||||||
Operating Expenses: | ||||||||||||||||
Compensation and benefits | 328 | 261 | 669 | 517 | ||||||||||||
Professional and contract services | 39 | 30 | 72 | 61 | ||||||||||||
Technology and communication infrastructure | 69 | 56 | 135 | 110 | ||||||||||||
Occupancy | 27 | 32 | 56 | 71 | ||||||||||||
General, administrative and other | 30 | 22 | 58 | 35 | ||||||||||||
Marketing and advertising | 12 | 9 | 23 | 19 | ||||||||||||
Depreciation and amortization | 153 | 65 | 308 | 134 | ||||||||||||
Regulatory | 18 | 9 | 28 | 17 | ||||||||||||
Merger and strategic initiatives | 4 | 45 | 13 | 47 | ||||||||||||
Restructuring charges | 56 | 14 | 82 | 33 | ||||||||||||
Total operating expenses | 736 | 543 | 1,444 | 1,044 | ||||||||||||
Operating income | 423 | 382 | 833 | 794 | ||||||||||||
Interest income | 6 | 8 | 12 | 15 | ||||||||||||
Interest expense | (102 | ) | (36 | ) | (211 | ) | (73 | ) | ||||||||
Other income (loss) | 12 | (6 | ) | 13 | (7 | ) | ||||||||||
Net income (loss) from unconsolidated investees | 2 | (11 | ) | 6 | 3 | |||||||||||
Income before income taxes | 341 | 337 | 653 | 732 | ||||||||||||
Income tax provision | 119 | 70 | 198 | 165 | ||||||||||||
Net income | 222 | 267 | 455 | 567 | ||||||||||||
Net loss attributable to noncontrolling interests | — | — | 1 | 1 | ||||||||||||
Net income attributable to Nasdaq | $ | 222 | $ | 267 | $ | 456 | $ | 568 | ||||||||
Per share information: | ||||||||||||||||
Basic earnings per share | $ | 0.39 | $ | 0.54 | $ | 0.79 | $ | 1.16 | ||||||||
Diluted earnings per share | $ | 0.38 | $ | 0.54 | $ | 0.79 | $ | 1.15 | ||||||||
Cash dividends declared per common share | $ | 0.24 | $ | 0.22 | $ | 0.46 | $ | 0.42 | ||||||||
Weighted-average common shares outstanding | ||||||||||||||||
for earnings per share: | ||||||||||||||||
Basic | 576.4 | 490.8 | 575.9 | 490.4 | ||||||||||||
Diluted | 579.0 | 493.6 | 578.9 | 494.2 |
Nasdaq, Inc. | ||||||||||||||||||
Revenue Detail | ||||||||||||||||||
(in millions) | ||||||||||||||||||
(unaudited) | ||||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||
CAPITAL ACCESS PLATFORMS | ||||||||||||||||||
Data and Listing Services revenues | $ | 187 | $ | 187 | $ | 372 | $ | 371 | ||||||||||
Index revenues | 167 | 129 | 336 | 239 | ||||||||||||||
Workflow and Insights revenues | 127 | 122 | 252 | 242 | ||||||||||||||
Total Capital Access Platforms revenues | 481 | 438 | 960 | 852 | ||||||||||||||
FINANCIAL TECHNOLOGY | ||||||||||||||||||
Financial Crime Management Technology revenues | 67 | 54 | 131 | 106 | ||||||||||||||
Regulatory Technology revenues | 95 | 35 | 186 | 67 | ||||||||||||||
Capital Markets Technology revenues | 258 | 146 | 496 | 290 | ||||||||||||||
Total Financial Technology revenues | 420 | 235 | 813 | 463 | ||||||||||||||
MARKET SERVICES | ||||||||||||||||||
Market Services revenues | 883 | 750 | 1,678 | 1,631 | ||||||||||||||
Transaction-based expenses: | ||||||||||||||||||
Transaction rebates | (483 | ) | (444 | ) | (965 | ) | (931 | ) | ||||||||||
Brokerage, clearance and exchange fees | (150 | ) | (64 | ) | (227 | ) | (197 | ) | ||||||||||
Total Market Services revenues, net | 250 | 242 | 486 | 503 | ||||||||||||||
OTHER REVENUES | 8 | 10 | 18 | 20 | ||||||||||||||
REVENUES LESS TRANSACTION-BASED EXPENSES | $ | 1,159 | $ | 925 | $ | 2,277 | $ | 1,838 |
Nasdaq, Inc. | |||||||||
Condensed Consolidated Balance Sheets | |||||||||
(in millions) | |||||||||
2024 | 2023 | ||||||||
Assets | (unaudited) | ||||||||
Current assets: | |||||||||
Cash and cash equivalents | $ | 416 | $ | 453 | |||||
Restricted cash and cash equivalents | 24 | 20 | |||||||
Default funds and margin deposits | 5,546 | 7,275 | |||||||
Financial investments | 174 | 188 | |||||||
Receivables, net | 960 | 929 | |||||||
Other current assets | 189 | 231 | |||||||
Total current assets | 7,309 | 9,096 | |||||||
Property and equipment, net | 556 | 576 | |||||||
13,984 | 14,112 | ||||||||
Intangible assets, net | 7,171 | 7,443 | |||||||
Operating lease assets | 400 | 402 | |||||||
Other non-current assets | 790 | 665 | |||||||
Total assets | $ | 30,210 | $ | 32,294 | |||||
Liabilities | |||||||||
Current liabilities: | |||||||||
Accounts payable and accrued expenses | $ | 301 | $ | 332 | |||||
Section 31 fees payable to |
213 | 84 | |||||||
Accrued personnel costs | 213 | 303 | |||||||
Deferred revenue | 736 | 594 | |||||||
Other current liabilities | 234 | 146 | |||||||
Default funds and margin deposits | 5,546 | 7,275 | |||||||
Short-term debt | 548 | 291 | |||||||
Total current liabilities | 7,791 | 9,025 | |||||||
Long-term debt | 9,249 | 10,163 | |||||||
Deferred tax liabilities, net | 1,632 | 1,642 | |||||||
Operating lease liabilities | 409 | 417 | |||||||
Other non-current liabilities | 221 | 220 | |||||||
Total liabilities | 19,302 | 21,467 | |||||||
Commitments and contingencies | |||||||||
Equity | |||||||||
Nasdaq stockholders' equity: | |||||||||
Common stock | 6 | 6 | |||||||
Additional paid-in capital | 5,528 | 5,496 | |||||||
Common stock in treasury, at cost | (641 | ) | (587 | ) | |||||
Accumulated other comprehensive loss | (2,011 | ) | (1,924 | ) | |||||
Retained earnings | 8,016 | 7,825 | |||||||
Total Nasdaq stockholders' equity | 10,898 | 10,816 | |||||||
Noncontrolling interests | 10 | 11 | |||||||
Total equity | 10,908 | 10,827 | |||||||
Total liabilities and equity | $ | 30,210 | $ | 32,294 |
Nasdaq, Inc. | |||||||||||||||||
Reconciliation of |
|||||||||||||||||
(in millions, except per share amounts) | |||||||||||||||||
(unaudited) | |||||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||
$ | 222 | $ | 267 | $ | 456 | $ | 568 | ||||||||||
Non-GAAP adjustments: | |||||||||||||||||
Amortization expense of acquired intangible assets (1) | 122 | 37 | 244 | 75 | |||||||||||||
Merger and strategic initiatives expense (2) | 4 | 45 | 13 | 47 | |||||||||||||
Restructuring charges (3) | 56 | 14 | 82 | 33 | |||||||||||||
Lease asset impairments (4) | — | 5 | — | 23 | |||||||||||||
Net (income) loss from unconsolidated investees (5) | (2 | ) | 11 | (6 | ) | (3 | ) | ||||||||||
Legal and regulatory matters (6) | 13 | — | 16 | (11 | ) | ||||||||||||
Pension settlement charge (7) | — | — | 23 | — | |||||||||||||
Other (income) loss (8) | (10 | ) | 8 | (9 | ) | 9 | |||||||||||
Total non-GAAP adjustments | 183 | 120 | 363 | 173 | |||||||||||||
Non-GAAP adjustment to the income tax provision (9) | (41 | ) | (37 | ) | (88 | ) | (52 | ) | |||||||||
Tax on intra-group transfer of intellectual property assets (10) | 33 | — | 33 | — | |||||||||||||
Total non-GAAP adjustments, net of tax | 175 | 83 | 308 | 121 | |||||||||||||
Non-GAAP net income attributable to Nasdaq | $ | 397 | $ | 350 | $ | 764 | $ | 689 | |||||||||
$ | 0.38 | $ | 0.54 | $ | 0.79 | $ | 1.15 | ||||||||||
Total adjustments from non-GAAP net income above | 0.31 | 0.17 | 0.53 | 0.24 | |||||||||||||
Non-GAAP diluted earnings per share | $ | 0.69 | $ | 0.71 | $ | 1.32 | $ | 1.39 | |||||||||
Weighted-average diluted common shares outstanding for earnings per share: | 579.0 | 493.6 | 578.9 | 494.2 | |||||||||||||
(1) We amortize intangible assets acquired in connection with various acquisitions. Intangible asset amortization expense can vary from period to period due to episodic acquisitions completed, rather than from our ongoing business operations. | |||||||||||||||||
(2) We have pursued various strategic initiatives and completed acquisitions and divestitures in recent years which have resulted in expenses which would not have otherwise been incurred. These expenses generally include integration costs, as well as legal, due diligence and other third party transaction costs. The frequency and amount of such expenses vary significantly based on the size, timing and complexity of the transaction. For the three and six months ended |
|||||||||||||||||
(3) In the fourth quarter of 2023, following the closing of the Adenza acquisition, our management approved, committed to and initiated a restructuring program, “Adenza Restructuring” to optimize our efficiencies as a combined organization. In connection with this program, we expect to incur pre-tax charges principally related to employee-related costs, contract terminations, real estate impairments and other related costs. We expect to achieve benefits primarily in the form of expense and revenue synergies. In |
|||||||||||||||||
(4) During the first quarter of 2023, we initiated a review of our real estate and facility capacity requirements due to our new and evolving work models. As a result, for the three and six months ended |
|||||||||||||||||
(5) We exclude our share of the earnings and losses of our equity method investments. This provides a more meaningful analysis of Nasdaq’s ongoing operating performance or comparisons in Nasdaq’s performance between periods. | |||||||||||||||||
(6) For the three and six months ended |
|||||||||||||||||
(7) For the six months ended |
|||||||||||||||||
(8) For the three and six months ended |
|||||||||||||||||
(9) The non-GAAP adjustment to the income tax provision primarily includes the tax impact of each non-GAAP adjustment. | |||||||||||||||||
(10) For the three and six months ended |
Nasdaq, Inc. | |||||||||||||||||
Reconciliation of |
|||||||||||||||||
(in millions) | |||||||||||||||||
(unaudited) | |||||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||
$ | 423 | $ | 382 | $ | 833 | $ | 794 | ||||||||||
Non-GAAP adjustments: | |||||||||||||||||
Amortization expense of acquired intangible assets (1) | 122 | 37 | 244 | 75 | |||||||||||||
Merger and strategic initiatives expense (2) | 4 | 45 | 13 | 47 | |||||||||||||
Restructuring charges (3) | 56 | 14 | 82 | 33 | |||||||||||||
Lease asset impairments (4) | — | 5 | — | 23 | |||||||||||||
Legal and regulatory matters (5) | 13 | — | 16 | (11 | ) | ||||||||||||
Pension settlement charge (6) | — | — | 23 | — | |||||||||||||
Other loss | 2 | 1 | 2 | 1 | |||||||||||||
Total non-GAAP adjustments | 197 | 102 | 380 | 168 | |||||||||||||
Non-GAAP operating income | $ | 620 | $ | 484 | $ | 1,213 | $ | 962 | |||||||||
Revenues less transaction-based expenses | $ | 1,159 | $ | 925 | $ | 2,277 | $ | 1,838 | |||||||||
36 | % | 41 | % | 37 | % | 43 | % | ||||||||||
Non-GAAP operating margin (8) | 53 | % | 52 | % | 53 | % | 52 | % | |||||||||
(1) We amortize intangible assets acquired in connection with various acquisitions. Intangible asset amortization expense can vary from period to period due to episodic acquisitions completed, rather than from our ongoing business operations. | |||||||||||||||||
(2) We have pursued various strategic initiatives and completed acquisitions and divestitures in recent years which have resulted in expenses which would not have otherwise been incurred. These expenses generally include integration costs, as well as legal, due diligence and other third party transaction costs. The frequency and amount of such expenses vary significantly based on the size, timing and complexity of the transaction. For the three and six months ended |
|||||||||||||||||
(3) In the fourth quarter of 2023, following the closing of the Adenza acquisition, our management approved, committed to and initiated a restructuring program, “Adenza Restructuring” to optimize our efficiencies as a combined organization. In connection with this program, we expect to incur pre-tax charges principally related to employee-related costs, contract terminations, real estate impairments and other related costs. We expect to achieve benefits primarily in the form of expense and revenue synergies. In |
|||||||||||||||||
(4) During the first quarter of 2023, we initiated a review of our real estate and facility capacity requirements due to our new and evolving work models. As a result, for the three and six months ended |
|||||||||||||||||
(5) For the three and six months ended |
|||||||||||||||||
(6) For the six months ended |
|||||||||||||||||
(7) |
|||||||||||||||||
(8) Non-GAAP operating margin equals non-GAAP operating income divided by revenues less transaction-based expenses. |
Nasdaq, Inc. | |||||||||||||||||
Reconciliation of |
|||||||||||||||||
(in millions) | |||||||||||||||||
(unaudited) | |||||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||
$ | 736 | $ | 543 | $ | 1,444 | $ | 1,044 | ||||||||||
Non-GAAP adjustments: | |||||||||||||||||
Amortization expense of acquired intangible assets (1) | (122 | ) | (37 | ) | (244 | ) | (75 | ) | |||||||||
Merger and strategic initiatives expense (2) | (4 | ) | (45 | ) | (13 | ) | (47 | ) | |||||||||
Restructuring charges (3) | (56 | ) | (14 | ) | (82 | ) | (33 | ) | |||||||||
Lease asset impairments (4) | — | (5 | ) | — | (23 | ) | |||||||||||
Legal and regulatory matters (5) | (13 | ) | — | (16 | ) | 11 | |||||||||||
Pension settlement charge (6) | — | — | (23 | ) | — | ||||||||||||
Other (loss) | (2 | ) | (1 | ) | (2 | ) | (1 | ) | |||||||||
Total non-GAAP adjustments | (197 | ) | (102 | ) | (380 | ) | (168 | ) | |||||||||
Non-GAAP operating expenses | $ | 539 | $ | 441 | $ | 1,064 | $ | 876 | |||||||||
(1) We amortize intangible assets acquired in connection with various acquisitions. Intangible asset amortization expense can vary from period to period due to episodic acquisitions completed, rather than from our ongoing business operations. | |||||||||||||||||
(2) We have pursued various strategic initiatives and completed acquisitions and divestitures in recent years which have resulted in expenses which would not have otherwise been incurred. These expenses generally include integration costs, as well as legal, due diligence and other third party transaction costs. The frequency and amount of such expenses vary significantly based on the size, timing and complexity of the transaction. For the three and six months ended |
|||||||||||||||||
(3) In the fourth quarter of 2023, following the closing of the Adenza acquisition, our management approved, committed to and initiated a restructuring program, “Adenza Restructuring” to optimize our efficiencies as a combined organization. In connection with this program, we expect to incur pre-tax charges principally related to employee-related costs, contract terminations, real estate impairments and other related costs. We expect to achieve benefits primarily in the form of expense and revenue synergies. In |
|||||||||||||||||
(4) During the first quarter of 2023, we initiated a review of our real estate and facility capacity requirements due to our new and evolving work models. As a result, for the three and six months ended |
|||||||||||||||||
(5) For the three and six months ended |
|||||||||||||||||
(6) For the six months ended |
Nasdaq, Inc. | ||||||||||||||||||||||||||||||
Reconciliation of Pro Forma Impacts for |
||||||||||||||||||||||||||||||
Non-GAAP Operating Income, and Non-GAAP Operating Margin | ||||||||||||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||||||||
As Reported | Adenza (1) | Pro Forma | ||||||||||||||||||||||||||||
Total Variance |
FX & Other (2) | Pro Forma Impacts | ||||||||||||||||||||||||||||
2024 | 2023 | 2023 | 2023 | $ | % | $ | $ | % | ||||||||||||||||||||||
CAPITAL ACCESS PLATFORMS | $ | 481 | $ | 438 | $ | — | $ | 438 | $ | 43 | 10 | % | $ | (1 | ) | $ | 44 | 10 | % | |||||||||||
FINANCIAL TECHNOLOGY | ||||||||||||||||||||||||||||||
Financial Crime Management Technology revenues | 67 | 54 | — | 54 | 13 | 24 | % | — | 13 | 24 | % | |||||||||||||||||||
Regulatory Technology revenues | 95 | 35 | 47 | 82 | 13 | 16 | % | — | 13 | 16 | % | |||||||||||||||||||
Capital Markets Technology revenues | 258 | 146 | 82 | 228 | 30 | 13 | % | (1 | ) | 31 | 14 | % | ||||||||||||||||||
Total Financial Technology revenues | 420 | 235 | 129 | 364 | 56 | 15 | % | (1 | ) | 57 | 16 | % | ||||||||||||||||||
SOLUTIONS REVENUES (3) | 901 | 673 | 129 | 802 | 99 | 12 | % | (2 | ) | 101 | 13 | % | ||||||||||||||||||
MARKET SERVICES REVENUES, NET | 250 | 242 | — | 242 | 8 | 3 | % | — | 8 | 3 | % | |||||||||||||||||||
OTHER REVENUES | 8 | 10 | — | 10 | (2 | ) | (20 | )% | (1 | ) | (1 | ) | (10 | )% | ||||||||||||||||
REVENUES LESS TRANSACTION-BASED EXPENSES | 1,159 | 925 | 129 | 1,054 | 105 | 10 | % | (3 | ) | 108 | 10 | % | ||||||||||||||||||
Non-GAAP operating expenses | 539 | 441 | 66 | 507 | 32 | 6 | % | (2 | ) | 34 | 7 | % | ||||||||||||||||||
Non-GAAP operating income | $ | 620 | $ | 484 | $ | 63 | $ | 547 | $ | 73 | 13 | % | $ | (1 | ) | $ | 74 | 14 | % | |||||||||||
Non-GAAP operating margin | 53 | % | 52 | % | 49 | % | 52 | % | ||||||||||||||||||||||
(1) The Adenza results above are presented on a non-GAAP basis and have been adjusted for certain items. We believe presenting these measures excluding these items provides investors with greater transparency as they do not represent ongoing operations. These adjustments include intangible amortization of |
||||||||||||||||||||||||||||||
(2) Primarily reflects the impacts from changes in FX rates. | ||||||||||||||||||||||||||||||
(3) Represents Capital Access Platforms and Financial Technology segments. |
Nasdaq, Inc. | ||||||||||||||||||||||||||
Reconciliation of Organic Impacts for |
||||||||||||||||||||||||||
Non-GAAP Operating Income, and Non-GAAP Diluted Earnings Per Share | ||||||||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||||
Total Variance | Organic Impact | Other Impacts (1) | ||||||||||||||||||||||||
2024 | 2023 | $ | % | $ | % | $ | % | |||||||||||||||||||
CAPITAL ACCESS PLATFORMS | ||||||||||||||||||||||||||
Data and Listing Services revenues | $ | 187 | $ | 187 | $ | — | — | % | $ | 1 | 1 | % | $ | (1 | ) | (1 | )% | |||||||||
Index revenues | 167 | 129 | 38 | 29 | % | 38 | 29 | % | — | — | % | |||||||||||||||
Workflow and Insights revenues | 127 | 122 | 5 | 4 | % | 5 | 4 | % | — | — | % | |||||||||||||||
Total Capital Access Platforms revenues | 481 | 438 | 43 | 10 | % | 44 | 10 | % | (1 | ) | (0 | )% | ||||||||||||||
FINANCIAL TECHNOLOGY | ||||||||||||||||||||||||||
Financial Crime Management Technology revenues | 67 | 54 | 13 | 24 | % | 13 | 24 | % | — | — | % | |||||||||||||||
Regulatory Technology revenues | 95 | 35 | 60 | 171 | % | 2 | 6 | % | 58 | 166 | % | |||||||||||||||
Capital Markets Technology revenues | 258 | 146 | 112 | 77 | % | 3 | 2 | % | 109 | 75 | % | |||||||||||||||
Total Financial Technology revenues | 420 | 235 | 185 | 79 | % | 18 | 8 | % | 167 | 71 | % | |||||||||||||||
SOLUTIONS REVENUES (2) | 901 | 673 | 228 | 34 | % | 62 | 9 | % | 166 | 25 | % | |||||||||||||||
MARKET SERVICES REVENUES, NET | 250 | 242 | 8 | 3 | % | 8 | 3 | % | — | — | % | |||||||||||||||
OTHER REVENUES | 8 | 10 | (2 | ) | (20 | )% | (1 | ) | (10 | )% | (1 | ) | (10 | )% | ||||||||||||
REVENUES LESS TRANSACTION-BASED EXPENSES | $ | 1,159 | $ | 925 | $ | 234 | 25 | % | $ | 69 | 7 | % | $ | 165 | 18 | % | ||||||||||
Non-GAAP Operating Expenses | $ | 539 | $ | 441 | $ | 98 | 22 | % | $ | 33 | 7 | % | $ | 65 | 15 | % | ||||||||||
Non-GAAP Operating Income | $ | 620 | $ | 484 | $ | 136 | 28 | % | $ | 36 | 7 | % | $ | 100 | 21 | % | ||||||||||
Non-GAAP diluted earnings per share | $ | 0.69 | $ | 0.71 | $ | (0.02 | ) | (3 | )% | $ | 0.05 | 7 | % | $ | (0.07 | ) | (10 | )% | ||||||||
Note: The sum of the percentage changes may not tie to the percentage change in total variance due to rounding. | ||||||||||||||||||||||||||
(1) Primarily includes the impacts of the Adenza acquisition and changes in FX rates. | ||||||||||||||||||||||||||
(2) Represents Capital Access Platforms and Financial Technology segments. |
Nasdaq, Inc. | ||||||||||||||||
Quarterly Key Drivers Detail | ||||||||||||||||
(unaudited) | ||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||
Capital Access Platforms | ||||||||||||||||
Annualized recurring revenues (in millions) (1) | $ | 1,226 | $ | 1,216 | $ | 1,226 | $ | 1,216 | ||||||||
Initial public offerings | ||||||||||||||||
39 | 23 | 66 | 63 | |||||||||||||
Exchanges that comprise Nasdaq Nordic and Nasdaq Baltic | 5 | 1 | 6 | 3 | ||||||||||||
Total new listings | ||||||||||||||||
84 | 62 | 163 | 143 | |||||||||||||
Exchanges that comprise Nasdaq Nordic and Nasdaq Baltic (3) | 10 | 6 | 12 | 13 | ||||||||||||
Number of listed companies | ||||||||||||||||
4,004 | 4,106 | 4,004 | 4,106 | |||||||||||||
Exchanges that comprise Nasdaq Nordic and Nasdaq Baltic (5) | 1,198 | 1,249 | 1,198 | 1,249 | ||||||||||||
Index | ||||||||||||||||
Number of licensed exchange traded products (ETPs) | 372 | 386 | 372 | 386 | ||||||||||||
Period end ETP assets under management (AUM) tracking Nasdaq indexes (in billions) | $ | 569 | $ | 418 | $ | 569 | $ | 418 | ||||||||
Quarterly average ETP AUM tracking Nasdaq indexes (in billions) | $ | 531 | $ | 381 | ||||||||||||
TTM (6) net inflows ETP AUM tracking Nasdaq indexes (in billions) | $ | 53 | $ | 25 | $ | 53 | $ | 25 | ||||||||
TTM (6) net appreciation ETP AUM tracking Nasdaq indexes (in billions) | $ | 115 | $ | 73 | $ | 115 | $ | 73 | ||||||||
Financial Technology | ||||||||||||||||
Annualized recurring revenues (in millions) (1) | ||||||||||||||||
Financial Crime Management Technology | $ | 258 | $ | 207 | $ | 258 | $ | 207 | ||||||||
Regulatory Technology | 338 | 132 | 338 | 132 | ||||||||||||
Capital Markets Technology | 846 | 512 | 846 | 512 | ||||||||||||
Total Financial Technology | $ | 1,442 | $ | 851 | $ | 1,442 | $ | 851 | ||||||||
Market Services | ||||||||||||||||
Equity Derivative Trading and Clearing | ||||||||||||||||
Total industry average daily volume (in millions) | 42.1 | 39.2 | 42.7 | 40.8 | ||||||||||||
Nasdaq PHLX matched market share | 9.9 | % | 11.5 | % | 10.1 | % | 11.3 | % | ||||||||
The Nasdaq Options Market matched market share | 5.5 | % | 6.4 | % | 5.4 | % | 6.8 | % | ||||||||
Nasdaq BX Options matched market share | 2.3 | % | 3.0 | % | 2.3 | % | 3.1 | % | ||||||||
Nasdaq ISE Options matched market share | 6.9 | % | 6.0 | % | 6.6 | % | 5.8 | % | ||||||||
Nasdaq GEMX Options matched market share | 2.6 | % | 2.2 | % | 2.6 | % | 2.1 | % | ||||||||
Nasdaq MRX Options matched market share | 2.1 | % | 1.6 | % | 2.3 | % | 1.6 | % | ||||||||
Total matched market share executed on Nasdaq's exchanges | 29.3 | % | 30.7 | % | 29.3 | % | 30.7 | % | ||||||||
Nasdaq Nordic and Nasdaq Baltic options and futures | ||||||||||||||||
Total average daily volume of options and futures contracts (7) | 251,677 | 307,754 | 246,527 | 326,687 | ||||||||||||
Cash Equity Trading | ||||||||||||||||
Total |
||||||||||||||||
Total industry average daily share volume (in billions) | 11.8 | 10.8 | 11.8 | 11.3 | ||||||||||||
Matched share volume (in billions) | 119.3 | 113.7 | 236.0 | 235.5 | ||||||||||||
15.6 | % | 16.3 | % | 15.7 | % | 16.1 | % | |||||||||
Nasdaq BX matched market share | 0.3 | % | 0.4 | % | 0.3 | % | 0.3 | % | ||||||||
Nasdaq PSX matched market share | 0.2 | % | 0.4 | % | 0.2 | % | 0.4 | % | ||||||||
Total matched market share executed on Nasdaq's exchanges | 16.1 | % | 17.1 | % | 16.2 | % | 16.8 | % | ||||||||
Market share reported to the |
42.9 | % | 34.2 | % | 42.2 | % | 32.9 | % | ||||||||
Total market share (8) | 59.0 | % | 51.3 | % | 58.4 | % | 49.7 | % | ||||||||
Nasdaq Nordic and Nasdaq Baltic securities | ||||||||||||||||
Average daily number of equity trades executed on Nasdaq's exchanges | 663,897 | 687,158 | 665,183 | 739,480 | ||||||||||||
Total average daily value of shares traded (in billions) | $ | 4.7 | $ | 4.7 | $ | 4.7 | $ | 5.0 | ||||||||
Total market share executed on Nasdaq's exchanges | 73.5 | % | 71.4 | % | 72.6 | % | 70.1 | % | ||||||||
Fixed Income and Commodities Trading and Clearing | ||||||||||||||||
Fixed Income | ||||||||||||||||
Total average daily volume of Nasdaq Nordic and Nasdaq Baltic fixed income contracts | 103,040 | 110,498 | 97,421 | 100,730 | ||||||||||||
(1) Annualized Recurring Revenue (ARR) for a given period is the current annualized value derived from subscription contracts with a defined contract value. This excludes contracts that are not recurring, are one-time in nature, or where the contract value fluctuates based on defined metrics. ARR is currently one of our key performance metrics to assess the health and trajectory of our recurring business. ARR does not have any standardized definition and is therefore unlikely to be comparable to similarly titled measures presented by other companies. ARR should be viewed independently of revenue and deferred revenue and is not intended to be combined with or to replace either of those items. For AxiomSL and Calypso recurring revenue contracts, the amount included in ARR is consistent with the amount that we invoice the customer during the current period. Additionally, for AxiomSL and Calypso recurring revenue contracts that include annual values that increase over time, we include in ARR only the annualized value of components of the contract that are considered active as of the date of the ARR calculation. We do not include the future committed increases in the contract value as of the date of the ARR calculation. ARR is not a forecast and the active contracts at the end of a reporting period used in calculating ARR may or may not be extended or renewed by our customers. | ||||||||||||||||
(2) New listings include IPOs, issuers that switched from other listing venues, closed-end funds and separately listed ETPs. For the three months ended |
||||||||||||||||
(3) New listings include IPOs and represent companies listed on the Nasdaq Nordic and Nasdaq Baltic exchanges and companies on the alternative markets of Nasdaq First North. | ||||||||||||||||
(4) Number of total listings on |
||||||||||||||||
(5) Represents companies listed on the Nasdaq Nordic and Nasdaq Baltic exchanges and companies on the alternative markets of Nasdaq First North. | ||||||||||||||||
(6) Trailing 12-months. | ||||||||||||||||
(7) Includes Finnish option contracts traded on Eurex for which Nasdaq and Eurex had a revenue sharing arrangement, which ended in the fourth quarter of 2023. | ||||||||||||||||
(8) Includes transactions executed on |