Intercontinental Exchange, Inc. (ICE)
NYSE: ICE · Real-Time Price · USD
178.33
+1.86 (1.05%)
At close: May 9, 2025, 4:00 PM
178.50
+0.17 (0.10%)
After-hours: May 9, 2025, 7:36 PM EDT
Intercontinental Exchange Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 2,784 | 2,754 | 2,368 | 1,446 | 4,058 | 2,089 | Upgrade
|
| Depreciation & Amortization | 1,221 | 1,210 | 924 | 784 | 796 | 561 | Upgrade
|
| Other Amortization | 324 | 324 | 284 | 247 | 213 | 179 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | - | -1,419 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | - | 3 | 7 | - | - | 11 | Upgrade
|
| Loss (Gain) From Sale of Investments | -2 | 1 | 4 | -41 | -1,261 | -55 | Upgrade
|
| Loss (Gain) on Equity Investments | -9 | 62 | 122 | 1,340 | 42 | -71 | Upgrade
|
| Stock-Based Compensation | 231 | 231 | 257 | 155 | 188 | 139 | Upgrade
|
| Other Operating Activities | -50 | -39 | -36 | -500 | 593 | 157 | Upgrade
|
| Change in Accounts Receivable | -251 | -149 | -71 | 20 | -5 | -149 | Upgrade
|
| Change in Unearned Revenue | 4 | 27 | -16 | -27 | 34 | 2 | Upgrade
|
| Change in Other Net Operating Assets | 314 | 185 | -301 | 130 | -116 | 18 | Upgrade
|
| Operating Cash Flow | 4,566 | 4,609 | 3,542 | 3,554 | 3,123 | 2,881 | Upgrade
|
| Operating Cash Flow Growth | 17.14% | 30.12% | -0.34% | 13.80% | 8.40% | 8.35% | Upgrade
|
| Capital Expenditures | -433 | -406 | -190 | -225 | -179 | -207 | Upgrade
|
| Cash Acquisitions | -49 | -38 | -10,198 | -59 | -66 | -9,446 | Upgrade
|
| Sale (Purchase) of Intangibles | -363 | -346 | -299 | -257 | -273 | -203 | Upgrade
|
| Investment in Securities | -29 | -29 | 175 | 670 | 1,121 | 4 | Upgrade
|
| Other Investing Activities | -2,459 | -102 | 1,715 | 548 | -1,389 | -509 | Upgrade
|
| Investing Cash Flow | -3,333 | -921 | -8,797 | 677 | -786 | -10,361 | Upgrade
|
| Short-Term Debt Issued | - | - | 1,954 | - | - | 1,094 | Upgrade
|
| Long-Term Debt Issued | - | 739 | 2,400 | 7,891 | - | 9,606 | Upgrade
|
| Total Debt Issued | 739 | 739 | 4,354 | 7,891 | - | 10,700 | Upgrade
|
| Short-Term Debt Repaid | - | -1,424 | - | -1,012 | -1,393 | - | Upgrade
|
| Long-Term Debt Repaid | - | -1,600 | -2,286 | -2,705 | -1,246 | -2,004 | Upgrade
|
| Total Debt Repaid | -2,482 | -3,024 | -2,286 | -3,717 | -2,639 | -2,004 | Upgrade
|
| Net Debt Issued (Repaid) | -1,743 | -2,285 | 2,068 | 4,174 | -2,639 | 8,696 | Upgrade
|
| Repurchase of Common Stock | -346 | -81 | -78 | -705 | -320 | -1,321 | Upgrade
|
| Common Dividends Paid | -1,059 | -1,039 | -955 | -853 | -747 | -669 | Upgrade
|
| Other Financing Activities | 11,032 | 3,484 | -65,380 | -4,457 | 65,732 | 19,294 | Upgrade
|
| Financing Cash Flow | 7,884 | 79 | -64,345 | -1,841 | 62,026 | 26,000 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1 | -14 | 7 | -23 | -6 | 8 | Upgrade
|
| Net Cash Flow | 9,118 | 3,753 | -69,593 | 2,367 | 64,357 | 18,528 | Upgrade
|
| Free Cash Flow | 4,133 | 4,203 | 3,352 | 3,329 | 2,944 | 2,674 | Upgrade
|
| Free Cash Flow Growth | 12.58% | 25.39% | 0.69% | 13.08% | 10.10% | 6.70% | Upgrade
|
| Free Cash Flow Margin | 43.68% | 45.30% | 41.96% | 45.65% | 41.20% | 44.30% | Upgrade
|
| Free Cash Flow Per Share | 7.17 | 7.30 | 5.93 | 5.93 | 5.21 | 4.82 | Upgrade
|
| Cash Interest Paid | 824 | 870 | 727 | 550 | 406 | 298 | Upgrade
|
| Cash Income Tax Paid | 981 | 957 | 909 | 882 | 1,057 | 642 | Upgrade
|
| Levered Free Cash Flow | 2,783 | 2,924 | 7,551 | -1,507 | 1,953 | 2,042 | Upgrade
|
| Unlevered Free Cash Flow | 3,330 | 3,493 | 8,056 | -1,122 | 2,217 | 2,265 | Upgrade
|
| Change in Net Working Capital | 526 | 300 | -4,584 | 4,171 | 758 | 173 | Upgrade
|
Updated May 1, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.