Financhill
Buy
52

ICE Quote, Financials, Valuation and Earnings

Last price:
$180.95
Seasonality move :
4.52%
Day range:
$179.01 - $181.22
52-week range:
$142.29 - $183.99
Dividend yield:
1.03%
P/E ratio:
37.43x
P/S ratio:
8.55x
P/B ratio:
3.71x
Volume:
1.6M
Avg. volume:
2.1M
1-year change:
21.41%
Market cap:
$103.7B
Revenue:
$11.8B
EPS (TTM):
$4.83
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.2B $9.2B $9.6B $9.9B $11.8B
Revenue Growth (YoY) 25.92% 11.21% 5.11% 2.77% 18.76%
 
Cost of Revenues $3.9B $4.2B $4.4B $4.2B $5.2B
Gross Profit $4.3B $5B $5.2B $5.7B $6.5B
Gross Profit Margin 52.15% 54.73% 53.99% 57.14% 55.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $410M $458M $440M $481M $572M
Other Inc / (Exp) -$25M $2.6B -$1.4B -$580M -$16M
Operating Expenses $1.2B $1.5B $1.5B $1.7B $2.1B
Operating Income $3.1B $3.6B $3.7B $4B $4.4B
 
Net Interest Expenses $347M $422M $508M $489M $769M
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 $1.4B $2.4B $2.8B
 
Basic EPS (Cont. Ops) $3.79 $7.22 $2.59 $4.20 $4.80
Diluted EPS (Cont. Ops) $3.77 $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 $7.1B $3.5B $4.9B $6.1B
EBIT $3.1B $6.1B $2.4B $3.7B $4.5B
 
Revenue (Reported) $8.2B $9.2B $9.6B $9.9B $11.8B
Operating Income (Reported) $3.1B $3.6B $3.7B $4B $4.4B
Operating Income (Adjusted) $3.1B $6.1B $2.4B $3.7B $4.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.4B $2.5B $2.5B $2.8B $3.2B
Revenue Growth (YoY) 14.85% 1.24% 0.53% 13.31% 15.28%
 
Cost of Revenues $1.1B $1.1B $1.1B $1.2B $1.5B
Gross Profit $1.3B $1.4B $1.4B $1.6B $1.8B
Gross Profit Margin 52.74% 55.51% 55.5% 57.94% 55.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $116M $110M $122M $143M $137M
Other Inc / (Exp) $30M -$67M -$56M $76M -$13M
Operating Expenses $371M $364M $382M $524M $526M
Operating Income $910M $1B $990M $1.1B $1.3B
 
Net Interest Expenses $107M $102M $85M $211M $173M
EBT. Incl. Unusual Items $833M $832M $849M $964M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $183M $165M $175M $181M $255M
Net Income to Company $650M $667M $674M $783M $812M
 
Minority Interest in Earnings -$4M -$10M -$19M -$16M -$15M
Net Income to Common Excl Extra Items $646M $657M $655M $767M $797M
 
Basic EPS (Cont. Ops) $1.15 $1.17 $1.17 $1.34 $1.39
Diluted EPS (Cont. Ops) $1.14 $1.16 $1.17 $1.33 $1.38
Weighted Average Basic Share $562M $561M $559M $573M $574M
Weighted Average Diluted Share $565M $564M $561M $575M $577M
 
EBITDA $1.2B $1.2B $1.3B $1.6B $1.7B
EBIT $940M $935M $1B $1.2B $1.3B
 
Revenue (Reported) $2.4B $2.5B $2.5B $2.8B $3.2B
Operating Income (Reported) $910M $1B $990M $1.1B $1.3B
Operating Income (Adjusted) $940M $935M $1B $1.2B $1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8.6B $9.2B $9.6B $10.2B $12.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.1B $4.1B $4.4B $4.3B $5.5B
Gross Profit $4.4B $5.1B $5.2B $5.9B $6.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $427M $452M $452M $502M $566M
Other Inc / (Exp) -$3M $2.5B -$1.4B -$448M -$105M
Operating Expenses $1.3B $1.5B $1.5B $1.8B $2.1B
Operating Income $3.2B $3.6B $3.7B $4.1B $4.6B
 
Net Interest Expenses $388M $417M $491M $615M $731M
EBT. Incl. Unusual Items $2.8B $5.7B $1.8B $3B $3.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $663M $1.6B $320M $462M $900M
Net Income to Company $2.1B $4.1B $1.5B $2.5B $2.8B
 
Minority Interest in Earnings -$15M -$17M -$61M -$67M -$47M
Net Income to Common Excl Extra Items $2.1B $4.1B $1.4B $2.5B $2.8B
 
Basic EPS (Cont. Ops) $3.76 $7.24 $2.58 $4.37 $4.86
Diluted EPS (Cont. Ops) $3.73 $7.20 $2.58 $4.35 $4.83
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4B $7.1B $3.6B $5.2B $6.2B
EBIT $3.2B $6.1B $2.5B $3.9B $4.6B
 
Revenue (Reported) $8.6B $9.2B $9.6B $10.2B $12.2B
Operating Income (Reported) $3.2B $3.6B $3.7B $4.1B $4.6B
Operating Income (Adjusted) $3.2B $6.1B $2.5B $3.9B $4.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.4B $2.5B $2.5B $2.8B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.1B $1.1B $1.2B $1.5B
Gross Profit $1.3B $1.4B $1.4B $1.6B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $116M $110M $122M $143M $137M
Other Inc / (Exp) $30M -$67M -$56M $76M -$13M
Operating Expenses $371M $364M $382M $524M $526M
Operating Income $910M $1B $990M $1.1B $1.3B
 
Net Interest Expenses $107M $102M $85M $211M $173M
EBT. Incl. Unusual Items $833M $832M $849M $964M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $183M $165M $175M $181M $255M
Net Income to Company $650M $667M $674M $783M $812M
 
Minority Interest in Earnings -$4M -$10M -$19M -$16M -$15M
Net Income to Common Excl Extra Items $646M $657M $655M $767M $797M
 
Basic EPS (Cont. Ops) $1.15 $1.17 $1.17 $1.34 $1.39
Diluted EPS (Cont. Ops) $1.14 $1.16 $1.17 $1.33 $1.38
Weighted Average Basic Share $562M $561M $559M $573M $574M
Weighted Average Diluted Share $565M $564M $561M $575M $577M
 
EBITDA $1.2B $1.2B $1.3B $1.6B $1.7B
EBIT $940M $935M $1B $1.2B $1.3B
 
Revenue (Reported) $2.4B $2.5B $2.5B $2.8B $3.2B
Operating Income (Reported) $910M $1B $990M $1.1B $1.3B
Operating Income (Adjusted) $940M $935M $1B $1.2B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $583M $607M $1.8B $899M $844M
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 -- -- -- -- --
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 $14.1B $12.4B $18.1B $20.7B $17.3B
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 $583M $607M $4.4B $1.1B $1.4B
Total Debt $16.5B $13.9B $18.1B $22.6B $20.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $562M $638M $2.1B $863M $783M
Short Term Investments -- -- -- -- $2.4B
Accounts Receivable, Net $1.5B $1.7B $1.7B $1.6B $1.9B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $410M $1B $503M $628M $735M
Total Current Assets $89.2B $169.4B $114.3B $80.5B $92.6B
 
Property Plant And Equipment $1.7B $1.7B $1.7B $2B $2.2B
Long-Term Investments -- -- -- -- --
Goodwill $21.3B $21.1B $21.1B $30.5B $30.6B
Other Intangibles $14.2B $13.6B $12.9B $17.1B $16.1B
Other Long-Term Assets $1.6B $2.7B $1.4B $1.3B $1.3B
Total Assets $128B $208.5B $151.6B $131.4B $142.9B
 
Accounts Payable $673M $733M $949M $967M $1.1B
Accrued Expenses $136M $148M $146M $180M $152M
Current Portion Of Long-Term Debt $6M $509M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $85.9B $161.4B $102.3B $74.3B $83.6B
Total Current Liabilities $89.4B $168.5B $106B $80B $92.7B
 
Long-Term Debt $14.1B $12.4B $18.1B $20.1B $17.3B
Capital Leases -- -- -- -- --
Total Liabilities $108B $185.8B $128.3B $105.1B $114.8B
 
Common Stock $6M $6M $6M $7M $7M
Other Common Equity Adj -$184M -$221M -$315M -$305M -$303M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $122M $36M $44M $50M $69M
Total Equity $20.1B $22.7B $23.2B $26.3B $28B
 
Total Liabilities and Equity $128B $208.5B $151.6B $131.4B $142.9B
Cash and Short Terms $562M $638M $2.1B $863M $3.2B
Total Debt $16.2B $14.2B $18.1B $22B $20.3B
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 $751M $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 -$10.4B -$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 -$1.3B -$320M -$705M -$78M -$81M
Other Financing Activities $19.3B $65.7B -$4.5B -$65.4B $3.5B
Cash From Financing $26B $62B -$1.8B -$64.3B $79M
 
Beginning Cash (CF) $65.1B $83.6B $148B $150.3B $80.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18.5B $64.4B $2.4B -$69.6B $3.8B
Ending Cash (CF) $83.6B $148B $150.3B $80.8B $84.5B
 
Levered Free Cash Flow $2.5B $2.7B $3.1B $3.1B $3.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $650M $667M $674M $783M $812M
Depreciation & Amoritzation $255M $254M $260M $381M $389M
Stock-Based Compensation $36M $38M $40M $57M $57M
Change in Accounts Receivable -$303M -$480M -$484M -$285M -$387M
Change in Inventories -- -- -- -- --
Cash From Operations $734M $756M $653M $1B $966M
 
Capital Expenditures $116M $103M $85M $145M $189M
Cash Acquisitions -- -- -- -- -$11M
Cash From Investing $444M $882M $2B $259M -$2.2B
 
Dividends Paid (Ex Special Dividend) -$187M -$214M -$236M -$258M -$278M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $256M -- -- --
Long-Term Debt Repaid -- -- -$4M -$638M -$96M
Repurchase of Common Stock -$65M -$544M -$49M -$71M -$336M
Other Financing Activities $1.5B $14.2B -$42.1B -$4.6B $3B
Cash From Financing $888M $13.7B -$42.4B -$5.5B $2.3B
 
Beginning Cash (CF) $83.6B $148B $150.3B $80.8B $84.5B
Foreign Exchange Rate Adjustment -$1M -$1M $1M -$5M $10M
Additions / Reductions $2.1B $15.3B -$39.7B -$4.3B $1.1B
Ending Cash (CF) $85.7B $163.3B $110.7B $76.5B $85.6B
 
Levered Free Cash Flow $618M $653M $568M $864M $777M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $2.1B $4.1B $1.5B $2.5B $2.8B
Depreciation & Amoritzation $849M $1B $1B $1.3B $1.5B
Stock-Based Compensation $134M $190M $157M $274M $231M
Change in Accounts Receivable $148M -$182M $16M $128M -$251M
Change in Inventories -- -- -- -- --
Cash From Operations $3.1B $3.1B $3.5B $3.9B $4.6B
 
Capital Expenditures $467M $439M $464M $549M $796M
Cash Acquisitions -$9.2B -$66M -$59M -$10.2B -$49M
Cash From Investing -$9.6B -$348M $1.8B -$10.6B -$3.3B
 
Dividends Paid (Ex Special Dividend) -$690M -$774M -$875M -$977M -$1.1B
Special Dividend Paid
Long-Term Debt Issued -- $256M -- -- --
Long-Term Debt Repaid -- -$1.2B -$2.7B -$2.9B -$1.1B
Repurchase of Common Stock -$618M -$799M -$210M -$100M -$346M
Other Financing Activities $20.8B $78.4B -$60.7B -$27.9B $11B
Cash From Financing $27.3B $74.8B -$57.9B -$27.5B $7.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20.8B $77.6B -$52.6B -$34.2B $9.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.6B $2.7B $3B $3.3B $3.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $650M $667M $674M $783M $812M
Depreciation & Amoritzation $255M $254M $260M $381M $389M
Stock-Based Compensation $36M $38M $40M $57M $57M
Change in Accounts Receivable -$303M -$480M -$484M -$285M -$387M
Change in Inventories -- -- -- -- --
Cash From Operations $734M $756M $653M $1B $966M
 
Capital Expenditures $116M $103M $85M $145M $189M
Cash Acquisitions -- -- -- -- -$11M
Cash From Investing $444M $882M $2B $259M -$2.2B
 
Dividends Paid (Ex Special Dividend) -$187M -$214M -$236M -$258M -$278M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $256M -- -- --
Long-Term Debt Repaid -- -- -$4M -$638M -$96M
Repurchase of Common Stock -$65M -$544M -$49M -$71M -$336M
Other Financing Activities $1.5B $14.2B -$42.1B -$4.6B $3B
Cash From Financing $888M $13.7B -$42.4B -$5.5B $2.3B
 
Beginning Cash (CF) $83.6B $148B $150.3B $80.8B $84.5B
Foreign Exchange Rate Adjustment -$1M -$1M $1M -$5M $10M
Additions / Reductions $2.1B $15.3B -$39.7B -$4.3B $1.1B
Ending Cash (CF) $85.7B $163.3B $110.7B $76.5B $85.6B
 
Levered Free Cash Flow $618M $653M $568M $864M $777M

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

GET BETTER TRADE IDEAS

Popular

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

How High Can SharkNinja Stock Go?
How High Can SharkNinja Stock Go?

If you know popular consumer appliance brands Shark and Ninja,…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 5.43% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is up 0.79% over the past day.

Sell
42
VLCN alert for Jul 17

Volcon [VLCN] is up 210.05% over the past day.

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

Show me the best stock