Financhill
Buy
63

ICE Quote, Financials, Valuation and Earnings

Last price:
$163.92
Seasonality move :
6.85%
Day range:
$162.19 - $163.55
52-week range:
$142.29 - $189.35
Dividend yield:
1.17%
P/E ratio:
29.77x
P/S ratio:
7.93x
P/B ratio:
3.26x
Volume:
1M
Avg. volume:
3.4M
1-year change:
8.28%
Market cap:
$93.2B
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

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

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

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

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
72
GLTO alert for Dec 29

Galecto, Inc. [GLTO] is down 12.13% over the past day.

Sell
20
SMX alert for Dec 29

SMX (Security Matters) Plc [SMX] is down 27.67% over the past day.

Sell
11
CDNAF alert for Dec 29

Canadian Tire Corp. Ltd. [CDNAF] is up 11.94% over the past day.

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

Show me the best stock