Financhill
Buy
59

CME Quote, Financials, Valuation and Earnings

Last price:
$238.57
Seasonality move :
2.09%
Day range:
$235.60 - $240.31
52-week range:
$190.70 - $249.02
Dividend yield:
4.13%
P/E ratio:
25.08x
P/S ratio:
14.20x
P/B ratio:
3.05x
Volume:
2.9M
Avg. volume:
2.4M
1-year change:
13.02%
Market cap:
$86B
Revenue:
$5.6B
EPS (TTM):
$9.51
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $4.9B $4.9B $4.7B $5B $5.6B
Revenue Growth (YoY) 12.96% 0.32% -3.97% 7.03% 11.15%
 
Cost of Revenues $898.7M $856.5M $837M $753.1M $828.6M
Gross Profit $4B $4B $3.9B $4.3B $4.8B
Gross Profit Margin 81.54% 82.46% 82.15% 85% 85.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $174.1M $191.3M $151.7M $137.4M $144.4M
Other Inc / (Exp) $279.8M $250.9M $895.3M $637.1M $877.3M
Operating Expenses $1.4B $1.4B $1.2B $1.3B $1.3B
Operating Income $2.6B $2.6B $2.6B $3B $3.4B
 
Net Interest Expenses $178M $166.2M $166.9M $162.7M $159.4M
EBT. Incl. Unusual Items $2.7B $2.7B $3.4B $3.5B $4.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $573.8M $615.7M $736.7M $799.3M $927.4M
Net Income to Company $2.1B $2.1B $2.6B $2.7B $3.2B
 
Minority Interest in Earnings $700K -$1.2M $500K -- --
Net Income to Common Excl Extra Items $2.1B $2.1B $2.6B $2.7B $3.2B
 
Basic EPS (Cont. Ops) $5.93 $5.88 $7.30 $7.41 $8.87
Diluted EPS (Cont. Ops) $5.91 $5.87 $7.29 $7.40 $8.86
Weighted Average Basic Share $357.2M $357.8M $358.3M $358.7M $359M
Weighted Average Diluted Share $358.2M $358.5M $358.9M $359.2M $359.5M
 
EBITDA $3.3B $3.4B $3.9B $4B $4.7B
EBIT $2.9B $2.9B $3.5B $3.7B $4.3B
 
Revenue (Reported) $4.9B $4.9B $4.7B $5B $5.6B
Operating Income (Reported) $2.6B $2.6B $2.6B $3B $3.4B
Operating Income (Adjusted) $2.9B $2.9B $3.5B $3.7B $4.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.1B $1.1B $1.2B $1.3B $1.6B
Revenue Growth (YoY) -15.39% 2.7% 10.62% 8.96% 18.43%
 
Cost of Revenues $216.4M $198.6M $189.6M $205.5M $218.8M
Gross Profit $864.3M $911.3M $1B $1.1B $1.4B
Gross Profit Margin 79.98% 82.11% 84.56% 84.64% 86.19%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $48.4M $45.2M $35.1M $32.2M $31M
Other Inc / (Exp) $53.2M $524M $181.6M $193.7M $192.9M
Operating Expenses $339.3M $297.6M $299.4M $312.1M $341.4M
Operating Income $525M $613.7M $738.8M $820.2M $1B
 
Net Interest Expenses $41.7M $41.8M $40.4M $39.6M $40.2M
EBT. Incl. Unusual Items $536.5M $1.1B $880M $974.3M $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $125M $169.6M $200.4M $224.1M $264.1M
Net Income to Company $411.5M $926.3M $679.6M $750.2M $912.8M
 
Minority Interest in Earnings -$200K -$200K -- -- --
Net Income to Common Excl Extra Items $411.7M $926.5M $679.6M $750.2M $912.8M
 
Basic EPS (Cont. Ops) $1.15 $2.59 $1.87 $2.06 $2.51
Diluted EPS (Cont. Ops) $1.15 $2.58 $1.87 $2.06 $2.50
Weighted Average Basic Share $357.8M $358.4M $358.7M $359M $359.4M
Weighted Average Diluted Share $358.6M $359M $359.3M $359.6M $360M
 
EBITDA $696.2M $1.2B $1B $1.1B $1.3B
EBIT $578.2M $1.1B $920.4M $1B $1.2B
 
Revenue (Reported) $1.1B $1.1B $1.2B $1.3B $1.6B
Operating Income (Reported) $525M $613.7M $738.8M $820.2M $1B
Operating Income (Adjusted) $578.2M $1.1B $920.4M $1B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.9B $4.6B $5B $5.3B $6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $858.5M $850.9M $761.8M $808.7M $842.4M
Gross Profit $4.1B $3.8B $4.2B $4.5B $5.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $191.1M $169.4M $131.2M $146.8M $134.9M
Other Inc / (Exp) $282.3M $747.5M $647.7M $893.7M $763.1M
Operating Expenses $1.4B $1.3B $1.2B $1.3B $1.4B
Operating Income $2.7B $2.5B $3B $3.2B $3.8B
 
Net Interest Expenses $166.5M $166.7M $164.7M $159.6M $159.9M
EBT. Incl. Unusual Items $2.8B $3.1B $3.5B $4B $4.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $660.6M $672.8M $784M $925.4M $985M
Net Income to Company $2.2B $2.4B $2.7B $3B $3.5B
 
Minority Interest in Earnings $100K -$1.7M -- -- --
Net Income to Common Excl Extra Items $2.2B $2.4B $2.7B $3B $3.5B
 
Basic EPS (Cont. Ops) $6.01 $6.79 $7.36 $8.39 $9.53
Diluted EPS (Cont. Ops) $6.00 $6.78 $7.35 $8.38 $9.51
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $3.4B $3.7B $4B $4.5B $5B
EBIT $3B $3.3B $3.6B $4.1B $4.6B
 
Revenue (Reported) $4.9B $4.6B $5B $5.3B $6B
Operating Income (Reported) $2.7B $2.5B $3B $3.2B $3.8B
Operating Income (Adjusted) $3B $3.3B $3.6B $4.1B $4.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.8B $3.5B $3.8B $4.1B $4.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $640.9M $635.3M $560.1M $615.7M $629.5M
Gross Profit $3.1B $2.9B $3.3B $3.5B $4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $141.3M $119.4M $98.9M $108.3M $98.8M
Other Inc / (Exp) $189.2M $685.8M $438.2M $694.8M $580.6M
Operating Expenses $1B $893.6M $903.9M $951.4M $990.9M
Operating Income $2.1B $2B $2.3B $2.6B $3B
 
Net Interest Expenses $124.5M $125M $122.8M $119.7M $120.2M
EBT. Incl. Unusual Items $2.2B $2.6B $2.7B $3.1B $3.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $505.5M $562.6M $609.9M $736M $793.6M
Net Income to Company $1.7B $2B $2.1B $2.4B $2.7B
 
Minority Interest in Earnings -$800K -$100K -- -- --
Net Income to Common Excl Extra Items $1.7B $2B $2.1B $2.4B $2.7B
 
Basic EPS (Cont. Ops) $4.70 $5.61 $5.65 $6.63 $7.29
Diluted EPS (Cont. Ops) $4.69 $5.60 $5.64 $6.63 $7.27
Weighted Average Basic Share $1.1B $1.1B $1.1B $1.1B $1.1B
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1.1B $1.1B
 
EBITDA $2.7B $3B $3.1B $3.5B $3.8B
EBIT $2.3B $2.7B $2.8B $3.3B $3.6B
 
Revenue (Reported) $3.8B $3.5B $3.8B $4.1B $4.6B
Operating Income (Reported) $2.1B $2B $2.3B $2.6B $3B
Operating Income (Adjusted) $2.3B $2.7B $2.8B $3.3B $3.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.6B $1.6B $2.8B $2.7B $2.9B
Short Term Investments $83.2M $100.9M $115M $96M $111.7M
Accounts Receivable, Net $491.8M $461.3M $434.5M $483.2M $535.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $360.1M $302M $423M $524.9M $1.1B
Total Current Assets $39.6B $89.3B $161.8B $139.1B $94.9B
 
Property Plant And Equipment $544M $579.2M $505.3M $455.5M $409.5M
Long-Term Investments -- -- -- -- --
Goodwill $10.7B $10.8B $10.5B $10.5B $10.5B
Other Intangibles $22.3B $22B $20.7B $20.4B $20.2B
Other Long-Term Assets $2.1B $2B $3.3B $3.7B $3.7B
Total Assets $75.2B $124.7B $196.8B $174.2B $129.7B
 
Accounts Payable $61.9M $69.3M $48.8M $121.4M $90.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $38.5B $88.1B $159.6B $137.6B $93.3B
Total Current Liabilities $38.5B $88.2B $160.4B $137.7B $93.4B
 
Long-Term Debt $3.7B $3.4B $2.7B $3.4B $3.4B
Capital Leases -- -- -- -- --
Total Liabilities $49.1B $98.3B $169.4B $147.3B $103B
 
Common Stock $3.6M $3.6M $3.6M $3.6M $3.6M
Other Common Equity Adj $3.4M $134.9M $53.5M -$133.3M -$55.6M
Common Equity $26.1B $26.3B $27.4B $26.9B $26.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $30.4M $31.6M -- -- --
Total Equity $26.2B $26.4B $27.4B $26.9B $26.7B
 
Total Liabilities and Equity $75.2B $124.7B $196.8B $174.2B $129.7B
Cash and Short Terms $1.6B $1.7B $2.9B $2.8B $3B
Total Debt $3.7B $3.4B $3.4B $3.4B $3.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.3B $1.5B $2.1B $2.3B $2.3B
Short Term Investments $92.4M $110.3M $91.3M $104.1M $112.3M
Accounts Receivable, Net $490.9M $470.4M $580.2M $558.4M $629.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $345.6M $357.9M $471.8M $616.9M $615.5M
Total Current Assets $90.3B $151.6B $143.3B $90.8B $103.1B
 
Property Plant And Equipment $547.2M $521.3M $465.5M $417.3M $386.2M
Long-Term Investments -- -- -- -- --
Goodwill $10.8B $10.5B $10.4B $10.5B $10.5B
Other Intangibles $22.1B $20.8B $20.5B $20.3B $20.1B
Other Long-Term Assets $2B $3.4B $3.8B $3.7B $3.7B
Total Assets $125.8B $186.8B $178.4B $125.6B $137.8B
 
Accounts Payable $99.5M $71M $95M $53.8M $129.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $14.5M -- $749.7M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $88.5B $149.6B $140.5B $87.8B $99.9B
Total Current Liabilities $88.6B $150.4B $140.6B $87.9B $100.8B
 
Long-Term Debt $3.4B $2.7B $3.4B $3.4B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $98.7B $159.5B $150.2B $97.4B $109.6B
 
Common Stock $3.6M $3.6M $3.6M $3.6M $3.6M
Other Common Equity Adj $43.7M $37.3M -$99.8M -$117.3M -$10.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $30.8M -- -- -- --
Total Equity $27B $27.3B $28.3B $28.2B $28.2B
 
Total Liabilities and Equity $125.8B $186.8B $178.4B $125.6B $137.8B
Cash and Short Terms $1.4B $1.6B $2.2B $2.4B $2.4B
Total Debt $3.4B $3.4B $3.4B $3.4B $3.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2.1B $2.1B $2.6B $2.7B $3.2B
Depreciation & Amoritzation $473.3M $464.4M $385.4M $362.6M $352.6M
Stock-Based Compensation $73.1M $96M $75.2M $84.3M $82.9M
Change in Accounts Receivable $60.8M $28.2M -$45.7M -$51.1M -$51.5M
Change in Inventories -- -- -- -- --
Cash From Operations $2.7B $2.7B $2.4B $3.1B $3.5B
 
Capital Expenditures $245.6M $197.5M $127.2M $89.7M $76.4M
Cash Acquisitions $89.6M $20.8M $144.7M -$402M $95.5M
Cash From Investing -$152.6M -$175.5M $58.4M -$489.8M $20.9M
 
Dividends Paid (Ex Special Dividend) -$1.7B -$2.1B -$2.2B -$2.6B -$3.2B
Special Dividend Paid
Long-Term Debt Issued -- -- -- $741M --
Long-Term Debt Repaid -$569.2M -- -- -$756.2M -$16.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.4B $49.7B $71.1B -$22.7B -$45.1B
Cash From Financing -$4.7B $47.2B $69.9B -$25.4B -$48.3B
 
Beginning Cash (CF) $40.8B $38.6B $88.4B $160.8B $138B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.2B $49.8B $72.4B -$22.8B -$44.9B
Ending Cash (CF) $38.6B $88.4B $160.8B $138B $93.1B
 
Levered Free Cash Flow $2.4B $2.5B $2.3B $3B $3.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $411.5M $926.3M $679.6M $750.2M $912.8M
Depreciation & Amoritzation $118M $96.2M $90M $88.3M $83.9M
Stock-Based Compensation $23.8M $15.6M $19.4M $18.9M $20.3M
Change in Accounts Receivable $41.7M $50.7M $600K $40.8M -$29.7M
Change in Inventories -- -- -- -- --
Cash From Operations $311.4M $631.6M $657.8M $856.7M $1B
 
Capital Expenditures $48.3M $31.7M $24M $19.9M $29.8M
Cash Acquisitions -$4.1M $4.2M -- -- --
Cash From Investing -$43.9M $58.8M -$23.6M -$19.5M -$29.5M
 
Dividends Paid (Ex Special Dividend) -$304.1M -$322.5M -$363.2M -$400M -$418.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$36.6M $7.9B $1.5B -$26.1B $13.8B
Cash From Financing -$340.7M $7.5B $1.2B -$26.5B $13.3B
 
Beginning Cash (CF) $1.4B $142.4B $140.3B $115.1B $87.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$73.2M $8.2B $1.8B -$25.6B $14.3B
Ending Cash (CF) $1.3B $150.7B $142.1B $89.5B $101.8B
 
Levered Free Cash Flow $263.1M $599.9M $633.8M $836.8M $973.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.2B $2.4B $2.7B $3B $3.5B
Depreciation & Amoritzation $460M $411.4M $366.5M $356.9M $339.7M
Stock-Based Compensation $71.6M $83.3M $77.4M $84.1M $86.7M
Change in Accounts Receivable $52.6M -$52.8M -$111.3M $21.4M -$71.8M
Change in Inventories -- -- -- -- --
Cash From Operations $2.8B $2.4B $2.7B $3.4B $3.7B
 
Capital Expenditures $193.9M $169.9M $92.6M $80M $88.6M
Cash Acquisitions $84.1M $16.5M -$256.6M $6.7M $94.3M
Cash From Investing -$139.3M -$61.3M -$396.5M $15.6M -$77.7M
 
Dividends Paid (Ex Special Dividend) -$2.1B -$2.2B -$2.6B -$3.2B -$3.6B
Special Dividend Paid
Long-Term Debt Issued -- -- $741M -- --
Long-Term Debt Repaid -$304.6M $304.6M -$756.2M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.4B $112.1B -$9.2B -$52.8B $12.2B
Cash From Financing -$4.9B $109.9B -$10.9B -$56B $8.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.3B $112.2B -$8.5B -$52.6B $12.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.6B $2.2B $2.7B $3.3B $3.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.7B $2B $2.1B $2.4B $2.7B
Depreciation & Amoritzation $343.9M $290.9M $272M $266.3M $253.4M
Stock-Based Compensation $69.3M $56.6M $58.8M $58.6M $62.4M
Change in Accounts Receivable -$800K -$81.8M -$147.4M -$74.9M -$95.2M
Change in Inventories -- -- -- -- --
Cash From Operations $2.1B $1.7B $2.1B $2.4B $2.7B
 
Capital Expenditures $127.5M $99.9M $65.3M $55.6M $67.8M
Cash Acquisitions -$5.5M -$9.8M -$411.1M -$2.4M -$3.6M
Cash From Investing -$123.4M -$9.2M -$464.1M $41.3M -$57.3M
 
Dividends Paid (Ex Special Dividend) -$1.8B -$1.9B -$2.3B -$2.8B -$3.2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $741M -- --
Long-Term Debt Repaid -$304.6M -- -$756.2M -$16.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$40.9M $62.4B -$18B -$48.1B $9.2B
Cash From Financing -$2.2B $60.5B -$20.3B -$50.9B $6.1B
 
Beginning Cash (CF) $3.8B $355.2B $470.9B $382.8B $276.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$219.3M $62.2B -$18.7B -$48.5B $8.7B
Ending Cash (CF) $3.6B $417.5B $452.2B $334.3B $285.2B
 
Levered Free Cash Flow $1.9B $1.6B $2B $2.4B $2.6B

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

GET BETTER TRADE IDEAS

Popular

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…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

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 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock