Intercontinental Exchange Inc
NYSE:ICE
Balance Sheet
Balance Sheet Decomposition
Intercontinental Exchange Inc
Intercontinental Exchange Inc
Balance Sheet
Intercontinental Exchange Inc
| Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||||
| Cash & Cash Equivalents |
45
|
61
|
20
|
204
|
120
|
284
|
552
|
622
|
823
|
1 612
|
961
|
652
|
627
|
407
|
535
|
724
|
841
|
583
|
607
|
1 799
|
899
|
844
|
837
|
|
| Cash Equivalents |
45
|
61
|
20
|
204
|
120
|
284
|
552
|
622
|
823
|
1 612
|
961
|
652
|
627
|
407
|
535
|
724
|
841
|
583
|
607
|
1 799
|
899
|
844
|
837
|
|
| Short-Term Investments |
36
|
6
|
111
|
77
|
141
|
3
|
2
|
2
|
0
|
0
|
74
|
1 200
|
29
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
8
|
10
|
15
|
32
|
52
|
81
|
109
|
114
|
136
|
127
|
546
|
508
|
700
|
777
|
903
|
953
|
988
|
1 230
|
1 208
|
1 169
|
1 366
|
1 490
|
1 552
|
|
| Accounts Receivables |
8
|
10
|
15
|
32
|
52
|
81
|
109
|
114
|
136
|
127
|
546
|
508
|
700
|
777
|
903
|
953
|
988
|
1 230
|
1 208
|
1 169
|
1 366
|
1 490
|
1 552
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
17
|
24
|
18
|
27
|
830
|
12 184
|
18 796
|
22 838
|
31 646
|
32 011
|
42 688
|
47 872
|
51 957
|
55 926
|
52 124
|
65 015
|
66 150
|
85 406
|
152 485
|
153 979
|
82 708
|
86 761
|
83 389
|
|
| Total Current Assets |
106
|
100
|
164
|
341
|
1 142
|
12 553
|
19 460
|
23 576
|
32 605
|
33 750
|
44 269
|
50 232
|
53 313
|
57 133
|
53 562
|
66 692
|
67 979
|
87 219
|
154 300
|
156 947
|
84 973
|
89 095
|
85 778
|
|
| PP&E Net |
26
|
19
|
20
|
26
|
64
|
89
|
92
|
95
|
131
|
143
|
889
|
874
|
1 037
|
1 129
|
1 246
|
1 241
|
1 536
|
1 713
|
1 699
|
1 767
|
1 923
|
2 153
|
2 691
|
|
| PP&E Gross |
26
|
19
|
20
|
26
|
64
|
89
|
92
|
95
|
131
|
143
|
889
|
874
|
1 037
|
1 129
|
1 246
|
1 241
|
1 536
|
1 713
|
1 699
|
1 767
|
1 923
|
2 153
|
2 691
|
|
| Accumulated Depreciation |
35
|
49
|
56
|
59
|
79
|
110
|
155
|
203
|
214
|
243
|
286
|
427
|
586
|
807
|
1 030
|
1 266
|
1 506
|
1 751
|
1 933
|
2 098
|
2 346
|
2 539
|
2 848
|
|
| Intangible Assets |
5
|
1
|
0
|
2
|
538
|
729
|
702
|
891
|
854
|
799
|
9 323
|
7 780
|
10 758
|
10 420
|
10 269
|
10 462
|
10 258
|
14 408
|
13 736
|
13 090
|
17 317
|
16 306
|
15 353
|
|
| Goodwill |
77
|
85
|
76
|
80
|
1 010
|
1 435
|
1 466
|
1 916
|
1 903
|
1 938
|
9 189
|
8 535
|
12 079
|
12 291
|
12 216
|
13 085
|
13 342
|
21 291
|
21 123
|
21 111
|
30 553
|
30 595
|
30 646
|
|
| Long-Term Investments |
0
|
0
|
4
|
39
|
39
|
36
|
31
|
0
|
451
|
391
|
496
|
432
|
415
|
640
|
0
|
0
|
0
|
71
|
1 600
|
208
|
73
|
0
|
0
|
|
| Other Long-Term Assets |
2
|
2
|
1
|
6
|
5
|
119
|
134
|
165
|
203
|
193
|
256
|
401
|
385
|
390
|
971
|
1 311
|
1 378
|
1 498
|
1 044
|
1 215
|
1 245
|
1 279
|
2 419
|
|
| Other Assets |
77
|
85
|
76
|
80
|
1 010
|
1 435
|
1 466
|
1 916
|
1 903
|
1 938
|
9 189
|
8 535
|
12 079
|
12 291
|
12 216
|
13 085
|
13 342
|
21 291
|
21 123
|
21 111
|
30 553
|
30 595
|
30 646
|
|
| Total Assets |
215
N/A
|
208
-3%
|
266
+28%
|
493
+86%
|
2 796
+467%
|
14 960
+435%
|
21 885
+46%
|
26 642
+22%
|
36 148
+36%
|
37 215
+3%
|
64 422
+73%
|
68 254
+6%
|
77 987
+14%
|
82 003
+5%
|
78 264
-5%
|
92 791
+19%
|
94 493
+2%
|
126 200
+34%
|
193 502
+53%
|
194 338
+0%
|
136 084
-30%
|
139 428
+2%
|
136 887
-2%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
1
|
1
|
2
|
13
|
28
|
50
|
57
|
65
|
66
|
70
|
392
|
409
|
398
|
388
|
462
|
521
|
505
|
639
|
703
|
866
|
1 003
|
1 051
|
1 078
|
|
| Accrued Liabilities |
9
|
14
|
14
|
18
|
24
|
41
|
52
|
54
|
58
|
55
|
304
|
205
|
215
|
230
|
227
|
280
|
344
|
415
|
426
|
417
|
519
|
475
|
492
|
|
| Short-Term Debt |
0
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 321
|
2 411
|
1 022
|
4
|
1 954
|
529
|
1 035
|
|
| Current Portion of Long-Term Debt |
2
|
0
|
0
|
0
|
39
|
47
|
99
|
253
|
50
|
163
|
1 135
|
2 042
|
2 591
|
2 493
|
1 833
|
951
|
1 248
|
0
|
499
|
0
|
0
|
2 498
|
0
|
|
| Other Current Liabilities |
7
|
8
|
10
|
7
|
820
|
12 174
|
18 759
|
22 756
|
31 626
|
31 957
|
42 490
|
47 780
|
51 539
|
55 506
|
51 653
|
64 356
|
65 398
|
84 534
|
150 761
|
147 884
|
81 150
|
85 000
|
81 511
|
|
| Total Current Liabilities |
18
|
34
|
26
|
38
|
911
|
12 312
|
18 968
|
23 127
|
31 800
|
32 246
|
44 321
|
50 436
|
54 743
|
58 617
|
54 175
|
66 108
|
68 816
|
87 999
|
153 411
|
149 171
|
84 626
|
89 553
|
84 116
|
|
| Long-Term Debt |
0
|
13
|
0
|
0
|
184
|
333
|
209
|
326
|
838
|
970
|
3 923
|
2 235
|
4 717
|
3 871
|
4 267
|
6 490
|
5 250
|
14 126
|
12 397
|
18 118
|
20 659
|
17 341
|
18 609
|
|
| Deferred Income Tax |
9
|
9
|
5
|
0
|
109
|
194
|
181
|
268
|
236
|
216
|
2 594
|
2 028
|
2 837
|
2 958
|
2 298
|
2 337
|
2 314
|
3 563
|
4 100
|
3 493
|
4 080
|
3 904
|
3 998
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
6
|
34
|
39
|
41
|
33
|
354
|
197
|
67
|
73
|
28
|
101
|
109
|
129
|
39
|
55
|
69
|
73
|
76
|
|
| Other Liabilities |
1
|
1
|
1
|
1
|
115
|
108
|
94
|
104
|
112
|
107
|
881
|
998
|
815
|
767
|
539
|
554
|
749
|
885
|
846
|
795
|
933
|
910
|
1 173
|
|
| Total Liabilities |
29
N/A
|
58
+102%
|
33
-43%
|
39
+17%
|
1 319
+3 306%
|
12 952
+882%
|
19 485
+50%
|
23 865
+22%
|
33 026
+38%
|
33 571
+2%
|
52 073
+55%
|
55 894
+7%
|
63 179
+13%
|
66 286
+5%
|
61 307
-8%
|
75 590
+23%
|
77 238
+2%
|
106 702
+38%
|
170 793
+60%
|
171 632
+0%
|
110 367
-36%
|
111 781
+1%
|
107 972
-3%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
87
|
18
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
|
| Retained Earnings |
47
|
69
|
48
|
191
|
432
|
733
|
1 049
|
1 447
|
1 957
|
2 509
|
2 482
|
3 210
|
4 148
|
4 789
|
6 858
|
8 317
|
9 629
|
11 039
|
14 350
|
14 943
|
16 356
|
18 071
|
20 281
|
|
| Additional Paid In Capital |
32
|
40
|
178
|
245
|
1 044
|
1 608
|
1 675
|
1 745
|
1 829
|
1 903
|
9 794
|
9 938
|
12 295
|
11 306
|
11 392
|
11 547
|
11 742
|
13 845
|
14 069
|
14 313
|
15 953
|
16 292
|
16 643
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
125
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
9
|
9
|
|
| Treasury Stock |
6
|
6
|
6
|
10
|
30
|
356
|
350
|
454
|
644
|
717
|
53
|
743
|
1 448
|
40
|
1 076
|
2 354
|
3 879
|
5 200
|
5 520
|
6 225
|
6 304
|
6 385
|
7 792
|
|
| Other Equity |
26
|
28
|
12
|
27
|
31
|
20
|
25
|
38
|
21
|
73
|
125
|
46
|
188
|
344
|
223
|
315
|
243
|
193
|
198
|
333
|
296
|
347
|
233
|
|
| Total Equity |
186
N/A
|
150
-20%
|
233
+55%
|
454
+95%
|
1 477
+225%
|
2 007
+36%
|
2 400
+20%
|
2 778
+16%
|
3 122
+12%
|
3 643
+17%
|
12 349
+239%
|
12 360
+0%
|
14 808
+20%
|
15 717
+6%
|
16 957
+8%
|
17 201
+1%
|
17 255
+0%
|
19 498
+13%
|
22 709
+16%
|
22 706
0%
|
25 717
+13%
|
27 647
+8%
|
28 915
+5%
|
|
| Total Liabilities & Equity |
215
N/A
|
208
-3%
|
266
+28%
|
493
+86%
|
2 796
+467%
|
14 960
+435%
|
21 885
+46%
|
26 642
+22%
|
36 148
+36%
|
37 215
+3%
|
64 422
+73%
|
68 254
+6%
|
77 987
+14%
|
82 003
+5%
|
78 264
-5%
|
92 791
+19%
|
94 493
+2%
|
126 200
+34%
|
193 502
+53%
|
194 338
+0%
|
136 084
-30%
|
139 428
+2%
|
136 887
-2%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
55
|
145
|
129
|
291
|
349
|
362
|
367
|
367
|
362
|
362
|
575
|
565
|
595
|
595
|
583
|
569
|
554
|
561
|
561
|
559
|
573
|
574
|
567
|
|