Financhill
Buy
70

ICE Quote, Financials, Valuation and Earnings

Last price:
$176.49
Seasonality move :
0.23%
Day range:
$176.40 - $178.80
52-week range:
$131.79 - $178.80
Dividend yield:
1.04%
P/E ratio:
36.54x
P/S ratio:
8.34x
P/B ratio:
3.62x
Volume:
4.4M
Avg. volume:
3.8M
1-year change:
32.3%
Market cap:
$101.2B
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

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 41.65% over the past day.

Buy
62
RGC alert for May 9

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
85
TPB alert for May 9

Turning Point Brands [TPB] is down 6.67% over the past day.

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

Show me the best stock