Financhill
Buy
59

CME Quote, Financials, Valuation and Earnings

Last price:
$273.92
Seasonality move :
4.94%
Day range:
$266.86 - $274.24
52-week range:
$190.70 - $286.48
Dividend yield:
3.94%
P/E ratio:
26.79x
P/S ratio:
15.26x
P/B ratio:
3.55x
Volume:
2.5M
Avg. volume:
2.8M
1-year change:
31.57%
Market cap:
$96B
Revenue:
$6.1B
EPS (TTM):
$9.94
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.9B $4.7B $5B $5.6B $6.1B
Revenue Growth (YoY) 0.32% -3.97% 7.03% 11.15% 9.88%
 
Cost of Revenues $856.5M $837M $753.1M $828.6M $850.3M
Gross Profit $4B $3.9B $4.3B $4.8B $5.3B
Gross Profit Margin 82.46% 82.15% 85% 85.15% 86.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $191.3M $151.7M $137.4M $144.4M $132.7M
Other Inc / (Exp) $250.9M $895.3M $637.1M $877.3M $770.8M
Operating Expenses $1.4B $1.2B $1.3B $1.3B $1.3B
Operating Income $2.6B $2.6B $3B $3.4B $3.9B
 
Net Interest Expenses $166.2M $166.9M $162.7M $159.4M $160.9M
EBT. Incl. Unusual Items $2.7B $3.4B $3.5B $4.2B $4.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $615.7M $736.7M $799.3M $927.4M $1B
Net Income to Company $2.1B $2.6B $2.7B $3.2B $3.5B
 
Minority Interest in Earnings -$1.2M $500K -- -- --
Net Income to Common Excl Extra Items $2.1B $2.6B $2.7B $3.2B $3.5B
 
Basic EPS (Cont. Ops) $5.88 $7.30 $7.41 $8.87 $9.69
Diluted EPS (Cont. Ops) $5.87 $7.29 $7.40 $8.86 $9.67
Weighted Average Basic Share $357.8M $358.3M $358.7M $359M $359.4M
Weighted Average Diluted Share $358.5M $358.9M $359.2M $359.5M $359.9M
 
EBITDA $3.4B $3.9B $4B $4.7B $5B
EBIT $2.9B $3.5B $3.7B $4.3B $4.7B
 
Revenue (Reported) $4.9B $4.7B $5B $5.6B $6.1B
Operating Income (Reported) $2.6B $2.6B $3B $3.4B $3.9B
Operating Income (Adjusted) $2.9B $3.5B $3.7B $4.3B $4.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $1.3B $1.4B $1.5B $1.6B
Revenue Growth (YoY) -17.66% 7.44% 7.06% 3.21% 10.38%
 
Cost of Revenues $225M $185.2M $204.5M $206M $206.7M
Gross Profit $1B $1.2B $1.2B $1.3B $1.4B
Gross Profit Margin 82.05% 86.25% 85.81% 86.16% 87.41%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $37.4M $31.8M $38.3M $33.1M $28.5M
Other Inc / (Exp) $68.7M $99.7M $283.1M $193.7M $178.5M
Operating Expenses $303.2M $302.3M $323.4M $322.3M $327.6M
Operating Income $725.1M $859.1M $913.7M $959.6M $1.1B
 
Net Interest Expenses $41.5M $42.5M $39.9M $39.9M $41.7M
EBT. Incl. Unusual Items $752.3M $916.3M $1.2B $1.1B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $177.5M $205.3M $273.1M $258.2M $288.6M
Net Income to Company $574.8M $711M $883.8M $855.2M $956.2M
 
Minority Interest in Earnings $400K -- -- -- --
Net Income to Common Excl Extra Items $574.4M $711M $883.8M $855.2M $956.2M
 
Basic EPS (Cont. Ops) $1.60 $1.96 $2.43 $2.35 $2.63
Diluted EPS (Cont. Ops) $1.60 $1.95 $2.43 $2.35 $2.62
Weighted Average Basic Share $358.1M $358.6M $358.9M $359.3M $359.6M
Weighted Average Diluted Share $358.8M $359.2M $359.3M $359.8M $360.2M
 
EBITDA $892M $1.1B $1.3B $1.2B $1.4B
EBIT $793.8M $958.8M $1.2B $1.2B $1.3B
 
Revenue (Reported) $1.3B $1.3B $1.4B $1.5B $1.6B
Operating Income (Reported) $725.1M $859.1M $913.7M $959.6M $1.1B
Operating Income (Adjusted) $793.8M $958.8M $1.2B $1.2B $1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.6B $4.8B $5.1B $5.6B $6.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $874M $797.2M $772.4M $830.1M $851M
Gross Profit $3.7B $4B $4.3B $4.8B $5.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $187M $146.1M $143.9M $139.2M $128.1M
Other Inc / (Exp) $249.3M $926.3M $820.5M $787.9M $755.6M
Operating Expenses $1.3B $1.2B $1.3B $1.3B $1.4B
Operating Income $2.4B $2.8B $3.1B $3.5B $4.1B
 
Net Interest Expenses $166.8M $167.9M $160.1M $159.4M $162.7M
EBT. Incl. Unusual Items $2.5B $3.5B $3.7B $4.1B $4.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $570.7M $764.5M $867.1M $912.5M $1B
Net Income to Company $1.9B $2.8B $2.9B $3.2B $3.6B
 
Minority Interest in Earnings -$1.4M -$500K -- -- --
Net Income to Common Excl Extra Items $1.9B $2.8B $2.9B $3.2B $3.6B
 
Basic EPS (Cont. Ops) $5.34 $7.68 $7.88 $8.79 $9.97
Diluted EPS (Cont. Ops) $5.33 $7.66 $7.87 $8.79 $9.94
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.1B $4.1B $4.3B $4.6B $5.2B
EBIT $2.7B $3.7B $3.9B $4.3B $4.8B
 
Revenue (Reported) $4.6B $4.8B $5.1B $5.6B $6.3B
Operating Income (Reported) $2.4B $2.8B $3.1B $3.5B $4.1B
Operating Income (Adjusted) $2.7B $3.7B $3.9B $4.3B $4.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $1.3B $1.4B $1.5B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $225M $185.2M $204.5M $206M $206.7M
Gross Profit $1B $1.2B $1.2B $1.3B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $37.4M $31.8M $38.3M $33.1M $28.5M
Other Inc / (Exp) $68.7M $99.7M $283.1M $193.7M $178.5M
Operating Expenses $303.2M $302.3M $323.4M $322.3M $327.6M
Operating Income $725.1M $859.1M $913.7M $959.6M $1.1B
 
Net Interest Expenses $41.5M $42.5M $39.9M $39.9M $41.7M
EBT. Incl. Unusual Items $752.3M $916.3M $1.2B $1.1B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $177.5M $205.3M $273.1M $258.2M $288.6M
Net Income to Company $574.8M $711M $883.8M $855.2M $956.2M
 
Minority Interest in Earnings $400K -- -- -- --
Net Income to Common Excl Extra Items $574.4M $711M $883.8M $855.2M $956.2M
 
Basic EPS (Cont. Ops) $1.60 $1.96 $2.43 $2.35 $2.63
Diluted EPS (Cont. Ops) $1.60 $1.95 $2.43 $2.35 $2.62
Weighted Average Basic Share $358.1M $358.6M $358.9M $359.3M $359.6M
Weighted Average Diluted Share $358.8M $359.2M $359.3M $359.8M $360.2M
 
EBITDA $892M $1.1B $1.3B $1.2B $1.4B
EBIT $793.8M $958.8M $1.2B $1.2B $1.3B
 
Revenue (Reported) $1.3B $1.3B $1.4B $1.5B $1.6B
Operating Income (Reported) $725.1M $859.1M $913.7M $959.6M $1.1B
Operating Income (Adjusted) $793.8M $958.8M $1.2B $1.2B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6B $2.8B $2.7B $2.9B $2.9B
Short Term Investments $100.9M $115M $96M $111.7M $113.2M
Accounts Receivable, Net $461.3M $434.5M $483.2M $535.6M $573.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $302M $423M $524.9M $1.1B $553.1M
Total Current Assets $89.3B $161.8B $139.1B $94.9B $103B
 
Property Plant And Equipment $579.2M $505.3M $455.5M $409.5M $386.2M
Long-Term Investments -- -- -- -- --
Goodwill $10.8B $10.5B $10.5B $10.5B $10.5B
Other Intangibles $22B $20.7B $20.4B $20.2B $20B
Other Long-Term Assets $2B $3.3B $3.7B $3.7B $3.5B
Total Assets $124.7B $196.8B $174.2B $129.7B $137.4B
 
Accounts Payable $69.3M $48.8M $121.4M $90.6M $79.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $749.8M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $88.1B $159.6B $137.6B $93.3B $101.5B
Total Current Liabilities $88.2B $160.4B $137.7B $93.4B $102.3B
 
Long-Term Debt $3.4B $2.7B $3.4B $3.4B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $98.3B $169.4B $147.3B $103B $111B
 
Common Stock $3.6M $3.6M $3.6M $3.6M $3.6M
Other Common Equity Adj $134.9M $53.5M -$133.3M -$55.6M -$105.5M
Common Equity $26.3B $27.4B $26.9B $26.7B $26.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $31.6M -- -- -- --
Total Equity $26.4B $27.4B $26.9B $26.7B $26.5B
 
Total Liabilities and Equity $124.7B $196.8B $174.2B $129.7B $137.4B
Cash and Short Terms $1.7B $2.9B $2.8B $3B $3B
Total Debt $3.4B $3.4B $3.4B $3.4B $3.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $936.4M $2B $1.6B $1.4B $1.4B
Short Term Investments $105.2M $109.6M $105M $121M $113.9M
Accounts Receivable, Net $547M $608.9M $723.6M $628.2M $770.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $290.9M $498.6M $542.1M $642.5M $455.2M
Total Current Assets $126.7B $171B $131B $97.3B $123.4B
 
Property Plant And Equipment $528.6M $493.9M $440.3M $396M $371.2M
Long-Term Investments -- -- -- -- --
Goodwill $10.5B $10.5B $10.5B $10.5B $10.5B
Other Intangibles $20.9B $20.6B $20.4B $20.2B $19.9B
Other Long-Term Assets $2B $3.3B $3.7B $3.7B $3.6B
Total Assets $160.7B $205.9B $166B $132.1B $157.8B
 
Accounts Payable $51.6M $80.8M $97.2M $111M $100.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $124.2B $168.4B $128.9B $95.2B $121.3B
Total Current Liabilities $124.2B $168.5B $129B $96.1B $121.4B
 
Long-Term Debt $3.4B $3.4B $3.4B $2.7B $3.4B
Capital Leases -- -- -- -- --
Total Liabilities $134.1B $178.2B $138.7B $104.9B $130.8B
 
Common Stock $3.6M $3.6M $3.6M $3.6M $3.6M
Other Common Equity Adj $83.5M $28M -$130.6M -$86.1M -$74.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $28M -- -- -- --
Total Equity $26.6B $27.7B $27.4B $27.2B $27B
 
Total Liabilities and Equity $160.7B $205.9B $166B $132.1B $157.8B
Cash and Short Terms $1B $2.2B $1.7B $1.6B $1.5B
Total Debt $3.4B $3.4B $3.4B $3.4B $3.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.1B $2.6B $2.7B $3.2B $3.5B
Depreciation & Amoritzation $464.4M $385.4M $362.6M $352.6M $336.8M
Stock-Based Compensation $96M $75.2M $84.3M $82.9M $89.5M
Change in Accounts Receivable $28.2M -$45.7M -$51.1M -$51.5M -$39.4M
Change in Inventories -- -- -- -- --
Cash From Operations $2.7B $2.4B $3.1B $3.5B $3.7B
 
Capital Expenditures $197.5M $127.2M $89.7M $76.4M $94M
Cash Acquisitions $20.8M $144.7M -$402M $95.5M $9.9M
Cash From Investing -$175.5M $58.4M -$489.8M $20.9M -$82.6M
 
Dividends Paid (Ex Special Dividend) -$2.1B -$2.2B -$2.6B -$3.2B -$3.6B
Special Dividend Paid
Long-Term Debt Issued -- -- $741M -- --
Long-Term Debt Repaid -- -- -$756.2M -$16.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $49.7B $71.1B -$22.7B -$45.1B $8.7B
Cash From Financing $47.2B $69.9B -$25.4B -$48.3B $5.1B
 
Beginning Cash (CF) $38.6B $88.4B $160.8B $138B $93.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $49.8B $72.4B -$22.8B -$44.9B $8.7B
Ending Cash (CF) $88.4B $160.8B $138B $93.1B $101.8B
 
Levered Free Cash Flow $2.5B $2.3B $3B $3.4B $3.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $574.8M $711M $883.8M $855.2M $956.2M
Depreciation & Amoritzation $98.2M $91.9M $88.7M $85.3M $82.5M
Stock-Based Compensation $21.6M $20M $20.2M $23.3M $21.2M
Change in Accounts Receivable -$146.2M -$174M -$241.2M -$93.4M -$196.8M
Change in Inventories -- -- -- -- --
Cash From Operations $602.7M $799.1M $902.4M $892.7M $1.1B
 
Capital Expenditures $28.5M $23.4M $15.2M $19.8M $14.2M
Cash Acquisitions -$6.2M -- -$2.4M -$3.5M -$2.4M
Cash From Investing -$34M -$22.9M -$17.2M -$22.8M -$16M
 
Dividends Paid (Ex Special Dividend) -$1.2B -$1.5B -$2B -$2.3B -$2.6B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $742.7M -- -- $742.3M
Long-Term Debt Repaid -- -$756.1M -- -- -$750M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $36.6B $9.8B -$7.2B $4.3B $21.8B
Cash From Financing $35.4B $8.2B -$9.2B $1.9B $19.2B
 
Beginning Cash (CF) $88.4B $160.8B $138B $93.1B $101.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $36B $9B -$8.3B $2.8B $20.3B
Ending Cash (CF) $124.4B $169.8B $129.7B $95.9B $122.1B
 
Levered Free Cash Flow $574.2M $775.7M $887.2M $872.9M $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.9B $2.8B $2.9B $3.2B $3.6B
Depreciation & Amoritzation $450M $379.1M $359.4M $349.2M $334M
Stock-Based Compensation $94.5M $73.6M $84.5M $86M $87.4M
Change in Accounts Receivable $191.5M -$73.5M -$118.3M $96.3M -$142.8M
Change in Inventories -- -- -- -- --
Cash From Operations $2.6B $2.6B $3.2B $3.4B $3.9B
 
Capital Expenditures $183.2M $122.1M $81.5M $81M $88.4M
Cash Acquisitions $14.6M $150.9M -$404.4M $94.4M $11M
Cash From Investing -$166.5M $69.5M -$484.1M $15.3M -$75.8M
 
Dividends Paid (Ex Special Dividend) -$2.1B -$2.5B -$3.1B -$3.5B -$3.8B
Special Dividend Paid
Long-Term Debt Issued -- $742.7M -- -- --
Long-Term Debt Repaid $204.6M -$756.1M -- -$16.4M -$750M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $86.3B $44.3B -$39.7B -$33.7B $26.2B
Cash From Financing $84.1B $42.7B -$42.8B -$37.2B $22.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $86.5B $45.4B -$40.1B -$33.7B $26.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.4B $2.5B $3.1B $3.4B $3.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $574.8M $711M $883.8M $855.2M $956.2M
Depreciation & Amoritzation $98.2M $91.9M $88.7M $85.3M $82.5M
Stock-Based Compensation $21.6M $20M $20.2M $23.3M $21.2M
Change in Accounts Receivable -$146.2M -$174M -$241.2M -$93.4M -$196.8M
Change in Inventories -- -- -- -- --
Cash From Operations $602.7M $799.1M $902.4M $892.7M $1.1B
 
Capital Expenditures $28.5M $23.4M $15.2M $19.8M $14.2M
Cash Acquisitions -$6.2M -- -$2.4M -$3.5M -$2.4M
Cash From Investing -$34M -$22.9M -$17.2M -$22.8M -$16M
 
Dividends Paid (Ex Special Dividend) -$1.2B -$1.5B -$2B -$2.3B -$2.6B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $742.7M -- -- $742.3M
Long-Term Debt Repaid -- -$756.1M -- -- -$750M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $36.6B $9.8B -$7.2B $4.3B $21.8B
Cash From Financing $35.4B $8.2B -$9.2B $1.9B $19.2B
 
Beginning Cash (CF) $88.4B $160.8B $138B $93.1B $101.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $36B $9B -$8.3B $2.8B $20.3B
Ending Cash (CF) $124.4B $169.8B $129.7B $95.9B $122.1B
 
Levered Free Cash Flow $574.2M $775.7M $887.2M $872.9M $1.1B

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
74
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
71
NUTX alert for May 15

Nutex Health [NUTX] is up 9.76% over the past day.

Buy
81
EXEL alert for May 15

Exelixis [EXEL] is up 3.67% over the past day.

Sell
29
GLBE alert for May 15

Global E Online [GLBE] is down 3.44% over the past day.

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

Show me the best stock