Financhill
Sell
44

ADC Quote, Financials, Valuation and Earnings

Last price:
$72.05
Seasonality move :
2.26%
Day range:
$71.73 - $72.72
52-week range:
$67.58 - $79.65
Dividend yield:
4.28%
P/E ratio:
42.14x
P/S ratio:
11.35x
P/B ratio:
1.45x
Volume:
716.5K
Avg. volume:
1.1M
1-year change:
2.24%
Market cap:
$8.3B
Revenue:
$617.5M
EPS (TTM):
$1.71
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $248.6M $339.3M $429.8M $537.5M $617.5M
Revenue Growth (YoY) 32.59% 36.51% 26.67% 25.05% 14.88%
 
Cost of Revenues $31.8M $136.8M $182.6M $239.7M $281.8M
Gross Profit $216.8M $202.5M $247.2M $297.8M $335.7M
Gross Profit Margin 87.23% 59.69% 57.51% 55.41% 54.36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $20.8M -- -- -- --
Other Inc / (Exp) $3.9M -$1.4M $5.5M -$5.1M $5M
Operating Expenses $87.6M $25.5M $30.1M $34.8M $37.6M
Operating Income $129.3M $177.1M $217.1M $263M $298M
 
Net Interest Expenses $40.1M $66.4M $62.8M $76M $100.4M
EBT. Incl. Unusual Items $93.1M $125.3M $159.1M $176.8M $194.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M $2.4M $2.9M $2.9M $4.3M
Net Income to Company $92M $122.9M $153M $170.5M $189.8M
 
Minority Interest in Earnings -$591K $603K $598K $588K $635K
Net Income to Common Excl Extra Items $91.4M $122.5M $152.7M $170.1M $189.8M
 
Basic EPS (Cont. Ops) $1.76 $1.79 $1.84 $1.70 $1.79
Diluted EPS (Cont. Ops) $1.74 $1.78 $1.83 $1.70 $1.78
Weighted Average Basic Share $51.8M $66.8M $78.7M $95.2M $101.1M
Weighted Average Diluted Share $52.4M $67.1M $79.2M $95.4M $101.9M
 
EBITDA $215.8M $274.4M $349M $437.7M $506.6M
EBIT $133.2M $177.1M $217.1M $263M $298M
 
Revenue (Reported) $248.6M $339.3M $429.8M $537.5M $617.5M
Operating Income (Reported) $129.3M $177.1M $217.1M $263M $298M
Operating Income (Adjusted) $133.2M $177.1M $217.1M $263M $298M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $87.5M $110.1M $136.8M $154.6M $183.2M
Revenue Growth (YoY) 37.18% 25.74% 24.3% 13.03% 18.49%
 
Cost of Revenues $35M $48.6M $60.9M $69.9M $83.2M
Gross Profit $52.5M $61.4M $76M $84.8M $100.1M
Gross Profit Margin 59.98% 55.8% 55.52% 54.81% 54.62%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3.5M $3M -$3.1M -$796K --
Operating Expenses $5.7M $7M $8.8M $9.4M $10.9M
Operating Income $46.8M $54.4M $67.1M $75.3M $89.2M
 
Net Interest Expenses $13.1M $16.9M $19.2M $26.6M $33.4M
EBT. Incl. Unusual Items $37.2M $40.3M $43.2M $45.6M $52.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $390K $720K $709K $1.1M $225K
Net Income to Company $36.8M $39.6M $41.7M $44.5M $52.3M
 
Minority Interest in Earnings $167K $152K $135K $153K $162K
Net Income to Common Excl Extra Items $36.7M $39.5M $41.6M $44.5M $52.3M
 
Basic EPS (Cont. Ops) $0.52 $0.47 $0.41 $0.42 $0.45
Diluted EPS (Cont. Ops) $0.52 $0.46 $0.41 $0.42 $0.45
Weighted Average Basic Share $69.1M $79.7M $97.3M $100.4M $111.3M
Weighted Average Diluted Share $69.6M $80.6M $97.3M $101.7M $111.5M
 
EBITDA $71.3M $90M $112.3M $127.3M $150.9M
EBIT $46.8M $54.4M $67.1M $75.3M $89.2M
 
Revenue (Reported) $87.5M $110.1M $136.8M $154.6M $183.2M
Operating Income (Reported) $46.8M $54.4M $67.1M $75.3M $89.2M
Operating Income (Adjusted) $46.8M $54.4M $67.1M $75.3M $89.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $319.3M $404.7M $509.9M $600.7M $688.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $128.2M $172.3M $226.6M $269.3M $317M
Gross Profit $191.2M $232.4M $283.3M $331.5M $372M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1M $4.2M -$2.8M $3.3M --
Operating Expenses $25.7M $28.9M $33.9M $37.2M $42.2M
Operating Income $165.4M $203.5M $249.3M $294.2M $329.8M
 
Net Interest Expenses $53.3M $73M $72.1M $93.3M $120.9M
EBT. Incl. Unusual Items $115.5M $148M $170.9M $195.3M $196.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1M $2.7M $2.9M $3.9M $2.6M
Net Income to Company $113.3M $145.3M $165.5M $190.6M $194.2M
 
Minority Interest in Earnings $594K $641K $555K $643K $607K
Net Income to Common Excl Extra Items $113M $144.9M $165.1M $190.5M $194.2M
 
Basic EPS (Cont. Ops) $1.77 $1.85 $1.71 $1.81 $1.72
Diluted EPS (Cont. Ops) $1.76 $1.84 $1.70 $1.81 $1.71
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $254.3M $327.3M $415.4M $492.8M $564.2M
EBIT $165.4M $203.5M $249.3M $294.2M $329.8M
 
Revenue (Reported) $319.3M $404.7M $509.9M $600.7M $688.9M
Operating Income (Reported) $165.4M $203.5M $249.3M $294.2M $329.8M
Operating Income (Adjusted) $165.4M $203.5M $249.3M $294.2M $329.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $247.9M $313.3M $393.3M $456.6M $528M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $54.4M $134.6M $175.3M $204.9M $240M
Gross Profit $193.5M $178.7M $218M $251.7M $288M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.1M -- -- -- --
Other Inc / (Exp) -$1.3M $4.3M -$4M $4.4M -$4.9M
Operating Expenses $63.5M $22.3M $26.1M $28.5M $33.1M
Operating Income $130.1M $156.4M $191.9M $223.1M $254.9M
 
Net Interest Expenses $37.4M $46.5M $55.8M $73.1M $93.5M
EBT. Incl. Unusual Items $91.5M $114.1M $129.1M $147.7M $150.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9M $2.1M $2.2M $3.2M $1.5M
Net Income to Company $89.6M $112M $124.4M $144.5M $148.8M
 
Minority Interest in Earnings -$113K $485K $442K $497K $469K
Net Income to Common Excl Extra Items $89.2M $111.7M $124.1M $144.5M $148.8M
 
Basic EPS (Cont. Ops) $1.34 $1.40 $1.27 $1.38 $1.30
Diluted EPS (Cont. Ops) $1.34 $1.39 $1.26 $1.37 $1.30
Weighted Average Basic Share $196.8M $226M $280.3M $301M $328.1M
Weighted Average Diluted Share $197.7M $227.5M $281M $302.5M $329.4M
 
EBITDA $204.4M $253.3M $319.7M $374.8M $432.4M
EBIT $125.3M $156.4M $191.9M $223.1M $254.9M
 
Revenue (Reported) $247.9M $313.3M $393.3M $456.6M $528M
Operating Income (Reported) $130.1M $156.4M $191.9M $223.1M $254.9M
Operating Income (Adjusted) $125.3M $156.4M $191.9M $223.1M $254.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6.1M $45.3M $28.9M $14.5M $6.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $37.8M $53.4M $65.8M $83M $106.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $47M $104.4M $94.8M $101.1M $112.8M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- $1.9M -- -- $17.5M
Goodwill -- -- -- -- --
Other Intangibles $473.6M $672M $799.4M $854.1M $864.9M
Other Long-Term Assets $61.5M $83.4M $77.9M $76.3M $90.6M
Total Assets $3.9B $5.2B $6.7B $7.8B $8.5B
 
Accounts Payable $71.4M $70M $83.7M $101.4M $116.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $105.9M $17.7M $27.9M $26.5M $79M
 
Long-Term Debt $1.2B $1.7B $2B $2.5B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.8B $2.1B $2.6B $3B
 
Common Stock $6K $7K $9K $10K $10K
Other Common Equity Adj -$36.3M -$5.5M $23.6M $16.6M $40.1M
Common Equity $2.5B $3.2B $4.5B $5B $5.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.8M $1.6M $1.4M $942K $615K
Total Equity $2.5B $3.4B $4.6B $5.2B $5.5B
 
Total Liabilities and Equity $3.9B $5.2B $6.7B $7.8B $8.5B
Cash and Short Terms $6.1M $45.3M $28.9M $14.5M $6.4M
Total Debt $1.2B $1.7B $2B $2.5B $2.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $102.8M $251.5M $6.4M $13.2M $16.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $52.9M $68.7M $77.7M $98.2M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $161.2M $68.7M $87.3M $125.1M $135.2M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $2.1M -- $11.7M $733K $1.4M
Goodwill -- -- -- -- --
Other Intangibles $645.6M $763.5M $849.2M $837.9M --
Other Long-Term Assets $76.6M $81.6M $96.3M $93.5M --
Total Assets $5B $6.6B $7.6B $8.2B $9.5B
 
Accounts Payable $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 $15.7M $21.6M $25.4M $26.8M $808.2M
 
Long-Term Debt $1.6B $1.9B $2.3B $2.7B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $2B $2.4B $2.9B $3.6B
 
Common Stock $7K $9K $10K $10K $11K
Other Common Equity Adj -$4.9M $24.1M $33.3M $18.5M --
Common Equity -- -- -- -- --
Total Preferred Equity $170.3M -- -- -- --
Minority Interest, Total $1.7M $1.5M $1.1M $668K $258K
Total Equity $3.3B $4.5B $5.2B $5.3B $5.9B
 
Total Liabilities and Equity $5B $6.6B $7.6B $8.2B $9.5B
Cash and Short Terms $102.8M $251.5M $6.4M $13.2M $16.9M
Total Debt $1.6B $1.9B $2.3B $2.7B $3.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $92M $122.9M $153M $170.5M $189.8M
Depreciation & Amoritzation $82.6M $95.7M $133.6M $176.3M $207M
Stock-Based Compensation $4.7M $4.8M $6.5M $8.3M $10.8M
Change in Accounts Receivable -$4.2M -$16.3M $799K -$5.1M -$12.1M
Change in Inventories -- -- -- -- --
Cash From Operations $143M $254.6M $364.8M $388.1M $420M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3B -$1.4B -$1.6B -$1.3B -$885.4M
 
Dividends Paid (Ex Special Dividend) -$116.1M $195.8M $227.7M $285.1M $311M
Special Dividend Paid
Long-Term Debt Issued $1.1B $1.2B $1.3B $1.6B $1.5B
Long-Term Debt Repaid -$743.7M -$766.8M -$1.1B -$1.1B -$1.1B
Repurchase of Common Stock -$1.6M $1.8M $1.9M $2.7M $2.3M
Other Financing Activities -$4.7M -$7.7M -$3.7M -$4.6M -$13M
Cash From Financing $1.1B $1.2B $1.2B $872.6M $457.3M
 
Beginning Cash (CF) $42.2M $45.3M $28.9M $14.5M $6.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$34.2M $37.3M -$16.3M -$14.4M -$8.1M
Ending Cash (CF) $8M $82.5M $12.6M $139K -$1.7M
 
Levered Free Cash Flow $143M $254.6M $364.8M $388.1M $420M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $36.8M $39.6M $41.7M $44.5M $52.3M
Depreciation & Amoritzation $24.5M $35.2M $45.6M $51.5M $61.2M
Stock-Based Compensation $507K $1.5M $2.2M $2.8M $3.3M
Change in Accounts Receivable -$6.3M -$7.4M -$4M -$227K -$4.5M
Change in Inventories -- -- -- -- --
Cash From Operations $71.4M $162.6M $106.5M $132.6M $146M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$334.2M -$362M -$420.3M -$246.8M -$444.3M
 
Dividends Paid (Ex Special Dividend) $45M $57.9M $72.3M $77.3M $87M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $434M $1.2B $719M $273M --
Long-Term Debt Repaid -$201K -$615.2M -$627.9M -$267.2M --
Repurchase of Common Stock $27K $66K $57K $72K $61K
Other Financing Activities -$330K -$2.9M -$3.9M -$8.1M --
Cash From Financing $180.7M $470.2M $308M $103.2M $306.2M
 
Beginning Cash (CF) $102.8M $251.5M $6.4M $13.2M $16.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$85.6M $224.4M -$5.9M -$11M $8M
Ending Cash (CF) $17.2M $475.9M $527K $2.2M $24.8M
 
Levered Free Cash Flow $71.4M $162.6M $106.5M $132.6M $146M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $113.3M $145.3M $165.5M $190.6M $194.2M
Depreciation & Amoritzation $88.9M $122.2M $166.9M $197.7M $232.4M
Stock-Based Compensation $4.7M $6.2M $7.8M $10.2M $12.5M
Change in Accounts Receivable -$14.1M -$15.9M $13M -$8.6M -$3.9M
Change in Inventories -- -- -- -- --
Cash From Operations $250.3M $369.4M $342.2M $422.6M $479.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.4B -$1.5B -$1.5B -$724.4M -$1.5B
 
Dividends Paid (Ex Special Dividend) $179.4M $211.3M $274.3M $306.9M $336.9M
Special Dividend Paid
Long-Term Debt Issued -- $1.4B $1.5B $1.3B --
Long-Term Debt Repaid -$1.5B -$1.1B -$1.1B -$824.9M --
Repurchase of Common Stock $1.8M $1.9M $2.7M $2.3M $3.7M
Other Financing Activities -$2.4M -$9M -$4.6M -$13M --
Cash From Financing $1.3B $1.3B $887.8M $308.6M $1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $86.6M $148.7M -$245.1M $6.9M $3.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $250.3M $369.4M $342.2M $422.6M $479.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $89.6M $112M $124.4M $144.5M $148.8M
Depreciation & Amoritzation $79.2M $95.7M $129M $150.4M $175.9M
Stock-Based Compensation $3.5M $4.9M $6.2M $8M $9.7M
Change in Accounts Receivable -$15.6M -$15.2M -$3.1M -$6.6M $1.6M
Change in Inventories -- -- -- -- --
Cash From Operations $189.3M $312.7M $290.1M $324.6M $388.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1B -$1.2B -$1.1B -$533.1M -$1.2B
 
Dividends Paid (Ex Special Dividend) -$57.1M $162.6M $209.2M $230.9M $256.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B $1.2B $1.4B $1B $6.7B
Long-Term Debt Repaid -$766.6M -$1.1B -$1.1B -$776.7M -$6.3B
Repurchase of Common Stock -$1.8M $1.9M $2.7M $2.3M $3.7M
Other Financing Activities -$2.2M -$3.4M -$4.3M -$12.7M -$4.5M
Cash From Financing $978.2M $1.1B $771.1M $207.2M $792.2M
 
Beginning Cash (CF) $118.1M $304.4M $31.6M $52.9M $37M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $94.9M $206.3M -$22.5M -$1.3M $10.5M
Ending Cash (CF) $213M $510.7M $9.1M $51.6M $47.4M
 
Levered Free Cash Flow $189.3M $312.7M $290.1M $324.6M $388.4M

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

GET BETTER TRADE IDEAS

Popular

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Sell
30
CORT alert for Jan 1

Corcept Therapeutics, Inc. [CORT] is down 50.44% over the past day.

Buy
75
AXSM alert for Jan 1

Axsome Therapeutics, Inc. [AXSM] is up 22.82% over the past day.

Buy
81
ZIJMY alert for Jan 1

Zijin Mining Group Co., Ltd. [ZIJMY] is up 1.86% over the past day.

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

Show me the best stock