Financhill
Buy
57

ADM Quote, Financials, Valuation and Earnings

Last price:
$67.23
Seasonality move :
2.38%
Day range:
$66.72 - $68.50
52-week range:
$40.98 - $70.48
Dividend yield:
3.02%
P/E ratio:
30.51x
P/S ratio:
0.41x
P/B ratio:
1.44x
Volume:
3M
Avg. volume:
3.7M
1-year change:
46.7%
Market cap:
$32.7B
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% -6.04%
 
Cost of Revenues $78B $94.6B $87.7B $79.9B $76.2B
Gross Profit $7.3B $7B $6.3B $5.6B $4.1B
Gross Profit Margin 8.51% 6.9% 6.69% 6.5% 5.11%
 
R&D Expenses $171M $216M $256M $269M $246M
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 $3.3B
Operating Income $4.3B $3.7B $2.9B $2.2B $795M
 
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 $2.23
Diluted EPS (Cont. Ops) $4.79 $7.71 $6.43 $3.65 $2.23
Weighted Average Basic Share $564M $562M $541M $492M $484M
Weighted Average Diluted Share $566M $563M $542M $493M $484M
 
EBITDA $5.3B $4.7B $3.9B $3.4B $2B
EBIT $4.3B $3.7B $2.9B $2.2B $795M
 
Revenue (Reported) $85.3B $101.6B $94B $85.5B $80.3B
Operating Income (Reported) $4.3B $3.7B $2.9B $2.2B $795M
Operating Income (Adjusted) $4.3B $3.7B $2.9B $2.2B $795M
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 $1.3B
Gross Profit Margin 8.55% 7.58% 4.62% 6.16% 6.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $786M $897M $919M $943M $893M
Other Inc / (Exp) $211M $365M $7M $269M --
Operating Expenses $783M $854M $908M $921M $887M
Operating Income $1.2B $1.1B $153M $402M $385M
 
Net Interest Expenses $79M $131M $165M $179M $213M
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 $0.95
Diluted EPS (Cont. Ops) $1.38 $1.84 $1.06 $1.17 $0.94
Weighted Average Basic Share $560M $547M $521.2M $478M $480M
Weighted Average Diluted Share $566M $554M $531M $484M $484M
 
EBITDA $1.4B $1.4B $430M $689M $692M
EBIT $1.2B $1.1B $153M $402M $385M
 
Revenue (Reported) $23.1B $26.2B $23B $21.5B $18.6B
Operating Income (Reported) $1.2B $1.1B $153M $402M $385M
Operating Income (Adjusted) $1.2B $1.1B $153M $402M $385M
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 $76B
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 $755M
 
Net Interest Expenses $284M $405M $653M $706M $683M
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 $2.24
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 $1.9B
EBIT $4.3B $3.7B $2.8B $2.5B $755M
 
Revenue (Reported) $85.3B $101.9B $94B $85.5B $80.3B
Operating Income (Reported) $4.3B $3.7B $2.8B $2.5B $755M
Operating Income (Adjusted) $4.3B $3.7B $2.8B $2.5B $755M
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 $76B --
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 $755M --
 
Net Interest Expenses $405M $653M $706M $683M --
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 $2.24 --
Diluted EPS (Cont. Ops) $7.70 $6.41 $3.61 $2.23 --
Weighted Average Basic Share $2.2B $2.2B $2B $1.9B --
Weighted Average Diluted Share $2.3B $2.2B $2B $1.9B --
 
EBITDA $4.7B $3.8B $3.7B $1.9B --
EBIT $3.7B $2.8B $2.5B $755M --
 
Revenue (Reported) $101.9B $94B $85.5B $80.3B --
Operating Income (Reported) $3.7B $2.8B $2.5B $755M --
Operating Income (Adjusted) $3.7B $2.8B $2.5B $755M --
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 $5.5B
Short Term Investments -- -- -- $246M --
Accounts Receivable, Net $4.7B $6.5B $5.6B $4.9B $4B
Inventory $14.5B $14.8B $12B $11.6B $10.4B
Prepaid Expenses $370M $443M $445M $279M $263M
Other Current Assets $82M $153M $167M $224M --
Total Current Assets $31.9B $35.4B $29.8B $27.7B $26.7B
 
Property Plant And Equipment $10.8B $11B $11.7B $12.2B $12.5B
Long-Term Investments $5.3B $6B $5.9B $5.7B $5.7B
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 $52.4B
 
Accounts Payable $6.4B $7.8B $6.3B $5.5B $5.2B
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 $19.5B
 
Long-Term Debt $8.8B $8.6B $9.2B $8.6B $7.7B
Capital Leases -- -- -- -- --
Total Liabilities $33.4B $35.2B $30.2B $30.8B $29.4B
 
Common Stock $8.1B $8B $8.1B $3.2B $3.3B
Other Common Equity Adj -$2.2B -$2.5B -$2.5B -$3B --
Common Equity $22.5B $24.3B $24.1B $22.2B $22.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $290M $332M $333M $263M $294M
Total Equity $22.8B $24.6B $24.5B $22.4B $23B
 
Total Liabilities and Equity $56.1B $59.8B $54.6B $53.3B $52.4B
Cash and Short Terms $7.5B $7B $5.4B $4.2B $5.5B
Total Debt $9.3B $9.5B $9.2B $9.3B $8.7B
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 $5.5B
Short Term Investments -- -- -- $246M --
Accounts Receivable, Net $4.7B $6.5B $5.6B $4.9B $4B
Inventory $14.5B $14.8B $12B $11.6B $10.4B
Prepaid Expenses $370M $443M $445M $279M $263M
Other Current Assets $82M $153M $167M $224M --
Total Current Assets $31.9B $35.4B $29.8B $27.7B $26.7B
 
Property Plant And Equipment $10.8B $11B $11.7B $12.2B $12.5B
Long-Term Investments $5.3B $6B $5.9B $5.7B $5.7B
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 $52.4B
 
Accounts Payable $6.4B $7.8B $6.3B $5.5B $5.2B
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 $19.5B
 
Long-Term Debt $8.8B $8.6B $9.2B $8.6B $7.7B
Capital Leases -- -- -- -- --
Total Liabilities $33.4B $35.2B $30.2B $30.8B $29.4B
 
Common Stock $8.1B $8B $8.1B $3.2B $3.3B
Other Common Equity Adj -$2.2B -$2.5B -$2.5B -$3B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $290M $332M $333M $263M $294M
Total Equity $22.8B $24.6B $24.5B $22.4B $23B
 
Total Liabilities and Equity $56.1B $59.8B $54.6B $53.3B $52.4B
Cash and Short Terms $7.5B $7B $5.4B $4.2B $5.5B
Total Debt $9.3B $9.5B $9.2B $9.3B $8.7B
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 $83M
Change in Accounts Receivable -$578M -$1.7B $737M $447M $855M
Change in Inventories -$2.8B -$295M $2.9B $162M $1.5B
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 $5.5B
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 $7.1B
 
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 -- -$10M
Change in Accounts Receivable $482M -$69M $294M -$29M $624M
Change in Inventories -$3.2B -$885M -$612M -$1.1B -$1.7B
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 -$373M
 
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 $5.5B
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 $5.1B
 
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 $83M
Change in Accounts Receivable -$578M -$1.7B $737M $447M $855M
Change in Inventories -$2.8B -$295M $2.9B $162M $1.5B
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 $83M --
Change in Accounts Receivable -$1.7B $737M $447M $855M --
Change in Inventories -$295M $2.9B $162M $1.5B --
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 $21.4B --
Foreign Exchange Rate Adjustment -- -- -$24M $33M --
Additions / Reductions -$421M -$1.6B -$1.5B $1.6B --
Ending Cash (CF) $30.9B $19.7B $15.9B $23B --
 
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

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Sell
47
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 37x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
34
Is GOOGL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Sell
46
ZD alert for Mar 4

Ziff Davis, Inc. [ZD] is up 3.64% over the past day.

Buy
54
KORU alert for Mar 4

Direxion Daily MSCI South Korea Bull 3X Shares [KORU] is up 5.43% over the past day.

Sell
40
PSIX alert for Mar 4

Power Solutions International, Inc. [PSIX] is down 1.4% over the past day.

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

Show me the best stock