Financhill
Buy
62

ICE Quote, Financials, Valuation and Earnings

Last price:
$162.61
Seasonality move :
6.64%
Day range:
$161.78 - $163.20
52-week range:
$142.29 - $189.35
Dividend yield:
1.18%
P/E ratio:
29.61x
P/S ratio:
7.89x
P/B ratio:
3.24x
Volume:
761.8K
Avg. volume:
3.4M
1-year change:
8.09%
Market cap:
$92.7B
Revenue:
$11.1B
EPS (TTM):
$5.49
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.6B $10.1B $9.2B $9.6B $11.1B
Revenue Growth (YoY) 23.9% 32.78% -9.55% 4.71% 15.32%
 
Cost of Revenues $2.3B $2.8B $2.9B $2.8B $3.3B
Gross Profit $5.3B $7.4B $6.3B $6.8B $7.7B
Gross Profit Margin 69.56% 72.57% 68.66% 70.48% 69.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$25M $2.6B -$1.4B -$580M -$16M
Operating Expenses $2.1B $2.6B $2.5B $2.8B $3.3B
Operating Income $3.2B $4.8B $3.8B $4B $4.4B
 
Net Interest Expenses $343M $423M $616M $808M $910M
EBT. Incl. Unusual Items $2.8B $5.7B $1.8B $2.9B $3.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $658M $1.6B $310M $456M $826M
Net Income to Company $2.1B $4.1B $1.5B $2.4B $2.8B
 
Minority Interest in Earnings $19M $11M $52M $70M $48M
Net Income to Common Excl Extra Items $2.1B $4.1B $1.5B $2.4B $2.8B
 
Basic EPS (Cont. Ops) $3.78 $7.22 $2.59 $4.20 $4.81
Diluted EPS (Cont. Ops) $3.76 $7.18 $2.58 $4.19 $4.78
Weighted Average Basic Share $552M $562M $559M $564M $573M
Weighted Average Diluted Share $555M $565M $561M $565M $576M
 
EBITDA $3.9B $5.8B $4.8B $5.2B $6B
EBIT $3.2B $4.8B $3.8B $4B $4.4B
 
Revenue (Reported) $7.6B $10.1B $9.2B $9.6B $11.1B
Operating Income (Reported) $3.2B $4.8B $3.8B $4B $4.4B
Operating Income (Adjusted) $3.2B $4.8B $3.8B $4B $4.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.2B $2.2B $2.4B $2.8B $3B
Revenue Growth (YoY) 25.43% -0.45% 6.46% 18.04% 7.36%
 
Cost of Revenues $690M $676M $679M $838M $983M
Gross Profit $1.5B $1.6B $1.7B $2B $2B
Gross Profit Margin 69.18% 69.67% 71.39% 70.08% 67.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $40M -$1.1B -$206M -$58M --
Operating Expenses $623M $621M $694M $821M $808M
Operating Income $926M $932M $1B $1.1B $1.2B
 
Net Interest Expenses $108M $176M $206M $223M $192M
EBT. Incl. Unusual Items $824M -$327M $682M $898M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $187M -$152M $123M $227M $250M
Net Income to Company $619M -$249M $559M $671M $831M
 
Minority Interest in Earnings $4M $16M $18M $14M $15M
Net Income to Common Excl Extra Items $637M -$175M $559M $671M $831M
 
Basic EPS (Cont. Ops) $1.12 -$0.34 $0.96 $1.14 $1.43
Diluted EPS (Cont. Ops) $1.12 -$0.34 $0.96 $1.14 $1.42
Weighted Average Basic Share $563M $558M $563M $574M $572M
Weighted Average Diluted Share $566M $558M $565M $577M $574M
 
EBITDA $1.2B $1.2B $1.3B $1.5B $1.6B
EBIT $926M $932M $1B $1.1B $1.2B
 
Revenue (Reported) $2.2B $2.2B $2.4B $2.8B $3B
Operating Income (Reported) $926M $932M $1B $1.1B $1.2B
Operating Income (Adjusted) $926M $932M $1B $1.1B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $10B $9.2B $9.2B $10.9B $11.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7B $2.9B $2.8B $3.3B $3.7B
Gross Profit $7.2B $6.3B $6.5B $7.6B $8.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.3B $57M -$524M -$263M --
Operating Expenses $2.5B $2.6B $2.6B $3.3B $3.3B
Operating Income $4.7B $3.8B $3.8B $4.3B $4.9B
 
Net Interest Expenses $433M $542M $733M $948M $812M
EBT. Incl. Unusual Items $4.3B $3.4B $2.9B $3.2B $4.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2B $766M $454M $756M $968M
Net Income to Company $3.1B $2.5B $2.6B $2.5B $3.2B
 
Minority Interest in Earnings $11M $39M $68M $54M $55M
Net Income to Common Excl Extra Items $3.1B $2.6B $2.5B $2.5B $3.2B
 
Basic EPS (Cont. Ops) $5.44 $4.54 $4.32 $4.24 $5.52
Diluted EPS (Cont. Ops) $5.41 $4.52 $4.31 $4.22 $5.49
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5.7B $4.8B $4.9B $5.8B $6.4B
EBIT $4.7B $3.8B $3.8B $4.3B $4.9B
 
Revenue (Reported) $10B $9.2B $9.2B $10.9B $11.9B
Operating Income (Reported) $4.7B $3.8B $3.8B $4.3B $4.9B
Operating Income (Adjusted) $4.7B $3.8B $3.8B $4.3B $4.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.9B $6.9B $7B $8.3B $9.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $2.2B $2.1B $2.5B $2.8B
Gross Profit $5.8B $4.8B $5B $5.8B $6.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.3B -$1.2B -$322M -$5M -$18M
Operating Expenses $1.9B $1.9B $2B $2.5B $2.5B
Operating Income $3.9B $2.9B $3B $3.3B $3.8B
 
Net Interest Expenses $321M $440M $557M $697M $599M
EBT. Incl. Unusual Items $3.6B $1.2B $2.4B $2.7B $3.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1B $186M $330M $630M $772M
Net Income to Company $2.5B $984M $2B $2.1B $2.5B
 
Minority Interest in Earnings $9M $37M $53M $37M $44M
Net Income to Common Excl Extra Items $2.5B $1.1B $2B $2.1B $2.5B
 
Basic EPS (Cont. Ops) $4.50 $1.82 $3.56 $3.59 $4.30
Diluted EPS (Cont. Ops) $4.48 $1.81 $3.55 $3.57 $4.28
Weighted Average Basic Share $1.7B $1.7B $1.7B $1.7B $1.7B
Weighted Average Diluted Share $1.7B $1.7B $1.7B $1.7B $1.7B
 
EBITDA $4.6B $3.6B $3.8B $4.5B $4.9B
EBIT $3.9B $2.9B $3B $3.3B $3.8B
 
Revenue (Reported) $7.9B $6.9B $7B $8.3B $9.1B
Operating Income (Reported) $3.9B $2.9B $3B $3.3B $3.8B
Operating Income (Adjusted) $3.9B $2.9B $3B $3.3B $3.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6B $1.6B $7.9B $2.1B $2.6B
Short Term Investments -- -- $2.6B $230M $524M
Accounts Receivable, Net $1.2B $1.2B $1.2B $1.4B $1.5B
Inventory -- -- -- -- --
Prepaid Expenses $1.8B $3.2B -- -- --
Other Current Assets $1B $2.4B $458M $703M $713M
Total Current Assets $87.2B $154.3B $156.9B $85B $89.1B
 
Property Plant And Equipment $1.7B $1.7B $1.8B $1.9B $2.2B
Long-Term Investments $1.1B $1.1B $613M $340M $368M
Goodwill $21.3B $21.1B $21.1B $30.6B $30.6B
Other Intangibles $14.4B $13.7B $13.1B $17.3B $16.3B
Other Long-Term Assets $1.6B $2.6B $1.4B $1.3B $1.3B
Total Assets $126.2B $193.5B $194.3B $136.1B $139.4B
 
Accounts Payable $639M $703M $866M $1B $1.1B
Accrued Expenses $346M $354M $352M $459M $438M
Current Portion Of Long-Term Debt $6M $10M $4M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $81.8B $146.1B $142.2B $79.1B $82.3B
Total Current Liabilities $88B $153.4B $149.2B $84.6B $89.6B
 
Long-Term Debt $14.4B $12.6B $18.4B $21B $17.7B
Capital Leases -- -- -- -- --
Total Liabilities $106.6B $170.8B $171.6B $110.3B $111.7B
 
Common Stock $6M $6M $6M $6M $7M
Other Common Equity Adj -$192M -$196M -$331M -$294M -$338M
Common Equity $19.5B $22.7B $22.7B $25.7B $27.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $129M $39M $55M $69M $73M
Total Equity $19.6B $22.7B $22.8B $25.8B $27.7B
 
Total Liabilities and Equity $126.2B $193.5B $194.3B $136.1B $139.4B
Cash and Short Terms $1.6B $1.6B $7.9B $2.1B $2.6B
Total Debt $14.4B $12.6B $18.4B $21B $17.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.4B $7.2B $2B $2.5B $2.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1.2B $1.4B $1.6B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1B $558M $741M $739M --
Total Current Assets $112.7B $173.7B $85.4B $84.7B $90.8B
 
Property Plant And Equipment $1.7B $1.7B $1.9B $2B $2.4B
Long-Term Investments $398M $405M $389M $370M $947M
Goodwill $21.3B $21.1B $30.5B $30.6B --
Other Intangibles $13.9B $13.2B $17.6B $16.6B --
Other Long-Term Assets $982M $1.6B $1.6B $1.3B --
Total Assets $150.7B $211.3B $137B $135.2B $140.9B
 
Accounts Payable $696M $788M $964M $1B --
Accrued Expenses $275M $274M $377M $353M --
Current Portion Of Long-Term Debt $507M $7M -- $1.2B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $108.9B $157B $79.4B $79B --
Total Current Liabilities $112B $166.3B $85.3B $84.6B $89.8B
 
Long-Term Debt $12.7B $18.4B $21.3B $18.9B $17.8B
Capital Leases -- -- -- -- --
Total Liabilities $129B $188.9B $111.5B $107.9B $112.2B
 
Common Stock $6M $6M $6M $7M $7M
Other Common Equity Adj -$206M -$403M -$331M -$251M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $120M $41M $53M $40M $65M
Total Equity $21.7B $22.4B $25.5B $27.3B $28.7B
 
Total Liabilities and Equity $150.7B $211.3B $137B $135.2B $140.9B
Cash and Short Terms $2.4B $7.2B $2B $2.5B $2.2B
Total Debt $12.7B $18.4B $21.3B $18.9B $17.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.1B $4.1B $1.5B $2.4B $2.8B
Depreciation & Amoritzation $740M $1B $1B $1.2B $1.5B
Stock-Based Compensation $139M $188M $155M $257M $231M
Change in Accounts Receivable -$149M -$5M $20M -$71M -$149M
Change in Inventories -- -- -- -- --
Cash From Operations $2.9B $3.1B $3.6B $3.5B $4.6B
 
Capital Expenditures $410M $452M $482M $489M $752M
Cash Acquisitions $9.4B $66M $59M $10.2B $38M
Cash From Investing -$9.8B -$786M $677M -$8.8B -$921M
 
Dividends Paid (Ex Special Dividend) $669M $747M $853M $955M $1B
Special Dividend Paid
Long-Term Debt Issued $10.7B -- $7.9B $2.4B $739M
Long-Term Debt Repaid -$2B -$1.2B -$2.7B -$2.3B -$1.6B
Repurchase of Common Stock $1.2B $250M $632M -- --
Other Financing Activities $19.3B $65.7B -$4.5B -$65.4B $3.5B
Cash From Financing $6.7B $62B -$1.8B -$64.3B $79M
 
Beginning Cash (CF) $1.6B $1.6B $7.9B $1.4B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$197M $64.4B $2.4B -$69.6B $3.8B
Ending Cash (CF) $1.4B $66B $10.3B -$68.2B $5.7B
 
Levered Free Cash Flow $2.5B $2.7B $3.1B $3.1B $3.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $619M -$249M $559M $671M $831M
Depreciation & Amoritzation $253M $258M $309M $386M $387M
Stock-Based Compensation $39M $40M $79M $57M $54M
Change in Accounts Receivable -$35M $105M $69M -$17M $104M
Change in Inventories -- -- -- -- --
Cash From Operations $523M $737M $768M $898M $915M
 
Capital Expenditures $88M $121M $123M $166M $169M
Cash Acquisitions $4M $21M $10.2B -- $6M
Cash From Investing -$94M -$5.2B -$10.6B -$73M -$82M
 
Dividends Paid (Ex Special Dividend) $187M $213M $241M $261M $276M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$5M -$5.2B $2.4B -$33M --
Long-Term Debt Repaid -$232M $1B -$1.9B -- --
Repurchase of Common Stock -- -- -- -- $398M
Other Financing Activities $16.3B -$2.7B -$7.4B -$1.5B --
Cash From Financing -$410M -$2.9B -$4.8B -$2.3B -$3.8B
 
Beginning Cash (CF) $1.7B $7.2B $1.3B $2B $2B
Foreign Exchange Rate Adjustment -$4M -$22M -$13M $12M -$5M
Additions / Reductions $15M -$7.4B -$14.6B -$1.5B -$3B
Ending Cash (CF) $1.7B -$161M -$13.3B $516M -$991M
 
Levered Free Cash Flow $435M $616M $645M $732M $746M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.1B $2.5B $2.6B $2.5B $3.2B
Depreciation & Amoritzation $1B $1B $1.1B $1.5B $1.6B
Stock-Based Compensation $146M $192M $203M $264M $229M
Change in Accounts Receivable -$30M $32M -$20M -$169M $9M
Change in Inventories -- -- -- -- --
Cash From Operations $3.2B $3.5B $3.7B $4.1B $4.9B
 
Capital Expenditures $470M $449M $483M $639M $801M
Cash Acquisitions $17M -- $10.2B -- $49M
Cash From Investing $744M -$4B -$6.4B $605M -$2.1B
 
Dividends Paid (Ex Special Dividend) $730M $826M $926M $1B $1.1B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- $1.1B -$4.6B -$2B --
Repurchase of Common Stock -- $882M -- -- $894M
Other Financing Activities $43.4B $55.1B -$82.7B -$1.1B --
Cash From Financing -$3.9B $81.3B -$80.9B -$4.4B $1.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $50M $80.7B -$83.6B $347M $4.7B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.7B $3B $3.2B $3.4B $4.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.5B $984M $2B $2.1B $2.5B
Depreciation & Amoritzation $759M $768M $836M $1.1B $1.2B
Stock-Based Compensation $112M $116M $164M $171M $169M
Change in Accounts Receivable -$109M -$72M -$112M -$210M -$52M
Change in Inventories -- -- -- -- --
Cash From Operations $2.1B $2.5B $2.6B $3.1B $3.4B
 
Capital Expenditures $328M $325M $326M $476M $525M
Cash Acquisitions $10M $21M $10.2B -- $19M
Cash From Investing $872M -$2.4B -$9.4B -$1M -$1.2B
 
Dividends Paid (Ex Special Dividend) $561M $640M $713M $780M $831M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $2.4B $739M $72M
Long-Term Debt Repaid -$2.3B -- -$1.9B -$1.6B -$1.3B
Repurchase of Common Stock -- $632M -- -- $894M
Other Financing Activities $24.1B $13.5B -$64.7B -$416M $5.2B
Cash From Financing -$2.9B $16.4B -$62.7B -$2.7B -$932M
 
Beginning Cash (CF) $4.9B $15.8B $17.8B $6.2B $6.2B
Foreign Exchange Rate Adjustment -$4M -$41M -$7M $7M $30M
Additions / Reductions $70M $16.4B -$69.5B $392M $1.3B
Ending Cash (CF) $5B $32.2B -$51.7B $6.6B $7.6B
 
Levered Free Cash Flow $1.8B $2.1B $2.2B $2.6B $2.9B

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
59
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
85
HUT alert for Dec 25

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
80
TVTX alert for Dec 25

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

Buy
63
GPCR alert for Dec 25

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock