Financhill
Sell
40

IDCBY Quote, Financials, Valuation and Earnings

Last price:
$15.77
Seasonality move :
0.38%
Day range:
$15.75 - $15.78
52-week range:
$12.34 - $17.01
Dividend yield:
7.94%
P/E ratio:
7.66x
P/S ratio:
1.31x
P/B ratio:
0.54x
Volume:
10.2K
Avg. volume:
43.9K
1-year change:
18.42%
Market cap:
$280.7B
Revenue:
$220.9B
EPS (TTM):
$2.06
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $189B $215B $213.8B $221.8B $220.9B
Revenue Growth (YoY) 2.95% 13.71% -0.54% 3.76% -0.42%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $6B $7.1B $3.8B $6.2B $6.8B
Operating Expenses -$56.4B -$65.1B -$62.2B -$58.6B -$57.6B
Operating Income $56.4B $65.1B $62.2B $58.6B $57.6B
 
Net Interest Expenses $4.4B $4.6B $5.3B $8B $9.7B
EBT. Incl. Unusual Items $56.6B $65.4B $62.4B $58.8B $58B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.8B $11.6B $9.3B $8B $7.6B
Net Income to Company $46B $54.2B $53.9B $51.6B $51.1B
 
Minority Interest in Earnings $257.7M $291.2M $145.2M $158.5M $150.5M
Net Income to Common Excl Extra Items $46B $54.3B $53.8B $51.5B $51B
 
Basic EPS (Cont. Ops) $2.50 $2.95 $2.89 $2.76 $2.74
Diluted EPS (Cont. Ops) $2.50 $2.95 $2.89 $2.76 $2.74
Weighted Average Basic Share $17.8B $17.8B $17.8B $17.8B $17.8B
Weighted Average Diluted Share $17.8B $17.8B $17.8B $17.8B $17.8B
 
EBITDA -- -- -- -- --
EBIT $121.2B $138.6B $149.5B $164.7B $167.8B
 
Revenue (Reported) $189B $215B $213.8B $221.8B $220.9B
Operating Income (Reported) $56.4B $65.1B $62.2B $58.6B $57.6B
Operating Income (Adjusted) $121.2B $138.6B $149.5B $164.7B $167.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $52.7B $53.5B $54.9B $54.6B $52.7B
Revenue Growth (YoY) 16.51% 1.52% 2.54% -0.5% -3.57%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2.5B $808.4M $1.1B $1.6B --
Operating Expenses -$16.7B -$16.5B -$15.1B -$15.3B -$16.5B
Operating Income $16.7B $16.5B $15.1B $15.3B $16.5B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $16.7B $16.5B $15.1B $15.3B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3B $2.9B $2.1B $1.7B $2.3B
Net Income to Company $13.7B $12.9B $12.4B $14B --
 
Minority Interest in Earnings $73.1M $5M $38.6M $86.6M --
Net Income to Common Excl Extra Items $13.7B $13.9B $13.1B $13.8B $14.4B
 
Basic EPS (Cont. Ops) $0.77 $0.78 $0.74 $0.77 $0.80
Diluted EPS (Cont. Ops) $0.77 $0.78 $0.74 $0.77 --
Weighted Average Basic Share $17.8B $17.8B $17.8B $17.8B $17.8B
Weighted Average Diluted Share $17.8B $17.8B $17.8B $17.8B $17.8B
 
EBITDA -- -- -- -- --
EBIT $35.2B $39.1B $42.2B $41.9B --
 
Revenue (Reported) $52.7B $53.5B $54.9B $54.6B $52.7B
Operating Income (Reported) $16.7B $16.5B $15.1B $15.3B $16.5B
Operating Income (Adjusted) $35.2B $39.1B $42.2B $41.9B --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $202.6B $218.8B $221.2B $221.4B $213.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $6.6B $5B $5.4B $6.8B --
Operating Expenses -$64.9B -$65.3B -$58.1B -$57B -$59.2B
Operating Income $64.9B $65.3B $58.1B $57B $59.2B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $64.9B $65.3B $58.1B $57B $42.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.9B $10.4B $7.1B $7B $8.8B
Net Income to Company $51.9B $54.2B $52.1B $52.1B --
 
Minority Interest in Earnings $275.7M $175.3M $151.1M $183.1M $45.3M
Net Income to Common Excl Extra Items $52.4B $55.5B $51.6B $50.7B $51.1B
 
Basic EPS (Cont. Ops) $2.92 $3.11 $2.89 $2.84 $2.85
Diluted EPS (Cont. Ops) $2.92 $3.11 $2.89 $2.84 $2.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $135.4B $148.7B $160B $166.9B $119.1B
 
Revenue (Reported) $202.6B $218.8B $221.2B $221.4B $213.1B
Operating Income (Reported) $64.9B $65.3B $58.1B $57B $59.2B
Operating Income (Adjusted) $135.4B $148.7B $160B $166.9B $119.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $155B $164.8B $170.5B $168.5B $159.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $5.3B $3.3B $4.9B $5.5B $1.3B
Operating Expenses -$48.6B -$48.5B -$44.2B -$42.3B -$43.5B
Operating Income $48.6B $48.5B $44.2B $42.3B $43.5B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $48.6B $48.5B $44.2B $42.3B $27B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.8B $8.6B $6.3B $5.3B $6.5B
Net Income to Company $39.1B $39.1B $37.3B $37.8B $11.6B
 
Minority Interest in Earnings $233.3M $117.6M $179.9M $201.5M $96.3M
Net Income to Common Excl Extra Items $39.2B $40.4B $38.4B $37.6B $37.7B
 
Basic EPS (Cont. Ops) $2.18 $2.26 $2.14 $2.10 $2.10
Diluted EPS (Cont. Ops) $2.18 $2.26 $2.14 $2.10 $1.30
Weighted Average Basic Share $53.5B $53.5B $53.5B $53.5B $53.5B
Weighted Average Diluted Share $53.5B $53.5B $53.5B $53.5B $53.5B
 
EBITDA -- -- -- -- --
EBIT $102.3B $112.5B $123.1B $125.4B $76.6B
 
Revenue (Reported) $155B $164.8B $170.5B $168.5B $159.7B
Operating Income (Reported) $48.6B $48.5B $44.2B $42.3B $43.5B
Operating Income (Adjusted) $102.3B $112.5B $123.1B $125.4B $76.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $540.7B $485.9B $492.9B $569.7B $455B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $868B $772.3B $845.3B $962.4B $876.8B
 
Property Plant And Equipment $49B $50.6B $47B $46.1B $44.7B
Long-Term Investments $26.8B $21.6B $22B $19.8B $40.5B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $5.1T $5.5T $5.7T $6.3T $6.7T
 
Accounts Payable $60.4B $49.8B $40.3B -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.6T $2.7T $2.7T $2.7T $2.3T
 
Long-Term Debt $132.4B $155.3B $146.2B $158.3B $776B
Capital Leases -- -- -- -- --
Total Liabilities $4.7T $5T $5.2T $5.8T $6.2T
 
Common Stock $54.5B $55.9B $51.3B $50.3B $48.8B
Other Common Equity Adj -- -- -- -- --
Common Equity $99.3B $110.9B $451.9B $479.8B $499.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.4B $2.7B $2.8B $2.8B $2.4B
Total Equity $431.6B $479.4B $474.1B $501.5B $520.3B
 
Total Liabilities and Equity $5.1T $5.5T $5.7T $6.3T $6.7T
Cash and Short Terms $749.6B $657.6B $687.6B $747.5B $650.8B
Total Debt $133.6B $156.6B $147.5B $159.4B $776.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $561.2B $478B $515.7B $534.2B $482.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $832.2B $810.7B $911B $893.7B $745.8B
 
Property Plant And Equipment $43.7B $42.3B $40.7B $41.7B $41.9B
Long-Term Investments $20.8B $33.6B $24.5B $25.3B $27.9B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $5.5T $5.6T $6.1T $6.9T $7.4T
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.1T $2.1T $2.1T $2.2T $2.4T
 
Long-Term Debt $587.2B $613.5B $662.9B $952.6B $1.1T
Capital Leases -- -- -- -- --
Total Liabilities $5T $5.1T $5.6T $6.4T $6.9T
 
Common Stock $55.2B $50.3B $48.8B $50.8B $50.1B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.7B $2.7B $2.7B $3B $3.6B
Total Equity $489.5B $452.6B $473.2B $532B $556.9B
 
Total Liabilities and Equity $5.5T $5.6T $6.1T $6.9T $7.4T
Cash and Short Terms $741.3B $669.3B $683.7B $758.9B --
Total Debt $587.2B $613.5B $662.9B $952.6B $1.1T
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $46B $54.2B $53.9B $51.6B $51.1B
Depreciation & Amoritzation $4.3B $4.9B $5.1B $4.9B $4.8B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$241B -$258.8B -$409.1B -$438.1B -$283.7B
Change in Inventories -- -- -- -- --
Cash From Operations $76.4B $123.9B $145.1B $94B $72B
 
Capital Expenditures $5.5B $4.3B $3.4B $4.4B $6B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$434.5B -$424.9B -$580.7B -$574.2B -$554.7B
 
Dividends Paid (Ex Special Dividend) $14.9B $16.2B $17.7B $17.4B $17.3B
Special Dividend Paid
Long-Term Debt Issued $134.4B $129.4B $142.3B $201.1B $291.6B
Long-Term Debt Repaid -$124.5B -$129.6B -$129.6B -$135.2B -$204B
Repurchase of Common Stock -- $1.7B -- -- $11.1B
Other Financing Activities $1.8B $18.7B -$742.1M -$1.1B -$5B
Cash From Financing $412.4B $228.8B $521.3B $619.8B $393.4B
 
Beginning Cash (CF) $210.2B $277.4B $213.9B $272.4B $384.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $49.4B -$76.8B $94.7B $142.2B -$87.7B
Ending Cash (CF) $259.5B $222.5B $286.9B $389.6B $319.2B
 
Levered Free Cash Flow $70.9B $119.6B $141.7B $89.6B $66B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $13.7B $12.9B $12.4B $14B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $34.5B -$15.1B -$21.9B $29B --
Change in Inventories -- -- -- -- --
Cash From Operations $2.2B $41.6B $27.4B -$58.3B -$391M
 
Capital Expenditures $881.8M $2.4B $622M $2.6B $1.9B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$30.9B -$26.9B -$56B -$31.5B -$84.2B
 
Dividends Paid (Ex Special Dividend) $15.8B $15.9B $14.8B $14.7B $8.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $29.1B $37.2B $33.2B $81.6B --
Long-Term Debt Repaid -$29.4B -$30.8B -$29.3B -$37B --
Repurchase of Common Stock $1B $1.8B $1.7B $12.8B $4.1B
Other Financing Activities $4.9B -$142.5M -$158.7M -$4.4B --
Cash From Financing $46.9B $59.1B $81.7B $218.5B $58.8B
 
Beginning Cash (CF) $306.4B $335.9B $433.3B $303.4B --
Foreign Exchange Rate Adjustment -$677.2M $7.4B -$126.4M -$1.9B --
Additions / Reductions $17.6B $81.2B $52.9B $126.7B -$26.2B
Ending Cash (CF) $351.1B $384.1B $457.6B $423.8B --
 
Levered Free Cash Flow $1.3B $39.2B $26.7B -$60.9B -$2.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $51.9B $54.2B $52.1B $52.1B --
Depreciation & Amoritzation $5.1B $5.3B $5B $4.8B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$224.1B -$370.9B -$445.4B -$335B --
Change in Inventories -- -- -- -- --
Cash From Operations $169.8B $121.3B $100.2B $98.1B $35.9B
 
Capital Expenditures $5.6B $6.9B $1.3B $5.9B $5.5B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$349.8B -$602.5B -$571.5B -$583.6B -$708.7B
 
Dividends Paid (Ex Special Dividend) $16.3B $16.3B $17.2B $17.2B $17.3B
Special Dividend Paid
Long-Term Debt Issued $123.3B $148B $165.7B $275.2B --
Long-Term Debt Repaid -$125.4B -$131.9B -$125.7B -$176.1B --
Repurchase of Common Stock $1B $2.5B -$91.6M $11.1B $2.4B
Other Financing Activities $14.6B $3.2B -$887.7M -$5.3B --
Cash From Financing $173.8B $542.6B $576.8B $430.3B $522.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12B $70.7B $108.8B -$59.2B -$148.9B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $164.2B $114.4B $98.9B $92.3B $30.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $39.1B $39.1B $37.3B $37.8B $11.6B
Depreciation & Amoritzation $972.3M $1.3B $1.2B $1.1B $1.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$198.7B -$310.8B -$347.1B -$243.9B -$193.9B
Change in Inventories -- -- -- -- --
Cash From Operations $100.9B $98.1B $48.4B $52.5B $16.4B
 
Capital Expenditures $2.3B $4.9B $2.8B $4.2B $3.7B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$300.9B -$477.9B -$423.9B -$433.4B -$587.4B
 
Dividends Paid (Ex Special Dividend) $15.8B $15.9B $15.4B $15.2B $15.2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $93.7B $112.3B $135.7B $209.8B $130.2B
Long-Term Debt Repaid -$96B -$98.4B -$94.4B -$135.3B -$69.3B
Repurchase of Common Stock $1B $1.8B $1.7B $12.8B $4.1B
Other Financing Activities $14.9B -$563.8M -$709.3M -$4.9B $750.5M
Cash From Financing $277.2B $590.8B $606.9B $417.5B $546.1B
 
Beginning Cash (CF) $951.3B $960.4B $1.1T $1.2T $314.8B
Foreign Exchange Rate Adjustment -$2.7B $11.1B $5.3B -$1.3B -$478.1M
Additions / Reductions $74.5B $222.1B $236.7B $35.4B -$25.8B
Ending Cash (CF) $1T $1.1T $1.3T $1.3T $388B
 
Levered Free Cash Flow $98.6B $93.2B $45.6B $48.3B $12.6B

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 26

Travere Therapeutics, Inc. [TVTX] is down 0.62% over the past day.

Buy
64
ZCSH alert for Dec 26

Grayscale Zcash Trust (ZEC) [ZCSH] is down 2.27% over the past day.

Buy
66
ASTS alert for Dec 26

AST Spacemobile, Inc. [ASTS] is down 7.93% over the past day.

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

Show me the best stock