Financhill
Buy
53

ICE Quote, Financials, Valuation and Earnings

Last price:
$150.36
Seasonality move :
6.34%
Day range:
$148.00 - $151.34
52-week range:
$124.30 - $167.99
Dividend yield:
1.2%
P/E ratio:
35.70x
P/S ratio:
7.59x
P/B ratio:
3.17x
Volume:
5.6M
Avg. volume:
3.2M
1-year change:
22.84%
Market cap:
$86.3B
Revenue:
$9.9B
EPS (TTM):
$4.21
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $6.5B $8.2B $9.2B $9.6B $9.9B
Revenue Growth (YoY) 4.32% 25.92% 11.21% 5.11% 2.77%
 
Cost of Revenues $2.9B $3.9B $4.2B $4.4B $4.2B
Gross Profit $3.7B $4.3B $5B $5.2B $5.7B
Gross Profit Margin 56.38% 52.15% 54.73% 53.99% 57.14%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $354M $410M $458M $440M $481M
Other Inc / (Exp) $56M -$25M $2.6B -$1.4B -$580M
Operating Expenses $1B $1.2B $1.5B $1.5B $1.7B
Operating Income $2.7B $3.1B $3.6B $3.7B $4B
 
Net Interest Expenses $250M $347M $422M $508M $489M
EBT. Incl. Unusual Items $2.5B $2.8B $5.7B $1.8B $2.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $521M $658M $1.6B $310M $456M
Net Income to Company $2B $2.1B $4.1B $1.5B $2.4B
 
Minority Interest in Earnings -$27M -$19M -$11M -$52M -$70M
Net Income to Common Excl Extra Items $1.9B $2.1B $4.1B $1.4B $2.4B
 
Basic EPS (Cont. Ops) $3.44 $3.79 $7.22 $2.59 $4.20
Diluted EPS (Cont. Ops) $3.42 $3.77 $7.18 $2.58 $4.19
Weighted Average Basic Share $561M $552M $562M $559M $564M
Weighted Average Diluted Share $565M $555M $565M $561M $565M
 
EBITDA $3.4B $3.9B $7.1B $3.5B $4.9B
EBIT $2.8B $3.1B $6.1B $2.4B $3.7B
 
Revenue (Reported) $6.5B $8.2B $9.2B $9.6B $9.9B
Operating Income (Reported) $2.7B $3.1B $3.6B $3.7B $4B
Operating Income (Adjusted) $2.8B $3.1B $6.1B $2.4B $3.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.9B $2.3B $2.4B $2.4B $3B
Revenue Growth (YoY) 16.06% 17.98% 4.83% 1.76% 24.87%
 
Cost of Revenues $948M $1B $1.1B $1B $1.4B
Gross Profit $982M $1.3B $1.3B $1.4B $1.7B
Gross Profit Margin 50.88% 55.34% 54.38% 58.42% 54.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $99M $115M $108M $110M $124M
Other Inc / (Exp) -$32M $40M -$1.1B -$206M -$58M
Operating Expenses $279M $368M $366M $419M $510M
Operating Income $703M $892M $932M $1B $1.1B
 
Net Interest Expenses $88M $108M $143M $112M $184M
EBT. Incl. Unusual Items $583M $824M -$327M $682M $898M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $189M $187M -$152M $123M $227M
Net Income to Company $394M $637M -$175M $559M $671M
 
Minority Interest in Earnings -$4M -$4M -$16M -$18M -$14M
Net Income to Common Excl Extra Items $390M $633M -$191M $541M $657M
 
Basic EPS (Cont. Ops) $0.71 $1.12 -$0.34 $0.96 $1.15
Diluted EPS (Cont. Ops) $0.71 $1.12 -$0.34 $0.96 $1.14
Weighted Average Basic Share $548M $563M $558M $563M $574M
Weighted Average Diluted Share $551M $566M $560M $565M $577M
 
EBITDA $852M $1.2B $107M $1.2B $1.5B
EBIT $672M $932M -$151M $888M $1.1B
 
Revenue (Reported) $1.9B $2.3B $2.4B $2.4B $3B
Operating Income (Reported) $703M $892M $932M $1B $1.1B
Operating Income (Adjusted) $672M $932M -$151M $888M $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.7B $9.1B $9.6B $9.6B $11.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.6B $4.2B $4.3B $4.2B $5B
Gross Profit $4B $4.9B $5.3B $5.4B $6.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $380M $467M $440M $459M $567M
Other Inc / (Exp) $12M $1.3B $57M -$524M -$263M
Operating Expenses $1.1B $1.5B $1.5B $1.6B $2.1B
Operating Income $3B $3.4B $3.8B $3.8B $4.3B
 
Net Interest Expenses $299M $432M $499M $380M $811M
EBT. Incl. Unusual Items $2.7B $4.3B $3.4B $2.9B $3.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $646M $1.2B $766M $454M $756M
Net Income to Company $2B $3.1B $2.6B $2.5B $2.5B
 
Minority Interest in Earnings -$22M -$11M -$39M -$68M -$54M
Net Income to Common Excl Extra Items $2B $3.1B $2.5B $2.4B $2.4B
 
Basic EPS (Cont. Ops) $3.66 $5.44 $4.54 $4.32 $4.23
Diluted EPS (Cont. Ops) $3.63 $5.41 $4.51 $4.31 $4.21
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $3.7B $5.7B $4.9B $4.8B $5.7B
EBIT $3B $4.7B $3.9B $3.7B $4.2B
 
Revenue (Reported) $7.7B $9.1B $9.6B $9.6B $11.4B
Operating Income (Reported) $3B $3.4B $3.8B $3.8B $4.3B
Operating Income (Adjusted) $3B $4.7B $3.9B $3.7B $4.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6B $6.8B $7.3B $7.2B $8.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.9B $3.1B $3.3B $3.1B $3.8B
Gross Profit $3.1B $3.7B $4B $4.2B $4.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $291M $348M $330M $349M $435M
Other Inc / (Exp) -$15M $1.3B -$1.2B -$322M -$5M
Operating Expenses $785M $1.1B $1.1B $1.2B $1.6B
Operating Income $2.3B $2.6B $2.9B $3B $3.3B
 
Net Interest Expenses $236M $321M $398M $270M $592M
EBT. Incl. Unusual Items $2.1B $3.6B $1.2B $2.4B $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $512M $1B $186M $330M $630M
Net Income to Company $1.6B $2.5B $1.1B $2B $2.1B
 
Minority Interest in Earnings -$17M -$9M -$37M -$53M -$37M
Net Income to Common Excl Extra Items $1.6B $2.5B $1B $2B $2.1B
 
Basic EPS (Cont. Ops) $2.85 $4.50 $1.82 $3.56 $3.59
Diluted EPS (Cont. Ops) $2.83 $4.48 $1.81 $3.55 $3.57
Weighted Average Basic Share $1.6B $1.7B $1.7B $1.7B $1.7B
Weighted Average Diluted Share $1.7B $1.7B $1.7B $1.7B $1.7B
 
EBITDA $2.8B $4.7B $2.5B $3.8B $4.6B
EBIT $2.3B $3.9B $1.7B $2.9B $3.4B
 
Revenue (Reported) $6B $6.8B $7.3B $7.2B $8.7B
Operating Income (Reported) $2.3B $2.6B $2.9B $3B $3.3B
Operating Income (Adjusted) $2.3B $3.9B $1.7B $2.9B $3.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $841M $583M $607M $1.8B $899M
Short Term Investments -- -- -- $2.6B $230M
Accounts Receivable, Net $988M $1.2B $1.2B $1.2B $1.4B
Inventory -- -- -- -- --
Prepaid Expenses -- $1.8B $3.2B -- --
Other Current Assets $220M $1B $2.4B $458M $703M
Total Current Assets $68B $87.2B $154.3B $156.9B $85B
 
Property Plant And Equipment $1.5B $1.7B $1.7B $1.8B $1.9B
Long-Term Investments -- -- -- -- --
Goodwill $13.3B $21.3B $21.1B $21.1B $30.6B
Other Intangibles $10.3B $14.4B $13.7B $13.1B $17.3B
Other Long-Term Assets $1.4B $1.6B $2.6B $1.4B $1.3B
Total Assets $94.5B $126.2B $193.5B $194.3B $136.1B
 
Accounts Payable $505M $639M $703M $866M $1B
Accrued Expenses $291M $346M $354M $352M $459M
Current Portion Of Long-Term Debt $10M $6M $10M $4M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $65.2B $81.8B $146.1B $142.2B $79.1B
Total Current Liabilities $68.8B $88B $153.4B $149.2B $84.6B
 
Long-Term Debt $5.3B $14.1B $12.4B $18.1B $20.7B
Capital Leases -- -- -- -- --
Total Liabilities $77.1B $106.6B $170.8B $171.6B $110.3B
 
Common Stock $6M $6M $6M $6M $6M
Other Common Equity Adj -$243M -$192M -$196M -$331M -$294M
Common Equity $17.3B $19.5B $22.7B $22.7B $25.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $109M $129M $39M $55M $69M
Total Equity $17.4B $19.6B $22.7B $22.8B $25.8B
 
Total Liabilities and Equity $94.5B $126.2B $193.5B $194.3B $136.1B
Cash and Short Terms $841M $583M $607M $4.4B $1.1B
Total Debt $7.8B $16.5B $13.9B $18.1B $22.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $610M $618M $1.2B $837M $755M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1.3B $1.2B $1.4B $1.6B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $324M $1B $558M $741M $739M
Total Current Assets $89.1B $112.7B $173.7B $85.4B $84.7B
 
Property Plant And Equipment $1.7B $1.7B $1.7B $1.9B $2B
Long-Term Investments -- -- -- -- --
Goodwill $21.2B $21.3B $21.1B $30.5B $30.6B
Other Intangibles $14.5B $13.9B $13.2B $17.6B $16.6B
Other Long-Term Assets $1.5B $982M $1.6B $1.6B $1.3B
Total Assets $128.1B $150.7B $211.3B $137B $135.2B
 
Accounts Payable $594M $696M $788M $964M $1B
Accrued Expenses $274M $275M $274M $377M $353M
Current Portion Of Long-Term Debt $3M $507M $7M -- $1.2B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $86B $108.9B $157B $79.4B $79B
Total Current Liabilities $89.7B $112B $166.3B $85.3B $84.6B
 
Long-Term Debt $14.9B $12.4B $18.1B $21B $18.6B
Capital Leases -- -- -- -- --
Total Liabilities $108.9B $129B $188.9B $111.5B $107.9B
 
Common Stock $6M $6M $6M $6M $7M
Other Common Equity Adj -$273M -$206M -$403M -$331M -$251M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $125M $120M $41M $53M $40M
Total Equity $19.1B $21.7B $22.4B $25.5B $27.3B
 
Total Liabilities and Equity $128.1B $150.7B $211.3B $137B $135.2B
Cash and Short Terms $610M $618M $1.2B $837M $755M
Total Debt $17.3B $14.2B $18.1B $23.3B $21.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2B $2.1B $4.1B $1.5B $2.4B
Depreciation & Amoritzation $662M $751M $1B $1B $1.2B
Stock-Based Compensation $139M $139M $188M $155M $257M
Change in Accounts Receivable -$30M -$149M -$5M $20M -$71M
Change in Inventories -- -- -- -- --
Cash From Operations $2.7B $2.9B $3.1B $3.6B $3.5B
 
Capital Expenditures $305M $410M $452M $482M $489M
Cash Acquisitions -$292M -$9.4B -$66M -$59M -$10.2B
Cash From Investing -$1.7B -$10.4B -$786M $677M -$8.8B
 
Dividends Paid (Ex Special Dividend) -$621M -$669M -$747M -$853M -$955M
Special Dividend Paid
Long-Term Debt Issued $370M $10.7B -- $7.9B $2.4B
Long-Term Debt Repaid -- -$2B -$1.2B -$2.7B -$2.3B
Repurchase of Common Stock -$1.5B -$1.3B -$320M -$705M -$78M
Other Financing Activities $1.4B $19.3B $65.7B -$4.5B -$65.4B
Cash From Financing -$424M $26B $62B -$1.8B -$64.3B
 
Beginning Cash (CF) $64.6B $65.1B $83.6B $148B $150.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $495M $18.5B $64.4B $2.4B -$69.6B
Ending Cash (CF) $65.1B $83.6B $148B $150.3B $80.8B
 
Levered Free Cash Flow $2.4B $2.5B $2.7B $3.1B $3.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $394M $637M -$175M $559M $671M
Depreciation & Amoritzation $180M $253M $258M $309M $386M
Stock-Based Compensation $32M $39M $40M $79M $57M
Change in Accounts Receivable $77M -$35M $105M $69M -$17M
Change in Inventories -- -- -- -- --
Cash From Operations $437M $523M $737M $768M $898M
 
Capital Expenditures $124M $88M $121M $123M $166M
Cash Acquisitions -$9.2B -$4M -$47M -$10.1B -$6M
Cash From Investing -$9.3B -$219M -$5.2B -$10.5B -$73M
 
Dividends Paid (Ex Special Dividend) -$170M -$187M -$213M -$241M -$261M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8.3B -$5M -$5.2B $2.4B -$33M
Long-Term Debt Repaid $609M -$232M $1B -$1.9B --
Repurchase of Common Stock -$148M -$2M -$1M -$3M -$4M
Other Financing Activities $1M $16.3B -$2.7B -$7.4B -$1.5B
Cash From Financing $8.6B $15.9B -$2.9B -$4.8B -$2.3B
 
Beginning Cash (CF) $2.3B $92B $171.8B $95.4B $82.6B
Foreign Exchange Rate Adjustment $5M -$4M -$22M -$13M $12M
Additions / Reductions -$275M $16.2B -$7.3B -$14.6B -$1.5B
Ending Cash (CF) $2B $108.2B $164.4B $80.8B $81.1B
 
Levered Free Cash Flow $313M $435M $616M $645M $732M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2B $3.1B $2.6B $2.5B $2.5B
Depreciation & Amoritzation $683M $1B $1B $1.1B $1.5B
Stock-Based Compensation $144M $146M $192M $203M $264M
Change in Accounts Receivable -$161M -$30M $32M -$20M -$169M
Change in Inventories -- -- -- -- --
Cash From Operations $2.6B $3.2B $3.5B $3.7B $4.1B
 
Capital Expenditures $370M $470M $449M $483M $639M
Cash Acquisitions -$9.4B $1.2B -$655M -$10.8B -$73M
Cash From Investing -$10.9B $666M -$4.5B -$6.4B $605M
 
Dividends Paid (Ex Special Dividend) -$654M -$730M -$826M -$926M -$1B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- $1.1B -$4.6B -$2B
Repurchase of Common Stock -$1.7B -$71M -$955M -$54M -$102M
Other Financing Activities $1.4B $43.4B $55.1B -$82.7B -$1.1B
Cash From Financing $8.5B $39.5B $57.2B -$80.9B -$4.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $198M $43.3B $56.2B -$83.6B $326M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.2B $2.7B $3B $3.2B $3.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.6B $2.5B $1.1B $2B $2.1B
Depreciation & Amoritzation $494M $759M $768M $836M $1.1B
Stock-Based Compensation $105M $112M $116M $164M $171M
Change in Accounts Receivable -$228M -$109M -$72M -$112M -$210M
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $2.1B $2.5B $2.6B $3.1B
 
Capital Expenditures $268M $328M $325M $326M $476M
Cash Acquisitions -$9.4B $1.2B $615M -$10.2B -$32M
Cash From Investing -$9.7B $1.3B -$2.4B -$9.4B -$1M
 
Dividends Paid (Ex Special Dividend) -$500M -$561M -$640M -$713M -$780M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10.8B -- -- $2.4B $739M
Long-Term Debt Repaid -$1.3B -$2.3B -- -$1.9B -$1.6B
Repurchase of Common Stock -$1.3B -$69M -$704M -$53M -$77M
Other Financing Activities $31M $24.1B $13.5B -$64.7B -$416M
Cash From Financing $7.7B $21.2B $16.4B -$62.7B -$2.7B
 
Beginning Cash (CF) $6.5B $261.3B $483B $356.4B $239.9B
Foreign Exchange Rate Adjustment $1M -$4M -$41M -$7M $7M
Additions / Reductions -$178M $24.6B $16.5B -$69.5B $385M
Ending Cash (CF) $6.3B $286B $499.5B $286.9B $240.3B
 
Levered Free Cash Flow $1.5B $1.8B $2.1B $2.2B $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