Financhill
Buy
54

ADRNY Quote, Financials, Valuation and Earnings

Last price:
$34.88
Seasonality move :
2.34%
Day range:
$34.78 - $35.03
52-week range:
$27.51 - $35.26
Dividend yield:
3.46%
P/E ratio:
16.58x
P/S ratio:
0.34x
P/B ratio:
2.00x
Volume:
53.3K
Avg. volume:
97.4K
1-year change:
21.45%
Market cap:
$32.1B
Revenue:
$96B
EPS (TTM):
$2.10
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $74.2B $85.4B $89.4B $91.7B $96B
Revenue Growth (YoY) 0.05% 15.06% 4.8% 2.55% 4.62%
 
Cost of Revenues $54B $61.9B $65B $67.2B $70.2B
Gross Profit $20.2B $23.5B $24.5B $24.6B $25.7B
Gross Profit Margin 27.26% 27.53% 27.36% 26.78% 26.81%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.2B $21.5B $21.2B $21.3B $23.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $17.2B $21.5B $21.2B $21.3B $23.2B
Operating Income $3B $2B $3.3B $3.3B $2.5B
 
Net Interest Expenses $601.2M $561.9M $603.4M $574.8M $599.8M
EBT. Incl. Unusual Items $2.4B $1.9B $3.3B $3.4B $2.5B
Earnings of Discontinued Ops. -$1.1M -- -- -- --
Income Tax Expense $466.8M $378M $699.3M $753M $493.7M
Net Income to Company $2B $1.6B $2.7B $2.7B $2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2B $1.6B $2.7B $2.7B $2B
 
Basic EPS (Cont. Ops) $1.79 $1.50 $2.58 $2.70 $2.11
Diluted EPS (Cont. Ops) $1.78 $1.48 $2.57 $2.68 $2.10
Weighted Average Basic Share $1.1B $1.1B $1B $995M $962M
Weighted Average Diluted Share $1.1B $1.1B $1B $1B $966M
 
EBITDA $6.1B $5.8B $7.5B $7.7B $7B
EBIT $3B $2.5B $3.9B $4B $3.3B
 
Revenue (Reported) $74.2B $85.4B $89.4B $91.7B $96B
Operating Income (Reported) $3B $2B $3.3B $3.3B $2.5B
Operating Income (Adjusted) $3B $2.5B $3.9B $4B $3.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $20.8B $21.9B $22.6B $23.9B $24.2B
Revenue Growth (YoY) 12.34% 4.89% 3.23% 5.91% 1.23%
 
Cost of Revenues $15.1B $15.9B $16.5B $17.6B $17.8B
Gross Profit $5.7B $6B $6B $6.3B $6.4B
Gross Profit Margin 27.43% 27.36% 26.69% 26.52% 26.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.6B $5.2B $5.3B $5.8B $5.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.6B $5.2B $5.3B $5.8B $5.9B
Operating Income $125.1M $784.1M $706.2M $547.7M $532.3M
 
Net Interest Expenses $145M $149.7M $144.1M $157.9M $151.8M
EBT. Incl. Unusual Items $97.1M $769.9M $749.5M $522.6M $490.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.6M $169.8M $170.2M $104.5M $93.5M
Net Income to Company $170.6M $587M $526.9M $428.4M $431.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $79.5M $615.5M $593.3M $429M $409.1M
 
Basic EPS (Cont. Ops) $0.07 $0.60 $0.59 $0.45 $0.44
Diluted EPS (Cont. Ops) $0.07 $0.60 $0.59 $0.45 $0.44
Weighted Average Basic Share $1.1B $1B $992M $958M $926M
Weighted Average Diluted Share $1.1B $1B $995M $961M $928M
 
EBITDA $1.1B $1.8B $1.8B $1.7B $1.7B
EBIT $244.4M $925.6M $907.6M $729.5M $712.7M
 
Revenue (Reported) $20.8B $21.9B $22.6B $23.9B $24.2B
Operating Income (Reported) $125.1M $784.1M $706.2M $547.7M $532.3M
Operating Income (Adjusted) $244.4M $925.6M $907.6M $729.5M $712.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $81.2B $89.7B $90.6B $95.1B $96.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $58.8B $65.1B $66.3B $69.7B $70.7B
Gross Profit $22.4B $24.6B $24.4B $25.4B $25.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $19.5B $22.3B $21.3B $22.5B $23.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $19.5B $22.3B $21.3B $22.5B $23.3B
Operating Income $2.9B $2.3B $3.1B $2.9B $2.7B
 
Net Interest Expenses $576.8M $604.9M $588.4M $573.1M $607.5M
EBT. Incl. Unusual Items $2.7B $2.3B $3.2B $3B $2.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $560.1M $440.8M $671M $622.6M $534.2M
Net Income to Company $2.3B $1.9B $2.5B $2.5B $2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.2B $1.9B $2.6B $2.4B $2B
 
Basic EPS (Cont. Ops) $2.00 $1.87 $2.55 $2.43 $2.11
Diluted EPS (Cont. Ops) $1.99 $1.85 $2.54 $2.41 $2.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $6.4B $6.5B $7.4B $7.5B $7.1B
EBIT $3.3B $3B $3.8B $3.7B $3.3B
 
Revenue (Reported) $81.2B $89.7B $90.6B $95.1B $96.6B
Operating Income (Reported) $2.9B $2.3B $3.1B $2.9B $2.7B
Operating Income (Adjusted) $3.3B $3B $3.8B $3.7B $3.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $62B $66.3B $67.6B $71.2B $71.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $44.8B $48.1B $49.5B $52.2B $52.6B
Gross Profit $17.1B $18.2B $18.1B $19B $19.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.1B $15.8B $15.9B $17.1B $17.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $15.1B $15.8B $15.9B $17.1B $17.2B
Operating Income $2B $2.5B $2.2B $1.9B $2B
 
Net Interest Expenses $420.7M $463.1M $451.2M $451.4M $461.1M
EBT. Incl. Unusual Items $2B $2.4B $2.3B $1.9B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $454.9M $536.1M $507.4M $381.3M $421.2M
Net Income to Company $1.6B $1.9B $1.8B $1.6B $1.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.6B $1.9B $1.8B $1.5B $1.5B
 
Basic EPS (Cont. Ops) $1.45 $1.87 $1.84 $1.59 $1.60
Diluted EPS (Cont. Ops) $1.44 $1.87 $1.84 $1.58 $1.60
Weighted Average Basic Share $3.2B $3.1B $3B $2.9B $2.8B
Weighted Average Diluted Share $3.2B $3.1B $3B $2.9B $2.8B
 
EBITDA $4.8B $5.6B $5.5B $5.3B $5.4B
EBIT $2.4B $2.9B $2.8B $2.5B $2.6B
 
Revenue (Reported) $62B $66.3B $67.6B $71.2B $71.9B
Operating Income (Reported) $2B $2.5B $2.2B $1.9B $2B
Operating Income (Adjusted) $2.4B $2.9B $2.8B $2.5B $2.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $4.1B $3.6B $3.4B $3.3B $3.8B
Short Term Investments $320.4M $367.8M $337.4M $421.5M $302.9M
Accounts Receivable, Net $1.2B $1.4B $1.3B $1.4B $1.7B
Inventory $3.7B $4B $4.2B $4.9B $5.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $199.4M $413.3M $438.2M $319.6M $368.1M
Total Current Assets $10.7B $11B $10.9B $11.6B $12.7B
 
Property Plant And Equipment $20B $22.3B $23.6B $23.7B $23.4B
Long-Term Investments -- -- -- -- --
Goodwill $8.1B $8.4B $8.7B $8.5B $8.6B
Other Intangibles $5.4B $5.8B $5.8B $5.6B $5.8B
Other Long-Term Assets $52.6M $66.4M $86M $123.3M $250.9M
Total Assets $46.5B $50B $51.8B $52.1B $52.9B
 
Accounts Payable $7.1B $8.4B $8.6B $8.8B $9.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.4B $1.4B $1.4B $1.4B $1.4B
Other Current Liabilities $201.6M $301.3M $323.8M $347.5M $339.4M
Total Current Liabilities $14.1B $15.8B $16.1B $16.2B $17.3B
 
Long-Term Debt $4.3B $4.8B $5.3B $4.9B $4.6B
Capital Leases -- -- -- -- --
Total Liabilities $30.7B $34.8B $36.2B $35.6B $36.6B
 
Common Stock $12.3M $13.5M $11.3M $10.7M $11.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $15.8B $15.3B $15.5B $16.5B $16.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $15.8B $15.3B $15.5B $16.5B $16.3B
 
Total Liabilities and Equity $46.5B $50B $51.8B $52.1B $52.9B
Cash and Short Terms $4.5B $3.9B $3.7B $3.7B $4.1B
Total Debt $6.4B $6.1B $6.6B $6.1B $6.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $7.4B $6B $3.8B $5B $4.5B
Short Term Investments $685.6M $383.9M $425.6M $455.2M $341.8M
Accounts Receivable, Net $2.1B $2.2B $2.3B $2.3B $2.7B
Inventory $4B $4.3B $4.8B $5.2B $5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $322.9M $349.1M $408.9M $427.6M $451.2M
Total Current Assets $14.6B $13.3B $11.8B $13.5B $13.3B
 
Property Plant And Equipment $21.2B $23.5B $22.7B $23.2B $23B
Long-Term Investments -- -- -- -- --
Goodwill -- $8.7B $8.2B -- --
Other Intangibles -- $5.9B $5.4B -- --
Other Long-Term Assets $61.1M $75.4M $94.4M $211.7M $270.3M
Total Assets $52B $53.9B $50.6B $53.1B $53.2B
 
Accounts Payable $7.4B $7.9B $7.8B $8.3B $8.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $3.2B $3.5B $3.3B $3.5B $3.5B
Total Current Liabilities $18.7B $18B $16.2B $18.1B $16.9B
 
Long-Term Debt $4.6B $5.3B $4.6B $4.4B $5.7B
Capital Leases -- -- -- -- --
Total Liabilities $36.4B $38.7B $34.9B $36.9B $37.1B
 
Common Stock $12.9M $11.6M $9.8M $10.6M $10.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $15.6B $15.2B $15.7B $16.2B $16B
 
Total Liabilities and Equity $52B $53.9B $50.6B $53.1B $53.2B
Cash and Short Terms $8.1B $6.3B $4.2B $5.5B $4.9B
Total Debt $4.6B $5.3B $4.6B $4.4B $5.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2B $1.6B $2.7B $2.7B $2B
Depreciation & Amoritzation $3.1B $3.2B $3.6B $3.6B $3.8B
Stock-Based Compensation $57.1M $67.4M $56.8M $68.5M $57.4M
Change in Accounts Receivable -$119.8M -$343.8M -$50.9M -$310.1M -$221.9M
Change in Inventories -$116.4M -$101.6M -$334.8M -$787.8M -$95.3M
Cash From Operations $6.1B $7.2B $6.5B $6.4B $7B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$60.5M -$8M -$631.8M -$8.4M -$177.5M
Cash From Investing -$1.9B -$2.8B -$3.1B -$2.1B -$2.4B
 
Dividends Paid (Ex Special Dividend) -$1.2B -$1.2B -$1B -$1B -$1.1B
Special Dividend Paid
Long-Term Debt Issued $667.2M $579M $1B -- $541.3M
Long-Term Debt Repaid -$734.4M -$500.2M -$505.2M -$170.8M -$315M
Repurchase of Common Stock -$1.1B -$1.1B -$1.2B -$1.1B -$1.1B
Other Financing Activities -$23.5M -$4.6M -$7.1M -$29.5M -$3.2M
Cash From Financing -$3.6B -$4.9B -$3.6B -$4.4B -$4.1B
 
Beginning Cash (CF) $3.5B $4.2B $3.4B $3.1B $3.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $598.9M -$437.4M -$257.9M -$97M $515.3M
Ending Cash (CF) $4.1B $3.3B $3.5B $3.2B $3.8B
 
Levered Free Cash Flow $6.1B $7.2B $6.5B $6.4B $7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$48.8M $756.8M $934.2M $478.4M --
Depreciation & Amoritzation $762.9M $950.9M $1.1B $923.6M --
Stock-Based Compensation $18.3M $20.2M $29.3M $11.6M --
Change in Accounts Receivable -$300.5M -$305.6M -$37.1M -$329.7M --
Change in Inventories $59.7M -$17.7M -$91.7M $148.6M --
Cash From Operations $1.6B $1.9B $2.9B $2.4B --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$977.8K -$11.6M $9.7M -$149.2M --
Cash From Investing -$617.5M -$914M -$677.4M -$907.5M --
 
Dividends Paid (Ex Special Dividend) $28.1M -$3.5M -$46.2M $6.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$2.2M $298.3M -- -$3.1M --
Long-Term Debt Repaid $6.1M -$13.6M -$72.1M -$3.6M --
Repurchase of Common Stock -$318.7M -$356.6M -$335.2M -$238.8M --
Other Financing Activities $109.5K -$1.2M -$2.3M $8.7M --
Cash From Financing -$4.7B -$3.7B -$2.8B -$2.7B --
 
Beginning Cash (CF) $7.4B $6.1B $3.9B $5.2B --
Foreign Exchange Rate Adjustment -$225.1M $120.2M -$271.6M -$128.1M --
Additions / Reductions -$3.7B -$2.7B -$561.4M -$1.3B --
Ending Cash (CF) $3.3B $3.5B $3.2B $3.8B --
 
Levered Free Cash Flow $1.6B $1.9B $2.9B $2.4B --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.3B $1.9B $2.5B $2.5B $2B
Depreciation & Amoritzation $3.2B $3.4B $3.5B $3.9B $4B
Stock-Based Compensation $53.9M $54.8M $59.5M $75M $56.7M
Change in Accounts Receivable -$256.5M -$45.8M -$578.6M $70.7M -$378.1M
Change in Inventories -$177.7M -$257.4M -$713.8M -$335.6M $184.9M
Cash From Operations $7.8B $6.2B $5.5B $7.5B $6.7B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$30.8M -$621.2M -$29.8M -$18.6M -$133.8M
Cash From Investing -$2.7B -$2.8B -$2.4B -$2.2B -$2.2B
 
Dividends Paid (Ex Special Dividend) -$1.2B -$981.2M -$989.7M -$1.2B -$1.1B
Special Dividend Paid
Long-Term Debt Issued $585.7M $702.9M $298.3M $544.4M $1.8B
Long-Term Debt Repaid -$556.9M -$485.5M -$112.3M -$383.5M -$859.3M
Repurchase of Common Stock -$1.1B -$1.1B -$1.1B -$1.2B -$1.1B
Other Financing Activities -$4.8M -$5.8M -$28.4M -$14.3M $7.6M
Cash From Financing -$1.5B -$4.6B -$5.4B -$4.1B -$5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.6B -$1.2B -$2.3B $1.2B -$573M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $7.8B $6.2B $5.5B $7.5B $6.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.6B $2.7B $2.7B $2B $1.5B
Depreciation & Amoritzation $3.2B $3.6B $3.6B $3.8B $3.1B
Stock-Based Compensation $67.4M $56.8M $68.5M $57.4M $45.1M
Change in Accounts Receivable -$343.8M -$50.9M -$310.1M -$221.9M -$48.4M
Change in Inventories -$101.6M -$334.8M -$787.8M -$95.3M $36.3M
Cash From Operations $7.2B $6.5B $6.4B $7B $4.3B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$8M -$631.8M -$8.4M -$177.5M $15.4M
Cash From Investing -$2.8B -$3.1B -$2.1B -$2.4B -$1.3B
 
Dividends Paid (Ex Special Dividend) -$1.2B -$1B -$1B -$1.1B -$1.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $579M $1B -- $541.3M $1.8B
Long-Term Debt Repaid -$500.2M -$505.2M -$170.8M -$315M -$855.7M
Repurchase of Common Stock -$1.1B -$1.2B -$1.1B -$1.1B -$837M
Other Financing Activities -$4.6M -$7.1M -$29.5M -$3.2M -$1.1M
Cash From Financing -$4.9B -$3.6B -$4.4B -$4.1B -$2.3B
 
Beginning Cash (CF) $22.9B $18.8B $15.1B $16.6B $17.1B
Foreign Exchange Rate Adjustment -$465.9M $326.6M $187.7M -$58.5M -$36.3M
Additions / Reductions -$437.4M -$257.9M -$97M $515.3M $694M
Ending Cash (CF) $22.2B $18.8B $14.9B $17.1B $17.8B
 
Levered Free Cash Flow $7.2B $6.5B $6.4B $7B $4.3B

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