Intercontinental Exchange Reports Strong Full Year 2024 Results
Intercontinental Exchange (NYSE: ICE) reported strong financial results for 2024, marking its 19th consecutive year of record revenues. The company achieved net revenues of $9.3 billion, up 16% year-over-year, with a record operating income of $4.3 billion, up 17%. ICE reported GAAP diluted EPS of $4.78 (up 14%) and adjusted diluted EPS of $6.07 (up 8%).
The company demonstrated robust performance across segments: Exchanges revenue reached $5.0 billion, Fixed Income and Data Services generated $2.3 billion, and Mortgage Technology contributed $2.0 billion. ICE achieved a record annual operating cash flow of $4.6 billion (+30%) and record adjusted free cash flow of over $3.6 billion (+13%). The company maintained strong margins with an operating margin of 46% and adjusted operating margin of 59%.
ICE paid over $1.0 billion in dividends in 2024 and plans to resume share repurchases in the first quarter.
Intercontinental Exchange (NYSE: ICE) ha riportato forti risultati finanziari per il 2024, segnando il 19° anno consecutivo di ricavi record. L'azienda ha raggiunto ricavi netti di 9,3 miliardi di dollari, con un incremento del 16% rispetto all'anno precedente, e un reddito operativo record di 4,3 miliardi di dollari, in crescita del 17%. ICE ha riportato un utile per azione (EPS) diluito GAAP di 4,78 dollari (in aumento del 14%) e un EPS diluito rettificato di 6,07 dollari (in crescita dell'8%).
L'azienda ha dimostrato una performance solida in tutti i segmenti: i ricavi delle Borse hanno raggiunto i 5,0 miliardi di dollari, i servizi di Reddito Fisso e Dati hanno generato 2,3 miliardi di dollari e la Tecnologia ipotecaria ha contribuito con 2,0 miliardi di dollari. ICE ha ottenuto un flusso di cassa operativo annuale record di 4,6 miliardi di dollari (+30%) e un flusso di cassa libero rettificato record di oltre 3,6 miliardi di dollari (+13%). L'azienda ha mantenuto margini solidi con un margine operativo del 46% e un margine operativo rettificato del 59%.
ICE ha pagato oltre 1,0 miliardi di dollari in dividendi nel 2024 e prevede di riprendere i riacquisti di azioni nel primo trimestre.
Intercontinental Exchange (NYSE: ICE) reportó sólidos resultados financieros para 2024, marcando su 19º año consecutivo de ingresos récord. La empresa alcanzó ingresos netos de 9.3 mil millones de dólares, un aumento del 16% interanual, con un ingreso operativo récord de 4.3 mil millones de dólares, que subió un 17%. ICE reportó una utilidad por acción (EPS) diluida GAAP de 4.78 dólares (un aumento del 14%) y un EPS diluido ajustado de 6.07 dólares (un incremento del 8%).
La compañía mostró un desempeño robusto en todos los segmentos: los ingresos de las Bolsas alcanzaron los 5.0 mil millones de dólares, los servicios de Renta Fija y Datos generaron 2.3 mil millones de dólares, y la Tecnología Hipotecaria aportó 2.0 mil millones de dólares. ICE logró un flujo de caja operativo anual récord de 4.6 mil millones de dólares (+30%) y un flujo de caja libre ajustado récord de más de 3.6 mil millones de dólares (+13%). La empresa mantuvo márgenes sólidos con un margen operativo del 46% y un margen operativo ajustado del 59%.
ICE pagó más de 1.0 mil millones de dólares en dividendos en 2024 y planea reanudar las recompras de acciones en el primer trimestre.
인터콘티넨탈 익스체인지 (NYSE: ICE)는 2024년 강력한 재무 결과를 보고하며 19년 연속 기록적인 수익을 기록했습니다. 회사는 93억 달러의 순수익을 달성했으며, 전년 대비 16% 증가했으며, 43억 달러의 기록적인 운영 수익을 달성하여 17% 증가했습니다. ICE는 GAAP 희석 EPS가 4.78달러(14% 증가) 및 조정 희석 EPS가 6.07달러(8% 증가)임을 보고했습니다.
회사는 모든 부문에서 견고한 성과를 보여주었습니다: 거래소 수익은 50억 달러에 도달했고, 고정수입 및 데이터 서비스는 23억 달러를 생성했으며, 모기지 기술은 20억 달러에 기여했습니다. ICE는 연간 운영 현금 흐름의 기록인 46억 달러(+30%)와 조정된 자유 현금 흐름의 기록인 36억 달러 이상(+13%)을 달성했습니다. 회사는 46%의 운영 마진과 59%의 조정 운영 마진을 유지하며 강력한 마진을 유지했습니다.
ICE는 2024년 동안 10억 달러 이상의 배당금을 지급했으며 첫 분기에 자사주 매입을 재개할 계획입니다.
Intercontinental Exchange (NYSE: ICE) a rapporté de solides résultats financiers pour 2024, marquant la 19e année consécutive de revenus record. L'entreprise a réalisé des revenus nets de 9,3 milliards de dollars, en hausse de 16 % d'une année sur l'autre, avec un bénéfice d'exploitation record de 4,3 milliards de dollars, en hausse de 17 %. ICE a annoncé un BPA dilué GAAP de 4,78 dollars (en hausse de 14 %) et un BPA dilué ajusté de 6,07 dollars (en hausse de 8 %).
L'entreprise a démontré des performances robustes dans tous les segments : les revenus des Bourses ont atteint 5,0 milliards de dollars, les services de revenu fixe et de données ont généré 2,3 milliards de dollars, et la technologie hypothécaire a contribué à 2,0 milliards de dollars. ICE a réalisé un flux de trésorerie d'exploitation annuel record de 4,6 milliards de dollars (+30 %) et un flux de trésorerie libre ajusté record de plus de 3,6 milliards de dollars (+13 %). L'entreprise a maintenu des marges solides avec une marge opérationnelle de 46 % et une marge opérationnelle ajustée de 59 %.
ICE a versé plus de 1,0 milliard de dollars en dividendes en 2024 et prévoit de reprendre les rachats d'actions au cours du premier trimestre.
Intercontinental Exchange (NYSE: ICE) hat starke Finanzergebnisse für 2024 gemeldet und damit das 19. Jahr in Folge mit Rekordumsätzen erreicht. Das Unternehmen erzielte netto Einnahmen von 9,3 Milliarden Dollar, ein Anstieg um 16% im Jahresvergleich, mit einem Rekordergebnis von 4,3 Milliarden Dollar, das um 17% zunahm. ICE veröffentlichte ein GAAP-diluted EPS von 4,78 USD (ein Anstieg um 14%) und ein adjustiertes dilutes EPS von 6,07 USD (ein Anstieg um 8%).
Das Unternehmen zeigte eine robuste Leistung in allen Segmenten: Die Umsätze der Börsen erreichten 5,0 Milliarden Dollar, die Erträge aus festverzinslichen Wertpapieren und Datenservices erzielten 2,3 Milliarden Dollar, und die Hypothekentechnologie trug 2,0 Milliarden Dollar bei. ICE erzielte einen Rekordjahresbetriebscashflow von 4,6 Milliarden Dollar (+30%) und einen Rekord für den adjustierten freien Cashflow von über 3,6 Milliarden Dollar (+13%). Das Unternehmen hielt starke Margen mit einer operativen Marge von 46% und einer adjustierten operativen Marge von 59% aufrecht.
ICE zahlte 2024 über 1,0 Milliarden Dollar an Dividenden und plant, im ersten Quartal die Aktienrückkäufe wieder aufzunehmen.
- Record revenues for 19th consecutive year with 16% growth to $9.3 billion
- Operating income increased 17% to $4.3 billion
- Record operating cash flow up 30% to $4.6 billion
- Adjusted free cash flow grew 13% to $3.6 billion
- GAAP diluted EPS increased 14% to $4.78
- Strong dividend payments of over $1.0 billion in 2024
- Planned resumption of share repurchases
- Mortgage Technology segment reported operating loss of $170 million
- Fixed Income Execution revenue declined 6% year-over-year
- CDS Clearing revenue decreased 5% year-over-year
- Listings revenue declined 2% year-over-year
Insights
ICE's 2024 results demonstrate the strength of its diversified business model and market leadership position. The 16% revenue growth to $9.3B was driven by strong performance across all three segments, with Exchanges leading at $5.0B (+12% y/y), followed by Fixed Income at $2.3B (+3%) and Mortgage Technology at $2.0B (+54%).
The company's operational excellence is evident in its margin profile, maintaining a robust 46% operating margin and 59% adjusted operating margin despite significant investments in growth initiatives. The 30% increase in operating cash flow to $4.6B reflects strong cash conversion and operational efficiency.
Key strengths include:
- Record transaction revenues of $4.45B (+16% y/y), demonstrating strong market activity
- Recurring revenue growth of 17% to $4.83B, providing stable, predictable income
- Strong debt management with continued deleveraging while maintaining $1B+ in dividend payments
Looking ahead to 2025, management's guidance suggests continued growth across all segments, though at a more moderate pace. The planned resumption of share repurchases indicates confidence in future cash flow generation and commitment to shareholder returns.
19th consecutive year of record revenues
|
|
Jeffrey C. Sprecher,
|
Intercontinental Exchange (NYSE: ICE), a leading global provider of technology and data, today reported financial results for the fourth quarter and full year of 2024. For the quarter ended December 31, 2024, consolidated net income attributable to ICE was
For the full year of 2024, consolidated net income attributable to ICE was
Please refer to the reconciliation of non-GAAP financial measures included in this press release for more information on our adjusted operating expenses, adjusted operating income, adjusted operating margin, adjusted net income, adjusted diluted EPS and adjusted free cash flow.
Warren
Fourth Quarter and Full Year 2024 Business Highlights
Fourth quarter consolidated net revenues were
Full year 2024 consolidated net revenues were
$ (in millions) |
Net
|
Op
|
Adj Op
|
|
Net
|
Op
|
Adj Op
|
|
Full Year 2024 |
|
4Q24 |
||||
Exchanges |
|
|
|
|
|
|
|
Fixed Income and Data Services |
|
|
|
|
|
|
|
Mortgage Technology |
|
(8)% |
|
|
|
(7)% |
|
Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY24 |
FY23 |
% Chg |
|
4Q24 |
4Q23 |
% Chg |
Recurring Revenue |
|
|
|
|
|
|
|
Transaction Revenue, net |
|
|
|
|
|
|
|
Exchanges Segment Results
Fourth quarter exchange net revenues were
$ (in millions) |
4Q24 |
4Q23 |
% Chg |
Const
|
Revenue, net: |
|
|
|
|
Energy |
|
|
|
|
Ags and Metals |
54 |
63 |
(13)% |
(13)% |
Financials(2) |
151 |
116 |
|
|
Cash Equities and Equity Options |
114 |
99 |
|
|
OTC and Other(3) |
87 |
89 |
(3)% |
(3)% |
Data and Connectivity Services |
230 |
234 |
(2)% |
(2)% |
Listings |
123 |
121 |
|
|
Segment Revenue |
|
|
|
|
|
|
|
|
|
Recurring Revenue |
|
|
(1)% |
(1)% |
Transaction Revenue, net |
|
|
|
|
(1) Net revenues in constant currency are calculated holding both the pound sterling and euro at the average exchange rate from 4Q23, 1.2420 and 1.0765, respectively. |
(2) Financials include interest rates and other financial futures and options. |
(3) OTC & other primarily includes physical energy, interest income on certain clearing margin deposits, regulatory penalties and fines, fees for use of our facilities, regulatory fees charged to member organizations of our |
Full year exchange net revenues were
$ (in millions) |
FY24 |
FY23 |
% Chg |
Const
|
Revenue, net: |
|
|
|
|
Energy |
|
|
|
|
Ags and Metals |
257 |
271 |
(5)% |
(5)% |
Financials(2) |
559 |
460 |
|
|
Cash Equities and Equity Options |
431 |
383 |
|
|
OTC and Other(3) |
400 |
398 |
— |
— |
Data and Connectivity Services |
947 |
933 |
|
|
Listings |
489 |
497 |
(2)% |
(2)% |
Segment Revenue |
|
|
|
|
|
|
|
|
|
Recurring Revenue |
|
|
—% |
—% |
Transaction Revenue, net |
|
|
|
|
(1) Net revenues in constant currency are calculated holding both the pound sterling and euro at the average exchange rate from 2023, 1.2438 and 1.0817, respectively. |
(2) Financials include interest rates and other financial futures and options. |
(3) OTC & other primarily includes physical energy, interest income on certain clearing margin deposits, regulatory penalties and fines, fees for use of our facilities, regulatory fees charged to member organizations of our |
Fixed Income and Data Services Segment Results
Fourth quarter fixed income and data services revenues were
$ (in millions) |
4Q24 |
4Q23 |
% Chg |
Const
|
Revenue: |
|
|
|
|
Fixed Income Execution |
|
|
(7)% |
(7)% |
CDS Clearing |
75 |
81 |
(8)% |
(8)% |
Fixed Income Data and Analytics |
301 |
286 |
|
|
Other Data and Network Services |
170 |
161 |
|
|
Segment Revenue |
|
|
|
|
|
|
|
|
|
Recurring Revenue |
|
|
|
|
Transaction Revenue |
|
|
(8)% |
(8)% |
(1) Net revenues in constant currency are calculated holding both the pound sterling and euro at the average exchange rate from 4Q23, 1.2420 and 1.0765, respectively. |
Full year 2024 fixed income and data services revenues were
$ (in millions) |
FY24 |
FY23 |
% Chg |
Const
|
Revenue: |
|
|
|
|
Fixed Income Execution |
|
|
(6)% |
(6)% |
CDS Clearing |
343 |
360 |
(5)% |
(5)% |
Fixed Income Data and Analytics |
1,177 |
1,118 |
|
|
Other Data and Network Services |
661 |
629 |
|
|
Segment Revenue |
|
|
|
|
|
|
|
|
|
Recurring Revenue |
|
|
|
|
Transaction Revenue |
|
|
(5)% |
(5)% |
(1) Net revenues in constant currency are calculated holding both the pound sterling and euro at the average exchange rate from 2023, 1.2438 and 1.0817, respectively. |
Mortgage Technology Segment Results
Fourth quarter mortgage technology revenues were
$ (in millions) |
4Q24 |
4Q23 |
% Chg |
Revenue: |
|
|
|
Origination Technology |
|
|
|
Closing Solutions |
52 |
43 |
|
Servicing Software |
213 |
219 |
(3)% |
Data and Analytics |
66 |
70 |
(5)% |
Segment Revenue |
|
|
|
|
|
|
|
Recurring Revenue |
|
|
(2)% |
Transaction Revenue |
|
|
|
Full year mortgage technology revenues were
$ (in millions) |
FY24 |
FY23 |
% Chg |
Revenue: |
|
|
|
Origination Technology |
|
|
|
Closing Solutions |
202 |
179 |
|
Servicing Software |
848 |
288 |
|
Data and Analytics |
259 |
156 |
|
Segment Revenue |
|
|
|
|
|
|
|
Recurring Revenue |
|
|
|
Transaction Revenue |
|
|
|
Other Matters
-
Operating cash flow for 2024 was
and adjusted free cash flow was$4.6 billion .$3.6 billion -
As of December 31, 2024, unrestricted cash and cash equivalents were
and outstanding debt was$844 million .$20.4 billion -
ICE paid over
in dividends in 2024.$1.0 billion
Financial Guidance
|
GAAP |
Non-GAAP |
2025 Exchange Recurring Revenue (% growth) |
Low-single digits |
|
2025 Fixed Income & Data Services Recurring Revenue (% growth) |
Mid-single digits |
|
2025 Mortgage Technology Revenue (% growth) |
Low-to-mid single digits |
|
2025 Operating Expenses |
|
|
1Q25 Operating Expenses |
|
|
1Q25 Non-Operating Expense(2) |
|
|
2025 Capital Expenditures |
|
|
2025 Effective Tax Rate(3) |
|
|
1Q25 Weighted Average Shares Outstanding |
575 - 581 million |
(1) 2025 and 1Q25 non-GAAP operating expenses exclude amortization of acquisition-related intangibles and integration expenses. |
(2) Non-operating expense includes interest income, interest expense and net other income/expense. Adjusted non-operating expense excludes equity earnings from unconsolidated investees. |
(3) This represents 2025 full year guidance for both the GAAP and non-GAAP effective tax rates but note that the GAAP effective tax rate is more susceptible to diverging from this guidance based on items outside the normal course of business that are adjusted for to derive our non-GAAP results. Such items can be unknown, unpredictable or uncertain, requiring unreasonable efforts to determine with any precision and which could potentially be confusing or misleading. |
Earnings Conference Call Information
ICE will hold a conference call today, February 6, at 8:30 a.m. ET to review its fourth quarter 2024 financial results. A live audio webcast of the earnings call will be available on the company's website at www.theice.com in the investor relations section. Participants may also listen via telephone by dialing 833-470-1428 from
The conference call for the first quarter 2025 earnings has been scheduled for May 1st at 8:30 a.m. ET. Please refer to the Investor Relations website at www.ir.theice.com for additional information.
Historical futures, options and cash ADV, rate per contract, open interest data and CDS cleared information can be found at: https://ir.theice.com/investor-resources/supplemental-information/default.aspx
Consolidated Statements of Income (In millions, except per share amounts) |
||||||||||||
|
Twelve Months Ended
|
Three Months Ended
|
||||||||||
Revenues: |
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Exchanges |
$ |
7,441 |
|
$ |
6,355 |
|
$ |
1,943 |
|
$ |
1,601 |
|
Fixed income and data services |
|
2,298 |
|
|
2,231 |
|
|
579 |
|
|
563 |
|
Mortgage technology |
|
2,022 |
|
|
1,317 |
|
|
508 |
|
|
502 |
|
Total revenues |
|
11,761 |
|
|
9,903 |
|
|
3,030 |
|
|
2,666 |
|
Transaction-based expenses: |
|
|
|
|
||||||||
Section 31 fees |
|
679 |
|
|
293 |
|
|
242 |
|
|
62 |
|
Cash liquidity payments, routing and clearing |
|
1,803 |
|
|
1,622 |
|
|
465 |
|
|
403 |
|
Total revenues, less transaction-based expenses |
|
9,279 |
|
|
7,988 |
|
|
2,323 |
|
|
2,201 |
|
Operating expenses: |
|
|
|
|
||||||||
Compensation and benefits |
|
1,909 |
|
|
1,595 |
|
|
487 |
|
|
492 |
|
Professional services |
|
154 |
|
|
123 |
|
|
40 |
|
|
35 |
|
Acquisition-related transaction and integration costs |
|
104 |
|
|
269 |
|
|
16 |
|
|
68 |
|
Technology and communication |
|
848 |
|
|
734 |
|
|
217 |
|
|
205 |
|
Rent and occupancy |
|
111 |
|
|
92 |
|
|
22 |
|
|
27 |
|
Selling, general and administrative |
|
307 |
|
|
266 |
|
|
75 |
|
|
70 |
|
Depreciation and amortization |
|
1,537 |
|
|
1,215 |
|
|
389 |
|
|
379 |
|
Total operating expenses |
|
4,970 |
|
|
4,294 |
|
|
1,246 |
|
|
1,276 |
|
Operating income |
|
4,309 |
|
|
3,694 |
|
|
1,077 |
|
|
925 |
|
Other income/(expense): |
|
|
|
|
||||||||
Interest income |
|
141 |
|
|
319 |
|
|
36 |
|
|
32 |
|
Interest expense |
|
(910 |
) |
|
(808 |
) |
|
(213 |
) |
|
(251 |
) |
Other income/(expense), net |
|
88 |
|
|
(311 |
) |
|
5 |
|
|
(190 |
) |
Total other income/(expense), net |
|
(681 |
) |
|
(800 |
) |
|
(172 |
) |
|
(409 |
) |
Income before income tax expense |
|
3,628 |
|
|
2,894 |
|
|
905 |
|
|
516 |
|
Income tax expense |
|
826 |
|
|
456 |
|
|
196 |
|
|
126 |
|
Net income |
$ |
2,802 |
|
$ |
2,438 |
|
$ |
709 |
|
$ |
390 |
|
Net income attributable to non-controlling interest |
|
(48 |
) |
|
(70 |
) |
|
(11 |
) |
|
(17 |
) |
Net income attributable to Intercontinental Exchange, Inc. |
$ |
2,754 |
|
$ |
2,368 |
|
$ |
698 |
|
$ |
373 |
|
Earnings per share attributable to Intercontinental Exchange, Inc. common stockholders: |
|
|
|
|
||||||||
Basic |
$ |
4.80 |
|
$ |
4.20 |
|
$ |
1.22 |
|
$ |
0.65 |
|
Diluted |
$ |
4.78 |
|
$ |
4.19 |
|
$ |
1.21 |
|
$ |
0.65 |
|
Weighted average common shares outstanding: |
|
|
|
|
||||||||
Basic |
|
573 |
|
|
564 |
|
|
574 |
|
|
572 |
|
Diluted |
|
576 |
|
|
565 |
|
|
577 |
|
|
574 |
|
Consolidated Balance Sheets (In millions) |
||||||
|
As of |
As of |
||||
|
December 31, 2024 |
December 31, 2023 |
||||
Assets: |
|
|
||||
Current assets: |
|
|
||||
Cash and cash equivalents |
$ |
844 |
$ |
899 |
||
Short-term restricted cash and cash equivalents |
|
1,142 |
|
|
531 |
|
Short-term restricted investments |
|
594 |
|
|
680 |
|
Cash and cash equivalent margin deposits and guaranty funds |
|
82,149 |
|
|
78,980 |
|
Invested deposits, delivery contracts receivable and unsettled variation margin |
|
2,163 |
|
|
1,814 |
|
Customer accounts receivable, net |
|
1,490 |
|
|
1,366 |
|
Prepaid expenses and other current assets |
|
713 |
|
|
703 |
|
Total current assets |
|
89,095 |
|
|
84,973 |
|
Property and equipment, net |
|
2,153 |
|
|
1,923 |
|
Other non-current assets: |
|
|
||||
Goodwill |
|
30,595 |
|
|
30,553 |
|
Other intangible assets, net |
|
16,306 |
|
|
17,317 |
|
Long-term restricted cash and cash equivalents |
|
368 |
|
|
340 |
|
Other non-current assets |
|
911 |
|
|
978 |
|
Total other non-current assets |
|
48,180 |
|
|
49,188 |
|
Total assets |
$ |
139,428 |
|
$ |
136,084 |
|
Liabilities and Equity: |
|
|
||||
Current liabilities: |
|
|
||||
Accounts payable and accrued liabilities |
$ |
1,051 |
|
$ |
1,003 |
|
Section 31 fees payable |
|
316 |
|
|
79 |
|
Accrued salaries and benefits |
|
438 |
|
|
459 |
|
Deferred revenue |
|
236 |
|
|
200 |
|
Short-term debt |
|
3,027 |
|
|
1,954 |
|
Margin deposits and guaranty funds |
|
82,149 |
|
|
78,980 |
|
Invested deposits, delivery contracts payable and unsettled variation margin |
|
2,163 |
|
|
1,814 |
|
Other current liabilities |
|
173 |
|
|
137 |
|
Total current liabilities |
|
89,553 |
|
|
84,626 |
|
Non-current liabilities: |
|
|
||||
Non-current deferred tax liability, net |
|
3,904 |
|
|
4,080 |
|
Long-term debt |
|
17,341 |
|
|
20,659 |
|
Accrued employee benefits |
|
170 |
|
|
193 |
|
Non-current operating lease liability |
|
335 |
|
|
299 |
|
Other non-current liabilities |
|
405 |
|
|
441 |
|
Total non-current liabilities |
|
22,155 |
|
|
25,672 |
|
Total liabilities |
|
111,708 |
|
|
110,298 |
|
Commitments and contingencies |
|
|
||||
Redeemable non-controlling interest in consolidated subsidiaries |
|
22 |
|
|
— |
|
Equity: |
|
|
||||
Intercontinental Exchange, Inc. stockholders’ equity: |
|
|
||||
Common stock |
|
7 |
|
|
6 |
|
Treasury stock, at cost |
|
(6,385 |
) |
|
(6,304 |
) |
Additional paid-in capital |
|
16,292 |
|
|
15,953 |
|
Retained earnings |
|
18,071 |
|
|
16,356 |
|
Accumulated other comprehensive loss |
|
(338 |
) |
|
(294 |
) |
Total Intercontinental Exchange, Inc. stockholders’ equity |
|
27,647 |
|
|
25,717 |
|
Non-controlling interest in consolidated subsidiaries |
|
51 |
|
|
69 |
|
Total equity |
|
27,698 |
|
|
25,786 |
|
Total liabilities and equity |
$ |
139,428 |
|
$ |
136,084 |
|
|
|
|
Non-GAAP Financial Measures and Reconciliation
We use non-GAAP measures internally to evaluate our performance and in making financial and operational decisions. When viewed in conjunction with our GAAP results and the accompanying reconciliation, we believe that our presentation of these measures provides investors with greater transparency and a greater understanding of factors affecting our financial condition and results of operations than GAAP measures alone. In addition, we believe the presentation of these measures is useful to investors for period-to-period comparison of results because the items described below as adjustments to GAAP are not reflective of our core business performance. These financial measures are not in accordance with, or an alternative to, GAAP financial measures and may be different from non-GAAP measures used by other companies. We use these adjusted results because we believe they more clearly highlight trends in our business that may not otherwise be apparent when relying solely on GAAP financial measures, since these measures eliminate from our results specific financial items that have less bearing on our core operating performance. We strongly recommend that investors review the GAAP financial measures and additional non-GAAP information included in our Annual Report on Form 10-K, including our consolidated financial statements and the notes thereto.
Adjusted operating expenses, adjusted operating income, adjusted operating margin, adjusted net income attributable to ICE, adjusted diluted earnings per share and adjusted free cash flow for the periods presented below are calculated by adding or subtracting the adjustments described below, which are not reflective of our cash operations and core business performance, and their related income tax effect and other tax adjustments (in millions, except for per share amounts):
Adjusted Operating Income, Operating Margin and Operating Expense Reconciliation (In millions) (Unaudited) |
|||||||||||||||
|
Exchanges
|
|
Fixed Income
|
|
Mortgage
|
|
Consolidated |
||||||||
|
Year Ended
|
|
Year Ended
|
|
Year Ended
|
|
Year Ended
|
||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
Total revenues, less transaction-based expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
1,323 |
|
1,281 |
|
1,455 |
|
1,420 |
|
2,192 |
|
1,593 |
|
4,970 |
|
4,294 |
Less: Amortization of acquisition-related intangibles |
67 |
|
65 |
|
152 |
|
168 |
|
792 |
|
515 |
|
1,011 |
|
748 |
Less: Transaction and integration costs |
— |
|
— |
|
— |
|
— |
|
102 |
|
269 |
|
102 |
|
269 |
Less: Regulatory matters |
5 |
|
11 |
|
10 |
|
— |
|
— |
|
— |
|
15 |
|
11 |
Less: Other |
11 |
|
6 |
|
21 |
|
— |
|
— |
|
— |
|
32 |
|
6 |
Adjusted operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income/(loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating margin |
|
|
|
|
|
|
|
|
(8)% |
|
(21)% |
|
|
|
|
Adjusted operating margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Operating Income, Operating Margin and Operating Expense Reconciliation (In millions) (Unaudited) |
|||||||||||||||
|
Exchanges
|
|
Fixed Income
|
|
Mortgage
|
|
Consolidated |
||||||||
|
Three Months Ended
|
|
Three Months Ended
|
|
Three Months Ended
|
|
Three Months Ended
|
||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
Total revenues, less transaction-based expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
334 |
|
337 |
|
368 |
|
363 |
|
544 |
|
576 |
|
1,246 |
|
1,276 |
Less: Amortization of acquisition-related intangibles |
16 |
|
16 |
|
38 |
|
41 |
|
199 |
|
199 |
|
253 |
|
256 |
Less: Transaction and integration costs |
— |
|
— |
|
— |
|
— |
|
14 |
|
68 |
|
14 |
|
68 |
Less: Regulatory matter |
5 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
5 |
|
— |
Less: Other |
— |
|
— |
|
1 |
|
— |
|
— |
|
— |
|
1 |
|
— |
Adjusted operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income/(loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating margin |
|
|
|
|
|
|
|
|
(7)% |
|
(15)% |
|
|
|
|
Adjusted operating margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income Attributable to ICE and EPS (In millions) (Unaudited) |
|||||||
|
Twelve Months
|
|
Twelve Months
|
||||
Net income attributable to ICE |
$ |
2,754 |
|
|
$ |
2,368 |
|
Add: Amortization of acquisition-related intangibles |
|
1,011 |
|
|
|
748 |
|
Add: Transaction and integration costs |
|
102 |
|
|
|
269 |
|
(Less)/Add: Litigation and regulatory matters |
|
(145 |
) |
|
|
11 |
|
Add: Net losses from unconsolidated investees |
|
62 |
|
|
|
122 |
|
Add: Loss on sale and fair value adjustments of equity investments and dividends received |
|
1 |
|
|
|
3 |
|
Less: Net interest income on pre-acquisition-related debt |
|
— |
|
|
|
(12 |
) |
Add: Other |
|
26 |
|
|
|
182 |
|
Less: Net income tax effect for the above items and deferred tax adjustments |
|
(268 |
) |
|
|
(309 |
) |
Less: Deferred tax adjustments on acquisition-related intangibles |
|
(43 |
) |
|
|
(126 |
) |
Less: Other tax adjustments |
|
(3 |
) |
|
|
(79 |
) |
Adjusted net income attributable to ICE |
$ |
3,497 |
|
|
$ |
3,177 |
|
|
|
|
|
||||
Diluted earnings per share attributable to ICE common stockholders |
$ |
4.78 |
|
|
$ |
4.19 |
|
|
|
|
|
||||
Adjusted diluted earnings per share attributable to ICE common stockholders |
$ |
6.07 |
|
|
$ |
5.62 |
|
|
|
|
|
||||
Diluted weighted average common shares outstanding |
|
576 |
|
|
|
565 |
|
Adjusted Net Income Attributable to ICE and EPS (In millions) (Unaudited) |
|||||||
|
Three Months
|
|
Three Months
|
||||
Net income attributable to ICE |
$ |
698 |
|
|
$ |
373 |
|
Add: Amortization of acquisition-related intangibles |
|
253 |
|
|
|
256 |
|
Add: Transaction and integration costs |
|
14 |
|
|
|
68 |
|
Add: Regulatory matter |
|
5 |
|
|
|
— |
|
(Less)/Add: Net (profits)/losses from unconsolidated investees |
|
(1 |
) |
|
|
31 |
|
Less: Gain on sale of equity investments and dividends received |
|
— |
|
|
|
(4 |
) |
(Less)/Add: Other |
|
(5 |
) |
|
|
160 |
|
Less: Net income tax effect for the above items and deferred tax adjustments |
|
(69 |
) |
|
|
(131 |
) |
(Less)/Add: Deferred tax adjustments on acquisition-related intangibles |
|
(17 |
) |
|
|
5 |
|
(Less)/Add: Other tax adjustments |
|
(3 |
) |
|
|
2 |
|
Adjusted net income attributable to ICE |
$ |
875 |
|
|
$ |
760 |
|
|
|
|
|
||||
Diluted earnings per share attributable to ICE common stockholders |
$ |
1.21 |
|
|
$ |
0.65 |
|
|
|
|
|
||||
Adjusted diluted earnings per share attributable to ICE common stockholders |
$ |
1.52 |
|
|
$ |
1.33 |
|
|
|
|
|
||||
Diluted weighted average common shares outstanding |
|
577 |
|
|
|
574 |
|
Adjusted Free Cash Flow Calculation (In millions) (Unaudited) |
||||||
|
Twelve Months Ended
|
Twelve Months Ended
|
||||
Net cash provided by operating activities |
$ |
4,609 |
|
$ |
3,542 |
|
Less: Capital expenditures |
|
(406 |
) |
|
(190 |
) |
Less: Capitalized software development costs |
|
(346 |
) |
|
(299 |
) |
Free cash flow |
|
3,857 |
|
|
3,053 |
|
(Less)/Add: Section 31 fees, net |
|
(237 |
) |
|
144 |
|
Adjusted free cash flow |
$ |
3,620 |
|
$ |
3,197 |
|
About Intercontinental Exchange
Intercontinental Exchange, Inc. (NYSE: ICE) is a Fortune 500 company that designs, builds, and operates digital networks that connect people to opportunity. We provide financial technology and data services across major asset classes helping our customers access mission-critical workflow tools that increase transparency and efficiency. ICE’s futures, equity, and options exchanges -- including the New York Stock Exchange -- and clearing houses help people invest, raise capital and manage risk. We offer some of the world’s largest markets to trade and clear energy and environmental products. Our fixed income, data services and execution capabilities provide information, analytics and platforms that help our customers streamline processes and capitalize on opportunities. At ICE Mortgage Technology, we are transforming
Trademarks of ICE and/or its affiliates include Intercontinental Exchange, ICE, ICE block design, NYSE and New York Stock Exchange. Information regarding additional trademarks and intellectual property rights of Intercontinental Exchange, Inc. and/or its affiliates is located at http://www.intercontinentalexchange.com/terms-of-use. Key Information Documents for certain products covered by the EU Packaged Retail and Insurance-based Investment Products Regulation can be accessed on the relevant exchange website under the heading “Key Information Documents (KIDS).”
Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995 - Statements in this press release regarding ICE's business that are not historical facts are "forward-looking statements" that involve risks and uncertainties. For a discussion of additional risks and uncertainties, which could cause actual results to differ from those contained in the forward-looking statements, see ICE's Securities and Exchange Commission (SEC) filings, including, but not limited to, the risk factors in Intercontinental Exchange, Inc.’s Annual Report on Form 10-K for the year ended December 31, 2024, as filed with the SEC on February 6, 2025. We caution you not to place undue reliance on these forward-looking statements. Any forward-looking statement speaks only as of the date on which such statement is made, and we undertake no obligation to update any forward-looking statement or statements to reflect events or circumstances after the date on which such statement is made or to reflect the occurrence of an unanticipated event. New factors emerge from time to time, and it is not possible for management to predict all factors that may affect our business and prospects. Further, management cannot assess the impact of each factor on the business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements.
SOURCE: Intercontinental Exchange
Category: Corporate
ICE-CORP
View source version on businesswire.com: https://www.businesswire.com/news/home/20250206895707/en/
ICE Investor Relations Contact:
Katia Gonzalez
+1 678 981 3882
katia.gonzalez@ice.com
investors@ice.com
ICE Media Contact:
Damon Leavell
+1 212 323 8587
damon.leavell@ice.com
media@ice.com
Source: Intercontinental Exchange
FAQ
What were ICE's key financial metrics for full year 2024?
How much did ICE pay in dividends during 2024?
What was ICE's operating margin in 2024?
How did ICE's Exchanges segment perform in 2024?