Financhill
Buy
63

IDCBF Quote, Financials, Valuation and Earnings

Last price:
$0.67
Seasonality move :
5.13%
Day range:
$0.67 - $0.67
52-week range:
$0.43 - $0.67
Dividend yield:
9.37%
P/E ratio:
4.92x
P/S ratio:
2.20x
P/B ratio:
0.45x
Volume:
214
Avg. volume:
9.3K
1-year change:
56.26%
Market cap:
$239.5B
Revenue:
$118.5B
EPS (TTM):
$0.14
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $123.5B $127.7B $145.6B $129.7B $118.5B
Revenue Growth (YoY) 5.91% 3.43% 13.98% -10.89% -8.67%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $24.1B $12.2B $15.4B $14.6B $13.4B
Other Inc / (Exp) $2.6B $6B $7.1B $3.8B $6.2B
Operating Expenses $41.4B $41.8B $49B $40.3B $38.4B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $56.7B $56.8B $65.8B $63.2B $59.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.4B $10.8B $11.6B $9.3B $8B
Net Income to Company $45.4B $46B $54.2B $53.9B $51.6B
 
Minority Interest in Earnings -$164.6M -$257.8M -$290.9M -$145.6M -$158.8M
Net Income to Common Excl Extra Items $45.2B $45.8B $54B $53.8B $51.5B
 
Basic EPS (Cont. Ops) $0.12 $0.12 $0.15 $0.14 $0.14
Diluted EPS (Cont. Ops) $0.12 $0.12 $0.15 $0.14 $0.14
Weighted Average Basic Share $363.1B $367.3B $366.7B $372.3B $371.4B
Weighted Average Diluted Share $363.1B $367.3B $366.7B $372.3B $371.4B
 
EBITDA -- -- -- -- --
EBIT $119.2B $121.4B $138.8B $150.6B $165.7B
 
Revenue (Reported) $123.5B $127.7B $145.6B $129.7B $118.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $119.2B $121.4B $138.8B $150.6B $165.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $31.3B $37.6B $31.5B $28B $28.6B
Revenue Growth (YoY) 7.97% 20.13% -16.26% -11.14% 2.11%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.8B $8.1B $8.2B $7.8B $8B
Other Inc / (Exp) $1.2B $2.5B $808.4M $1.1B $1.6B
Operating Expenses $9.9B $12.5B $9.7B $9.4B $9.4B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $13.7B $16.7B $16.7B $15.3B $15.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1B $3B $2.9B $2.1B $1.7B
Net Income to Company $12.1B $13.7B $12.9B $12.4B $14B
 
Minority Interest in Earnings -$71.1M -$73M -$5M -$38.7M -$86.7M
Net Income to Common Excl Extra Items $11.5B $13.6B $13.9B $13.1B $13.8B
 
Basic EPS (Cont. Ops) $0.03 $0.04 $0.04 $0.03 $0.03
Diluted EPS (Cont. Ops) $0.03 $0.04 $0.04 $0.03 $0.03
Weighted Average Basic Share $363.1B $384.1B $395.4B $395.5B $394.2B
Weighted Average Diluted Share $363.1B $384.1B $395.4B $395.5B $394.2B
 
EBITDA -- -- -- -- --
EBIT $29.7B $35.2B $39.3B $42.4B $42.2B
 
Revenue (Reported) $31.3B $37.6B $31.5B $28B $28.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $29.7B $35.2B $39.3B $42.4B $42.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $124.5B $142.3B $137.8B $120.3B $113.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.6B $10.7B $7.3B $5.6B $4.8B
Other Inc / (Exp) $5.8B $6.6B $5B $5.4B $6.8B
Operating Expenses $41.5B $46.5B $43.2B $39.3B $37.7B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $51.8B $65.2B $66.1B $58.8B $58B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.3B $12.8B $10.4B $7.1B $7B
Net Income to Company $42.6B $51.9B $54.2B $52.1B $52.1B
 
Minority Interest in Earnings -$236.9M -$275.4M -$237.5M -$151.2M -$183.8M
Net Income to Common Excl Extra Items $41.3B $52B $55.4B $51.5B $50.8B
 
Basic EPS (Cont. Ops) $0.11 $0.14 $0.15 $0.14 $0.14
Diluted EPS (Cont. Ops) $0.11 $0.14 $0.15 $0.14 $0.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $115B $135.6B $149.5B $160.8B $168.4B
 
Revenue (Reported) $124.5B $142.3B $137.8B $120.3B $113.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $115B $135.6B $149.5B $160.8B $168.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $95B $109.7B $101.9B $92.3B $86.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.3B $17.6B $14.1B $13.4B $13.3B
Other Inc / (Exp) $4.7B $5.3B $3.3B $4.9B $5.5B
Operating Expenses $28.9B $33.5B $27.7B $27B $26.5B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $40.6B $48.9B $49.1B $44.7B $43B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.7B $9.8B $8.6B $6.3B $5.3B
Net Income to Company $33.2B $39.1B $39.1B $37.3B $37.8B
 
Minority Interest in Earnings -$214.1M -$233M -$179.8M -$180M -$202.3M
Net Income to Common Excl Extra Items $32.7B $38.9B $40.4B $38.2B $37.5B
 
Basic EPS (Cont. Ops) $0.09 $0.11 $0.11 $0.10 $0.10
Diluted EPS (Cont. Ops) $0.09 $0.11 $0.11 $0.10 $0.10
Weighted Average Basic Share $1.1T $1.1T $1.1T $1.1T $1.1T
Weighted Average Diluted Share $1.1T $1.1T $1.1T $1.1T $1.1T
 
EBITDA -- -- -- -- --
EBIT $88.4B $102.5B $113.1B $123.7B $126.4B
 
Revenue (Reported) $95B $109.7B $101.9B $92.3B $86.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $88.4B $102.5B $113.1B $123.7B $126.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $657.2B $749.6B $657.6B $687.6B $747.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $787.8B $883.3B $773.6B $825.5B $930.8B
 
Property Plant And Equipment $40.7B $43.5B $45.2B $42.3B $41.9B
Long-Term Investments $1.1T $1.3T $1.5T $1.5T $1.7T
Goodwill -- -- -- -- --
Other Intangibles $2.9B -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $4.3T $5.1T $5.5T $5.7T $6.3T
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $20.7B $21.1B $23.5B $22B $18.5B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $3.9T $4.7T $5T $5.2T $5.8T
 
Common Stock $68B $54.6B $77B $71.2B $69.3B
Other Common Equity Adj -- -- -- -- --
Common Equity $365.4B $442.9B $490B $487.2B $511B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.3B $2.5B $2.7B $2.8B $2.8B
Total Equity $384.7B $445.3B $513.8B $509.5B $532.8B
 
Total Liabilities and Equity $4.3T $5.1T $5.5T $5.7T $6.3T
Cash and Short Terms $657.2B $749.6B $657.6B $687.6B $747.5B
Total Debt $176.2B $193.9B $200.9B $207.1B $267.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $714.7B $741.3B $669.3B $683.7B $758.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $910.1B $887.5B $874.1B $949.4B $938.8B
 
Property Plant And Equipment $40.7B $43.4B $41.8B $40.6B $41.5B
Long-Term Investments $1.3T $1.4T $1.5T $1.6T $1.9T
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $4.9T $5.5T $5.6T $6.1T $6.9T
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $16.8B $20.5B $20B $16.8B $14.1B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $4.5T $5T $5.1T $5.6T $6.3T
 
Common Stock $52.2B $55.1B $68.9B $67.3B $70B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.3B $2.7B $2.7B $2.7B $3B
Total Equity $413.4B $488.8B $481.2B $503.8B $559.3B
 
Total Liabilities and Equity $4.9T $5.5T $5.6T $6.1T $6.9T
Cash and Short Terms $714.7B $741.3B $669.3B $683.7B $758.9B
Total Debt $200.3B $194.6B $198.3B $246.2B $349.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $45.4B $46B $54.2B $53.9B $51.6B
Depreciation & Amoritzation $4.1B $4.3B $4.9B $5.1B $4.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$257.3B -$241B -$258.8B -$409.1B -$438.1B
Change in Inventories -- -- -- -- --
Cash From Operations $69.7B $225.7B $55.9B $209.1B $200.3B
 
Capital Expenditures $3.8B $4.5B $3.4B $2B $2B
Cash Acquisitions -$256.2M $90.9M $31.9M $418.5M $385.9M
Cash From Investing -$95.9B -$164.5B -$104.5B -$135.6B -$126.1B
 
Dividends Paid (Ex Special Dividend) -$17.2B -$18.5B -$20.2B -$21.6B -$24.4B
Special Dividend Paid
Long-Term Debt Issued $165.1B $134.4B $129.4B $142.3B $201.1B
Long-Term Debt Repaid -$147.8B -$124.5B -$129.6B -$129.6B -$135.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $16.3B $1.8B $18.7B -$742.1M -$1.1B
Cash From Financing $16.3B -$6.8B -$1.8B -$9.6B $40.4B
 
Beginning Cash (CF) $218.5B $210.2B $277.4B $213.9B $272.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.9B $54.4B -$50.4B $63.9B $114.6B
Ending Cash (CF) $210B $259.5B $222.5B $286.9B $389.6B
 
Levered Free Cash Flow $65.9B $221.2B $52.5B $207.1B $198.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $12.1B $13.7B $12.9B $12.4B $14B
Depreciation & Amoritzation $384.6M $963.8M $1.1B $1.1B $1.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$49.5B $34.5B -$15.1B -$21.9B $29B
Change in Inventories -- -- -- -- --
Cash From Operations $27.6B $90.8B $55.6B $78.7B $146.7B
 
Capital Expenditures $552.8M $636.5M $1.8B $329.9M $2.5B
Cash Acquisitions $609.1K -$144.5M $182.2M -$5.9M $676.3K
Cash From Investing -$66.3B -$32.9B $4B -$31B -$48.1B
 
Dividends Paid (Ex Special Dividend) -$4.9B -$16.3B -$17.1B -$18.4B -$18.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $42.6B $29.1B $37.2B $33.2B $81.6B
Long-Term Debt Repaid -$31.7B -$29.4B -$30.8B -$29.3B -$37B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2.6B $4.9B -$142.5M -$158.7M -$4.4B
Cash From Financing $8.5B -$11.9B -$10.8B -$14.6B $22.1B
 
Beginning Cash (CF) $377.5B $306.4B $335.9B $433.3B $303.4B
Foreign Exchange Rate Adjustment -$3.4B -$674.8M $7B -$214.5M -$1.9B
Additions / Reductions -$30.2B $46B $48.8B $33.2B $120.6B
Ending Cash (CF) $348.9B $351.1B $384.1B $457.6B $423.8B
 
Levered Free Cash Flow $27B $90.2B $53.8B $78.4B $144.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $42.6B $51.9B $54.2B $52.1B $52.1B
Depreciation & Amoritzation $4.4B $5.1B $5.3B $5B $4.8B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$299.6B -$224.1B -$370.9B -$445.4B -$335B
Change in Inventories -- -- -- -- --
Cash From Operations $189.3B $83.1B $175.6B $204B $87B
 
Capital Expenditures $1.9B $4.3B $5.3B -$621.7M $4.8B
Cash Acquisitions $25.9M -$79.5M $587.2M $253.5M $288.7M
Cash From Investing -$173.2B -$85.6B -$137.1B -$132.7B -$187.6B
 
Dividends Paid (Ex Special Dividend) -$19.1B -$19.8B -$21.7B -$24B -$24.6B
Special Dividend Paid
Long-Term Debt Issued $137.4B $123.3B $148B $165.7B $275.2B
Long-Term Debt Repaid -$127.9B -$125.4B -$131.9B -$125.7B -$176.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.1B $14.6B $3.2B -$887.7M -$5.3B
Cash From Financing -$12.8B -$7.4B -$2.4B $15.1B $69.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.3B -$9.8B $36.1B $86.4B -$31.4B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $187.4B $78.8B $170.4B $204.6B $82.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $33.2B $39.1B $39.1B $37.3B $37.8B
Depreciation & Amoritzation $2.5B $3.2B $3.6B $3.6B $3.5B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$215.6B -$198.7B -$310.8B -$347.1B -$243.9B
Change in Inventories -- -- -- -- --
Cash From Operations $291.8B $149.2B $269B $263.8B $150.5B
 
Capital Expenditures $1.8B $1.6B $3.5B $836.3M $3.6B
Cash Acquisitions $25.9M -$144.5M $410.8M $245.8M $148.6M
Cash From Investing -$145.3B -$66.4B -$99B -$96.2B -$157.7B
 
Dividends Paid (Ex Special Dividend) -$16.8B -$18.1B -$19.6B -$22B -$22.2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $104.9B $93.7B $112.3B $135.7B $209.8B
Long-Term Debt Repaid -$95.1B -$96B -$98.4B -$94.4B -$135.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2B $14.9B -$563.8M -$709.3M -$4.9B
Cash From Financing -$5.1B -$5.6B -$6.2B $18.5B $47.5B
 
Beginning Cash (CF) $1T $951.3B $960.4B $1.1T $1.2T
Foreign Exchange Rate Adjustment -$2B -$2.7B $10.7B $5.2B -$1.3B
Additions / Reductions $141.4B $77.2B $163.7B $186.2B $40.2B
Ending Cash (CF) $1.2T $1T $1.1T $1.3T $1.3T
 
Levered Free Cash Flow $290B $147.6B $265.5B $263B $146.9B

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

GET BETTER TRADE IDEAS

Popular

Why Is AT&T Stock Dropping?
Why Is AT&T Stock Dropping?

The telecommunications giant AT&T Inc. (NYSE:T) has perhaps surprisingly eclipsed…

Is American Express Stock Going Lower?
Is American Express Stock Going Lower?

American Express Company (NYSE:AXP) has long been a Buffett favorite…

Cigna vs Costco Stock: Which Is Best?
Cigna vs Costco Stock: Which Is Best?

Cigna and Costco don’t usually go hand in hand but…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
45
QMCO alert for Jan 18

Quantum [QMCO] is down 15.61% over the past day.

Buy
51
QRVO alert for Jan 18

Qorvo [QRVO] is up 14.47% over the past day.

Sell
31
ATEX alert for Jan 18

Anterix [ATEX] is up 11.14% over the past day.

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

Show me the best stock