Financhill
Buy
68

ADM Quote, Financials, Valuation and Earnings

Last price:
$69.49
Seasonality move :
0.3%
Day range:
$68.45 - $69.94
52-week range:
$40.98 - $69.94
Dividend yield:
2.94%
P/E ratio:
31.10x
P/S ratio:
0.42x
P/B ratio:
1.48x
Volume:
6.4M
Avg. volume:
3.9M
1-year change:
49.22%
Market cap:
$33.3B
Revenue:
$80.3B
EPS (TTM):
$2.23
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $85.3B $101.6B $94B $85.5B $80.3B
Revenue Growth (YoY) 32.41% 19.16% -7.51% -9.01% -6.12%
 
Cost of Revenues $78B $94.6B $87.7B $79.9B $75.2B
Gross Profit $7.3B $7B $6.3B $5.6B $5B
Gross Profit Margin 8.51% 6.9% 6.69% 6.5% 6.27%
 
R&D Expenses $171M $216M $256M $269M --
Selling, General & Admin $3B $3.4B $3.5B $3.7B $3.6B
Other Inc / (Exp) $489M $1.1B $385M $327M --
Operating Expenses $3B $3.3B $3.4B $3.3B $3.6B
Operating Income $4.3B $3.7B $2.9B $2.2B $1.4B
 
Net Interest Expenses $284M $405M $653M $706M $612M
EBT. Incl. Unusual Items $3.3B $5.2B $4.3B $2.3B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $578M $868M $828M $476M $182M
Net Income to Company $2.7B $4.4B $3.5B $1.8B $1.1B
 
Minority Interest in Earnings $26M $25M -$17M -$21M -$5M
Net Income to Common Excl Extra Items $2.7B $4.4B $3.5B $1.8B $1.1B
 
Basic EPS (Cont. Ops) $4.80 $7.72 $6.44 $3.66 --
Diluted EPS (Cont. Ops) $4.79 $7.71 $6.43 $3.65 $2.23
Weighted Average Basic Share $564M $562M $541M $492M --
Weighted Average Diluted Share $566M $563M $542M $493M $484M
 
EBITDA $5.3B $4.7B $3.9B $3.4B $2.6B
EBIT $4.3B $3.7B $2.9B $2.2B $1.4B
 
Revenue (Reported) $85.3B $101.6B $94B $85.5B $80.3B
Operating Income (Reported) $4.3B $3.7B $2.9B $2.2B $1.4B
Operating Income (Adjusted) $4.3B $3.7B $2.9B $2.2B $1.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $23.1B $26.2B $23B $21.5B $18.6B
Revenue Growth (YoY) 27.69% 13.67% -12.41% -6.55% -13.61%
 
Cost of Revenues $21.1B $24.3B $21.9B $20.2B $17.3B
Gross Profit $2B $2B $1.1B $1.3B $1.2B
Gross Profit Margin 8.55% 7.58% 4.62% 6.16% 6.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $786M $897M $919M $943M $893M
Other Inc / (Exp) $211M $365M $7M $269M --
Operating Expenses $783M $854M $908M $921M $893M
Operating Income $1.2B $1.1B $153M $402M $320M
 
Net Interest Expenses $79M $131M $165M $179M $142M
EBT. Incl. Unusual Items $1B $1.2B $734M $667M $476M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $214M $189M $192M $106M $22M
Net Income to Company $797M $1B $542M $561M $454M
 
Minority Interest in Earnings $15M $5M -$23M -$6M -$2M
Net Income to Common Excl Extra Items $797M $1B $542M $561M $454M
 
Basic EPS (Cont. Ops) $1.40 $1.86 $1.08 $1.19 --
Diluted EPS (Cont. Ops) $1.38 $1.84 $1.06 $1.17 $0.94
Weighted Average Basic Share $560M $547M $521.2M $478M --
Weighted Average Diluted Share $566M $554M $531M $484M $484M
 
EBITDA $1.4B $1.4B $430M $689M $1.5B
EBIT $1.2B $1.1B $153M $402M $320M
 
Revenue (Reported) $23.1B $26.2B $23B $21.5B $18.6B
Operating Income (Reported) $1.2B $1.1B $153M $402M $320M
Operating Income (Adjusted) $1.2B $1.1B $153M $402M $320M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $85.3B $101.9B $94B $85.5B $80.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $78B $94.9B $87.8B $79.4B $76.1B
Gross Profit $7.3B $7B $6.2B $6.1B $4.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3B $3.4B $3.5B $3.7B $3.6B
Other Inc / (Exp) $552M $1.1B $385M $328M --
Operating Expenses $3B $3.3B $3.4B $3.6B $3.6B
Operating Income $4.3B $3.7B $2.8B $2.5B $690M
 
Net Interest Expenses $284M $405M $653M $706M $612M
EBT. Incl. Unusual Items $3.3B $5.2B $4.3B $2.3B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $578M $868M $828M $477M $182M
Net Income to Company $2.7B $4.4B $3.5B $1.8B $1.1B
 
Minority Interest in Earnings $26M $25M -$17M -$21M -$5M
Net Income to Common Excl Extra Items $2.7B $4.4B $3.5B $1.8B $1.1B
 
Basic EPS (Cont. Ops) $4.82 $7.75 $6.43 $3.63 --
Diluted EPS (Cont. Ops) $4.79 $7.70 $6.41 $3.61 $2.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5.3B $4.7B $3.8B $3.7B $2.7B
EBIT $4.3B $3.7B $2.8B $2.5B $690M
 
Revenue (Reported) $85.3B $101.9B $94B $85.5B $80.3B
Operating Income (Reported) $4.3B $3.7B $2.8B $2.5B $690M
Operating Income (Adjusted) $4.3B $3.7B $2.8B $2.5B $690M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $101.9B $94B $85.5B $80.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $94.9B $87.8B $79.4B $76.1B --
Gross Profit $7B $6.2B $6.1B $4.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.4B $3.5B $3.7B $3.6B --
Other Inc / (Exp) $1.1B $385M $328M $174M --
Operating Expenses $3.3B $3.4B $3.6B $3.6B --
Operating Income $3.7B $2.8B $2.5B $690M --
 
Net Interest Expenses $405M $653M $706M $612M --
EBT. Incl. Unusual Items $5.2B $4.3B $2.3B $1.3B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $868M $828M $477M $182M --
Net Income to Company $4.4B $3.5B $1.8B $1.1B --
 
Minority Interest in Earnings $25M -$17M -$21M -$5M --
Net Income to Common Excl Extra Items $4.4B $3.5B $1.8B $1.1B --
 
Basic EPS (Cont. Ops) $7.75 $6.43 $3.63 $1.29 --
Diluted EPS (Cont. Ops) $7.70 $6.41 $3.61 $2.23 --
Weighted Average Basic Share $2.2B $2.2B $2B $1.5B --
Weighted Average Diluted Share $2.3B $2.2B $2B $1.9B --
 
EBITDA $4.7B $3.8B $3.7B $2.7B --
EBIT $3.7B $2.8B $2.5B $690M --
 
Revenue (Reported) $101.9B $94B $85.5B $80.3B --
Operating Income (Reported) $3.7B $2.8B $2.5B $690M --
Operating Income (Adjusted) $3.7B $2.8B $2.5B $690M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $7.5B $7B $5.4B $4.2B $1B
Short Term Investments -- -- -- $246M --
Accounts Receivable, Net $4.7B $6.5B $5.6B $4.9B --
Inventory $14.5B $14.8B $12B $11.6B --
Prepaid Expenses $370M $443M $445M $279M --
Other Current Assets $82M $153M $167M $224M --
Total Current Assets $31.9B $35.4B $29.8B $27.7B --
 
Property Plant And Equipment $10.8B $11B $11.7B $12.2B $11.2B
Long-Term Investments $5.3B $6B $5.9B $5.7B $5.6B
Goodwill $4.2B $4.2B $4.1B $4.5B --
Other Intangibles $2.6B $2.4B $2.2B $2.3B --
Other Long-Term Assets $1.4B $1.3B $1.3B $1.3B --
Total Assets $56.1B $59.8B $54.6B $53.3B --
 
Accounts Payable $6.4B $7.8B $6.3B $5.5B --
Accrued Expenses $1.3B $1.5B $1.3B $1.4B --
Current Portion Of Long-Term Debt $1.5B $1.4B $106M $2.6B --
Current Portion Of Capital Lease Obligations $277M $292M $300M $324M --
Other Current Liabilities $2B $1.5B $1.1B $972M --
Total Current Liabilities $21.9B $24.2B $18.7B $19.9B --
 
Long-Term Debt $8.8B $8.6B $9.2B $8.6B $7.6B
Capital Leases -- -- -- -- --
Total Liabilities $33.4B $35.2B $30.2B $30.8B $10.8B
 
Common Stock $8.1B $8B $8.1B $3.2B --
Other Common Equity Adj -$2.2B -$2.5B -$2.5B -$3B --
Common Equity $22.5B $24.3B $24.1B $22.2B --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $290M $332M $333M $263M $287M
Total Equity $22.8B $24.6B $24.5B $22.4B $23B
 
Total Liabilities and Equity $56.1B $59.8B $54.6B $53.3B $33.9B
Cash and Short Terms $7.5B $7B $5.4B $4.2B $1B
Total Debt $9.3B $9.5B $9.2B $9.3B $7.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $7.5B $7B $5.4B $4.2B $1B
Short Term Investments -- -- -- $246M --
Accounts Receivable, Net $4.7B $6.5B $5.6B $4.9B --
Inventory $14.5B $14.8B $12B $11.6B --
Prepaid Expenses $370M $443M $445M $279M --
Other Current Assets $82M $153M $167M $224M --
Total Current Assets $31.9B $35.4B $29.8B $27.7B --
 
Property Plant And Equipment $10.8B $11B $11.7B $12.2B $11.2B
Long-Term Investments $5.3B $6B $5.9B $5.7B $5.6B
Goodwill $4.2B $4.2B $4.1B $4.5B --
Other Intangibles $2.6B $2.4B $2.2B $2.3B --
Other Long-Term Assets $1.4B $1.3B $1.3B $1.3B --
Total Assets $56.1B $59.8B $54.6B $53.3B --
 
Accounts Payable $6.4B $7.8B $6.3B $5.5B --
Accrued Expenses $1.3B $1.5B $1.3B $1.4B --
Current Portion Of Long-Term Debt $1.5B $1.4B $106M $2.6B --
Current Portion Of Capital Lease Obligations $277M $292M $300M $324M --
Other Current Liabilities $2B $1.5B $1.1B $972M --
Total Current Liabilities $21.9B $24.2B $18.7B $19.9B --
 
Long-Term Debt $8.8B $8.6B $9.2B $8.6B $7.6B
Capital Leases -- -- -- -- --
Total Liabilities $33.4B $35.2B $30.2B $30.8B $10.8B
 
Common Stock $8.1B $8B $8.1B $3.2B --
Other Common Equity Adj -$2.2B -$2.5B -$2.5B -$3B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $290M $332M $333M $263M $3.2B
Total Equity $22.8B $24.6B $24.5B $22.4B $6.4B
 
Total Liabilities and Equity $56.1B $59.8B $54.6B $53.3B $17.3B
Cash and Short Terms $7.5B $7B $5.4B $4.2B $1B
Total Debt $9.3B $9.5B $9.2B $9.3B $7.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.7B $4.4B $3.5B $1.8B $1.1B
Depreciation & Amoritzation $984M $1B $1.1B $1.1B $1.2B
Stock-Based Compensation $161M $147M $112M $74M --
Change in Accounts Receivable -$578M -$1.7B $737M $447M --
Change in Inventories -$2.8B -$295M $2.9B $162M --
Cash From Operations $6.6B $3.5B $4.5B $2.8B $5.5B
 
Capital Expenditures $1.2B $1.3B $1.5B $1.6B $1.2B
Cash Acquisitions $1.6B $22M $23M $935M $112M
Cash From Investing -$2.7B -$1.4B -$1.5B -$2.7B -$1B
 
Dividends Paid (Ex Special Dividend) $834M $899M $977M $985M $987M
Special Dividend Paid
Long-Term Debt Issued $1.3B $752M $501M $27M --
Long-Term Debt Repaid -$534M -$482M -$963M -$1M --
Repurchase of Common Stock -- $1.5B $2.7B $2.3B --
Other Financing Activities $6M $8M -$102M -$44M --
Cash From Financing -$1.1B -$2.5B -$4.6B -$1.5B -$2.9B
 
Beginning Cash (CF) $7.5B $7B $5.4B $3.9B $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.8B -$421M -$1.6B -$1.5B $1.6B
Ending Cash (CF) $10.3B $6.6B $3.7B $2.4B $2.6B
 
Levered Free Cash Flow $5.4B $2.2B $3B $1.2B $4.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $797M $1B $542M $561M $454M
Depreciation & Amoritzation $245M $255M $277M $287M $307M
Stock-Based Compensation $26M $24M $14M -- --
Change in Accounts Receivable $482M -$69M $294M -$29M --
Change in Inventories -$3.2B -$885M -$612M -$1.1B --
Cash From Operations $737M $130M $2.6B $322M -$313M
 
Capital Expenditures $455M $478M $439M $492M $356M
Cash Acquisitions $1.1B $22M $12M -$1M --
Cash From Investing -$1.4B -$452M -$435M -$708M -$365M
 
Dividends Paid (Ex Special Dividend) $208M $222M $239M $241M $244M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$1M -- $1M $27M --
Long-Term Debt Repaid -$1M -- -- -$1M --
Repurchase of Common Stock -- $250M $1.6B -- --
Other Financing Activities $5M $14M -- -$23M --
Cash From Financing $436M -$135M -$1.8B -$57M $310M
 
Beginning Cash (CF) $7.5B $7B $5.4B $3.9B $1B
Foreign Exchange Rate Adjustment -- -- $19M -$30M $6M
Additions / Reductions -$204M -$457M $349M -$473M -$370M
Ending Cash (CF) $7.3B $6.6B $5.8B $3.4B $651M
 
Levered Free Cash Flow $282M -$348M $2.1B -$170M -$669M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.7B $4.4B $3.5B $1.8B $1.1B
Depreciation & Amoritzation $984M $1B $1.1B $1.1B $1.2B
Stock-Based Compensation $161M $147M $112M $74M --
Change in Accounts Receivable -$578M -$1.7B $737M $447M --
Change in Inventories -$2.8B -$295M $2.9B $162M --
Cash From Operations $6.6B $3.5B $4.5B $2.8B $5.5B
 
Capital Expenditures $1.2B $1.3B $1.5B $1.6B $1.2B
Cash Acquisitions $1.6B $22M -- $935M $112M
Cash From Investing -$2.7B -$1.4B -$1.5B -$2.7B -$1B
 
Dividends Paid (Ex Special Dividend) $834M $899M $977M $985M $987M
Special Dividend Paid
Long-Term Debt Issued $1.3B $752M -- -- --
Long-Term Debt Repaid -- -$482M -$963M -$1M --
Repurchase of Common Stock -- $1.5B $2.7B $2.3B --
Other Financing Activities $6M $8M -$102M -$44M --
Cash From Financing -$1.1B -$2.5B -$4.6B -$1.5B -$2.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.8B -$421M -$1.6B -$1.5B $1.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $5.4B $2.2B $3B $1.2B $4.2B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $4.4B $3.5B $1.8B $1.1B --
Depreciation & Amoritzation $1B $1.1B $1.1B $1.2B --
Stock-Based Compensation $147M $112M $74M $93M --
Change in Accounts Receivable -$1.7B $737M $447M $231M --
Change in Inventories -$295M $2.9B $162M $3.2B --
Cash From Operations $3.5B $4.5B $2.8B $5.5B --
 
Capital Expenditures $1.3B $1.5B $1.6B $1.2B --
Cash Acquisitions $22M $23M $935M $112M --
Cash From Investing -$1.4B -$1.5B -$2.7B -$1B --
 
Dividends Paid (Ex Special Dividend) $899M $977M $985M $987M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $752M $501M $27M -- --
Long-Term Debt Repaid -$482M -$963M -$1M -- --
Repurchase of Common Stock $1.5B $2.7B $2.3B -- --
Other Financing Activities $8M -$102M -$44M -$27M --
Cash From Financing -$2.5B -$4.6B -$1.5B -$2.9B --
 
Beginning Cash (CF) $31.4B $21.3B $17.4B $16.9B --
Foreign Exchange Rate Adjustment -- -- -$24M $33M --
Additions / Reductions -$421M -$1.6B -$1.5B $1.6B --
Ending Cash (CF) $30.9B $19.7B $15.9B $18.5B --
 
Levered Free Cash Flow $2.2B $3B $1.2B $4.2B --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock