Financhill
Buy
55

ICE Quote, Financials, Valuation and Earnings

Last price:
$150.34
Seasonality move :
6.31%
Day range:
$149.60 - $150.58
52-week range:
$124.30 - $167.99
Dividend yield:
1.2%
P/E ratio:
35.67x
P/S ratio:
7.58x
P/B ratio:
3.17x
Volume:
2.8M
Avg. volume:
3.2M
1-year change:
22.84%
Market cap:
$86.2B
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

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
52
TSLL alert for Dec 24

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
73
PSIX alert for Dec 24

Power Solutions International [PSIX] is up 27.42% over the past day.

Sell
31
SOXL alert for Dec 24

Direxion Daily Semiconductor Bull 3X Shares [SOXL] is up 11.87% over the past day.

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

Show me the best stock