Financhill
Sell
43

ADC Quote, Financials, Valuation and Earnings

Last price:
$72.20
Seasonality move :
0.22%
Day range:
$71.93 - $72.66
52-week range:
$67.58 - $79.65
Dividend yield:
4.26%
P/E ratio:
42.16x
P/S ratio:
11.35x
P/B ratio:
1.45x
Volume:
1.5M
Avg. volume:
1.2M
1-year change:
2.49%
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

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

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

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock