Financhill
Sell
43

ADT Quote, Financials, Valuation and Earnings

Last price:
$7.45
Seasonality move :
-0.68%
Day range:
$7.31 - $7.53
52-week range:
$6.10 - $8.39
Dividend yield:
3.01%
P/E ratio:
13.81x
P/S ratio:
1.43x
P/B ratio:
1.65x
Volume:
13.5M
Avg. volume:
13.9M
1-year change:
10.41%
Market cap:
$6.3B
Revenue:
$4.9B
EPS (TTM):
$0.53
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.3B $4.2B $4.4B $4.7B $4.9B
Revenue Growth (YoY) 3.69% -20.92% 4.26% 6.18% 5.28%
 
Cost of Revenues $1.5B $772.8M $698.8M $751.7M $847.1M
Gross Profit $3.8B $3.4B $3.7B $3.9B $4.1B
Gross Profit Margin 71.47% 81.61% 84.05% 83.85% 82.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.5B $1.3B $1.3B $1.5B
Other Inc / (Exp) -$231.6M -$68M -$67.5M -$43.6M $24M
Operating Expenses $3.6B $3.4B $2.9B $2.7B $2.8B
Operating Income $160.8M $49M $735M $1.2B $1.2B
 
Net Interest Expenses $708.2M $456.8M $263.1M $569.9M $441M
EBT. Incl. Unusual Items -$778.9M -$475.8M $404.5M $604.4M $815.2M
Earnings of Discontinued Ops. -- $3.4M -$179.5M $12.6M -$118.3M
Income Tax Expense -$146.7M -$131.7M $87.7M $160.6M $195.8M
Net Income to Company -$632.2M -$340.8M $132.7M $463M $501.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$632.2M -$340.8M $132.7M $463M $501.1M
 
Basic EPS (Cont. Ops) -$0.82 -$0.41 $0.15 $0.51 $0.56
Diluted EPS (Cont. Ops) -$0.82 -$0.41 $0.14 $0.48 $0.52
Weighted Average Basic Share $776.3M $825.4M $903.2M $911.6M $901.3M
Weighted Average Diluted Share $778.4M $825.4M $969.8M $973.9M $963.4M
 
EBITDA $1.8B $1.9B $2.4B $2.6B $2.6B
EBIT -$70.7M -$19M $667.5M $1.2B $1.3B
 
Revenue (Reported) $5.3B $4.2B $4.4B $4.7B $4.9B
Operating Income (Reported) $160.8M $49M $735M $1.2B $1.2B
Operating Income (Adjusted) -$70.7M -$19M $667.5M $1.2B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $276.6M $530.9M $1.2B $1.3B
Revenue Growth (YoY) 1.27% -78.96% 91.94% 120.83% 7.5%
 
Cost of Revenues $374.3M -$362M -$196.5M $185M $234.5M
Gross Profit $940.4M $638.6M $727.4M $987.4M $1B
Gross Profit Margin 71.53% -- -- 84.23% 81.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $444.7M $197.5M $93.9M $346.9M $370.8M
Other Inc / (Exp) -$8.7M -$17.1M $287.8M -$11.2M -$5.8M
Operating Expenses $918.2M $613M $470M $673.6M $711.5M
Operating Income $22.2M $25.5M $257.4M $313.9M $314.4M
 
Net Interest Expenses $138.8M $109.3M $145.7M $168.7M $82.1M
EBT. Incl. Unusual Items -$125.3M -$100.9M $399.4M $134M $226.6M
Earnings of Discontinued Ops. -- -- -$196.7M $468.8M -$7.3M
Income Tax Expense -$13.2M -$39.6M $49.9M $40.6M $29.3M
Net Income to Company -$112.1M -$57.9M $150.8M $575.9M $190M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$112.1M -$57.9M $150.8M $575.9M $190M
 
Basic EPS (Cont. Ops) -$0.14 -$0.07 $0.17 $0.63 $0.21
Diluted EPS (Cont. Ops) -$0.14 -$0.07 $0.16 $0.60 $0.20
Weighted Average Basic Share $824.7M $841.7M $906.2M $912.8M $886.2M
Weighted Average Diluted Share $824.7M $841.7M $1.2B $975.2M $949.7M
 
EBITDA $487M $499.1M $956.9M $632.6M $649.3M
EBIT $13.5M $8.4M $545.2M $302.7M $308.6M
 
Revenue (Reported) $1.3B $276.6M $530.9M $1.2B $1.3B
Operating Income (Reported) $22.2M $25.5M $257.4M $313.9M $314.4M
Operating Income (Adjusted) $13.5M $8.4M $545.2M $302.7M $308.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.3B $4.2B $5B $4.8B $4.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $772.8M $1.1B $850M $888.6M
Gross Profit $3.8B $3.4B $3.9B $3.9B $4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.5B $1.5B $1.4B $1.5B
Other Inc / (Exp) -$231.6M -$68M -$67.8M -$286.5M -$9.5M
Operating Expenses $3.6B $3.4B $3.1B $2.7B $2.9B
Operating Income $160.8M $49M $748.9M $1.2B $1.2B
 
Net Interest Expenses $708.2M $456.8M $263.5M $570.3M $442.5M
EBT. Incl. Unusual Items -$778.9M -$475.8M $417.7M $345.5M $717M
Earnings of Discontinued Ops. -- -- -$188.9M $179M -$46M
Income Tax Expense -$146.7M -$131.7M $91.5M $68.1M $170M
Net Income to Company -$632.2M -$340.8M $132.7M $463M $501.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$632.2M -$340.8M $132.7M $463M $501.1M
 
Basic EPS (Cont. Ops) -$0.63 -$0.41 $0.15 $0.51 $0.55
Diluted EPS (Cont. Ops) -$0.63 -$0.41 $0.14 $0.47 $0.53
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.8B $1.9B $2.4B $2.3B $2.5B
EBIT -$70.7M -$19M $681.2M $915.8M $1.2B
 
Revenue (Reported) $5.3B $4.2B $5B $4.8B $4.9B
Operating Income (Reported) $160.8M $49M $748.9M $1.2B $1.2B
Operating Income (Adjusted) -$70.7M -$19M $681.2M $915.8M $1.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4.2B $5B $4.8B $4.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $772.8M $1.1B $850M $888.6M --
Gross Profit $3.4B $3.9B $3.9B $4B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $1.5B $1.4B $1.5B --
Other Inc / (Exp) -$68M -$67.8M -$286.5M -$9.5M --
Operating Expenses $3.4B $3.1B $2.7B $2.9B --
Operating Income $49M $748.9M $1.2B $1.2B --
 
Net Interest Expenses $456.8M $263.5M $570.3M $442.5M --
EBT. Incl. Unusual Items -$475.8M $417.7M $345.5M $717M --
Earnings of Discontinued Ops. -- -$188.9M $179M -$46M --
Income Tax Expense -$131.7M $91.5M $68.1M $170M --
Net Income to Company -$340.8M $132.7M $463M $501.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$340.8M $132.7M $463M $501.1M --
 
Basic EPS (Cont. Ops) -$0.41 $0.15 $0.51 $0.55 --
Diluted EPS (Cont. Ops) -$0.41 $0.14 $0.47 $0.53 --
Weighted Average Basic Share $3.2B $3.6B $3.6B $3.6B --
Weighted Average Diluted Share $3.3B $4B $3.8B $3.9B --
 
EBITDA $1.9B $2.4B $2.3B $2.5B --
EBIT -$19M $681.2M $915.8M $1.2B --
 
Revenue (Reported) $4.2B $5B $4.8B $4.9B --
Operating Income (Reported) $49M $748.9M $1.2B $1.2B --
Operating Income (Adjusted) -$19M $681.2M $915.8M $1.2B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $205M $24.5M $257.2M $14.6M $96.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $336M $442.2M $334.6M $370.2M $393.5M
Inventory $216.2M $347.9M $237.3M $201.4M $196.7M
Prepaid Expenses -- $30.4M $26.1M $47.7M $53M
Other Current Assets $210.2M $57.2M $48.6M $104.2M $82.2M
Total Current Assets $967.4M $992.5M $1.7B $1B $1B
 
Property Plant And Equipment $3B $3.2B $3.2B $3.3B $3.2B
Long-Term Investments -- -- -- -- --
Goodwill $5.2B $5.9B $5.4B $4.9B $4.9B
Other Intangibles $5.9B $5.4B $4.9B $4.9B $4.9B
Other Long-Term Assets $363.6M $462.9M $1.5B $742.5M $735.3M
Total Assets $16.1B $16.9B $17.8B $16B $16.1B
 
Accounts Payable $321.6M $475M $417.9M $277.2M $153.5M
Accrued Expenses $488M $649.5M $655.2M $430M $397.3M
Current Portion Of Long-Term Debt $44.8M $117.6M $857.6M $312.1M $195.8M
Current Portion Of Capital Lease Obligations $30.7M $37.4M $20.7M $16M --
Other Current Liabilities $65.5M $50.4M $299M $79.6M $135.9M
Total Current Liabilities $1.3B $1.7B $2.7B $1.5B $1.3B
 
Long-Term Debt $9.4B $9.6B $8.9B $7.5B $7.5B
Capital Leases -- -- -- -- --
Total Liabilities $13.1B $13.6B $14.4B $12.2B $12.3B
 
Common Stock $8.3M $9M $9.2M $9.2M $8.9M
Other Common Equity Adj -$118.6M -$69M -$47.2M -$16.2M -$7M
Common Equity $3B $3.2B $3.4B $3.8B $3.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3B $3.2B $3.4B $3.8B $3.8B
 
Total Liabilities and Equity $16.1B $16.9B $17.8B $16B $16.1B
Cash and Short Terms $205M $24.5M $257.2M $14.6M $96.2M
Total Debt $9.5B $9.7B $9.8B $7.8B $7.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $205M $24.5M $257.2M $14.6M $96.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $336M $442.2M $334.6M $370.2M $393.5M
Inventory $216.2M $347.9M $237.3M $201.4M $196.7M
Prepaid Expenses -- $30.4M $26.1M $47.7M $53M
Other Current Assets $210.2M $57.2M $48.6M $104.2M $82.2M
Total Current Assets $967.4M $992.5M $1.7B $1B $1B
 
Property Plant And Equipment $3B $3.2B $3.2B $3.3B $3.2B
Long-Term Investments -- -- -- -- --
Goodwill $5.2B $5.9B $5.4B $4.9B $4.9B
Other Intangibles $5.9B $5.4B $4.9B $4.9B $4.9B
Other Long-Term Assets $363.6M $462.9M $1.5B $742.5M $735.3M
Total Assets $16.1B $16.9B $17.8B $16B $16.1B
 
Accounts Payable $321.6M $475M $417.9M $277.2M $153.5M
Accrued Expenses $488M $649.5M $655.2M $430M $397.3M
Current Portion Of Long-Term Debt $44.8M $117.6M $857.6M $312.1M $195.8M
Current Portion Of Capital Lease Obligations $30.7M $37.4M $20.7M -- --
Other Current Liabilities $65.5M $50.4M $299M $79.6M $135.9M
Total Current Liabilities $1.3B $1.7B $2.7B $1.5B $1.3B
 
Long-Term Debt $9.4B $9.6B $8.9B $7.5B $7.5B
Capital Leases -- -- -- -- --
Total Liabilities $13.1B $13.6B $14.4B $12.2B $12.3B
 
Common Stock $8.3M $9M $9.2M $9.2M $8.9M
Other Common Equity Adj -$118.6M -$69M -$47.2M -$16.2M -$7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3B $3.2B $3.4B $3.8B $3.8B
 
Total Liabilities and Equity $16.1B $16.9B $17.8B $16B $16.1B
Cash and Short Terms $205M $24.5M $257.2M $14.6M $96.2M
Total Debt $9.5B $9.7B $9.8B $7.8B $7.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$632.2M -$340.8M $132.7M $463M $501.1M
Depreciation & Amoritzation $1.9B $1.9B $1.7B $1.4B $1.3B
Stock-Based Compensation $96M $61.2M $66.6M $51.1M $48.6M
Change in Accounts Receivable -$225M -$50.2M -$178.3M -$107.5M -$146.1M
Change in Inventories -$60.8M -$84M -$67.4M $24.7M $25.1M
Cash From Operations $1.4B $1.6B $1.9B $1.7B $1.9B
 
Capital Expenditures $575.5M $862.9M $911.3M $806.9M $687M
Cash Acquisitions -$227.1M -$161.7M $26.7M $1.6B -$17.5M
Cash From Investing -$1.1B -$1.7B -$1.5B $242.5M -$1.3B
 
Dividends Paid (Ex Special Dividend) -$109.3M -$116.3M -$127.1M -$128.6M -$182.3M
Special Dividend Paid
Long-Term Debt Issued $2.6B $1.4B $826.9M $1.1B $1.3B
Long-Term Debt Repaid -$3.1B -$1.4B -$771.1M -$3.2B -$1.5B
Repurchase of Common Stock -$4K -- -$1.2B -- -$240.6M
Other Financing Activities $6.1M -$23.7M $95.4M $41.8M $81.7M
Cash From Financing -$70.3M -$128.4M -$14.8M -$2.1B -$515.4M
 
Beginning Cash (CF) $48.7M $207.7M $33.3M $373.6M $130M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $159M -$174.5M $340.3M -$243.6M $74.1M
Ending Cash (CF) $207.7M $33.3M $373.6M $130M $204.1M
 
Levered Free Cash Flow $791.2M $786.8M $976.6M $850.8M $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$112.1M -$57.9M $150.8M $575.9M $190M
Depreciation & Amoritzation $473.5M $490.7M $411.7M $329.9M $340.7M
Stock-Based Compensation $21.3M $15.4M $16.9M $8.1M $9.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $373.5M $494.4M $566.9M $412M $459.7M
 
Capital Expenditures $190.7M $217.5M $203M $195.4M $150.3M
Cash Acquisitions -$44.9M -$145.3M $13.1M $1.6B $3.5M
Cash From Investing -$337.2M -$525.1M -$324M $1.2B -$261.1M
 
Dividends Paid (Ex Special Dividend) -$29M -$29.2M -$32M -$32.2M -$50.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $438.5M $346.9M $498.8M $327M
Long-Term Debt Repaid -$306.7M -$306.8M -$209.8M -$2.3B -$361M
Repurchase of Common Stock -- -- -- -- -$147.2M
Other Financing Activities $18.5M -$50.8M -$22.3M -$50.4M $32M
Cash From Financing -$319.4M -$4.4M $70.9M -$1.9B -$199.3M
 
Beginning Cash (CF) $490.9M $68.4M $59.8M $356.1M $204.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$283.1M -$35.1M $313.8M -$226.1M -$684K
Ending Cash (CF) $207.7M $33.3M $373.6M $130M $204.1M
 
Levered Free Cash Flow $182.8M $276.9M $363.8M $216.6M $309.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$632.2M -$340.8M $132.7M $463M $501.1M
Depreciation & Amoritzation $1.9B $1.9B $1.7B $1.4B $1.3B
Stock-Based Compensation $96M $61.2M $66.6M $51.1M $48.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $1.6B $1.9B $1.7B $1.9B
 
Capital Expenditures $575.5M $862.9M $911.3M $806.9M $687M
Cash Acquisitions -$227.1M -$161.7M $26.7M $1.6B -$17.5M
Cash From Investing -$1.1B -$1.7B -$1.5B $242.5M -$1.3B
 
Dividends Paid (Ex Special Dividend) -$109.3M -$116.3M -$127.1M -$128.6M -$182.3M
Special Dividend Paid
Long-Term Debt Issued $2.6B $1.4B $826.9M $1.1B $1.3B
Long-Term Debt Repaid -$3.1B -$1.4B -$771.1M -$3.2B -$1.5B
Repurchase of Common Stock -- -- -- -- -$240.6M
Other Financing Activities $6.1M -$23.7M $95.4M $41.8M $81.7M
Cash From Financing -$70.3M -$128.4M -$14.8M -$2.1B -$515.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $159M -$174.5M $340.3M -$243.6M $74.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $791.2M $786.8M $976.6M $850.8M $1.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$340.8M $132.7M $463M $501.1M --
Depreciation & Amoritzation $1.9B $1.7B $1.4B $1.3B --
Stock-Based Compensation $61.2M $66.6M $51.1M $48.6M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.6B $1.9B $1.7B $1.9B --
 
Capital Expenditures $862.9M $911.3M $806.9M $687M --
Cash Acquisitions -$161.7M $26.7M $1.6B -$17.5M --
Cash From Investing -$1.7B -$1.5B $242.5M -$1.3B --
 
Dividends Paid (Ex Special Dividend) -$116.3M -$127.1M -$128.6M -$182.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.4B $826.9M $1.1B $1.3B --
Long-Term Debt Repaid -$1.4B -$771.1M -$3.2B -$1.5B --
Repurchase of Common Stock -- -- -- -$240.6M --
Other Financing Activities -$23.7M $95.4M $41.8M $81.7M --
Cash From Financing -$128.4M -$14.8M -$2.1B -$515.4M --
 
Beginning Cash (CF) $559.9M $176.7M $1.3B $602.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$174.5M $340.3M -$243.6M $74.1M --
Ending Cash (CF) $385.4M $517M $1.1B $676.4M --
 
Levered Free Cash Flow $786.8M $976.6M $850.8M $1.2B --

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

GET BETTER TRADE IDEAS

Popular

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Tesla Stock: The Bear Case
Tesla Stock: The Bear Case

The recent stock market drop has been a punishing time…

Is VUG a Good ETF to Buy?
Is VUG a Good ETF to Buy?

For the last few years, earnings growth from the tech…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Alerts

Sell
5
CABO alert for Mar 14

Cable One [CABO] is down 3.74% over the past day.

Sell
38
ADBE alert for Mar 14

Adobe [ADBE] is up 4.33% over the past day.

Sell
29
CAR alert for Mar 14

Avis Budget Group [CAR] is up 7.19% over the past day.

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

Show me the best stock