Financhill
Buy
52

ADC Quote, Financials, Valuation and Earnings

Last price:
$72.43
Seasonality move :
1.16%
Day range:
$71.88 - $72.88
52-week range:
$54.28 - $78.39
Dividend yield:
4.14%
P/E ratio:
40.02x
P/S ratio:
12.16x
P/B ratio:
1.54x
Volume:
753.3K
Avg. volume:
954.4K
1-year change:
18.04%
Market cap:
$7.9B
Revenue:
$537.5M
EPS (TTM):
$1.81
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $187.5M $248.6M $339.3M $429.8M $537.5M
Revenue Growth (YoY) 36.72% 32.59% 36.51% 26.67% 25.05%
 
Cost of Revenues $23.5M $31.8M $41.1M $52.3M $66.7M
Gross Profit $164M $216.8M $298.3M $377.5M $470.8M
Gross Profit Margin 87.46% 87.23% 87.9% 87.84% 87.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.6M $20.8M $25.5M $30.1M $34.8M
Other Inc / (Exp) $11.7M $3.9M -$1.4M $5.5M -$5.1M
Operating Expenses $61.3M $87.6M $121.2M $163.7M $211.1M
Operating Income $102.7M $129.3M $177.1M $213.8M $259.7M
 
Net Interest Expenses $33.1M $40.1M $50.4M $63.4M $81.1M
EBT. Incl. Unusual Items $81.3M $93.1M $125.3M $155.9M $173.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $538K $1.1M $2.4M $2.9M $2.9M
Net Income to Company $80.8M $92M $122.9M $153M $170.5M
 
Minority Interest in Earnings -$682K -$591K -$603K -$598K -$588K
Net Income to Common Excl Extra Items $80.1M $91.4M $122.3M $152.4M $170M
 
Basic EPS (Cont. Ops) $1.96 $1.76 $1.79 $1.84 $1.70
Diluted EPS (Cont. Ops) $1.93 $1.74 $1.78 $1.83 $1.70
Weighted Average Basic Share $40.6M $51.8M $66.8M $78.7M $95.2M
Weighted Average Diluted Share $41.2M $52.4M $67.1M $79.2M $95.4M
 
EBITDA $161.9M $215.8M $295.7M $386.2M $463.9M
EBIT $102.7M $133.2M $175.7M $219.3M $254.6M
 
Revenue (Reported) $187.5M $248.6M $339.3M $429.8M $537.5M
Operating Income (Reported) $102.7M $129.3M $177.1M $213.8M $259.7M
Operating Income (Adjusted) $102.7M $133.2M $175.7M $219.3M $254.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $63.8M $87.5M $110.1M $136.8M $154.3M
Revenue Growth (YoY) 32.73% 37.18% 25.74% 24.3% 12.81%
 
Cost of Revenues $7.9M $10.5M $13.5M $16.1M $18.4M
Gross Profit $55.9M $77M $96.6M $120.8M $136M
Gross Profit Margin 87.54% 87.95% 87.75% 88.27% 88.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.8M $5.7M $7M $8.8M $9.1M
Other Inc / (Exp) -$1.9M $3.5M $3M -$3.1M -$796K
Operating Expenses $22.1M $30.2M $42.1M $54.5M $60.6M
Operating Income $33.8M $46.8M $54.4M $66.3M $75.3M
 
Net Interest Expenses $10.2M $13.1M $17.1M $20.8M $28.9M
EBT. Incl. Unusual Items $21.7M $37.2M $40.3M $42.4M $45.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $306K $390K $720K $709K $1.1M
Net Income to Company $21.4M $36.8M $39.6M $41.7M $44.5M
 
Minority Interest in Earnings -$136K -$167K -$152K -$135K -$153K
Net Income to Common Excl Extra Items $21.3M $36.7M $39.4M $41.5M $44.4M
 
Basic EPS (Cont. Ops) $0.39 $0.52 $0.47 $0.41 $0.42
Diluted EPS (Cont. Ops) $0.39 $0.52 $0.46 $0.41 $0.42
Weighted Average Basic Share $53.7M $69.1M $79.7M $97.3M $100.4M
Weighted Average Diluted Share $54.6M $69.6M $80.6M $97.3M $101.7M
 
EBITDA $53.2M $81.4M $101M $117.1M $134.3M
EBIT $31.9M $50.3M $57.4M $63.2M $74.5M
 
Revenue (Reported) $63.8M $87.5M $110.1M $136.8M $154.3M
Operating Income (Reported) $33.8M $46.8M $54.4M $66.3M $75.3M
Operating Income (Adjusted) $31.9M $50.3M $57.4M $63.2M $74.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $229.3M $319.3M $404.7M $509.9M $600.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $29.1M $39.3M $50.1M $62.2M $72.4M
Gross Profit $200.2M $280M $354.6M $447.7M $528.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.8M $25.6M $28.9M $33.9M $37M
Other Inc / (Exp) $7.9M -$1M $4.2M -$2.8M $3.3M
Operating Expenses $78M $114.5M $151.1M $200.9M $234.7M
Operating Income $122.2M $165.6M $203.5M $246.8M $293.4M
 
Net Interest Expenses $38M $49.1M $59.7M $75.6M $102.2M
EBT. Incl. Unusual Items $92.1M $115.5M $148M $168.4M $194.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $2.1M $2.7M $2.9M $3.9M
Net Income to Company $91M $113.3M $145.3M $165.5M $190.6M
 
Minority Interest in Earnings -$627K -$594K -$641K -$555K -$643K
Net Income to Common Excl Extra Items $90.3M $112.7M $144.7M $164.9M $189.9M
 
Basic EPS (Cont. Ops) $1.86 $1.77 $1.84 $1.71 $1.82
Diluted EPS (Cont. Ops) $1.84 $1.76 $1.83 $1.71 $1.81
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $189.9M $274.4M $362.4M $445M $526.7M
EBIT $114.6M $164.5M $207.7M $244M $296.7M
 
Revenue (Reported) $229.3M $319.3M $404.7M $509.9M $600.5M
Operating Income (Reported) $122.2M $165.6M $203.5M $246.8M $293.4M
Operating Income (Adjusted) $114.6M $164.5M $207.7M $244M $296.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $177.2M $247.9M $313.3M $393.3M $456.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $22.3M $29.9M $38.9M $48.8M $54.5M
Gross Profit $154.8M $218M $274.4M $344.5M $401.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14M $18.8M $22.3M $26.1M $28.3M
Other Inc / (Exp) $3.6M -$1.3M $4.3M -$4M $4.4M
Operating Expenses $61.1M $88M $117.9M $155.1M $178.8M
Operating Income $93.7M $130.1M $156.4M $189.4M $223.1M
 
Net Interest Expenses $28.3M $37.3M $46.6M $58.7M $79.8M
EBT. Incl. Unusual Items $69M $91.5M $114.1M $126.6M $147.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $826K $1.9M $2.1M $2.2M $3.2M
Net Income to Company $68.2M $89.6M $112M $124.4M $144.5M
 
Minority Interest in Earnings -$443K -$447K -$485K -$442K -$497K
Net Income to Common Excl Extra Items $67.8M $89.1M $111.5M $124M $144M
 
Basic EPS (Cont. Ops) $1.33 $1.34 $1.40 $1.27 $1.38
Diluted EPS (Cont. Ops) $1.32 $1.34 $1.39 $1.27 $1.37
Weighted Average Basic Share $151.9M $196.8M $226M $280.3M $301M
Weighted Average Diluted Share $153.4M $197.7M $227.5M $281M $302.5M
 
EBITDA $152.1M $214.5M $281.3M $340M $402.8M
EBIT $93.5M $128.7M $160.7M $185.4M $227.5M
 
Revenue (Reported) $177.2M $247.9M $313.3M $393.3M $456.4M
Operating Income (Reported) $93.7M $130.1M $156.4M $189.4M $223.1M
Operating Income (Adjusted) $93.5M $128.7M $160.7M $185.4M $227.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $15.6M $6.1M $43.3M $27.8M $10.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $26.8M $37.8M $53.4M $65.8M $83M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $72.7M $47M $104.4M $94.8M $101.1M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $343.5M $473.6M $672M $799.4M $854.1M
Other Long-Term Assets $29.7M $61.5M $83.4M $77.9M $76.3M
Total Assets $2.7B $3.9B $5.2B $6.7B $7.8B
 
Accounts Payable $49M $71.4M $70M $83.7M $101.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $74M $105.9M $86.9M $106.1M $126.9M
 
Long-Term Debt $872.3M $1.2B $1.7B $1.9B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $973M $1.4B $1.8B $2.1B $2.6B
 
Common Stock $5K $6K $175M $175M $175M
Other Common Equity Adj -$6.5M -$36.3M -$5.5M $23.6M $16.6M
Common Equity $1.7B $2.5B $3.2B $4.5B $5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.2M $1.8M $1.6M $1.4M $942K
Total Equity $1.7B $2.5B $3.4B $4.6B $5.2B
 
Total Liabilities and Equity $2.7B $3.9B $5.2B $6.7B $7.8B
Cash and Short Terms $15.6M $6.1M $43.3M $27.8M $10.9M
Total Debt $872.3M $1.2B $1.7B $1.9B $2.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $14.7M $91.9M $250.5M $6.4M $13.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $39.3M $52.9M $68.7M $77.7M $98.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $55.5M $161.2M $320.2M $87.3M $125.1M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $422.4M $645.6M $763.5M $849.2M $837.9M
Other Long-Term Assets $54.1M $76.6M $81.6M $96.3M $93.5M
Total Assets $3.5B $5B $6.6B $7.6B $8.2B
 
Accounts Payable $67.9M $80.5M $85.6M $106.8M $142.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $100.4M $96M $107.1M $131.9M $168.8M
 
Long-Term Debt $1.1B $1.5B $1.9B $2.2B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.7B $2B $2.4B $2.9B
 
Common Stock $6K $175M $175M $175M $175M
Other Common Equity Adj -$40.1M -$4.9M $24.1M $33.3M $18.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- $170.3M -- -- --
Minority Interest, Total $1.8M $1.7M $1.5M $1.1M $668K
Total Equity $2.3B $3.3B $4.5B $5.2B $5.3B
 
Total Liabilities and Equity $3.5B $5B $6.6B $7.6B $8.2B
Cash and Short Terms $14.7M $91.9M $250.5M $6.4M $13.2M
Total Debt $1.1B $1.5B $1.9B $2.2B $2.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $80.8M $92M $122.9M $153M $170.5M
Depreciation & Amoritzation $59.2M $82.6M $120M $166.9M $209.4M
Stock-Based Compensation $4M $4.7M $4.8M $6.5M $8.3M
Change in Accounts Receivable -$6.1M -$4.2M -$4.4M $799K -$5.1M
Change in Inventories -- -- -- -- --
Cash From Operations $126.7M $143M $246.3M $362.1M $391.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$667.5M -$1.3B -$1.4B -$1.6B -$1.3B
 
Dividends Paid (Ex Special Dividend) -$90.3M -$116.1M -$195.8M -$227.7M -$285.1M
Special Dividend Paid
Long-Term Debt Issued $125M $1.1B $1.2B $1.3B $1.6B
Long-Term Debt Repaid -$42.9M -$743.7M -$766.8M -$1.1B -$1.1B
Repurchase of Common Stock -$1.4M -$1.6M -$1.8M -$1.9M -$2.7M
Other Financing Activities -$4.1M -$4.7M -$7.7M -$3.7M -$4.6M
Cash From Financing $529M $1.1B $1.2B $1.2B $869M
 
Beginning Cash (CF) $54M $42.2M $8M $45.3M $28.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.8M -$34.2M $37.3M -$16.3M -$14.4M
Ending Cash (CF) $42.2M $8M $45.3M $28.9M $14.5M
 
Levered Free Cash Flow $126.7M $143M $246.3M $362.1M $391.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $21.4M $36.8M $39.6M $41.7M $44.5M
Depreciation & Amoritzation $21.3M $31.1M $43.5M $53.9M $59.8M
Stock-Based Compensation $1.2M $507K $1.5M $2.2M $2.8M
Change in Accounts Receivable -$5.4M -$6.3M -$13.7M -$4M -$227K
Change in Inventories -- -- -- -- --
Cash From Operations $23.1M $68M $118.9M $109.9M $140.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$464.6M -$334.2M -$362M -$420.3M -$246.8M
 
Dividends Paid (Ex Special Dividend) -$32.3M -$45M -$57.9M -$72.3M -$77.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $349.7M $434M $1.2B $719M $273M
Long-Term Debt Repaid -$236K -$201K -$615.2M -$627.9M -$267.2M
Repurchase of Common Stock -$7K -$27K -$66K -$57K -$72K
Other Financing Activities -$3.7M -$330K -$2.9M -$3.9M -$8.1M
Cash From Financing $421.4M $180.6M $467.5M $304.6M $95.4M
 
Beginning Cash (CF) $36.4M $188.4M $27.1M $12.2M $24.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$20.2M -$85.6M $224.4M -$5.9M -$11M
Ending Cash (CF) $16.2M $102.8M $251.5M $6.4M $13.2M
 
Levered Free Cash Flow $23.1M $68M $118.9M $109.9M $140.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $91M $113.3M $145.3M $165.5M $190.6M
Depreciation & Amoritzation $75.3M $109.8M $154.7M $201M $230M
Stock-Based Compensation $4.5M $4.7M $6.2M $7.8M $10.2M
Change in Accounts Receivable -$15.1M -$6.3M -$4M $13M -$8.6M
Change in Inventories -- -- -- -- --
Cash From Operations $129M $238.1M $329.3M $386.8M $438.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1B -$1.4B -$1.5B -$1.5B -$728.4M
 
Dividends Paid (Ex Special Dividend) -$108M -$179.4M -$211.3M -$274.3M -$306.9M
Special Dividend Paid
Long-Term Debt Issued -- -- $1.4B $1.5B $1.3B
Long-Term Debt Repaid -$25.2M -$1.5B -$1.1B -$1.1B -$824.9M
Repurchase of Common Stock -$1.6M -$1.8M -$1.9M -$2.7M -$2.3M
Other Financing Activities -$7.8M -$2.4M -$9M -$4.6M -$13M
Cash From Financing $929.5M $1.3B $1.3B $884.2M $296.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.4M $86.6M $148.7M -$245.1M $6.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $129M $238.1M $329.3M $386.8M $438.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $68.2M $89.6M $112M $124.4M $144.5M
Depreciation & Amoritzation $58.6M $85.8M $120.5M $154.6M $175.3M
Stock-Based Compensation $3.5M $3.5M $4.9M $6.2M $8M
Change in Accounts Receivable -$13.5M -$15.6M -$15.2M -$3.1M -$6.6M
Change in Inventories -- -- -- -- --
Cash From Operations $90.9M $186M $268.9M $293.6M $340.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$933.7M -$1.1B -$1.2B -$1.1B -$537.1M
 
Dividends Paid (Ex Special Dividend) -$83.8M -$147.1M -$162.6M -$209.2M -$230.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $349.7M $1.1B $1.2B $1.4B $1B
Long-Term Debt Repaid -$3.5M -$766.6M -$1.1B -$1.1B -$776.7M
Repurchase of Common Stock -$1.6M -$1.8M -$1.9M -$2.7M -$2.3M
Other Financing Activities -$4.5M -$2.2M -$3.4M -$4.3M -$12.7M
Cash From Financing $816.9M $978.1M $1.1B $767.6M $195.2M
 
Beginning Cash (CF) $170.7M $203.7M $98.1M $54.1M $54.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$25.9M $94.9M $206.3M -$22.5M -$1.3M
Ending Cash (CF) $144.8M $298.6M $304.4M $31.6M $52.9M
 
Levered Free Cash Flow $90.9M $186M $268.9M $293.6M $340.6M

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