Financhill
Sell
50

ADRZY Quote, Financials, Valuation and Earnings

Last price:
$10.92
Seasonality move :
-3.06%
Day range:
$10.80 - $10.92
52-week range:
$9.35 - $14.32
Dividend yield:
4.93%
P/E ratio:
10.01x
P/S ratio:
0.59x
P/B ratio:
2.23x
Volume:
7.9K
Avg. volume:
9K
1-year change:
-6.67%
Market cap:
$5.4B
Revenue:
$9.4B
EPS (TTM):
$1.09
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $7.5B $7.7B $7.6B $8B $9.4B
Revenue Growth (YoY) 4.91% 2.41% -0.06% 4.03% 17.86%
 
Cost of Revenues $3.7B $4.2B $3.9B $4.1B $5.1B
Gross Profit $3.7B $3.5B $3.7B $3.8B $4.3B
Gross Profit Margin 50.05% 45.39% 48.73% 47.91% 45.92%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $438M $441.7M $440.9M $456.4M $554.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.4B $3.1B $3.2B $3.2B $3.6B
Operating Income $328M $370.1M $507M $569.2M $699.1M
 
Net Interest Expenses $95.1M $62.6M $59.2M $39.7M --
EBT. Incl. Unusual Items $202.5M $320.8M $520.1M $570.4M $745.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $65.1M $88.2M $139.5M $145.9M $199.1M
Net Income to Company $137.4M $232.6M $380.6M $424.6M $546M
 
Minority Interest in Earnings $5.7M $3.9M $4.5M $7.4M $6.4M
Net Income to Common Excl Extra Items $143.1M $236.5M $385.1M $432M $552.3M
 
Basic EPS (Cont. Ops) $0.28 $0.48 $0.78 $0.87 $1.12
Diluted EPS (Cont. Ops) $0.28 $0.48 $0.77 $0.87 $1.11
Weighted Average Basic Share $502.1M $497.4M $496.4M $494.6M $495.3M
Weighted Average Diluted Share $502.1M $497.4M $497.6M $495.9M $497.6M
 
EBITDA $615.6M $666M $849.9M $871.1M $1B
EBIT $280.1M $373.6M $567.5M $604.5M $798M
 
Revenue (Reported) $7.5B $7.7B $7.6B $8B $9.4B
Operating Income (Reported) $328M $370.1M $507M $569.2M $699.1M
Operating Income (Adjusted) $280.1M $373.6M $567.5M $604.5M $798M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2B $1.8B $1.9B $2.3B $2.2B
Revenue Growth (YoY) 3.9% -8.12% 6.18% 20.27% -1.99%
 
Cost of Revenues $1.1B $912.9M $1B $1.3B $1.1B
Gross Profit $869.8M $881M $885.2M $1B $1.1B
Gross Profit Margin 44.55% 49.11% 46.47% 44.44% 48.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $795M $785.1M $772.3M $868.5M $963.2M
Operating Income $74.8M $95.9M $112.9M $149.6M $132.3M
 
Net Interest Expenses $9.1M $12.6M $2.1M -- --
EBT. Incl. Unusual Items $85.6M $122.7M $135M $184.2M $175.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25.5M $34M $35.9M $48.6M $45.1M
Net Income to Company $65.8M $85.3M $89.7M $135.3M $135.4M
 
Minority Interest in Earnings $1.2M $1.1M $2.4M $217.8K -$220K
Net Income to Common Excl Extra Items $61.3M $89.8M $101.5M $135.9M $130M
 
Basic EPS (Cont. Ops) $0.12 $0.18 $0.21 $0.27 $0.26
Diluted EPS (Cont. Ops) $0.12 $0.18 $0.20 $0.27 $0.26
Weighted Average Basic Share $494.3M $501.3M $494.1M $495.2M $492.5M
Weighted Average Diluted Share $494.3M $501.3M $499M $499.2M $496.6M
 
EBITDA $175.8M $204.3M $202.4M $255M $242.6M
EBIT $99.3M $138.7M $143.2M $197M $186.5M
 
Revenue (Reported) $2B $1.8B $1.9B $2.3B $2.2B
Operating Income (Reported) $74.8M $95.9M $112.9M $149.6M $132.3M
Operating Income (Adjusted) $99.3M $138.7M $143.2M $197M $186.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.6B $7.7B $7.7B $9.1B $9.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.1B $4B $4B $4.9B $4.8B
Gross Profit $3.5B $3.7B $3.7B $4.2B $4.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.1B $3.1B $3.2B $3.5B $3.8B
Operating Income $437.1M $541.3M $509.6M $693.5M $653.3M
 
Net Interest Expenses $83.7M $66.7M $49.4M $20.7M $23.6M
EBT. Incl. Unusual Items $352.8M $452.5M $549.2M $698.9M $734.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $110M $119M $143.8M $179.9M $191.8M
Net Income to Company $249.7M $322.8M $397.1M $537.2M $545.5M
 
Minority Interest in Earnings $2.2M $4.3M $7.2M $7.3M $536.7K
Net Income to Common Excl Extra Items $244.9M $337.8M $412.5M $526.3M $543.1M
 
Basic EPS (Cont. Ops) $0.49 $0.68 $0.83 $1.06 $1.10
Diluted EPS (Cont. Ops) $0.49 $0.68 $0.83 $1.06 $1.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $706.4M $788.7M $857M $991.9M $1B
EBIT $426M $502.2M $587.7M $743.2M $784.9M
 
Revenue (Reported) $7.6B $7.7B $7.7B $9.1B $9.2B
Operating Income (Reported) $437.1M $541.3M $509.6M $693.5M $653.3M
Operating Income (Adjusted) $426M $502.2M $587.7M $743.2M $784.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.5B $5.4B $5.5B $6.7B $6.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.9B $2.7B $2.8B $3.6B $3.3B
Gross Profit $2.5B $2.7B $2.7B $3.1B $3.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.3B $2.4B $2.4B $2.7B $2.9B
Operating Income $185.5M $289.5M $296.3M $428.4M $383.2M
 
Net Interest Expenses $29.1M $32.3M $23.1M $9.6M $29.2M
EBT. Incl. Unusual Items $216.8M $346.8M $378.1M $510.9M $500.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $64.8M $95.5M $100.4M $135.4M $128.1M
Net Income to Company $157.5M $247.7M $264.2M $376.8M $376.4M
 
Minority Interest in Earnings $2.9M $3.4M $6M $6M $105.9K
Net Income to Common Excl Extra Items $154.8M $254.6M $283.7M $381.5M $372.3M
 
Basic EPS (Cont. Ops) $0.31 $0.51 $0.57 $0.77 $0.75
Diluted EPS (Cont. Ops) $0.31 $0.51 $0.57 $0.77 $0.75
Weighted Average Basic Share $1.5B $1.5B $1.5B $1.5B $1.5B
Weighted Average Diluted Share $1.5B $1.5B $1.5B $1.5B $1.5B
 
EBITDA $467.1M $587.6M $597.4M $723M $716.1M
EBIT $257M $383.9M $406.4M $549.4M $536.5M
 
Revenue (Reported) $5.5B $5.4B $5.5B $6.7B $6.6B
Operating Income (Reported) $185.5M $289.5M $296.3M $428.4M $383.2M
Operating Income (Adjusted) $257M $383.9M $406.4M $549.4M $536.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.3B $1.4B $1.2B $1.4B $1.7B
Short Term Investments $340.6M $598.1M $759.4M $781.7M $293M
Accounts Receivable, Net $1B $1B $1.1B $1.1B $1.2B
Inventory $943.6M $936.2M $1B $1.2B $1.3B
Prepaid Expenses $154.4M $176.5M $172.8M $235.8M $197.3M
Other Current Assets -- -- -- -- --
Total Current Assets $5.1B $5.6B $5.8B $6.3B $6.5B
 
Property Plant And Equipment $1.5B $1.4B $1.3B $1.3B $1.4B
Long-Term Investments -- -- -- -- --
Goodwill $870.3M $934.8M $881.2M $844M $913.4M
Other Intangibles $346.4M $275.3M $216.1M $171.7M $157.9M
Other Long-Term Assets $34.4M $56.6M $98.2M $91.2M $111.2M
Total Assets $8.1B $8.7B $8.7B $9.1B $9.4B
 
Accounts Payable $749.3M $922.1M $918.3M $1.1B $1.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $52M $59.4M $51.6M $48M $53.5M
Other Current Liabilities $1B $1.2B $1.3B $1.3B $1.3B
Total Current Liabilities $4.2B $4.5B $4.7B $5.4B $5.5B
 
Long-Term Debt $1.4B $1.5B $1.2B $887.4M $556.8M
Capital Leases -- -- -- -- --
Total Liabilities $6.7B $7.1B $6.9B $7.1B $7B
 
Common Stock $116.5M $127.9M $117.8M $111.5M $115M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.4B $1.5B $1.8B $2B $2.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $14.5M -$2.3M -$8.3M -$14.9M -$22.3M
Total Equity $1.4B $1.5B $1.8B $2B $2.4B
 
Total Liabilities and Equity $8.1B $8.7B $8.7B $9.1B $9.4B
Cash and Short Terms $1.7B $2B $2B $2.2B $2B
Total Debt $1.5B $1.6B $1.3B $1.2B $1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.3B $1B $1.1B $1.2B $1.2B
Short Term Investments $405.8M $689.3M $765.5M $468.2M $339.1M
Accounts Receivable, Net $881.7M $985.7M $887.5M $1B $1.1B
Inventory $1B $1.1B $1.2B $1.3B $1.4B
Prepaid Expenses $190.4M $173.1M $245.2M $276.6M $222.2M
Other Current Assets -- -- -- -- $352.9M
Total Current Assets $5.2B $5.5B $5.7B $6.2B $5.9B
 
Property Plant And Equipment $1.4B $1.3B $1.2B $1.3B $1.4B
Long-Term Investments -- -- -- -- --
Goodwill $896.7M $899M $786.5M $846.4M $950.3M
Other Intangibles $289.1M $228.5M $166.3M $138.7M $151.8M
Other Long-Term Assets $35.8M $43.5M $151.3M $79.2M $74.4M
Total Assets $8.1B $8.3B $8.3B $8.9B $8.9B
 
Accounts Payable $838.4M $813.4M $851M $1B $929.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $54.1M $49.1M $45.8M $45.7M $50.7M
Other Current Liabilities $1.1B $1.3B $1.2B $1.2B $1.3B
Total Current Liabilities $4.1B $4.4B $4.9B $5.4B $5.1B
 
Long-Term Debt $1.4B $1.2B $814.6M $541.1M $400.4M
Capital Leases -- -- -- -- --
Total Liabilities $6.7B $6.7B $6.5B $6.8B $6.5B
 
Common Stock $122.1M $120.6M $102.2M $110.1M $116.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11.2M -$6M -$13.5M -$20.9M $2.8M
Total Equity $1.4B $1.6B $1.8B $2.1B $2.4B
 
Total Liabilities and Equity $8.1B $8.3B $8.3B $8.9B $8.9B
Cash and Short Terms $1.8B $1.7B $1.9B $1.7B $1.6B
Total Debt $1.5B $1.3B $1B $973.7M $594.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $137.4M $232.6M $380.6M $424.6M $546M
Depreciation & Amoritzation $335.5M $292.5M $282.4M $266.6M $243.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $109.9M -$131.4M -$292.6M -$219.7M -$254.2M
Change in Inventories $20.4M $48.5M -$119.3M -$203.5M -$54.6M
Cash From Operations $919.8M $527M $626.6M $749.6M $406M
 
Capital Expenditures $136.6M $100.4M $130.5M $163.5M $184.9M
Cash Acquisitions -$13.4M -$5.7M -$49.3M -$65.4M -$39.4M
Cash From Investing -$120.8M -$269.6M -$343.8M -$200.9M $288.9M
 
Dividends Paid (Ex Special Dividend) -$175.9M -$57M -$118.7M -$172.7M -$225.5M
Special Dividend Paid
Long-Term Debt Issued $389.1M $24.8M $83.3M $29.7M $147.7M
Long-Term Debt Repaid -$488.6M -$137.3M -$281.4M -$95.2M -$321.1M
Repurchase of Common Stock -$44.5M -$20.7M -$5.6M -$16.9M --
Other Financing Activities -$89.3M -$23.4M -$40.8M -$105.5K --
Cash From Financing -$409.2M -$213.6M -$420.5M -$317.7M -$444.5M
 
Beginning Cash (CF) $961.4M $1.4B $1.4B $1.1B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $389.8M $43.9M -$137.7M $231M $250.4M
Ending Cash (CF) $1.3B $1.3B $1.3B $1.4B $1.6B
 
Levered Free Cash Flow $783.1M $426.7M $496.1M $586.1M $221.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $65.8M $85.3M $89.7M $135.3M $135.4M
Depreciation & Amoritzation $84.7M $62.7M $52.2M $57.9M $58.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $188.2M $32.2M $5.7M $168M $112.1M
 
Capital Expenditures $22.9M $30.1M $28.4M $40.4M $45.1M
Cash Acquisitions -- -$13.9M -$11.1M $10.9K $1.6M
Cash From Investing -$48.9M $34.2M $60.8M -$93M -$73.5M
 
Dividends Paid (Ex Special Dividend) -$58.4M $2.6M $9.4M $342.8K -$5.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.6M -$675.4K $4.4M $24.8M $6.8M
Long-Term Debt Repaid -$51.3M -$182.1M -$8.9M -$125.5M -$50.4M
Repurchase of Common Stock -$7M -- $924.8K -- -$51.8M
Other Financing Activities -$136.2K -$11.3M $5.8K -- -$551.3K
Cash From Financing -$110.1M -$191.5M -$11.7M -$110.2M -$111.7M
 
Beginning Cash (CF) $1.3B $1.2B $1.1B $1.3B $1.3B
Foreign Exchange Rate Adjustment -$24.7M $8.5M $21.7M $9.8M -$16M
Additions / Reductions $29.1M -$125M $54.8M -$35.2M -$73.1M
Ending Cash (CF) $1.3B $1B $1.2B $1.3B $1.2B
 
Levered Free Cash Flow $165.3M $2.1M -$22.6M $127.6M $67.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $249.7M $322.8M $397.1M $537.2M $545.5M
Depreciation & Amoritzation $291.1M $274.9M $262.5M $260.2M $251M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $729.8M $445.3M $855.9M $385.3M $768.8M
 
Capital Expenditures $118M $109.9M $150.3M $179.7M $193.7M
Cash Acquisitions -$103.1K -$54.3M -$26M -$47.3M -$72.8M
Cash From Investing -$150.6M -$385.3M -$286M $137.5M -$17M
 
Dividends Paid (Ex Special Dividend) -$59.5M -$116.3M -$166M -$233.9M -$272.7M
Special Dividend Paid
Long-Term Debt Issued $24.7M $13.5M $86M $81.7M $96.4M
Long-Term Debt Repaid -$150.8M -$256.2M -$143.2M -$238.2M -$464.5M
Repurchase of Common Stock -$23.4M $495.5K -$21.7M -- --
Other Financing Activities -- -$61.8M -- -- --
Cash From Financing -$297.9M -$420.3M -$342.9M -$441.5M -$748M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $281.3M -$360.3M $227M $81.3M $3.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $611.7M $335.4M $705.6M $205.6M $575.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $157.5M $247.7M $264.2M $376.8M $376.4M
Depreciation & Amoritzation $218.2M $200.7M $180.7M $174.3M $181.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $298.3M $216.6M $445.9M $81.6M $444.3M
 
Capital Expenditures $72.3M $81.8M $101.6M $117.9M $126.7M
Cash Acquisitions -- -$48.6M -$25.3M -$7.2M -$40.6M
Cash From Investing -$91.6M -$207.3M -$149.5M $188.9M -$117M
 
Dividends Paid (Ex Special Dividend) -$58.4M -$117.7M -$165M -$226.1M -$273.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $20M $8.7M $11.4M $63.4M $12.1M
Long-Term Debt Repaid -$114.4M -$233.3M -$95.2M -$238.1M -$381.5M
Repurchase of Common Stock -$21.2M -- -$16.1M -- -$51.8M
Other Financing Activities -$2.3M -$40.7M -$100.7K -- -$10.9M
Cash From Financing -$176.2M -$383M -$305.3M -$429.1M -$732.6M
 
Beginning Cash (CF) $3.8B $3.8B $3.6B $4.1B $4.7B
Foreign Exchange Rate Adjustment -$94.8M $35.1M $64.7M -$5.8M -$24.3M
Additions / Reductions $30.5M -$373.6M -$9M -$158.6M -$405.3M
Ending Cash (CF) $3.8B $3.4B $3.6B $4B $4.3B
 
Levered Free Cash Flow $226M $134.8M $344.2M -$36.4M $317.6M

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