Financhill
Buy
53

ICLR Quote, Financials, Valuation and Earnings

Last price:
$183.49
Seasonality move :
2.73%
Day range:
$180.64 - $184.01
52-week range:
$125.10 - $228.29
Dividend yield:
0%
P/E ratio:
24.83x
P/S ratio:
1.82x
P/B ratio:
1.50x
Volume:
479.3K
Avg. volume:
959.1K
1-year change:
-13.87%
Market cap:
$14B
Revenue:
$8.3B
EPS (TTM):
$7.40
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.8B $5.5B $7.7B $8.1B $8.3B
Revenue Growth (YoY) -0.31% 95.93% 41.25% 4.89% 1.99%
 
Cost of Revenues $2B $4.3B $6.1B $6.3B $6.3B
Gross Profit $751.3M $1.2B $1.6B $1.8B $1.9B
Gross Profit Margin 26.86% 21.77% 21.25% 22.34% 23.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7M $585.3M $778.8M $768.6M $728.3M
Other Inc / (Exp) -$17.3M -$304.8M -$70.8M -$89.6M -$121.7M
Operating Expenses $335.7M $599.6M $804.8M $755.6M $746.4M
Operating Income $415.6M $593.6M $840.1M $1.1B $1.2B
 
Net Interest Expenses $13M $182.4M $229.7M $336.7M $237.2M
EBT. Incl. Unusual Items $381.2M $196.7M $567.9M $624.5M $869.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $47.9M $41.3M $59.4M $11.7M $77.7M
Net Income to Company $333M $153.2M $505.3M $612.3M $791.5M
 
Minority Interest in Earnings $633K -- -- -- --
Net Income to Common Excl Extra Items $333M $153.2M $505.3M $612.3M $791.5M
 
Basic EPS (Cont. Ops) $6.29 $2.28 $6.20 $7.46 $9.60
Diluted EPS (Cont. Ops) $6.24 $2.25 $6.13 $7.40 $9.53
Weighted Average Basic Share $52.9M $67.1M $81.5M $82.1M $82.5M
Weighted Average Diluted Share $53.3M $68.1M $82.5M $82.7M $83M
 
EBITDA $510.2M $953.9M $1.5B $1.7B $1.7B
EBIT $415.6M $593.6M $840.1M $1.1B $1.2B
 
Revenue (Reported) $2.8B $5.5B $7.7B $8.1B $8.3B
Operating Income (Reported) $415.6M $593.6M $840.1M $1.1B $1.2B
Operating Income (Adjusted) $415.6M $593.6M $840.1M $1.1B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.9B $1.9B $2.1B $2B $2B
Revenue Growth (YoY) 165.97% 4.08% 5.8% -1.22% 0.63%
 
Cost of Revenues $1.5B $1.5B $1.6B $1.5B $1.6B
Gross Profit $367.8M $424.7M $459.9M $498.4M $456M
Gross Profit Margin 19.71% 21.87% 22.38% 24.55% 22.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $206.7M $166.8M $185.2M $205.1M $197M
Other Inc / (Exp) -$156M -$14.2M -$10.4M -$7.9M --
Operating Expenses $206.7M $166.8M $185.2M $205.1M $197M
Operating Income $161.1M $257.9M $274.7M $293.3M $258.9M
 
Net Interest Expenses $102.3M $63M $83.9M $53.3M $50.2M
EBT. Incl. Unusual Items -$97.1M $182.2M $181.7M $234.6M $38.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.6M $21M $18M $37.4M $35.7M
Net Income to Company -$95.6M $143.6M $164.7M $204M $5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$94.3M $160.2M $163.7M $197.1M $2.4M
 
Basic EPS (Cont. Ops) -$1.17 $1.96 $1.99 $2.38 $0.03
Diluted EPS (Cont. Ops) -$1.17 $1.94 $1.97 $2.36 $0.03
Weighted Average Basic Share $80.8M $81.6M $82.2M $82.8M $77.4M
Weighted Average Diluted Share $80.8M $82.5M $83M $83.4M $78.1M
 
EBITDA $318.3M $399.8M $431.1M $396.8M $367.9M
EBIT $161.1M $257.9M $274.7M $293.3M $258.9M
 
Revenue (Reported) $1.9B $1.9B $2.1B $2B $2B
Operating Income (Reported) $161.1M $257.9M $274.7M $293.3M $258.9M
Operating Income (Adjusted) $161.1M $257.9M $274.7M $293.3M $258.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.4B $7.7B $8B $8.3B $8.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.3B $6.1B $6.2B $6.4B $6.2B
Gross Profit $1B $1.6B $1.8B $1.9B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $503M $754.7M $799.8M $772.5M $751.9M
Other Inc / (Exp) -$188.2M -$178.1M -$88.9M -$77.1M --
Operating Expenses $503M $754.7M $799.8M $772.5M $751.9M
Operating Income $509.8M $839.2M $982.8M $1.1B $1.1B
 
Net Interest Expenses $133M $207.4M $330.9M $266.8M $199.4M
EBT. Incl. Unusual Items $221.6M $530.8M $567M $806.8M $621.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41.9M $63.2M $52.8M $58.9M $22.1M
Net Income to Company $182.4M $438.1M $523.6M $747.6M $598.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $178M $464.3M $513.4M $747.9M $599.5M
 
Basic EPS (Cont. Ops) $3.99 $5.70 $6.26 $9.05 $7.43
Diluted EPS (Cont. Ops) $3.94 $5.63 $6.21 $8.98 $7.40
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $740M $1.4B $1.6B $1.7B $1.6B
EBIT $509.8M $839.2M $982.8M $1.1B $1.1B
 
Revenue (Reported) $4.4B $7.7B $8B $8.3B $8.1B
Operating Income (Reported) $509.8M $839.2M $982.8M $1.1B $1.1B
Operating Income (Adjusted) $509.8M $839.2M $982.8M $1.1B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.6B $5.8B $6.1B $6.2B $6.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $4.6B $4.7B $4.8B $4.7B
Gross Profit $805.1M $1.2B $1.3B $1.4B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $415.1M $552M $573M $576.9M $600.4M
Other Inc / (Exp) -$188.5M -$61.9M -$79.9M -$67.5M -$94.4M
Operating Expenses $415.1M $552M $573M $576.9M $600.4M
Operating Income $389.9M $653.7M $770.5M $868.2M $782.1M
 
Net Interest Expenses $129.6M $154.5M $255.7M $185.8M $148M
EBT. Incl. Unusual Items $104.9M $439.1M $438.2M $620.6M $373M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.7M $48.6M $41.9M $89.1M $33.5M
Net Income to Company $75.5M $365.4M $398.6M $537M $355.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $76.7M $387.9M $395.9M $531.5M $339.5M
 
Basic EPS (Cont. Ops) $2.07 $4.76 $4.83 $6.43 $4.25
Diluted EPS (Cont. Ops) $2.04 $4.70 $4.78 $6.38 $4.24
Weighted Average Basic Share $186.5M $244.4M $246M $248.1M $237.2M
Weighted Average Diluted Share $187.5M $247.4M $248.2M $250.1M $238.6M
 
EBITDA $595.9M $1.1B $1.2B $1.3B $1.1B
EBIT $389.9M $653.7M $770.5M $868.2M $782.1M
 
Revenue (Reported) $3.6B $5.8B $6.1B $6.2B $6.1B
Operating Income (Reported) $389.9M $653.7M $770.5M $868.2M $782.1M
Operating Income (Adjusted) $389.9M $653.7M $770.5M $868.2M $782.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $842M $753.9M $290.5M $380.1M $538.8M
Short Term Investments $1.7M $1.7M $1.7M $2M --
Accounts Receivable, Net $1.1B $2B $2.7B $2.7B $2.7B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $53.5M $114.3M $137.1M $132.1M $140.4M
Total Current Assets $2.1B $2.9B $3.2B $3.4B $3.5B
 
Property Plant And Equipment $258.9M $534.6M $504.2M $501.5M $530.5M
Long-Term Investments $37.5M $43.6M $54M $46.8M $130.7M
Goodwill $936.3M $9B $9B $9B $9.1B
Other Intangibles $66.5M $4.7B $4.3B $3.9B $3.6B
Other Long-Term Assets $20.8M -- -- -- --
Total Assets $3.4B $17.4B $17.2B $17B $16.9B
 
Accounts Payable $51.1M $90.8M $81.2M $131.6M $173M
Accrued Expenses -- $323.6M -- -- --
Current Portion Of Long-Term Debt -- $55.2M $55.2M $110.2M $29.8M
Current Portion Of Capital Lease Obligations $24.3M $49.9M $43.7M $36.4M $36.8M
Other Current Liabilities $25.4M $26.6M $35.3M $29.6M $129.4M
Total Current Liabilities $1.1B $2.5B $2.7B $2.8B $2.8B
 
Long-Term Debt $409.3M $5.5B $4.7B $3.8B $3.5B
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $9.3B $8.7B $7.7B $7.4B
 
Common Stock $4.6M $6.6M $6.6M $6.7M $6.6M
Other Common Equity Adj -$35.5M -$90.9M -$171.5M -$143.5M -$229.9M
Common Equity $1.9B $8.1B $8.5B $9.2B $9.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.9B $8.1B $8.5B $9.2B $9.5B
 
Total Liabilities and Equity $3.4B $17.4B $17.2B $17B $16.9B
Cash and Short Terms $842M $753.9M $290.5M $380.1M $538.8M
Total Debt $409.3M $5.6B $4.8B $3.9B $3.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1B $610.9M $315M $695.5M $468.9M
Short Term Investments $1.7M $1.7M $2M -- --
Accounts Receivable, Net $1.9B $2.3B $2.8B $2.8B $2.6B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $131.6M $129.2M $150.2M $140.5M --
Total Current Assets $3.1B $3.2B $3.4B $3.8B $3.4B
 
Property Plant And Equipment $557.6M $452.5M $474.6M $522.7M $525.2M
Long-Term Investments $25.8M $89.7M $82.3M $142.2M $161.2M
Goodwill $8.9B $8.9B $9B $9.1B --
Other Intangibles $4.8B $4.4B $3.9B $3.6B --
Other Long-Term Assets $57.6M -- -- -- --
Total Assets $17.7B $17.1B $17B $17.2B $16.5B
 
Accounts Payable $62.6M $60.9M $87.3M $106.2M $113.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $55.2M $55.2M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $794.9M $1.1B $948.8M $1B --
Total Current Liabilities $2.3B $2.7B $2.9B $2.8B $3.2B
 
Long-Term Debt $6.1B $4.9B $4B $3.5B $3B
Capital Leases -- -- -- -- --
Total Liabilities $9.7B $8.9B $8.1B $7.4B $7.2B
 
Common Stock $6.6M $6.6M $6.7M $6.7M $6.3M
Other Common Equity Adj -$79.2M -$291.9M -$190.2M -$110.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8B $8.2B $9B $9.8B $9.3B
 
Total Liabilities and Equity $17.7B $17.1B $17B $17.2B $16.5B
Cash and Short Terms $1B $610.9M $315M $695.5M $468.9M
Total Debt $6.1B $4.9B $4.2B $3.6B $3.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $333M $153.2M $505.3M $612.3M $791.5M
Depreciation & Amoritzation $94.6M $120.8M $614.7M $627.5M $528.3M
Stock-Based Compensation $26.3M $133.8M $70.5M $55.7M $45.9M
Change in Accounts Receivable -$177.7M $95.9M -$753.3M -$78.6M $9.4M
Change in Inventories -- -- -- -- --
Cash From Operations $566.5M $798.8M $563.3M $1.2B $1.3B
 
Capital Expenditures $51.1M $93.8M $142.2M $140.7M $168.1M
Cash Acquisitions $91.9M $5.9B -- $71.8M $84.2M
Cash From Investing -$90.5M -$6B -$145.9M -$226.7M -$266.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $350M $5.9B $75M $370M $2.3B
Long-Term Debt Repaid -$350M -$877.8M -$875M -$1.3B -$2.7B
Repurchase of Common Stock $175.1M -- $100M -- $500.4M
Other Financing Activities -$46.5M -$31.2M -$34K -$16K -$13.1M
Cash From Financing -$162.9M $5.1B -$864.2M -$844M -$837.2M
 
Beginning Cash (CF) $840.3M $752.2M $288.8M $378.1M $538.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $320M -$88.1M -$463.4M $89.3M $160.7M
Ending Cash (CF) $1.2B $656.4M -$191.4M $466.4M $677.5M
 
Levered Free Cash Flow $515.4M $705.1M $421.2M $1B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$95.6M $143.6M $164.7M $204M $5M
Depreciation & Amoritzation $153.9M $124.5M $157.3M $109.2M $115.6M
Stock-Based Compensation $98.1M $15.3M $16M $13.6M $47.2M
Change in Accounts Receivable $118.1M -$268.6M -$57.2M $16.6M -$34.5M
Change in Inventories -- -- -- -- --
Cash From Operations $260.3M $188.3M $343.6M $414.8M $408.5M
 
Capital Expenditures $23.7M $33.6M $29.3M $44.7M $56.6M
Cash Acquisitions $5.8B -- -$2.3K $78.7M $18.8K
Cash From Investing -$5.8B -$34.6M -$35.7M -$126.7M -$59.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.9B -- $75M $50M --
Long-Term Debt Repaid -$377.8M -$200M -$350M -$57.4M --
Repurchase of Common Stock -- -$3.2M -- $101.1M $265.4M
Other Financing Activities -$31.2M -- -$5K -$1.1M --
Cash From Financing $5.5B -$159.8M -$260.3M -$103.6M -$272.4M
 
Beginning Cash (CF) $1B $609.2M $313.1M $695.5M $468.9M
Foreign Exchange Rate Adjustment -$6.5M $5.1M -$4.5M $8.4M $4.1M
Additions / Reductions -$49.8M -$1M $43.2M $192.8M $81M
Ending Cash (CF) $952.2M $613.2M $351.8M $896.7M $554M
 
Levered Free Cash Flow $236.7M $154.7M $314.4M $370.1M $351.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $182.4M $438.1M $523.6M $747.6M $598.6M
Depreciation & Amoritzation $228.3M $316.8M $667.4M $576.9M $431.3M
Stock-Based Compensation $119.4M $69M $63.6M $49.4M $79.5M
Change in Accounts Receivable -$28.9M -$418.1M -$515.7M -$24.1M $109M
Change in Inventories -- -- -- -- --
Cash From Operations $705.2M $858.5M $685.7M $1.4B $1.1B
 
Capital Expenditures $69.5M $125.6M $146.3M $159.3M $178M
Cash Acquisitions $5.9B -- $5.1M $152.8M -$877.9K
Cash From Investing -$5.9B -$38.4M -$164.5M -$320.6M -$200.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $25M $355M $2.3B --
Long-Term Debt Repaid -$727.8M -$1.1B -$1.2B -$2.9B --
Repurchase of Common Stock $762.8K $94.2M $2.8M $101.1M $1.2B
Other Financing Activities -$77.6M -$4K -$28K -$12.8M --
Cash From Financing $5.5B -$1.2B -$798.9M -$684.9M -$1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $304.7M -$385.5M -$290.6M $385.1M -$235.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $635.6M $732.9M $539.4M $1.2B $971.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $75.5M $365.4M $398.6M $537M $355.1M
Depreciation & Amoritzation $202.6M $402.6M $473.4M $426.1M $336.4M
Stock-Based Compensation $112.9M $52.5M $47.6M $41.6M $75.9M
Change in Accounts Receivable $169.8M -$341M -$125.6M -$71.5M $28.2M
Change in Inventories -- -- -- -- --
Cash From Operations $500.8M $586.8M $725.7M $958.2M $838.9M
 
Capital Expenditures $45.3M $80.2M $88.6M $107.9M $120.2M
Cash Acquisitions $5.8B -- $5.1M $86.5M $2.7M
Cash From Investing -$5.9B -$82M -$104.9M -$200M -$137.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.9B $25M $305M $2.2B $50M
Long-Term Debt Repaid -$377.8M -$625M -$930M -$2.6B -$64.9M
Repurchase of Common Stock -- $94.2M -- $101.1M $785M
Other Financing Activities -$31.2M -$20K -$14K -$12.8M -$309K
Cash From Financing $5.5B -$632.3M -$592.5M -$437.8M -$800.7M
 
Beginning Cash (CF) $3B $1.8B $863.1M $1.6B $1.4B
Foreign Exchange Rate Adjustment -$6M -$7.3M -$4M $203.1K $26.3M
Additions / Reductions $165.5M -$134.8M $24.5M $320.7M -$73.1M
Ending Cash (CF) $3.2B $1.6B $883.6M $1.9B $1.3B
 
Levered Free Cash Flow $455.5M $506.5M $637.2M $850.4M $718.8M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock