Financhill
Sell
48

ADT Quote, Financials, Valuation and Earnings

Last price:
$8.18
Seasonality move :
-5.21%
Day range:
$8.09 - $8.18
52-week range:
$6.71 - $8.94
Dividend yield:
2.69%
P/E ratio:
11.68x
P/S ratio:
1.46x
P/B ratio:
1.83x
Volume:
6.4M
Avg. volume:
7.4M
1-year change:
7.63%
Market cap:
$6.7B
Revenue:
$4.9B
EPS (TTM):
$0.70
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.3B $5.3B $5.2B $4.7B $4.9B
Revenue Growth (YoY) 3.69% -0.14% -2.62% -9.97% 5.28%
 
Cost of Revenues $1.5B $3.6B $3B $2.3B $2.4B
Gross Profit $3.8B $1.7B $2.2B $2.4B $2.5B
Gross Profit Margin 71.47% 32.34% 42.53% 51.1% 50.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.8B $1.7B $1.5B $1.5B
Other Inc / (Exp) -$231.6M -$68M -$67.5M -$43.6M $24M
Operating Expenses $3.6B $1.7B $1.5B $1.2B $1.3B
Operating Income $160.8M $53.2M $689.2M $1.2B $1.2B
 
Net Interest Expenses $708.2M $676.1M $600.1M $565M $421.8M
EBT. Incl. Unusual Items -$778.9M -$471.2M $149.1M $604.4M $815.2M
Earnings of Discontinued Ops. -- -- $25.8M $12.6M -$118.3M
Income Tax Expense -$146.7M -$130.4M $37.7M $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 $106.9M $450.4M $619.4M
 
Basic EPS (Cont. Ops) -$0.82 -$0.41 $0.15 -$0.18 $0.56
Diluted EPS (Cont. Ops) -$0.82 -$0.41 $0.15 -$0.18 $0.52
Weighted Average Basic Share $776.3M $825.4M $903.2M $911.6M $901.3M
Weighted Average Diluted Share $778.4M $825.4M $903.2M $911.6M $963.4M
 
EBITDA $1.8B $2.1B $2.5B $2.7B $2.8B
EBIT -$70.7M $53.2M $689.2M $1.2B $1.2B
 
Revenue (Reported) $5.3B $5.3B $5.2B $4.7B $4.9B
Operating Income (Reported) $160.8M $53.2M $689.2M $1.2B $1.2B
Operating Income (Adjusted) -$70.7M $53.2M $689.2M $1.2B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.3B $1.2B $1.2B $1.3B
Revenue Growth (YoY) 1.39% -2.07% -8.52% 5.42% 4.35%
 
Cost of Revenues $884.5M $706.1M $565M $613.5M $662.6M
Gross Profit $432.5M $583.7M $614.9M $630.3M $635.4M
Gross Profit Margin 32.84% 45.25% 52.11% 50.68% 48.95%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $448.6M $415.4M $346.4M $358.5M $384.4M
Other Inc / (Exp) -$28.7M -$361.8M -$9.2M $16.1M --
Operating Expenses $416.1M $375.3M $298.5M $302.4M $320.3M
Operating Income $16.4M $208.3M $316.4M $327.9M $315.1M
 
Net Interest Expenses $171.9M $143.3M $193.2M $105.7M $99.3M
EBT. Incl. Unusual Items -$145.6M -$183.3M $160.4M $182.3M $198.6M
Earnings of Discontinued Ops. -- $7.9M -$209.5M -$4.9M $1.6M
Income Tax Expense -$36.5M -$15.8M $34.4M $50.2M $55.1M
Net Income to Company -$109.1M -$161.2M -$86.2M $127.2M $145.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$109.1M -$169.1M $123.3M $132M $143.5M
 
Basic EPS (Cont. Ops) -$0.13 -$0.18 -$0.09 $0.14 $0.18
Diluted EPS (Cont. Ops) -$0.13 -$0.18 -$0.09 $0.13 $0.16
Weighted Average Basic Share $821.6M $905M $912.2M $905.2M $819.5M
Weighted Average Diluted Share $821.6M $905M $912.2M $967.6M $883.2M
 
EBITDA $528.9M $635.8M $694M $719.3M $726.9M
EBIT $16.4M $208.3M $316.4M $327.9M $315.1M
 
Revenue (Reported) $1.3B $1.3B $1.2B $1.2B $1.3B
Operating Income (Reported) $16.4M $208.3M $316.4M $327.9M $315.1M
Operating Income (Adjusted) $16.4M $208.3M $316.4M $327.9M $315.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.2B $5.8B $4.9B $4.8B $5.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5B $3.6B $2.6B $2.3B $2.6B
Gross Profit $1.7B $2.2B $2.4B $2.5B $2.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8B $1.8B $1.5B $1.5B $1.5B
Other Inc / (Exp) -$59.5M -$372.7M $12.5M $32.1M --
Operating Expenses $1.7B $1.7B $1.3B $1.2B $1.2B
Operating Income $45.4M $521.6M $1.1B $1.2B $1.3B
 
Net Interest Expenses $496.1M $626.4M $621.8M $404.1M $405.3M
EBT. Incl. Unusual Items -$500M -$77.8M $355.5M $722.6M $845.1M
Earnings of Discontinued Ops. -- $7.9M -$280.8M $358M -$10.7M
Income Tax Expense -$105.1M $3.6M $27.5M $207.5M $193.9M
Net Income to Company -$394.9M -$76M $37.9M $887M $640.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$394.9M -$84M $318.9M $529.1M $651.2M
 
Basic EPS (Cont. Ops) -$0.48 -$0.09 $0.04 $0.28 $0.75
Diluted EPS (Cont. Ops) -$0.48 -$0.09 $0.03 $0.27 $0.70
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.1B $2.4B $2.7B $2.8B $2.9B
EBIT $45.4M $521.6M $1.1B $1.2B $1.3B
 
Revenue (Reported) $5.2B $5.8B $4.9B $4.8B $5.1B
Operating Income (Reported) $45.4M $521.6M $1.1B $1.2B $1.3B
Operating Income (Adjusted) $45.4M $521.6M $1.1B $1.2B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.9B $4.4B $3.6B $3.6B $3.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $2.7B $1.8B $1.8B $2B
Gross Profit $2.3B $1.8B $1.8B $1.9B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3B $1.4B $1.1B $1.1B $1.1B
Other Inc / (Exp) -$50.9M -$355.6M -$275.3M $43.3M -$4.1M
Operating Expenses $2.3B $1.3B $920.9M $951.7M $922.5M
Operating Income $23.4M $491.6M $888.4M $906.1M $976.3M
 
Net Interest Expenses $386.1M $459M $480.3M $318.6M $302.2M
EBT. Incl. Unusual Items -$375M $18.2M $211.5M $588.6M $619.1M
Earnings of Discontinued Ops. -- $7.9M -$289.8M -$111M -$3.7M
Income Tax Expense -$92.1M $41.6M $27.5M $166.5M $164.9M
Net Income to Company -$282.9M -$18.1M -$112.9M $311.1M $450.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$282.9M -$26M $176.9M $422.1M $454.2M
 
Basic EPS (Cont. Ops) -$0.34 -$0.02 -$0.12 $0.34 $0.54
Diluted EPS (Cont. Ops) -$0.34 -$0.02 -$0.12 $0.33 $0.50
Weighted Average Basic Share $2.4B $2.7B $2.7B $2.7B $2.5B
Weighted Average Diluted Share $2.5B $2.7B $2.7B $2.8B $2.7B
 
EBITDA $1.5B $1.9B $2B $2.1B $2.2B
EBIT $1.3M $491.6M $888.4M $906.1M $976.3M
 
Revenue (Reported) $3.9B $4.4B $3.6B $3.6B $3.9B
Operating Income (Reported) $23.4M $491.6M $888.4M $906.1M $976.3M
Operating Income (Adjusted) $1.3M $491.6M $888.4M $906.1M $976.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $205M $33.3M $373.6M $130M $204.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $336M $500.6M $367.1M $385.6M $412.7M
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 $3.4B $3.3B $3.3B $3.3B
Long-Term Investments -- -- $120M $526.4M $484.9M
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 $9.7B $9B $7.6B $7.6B
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 $33.3M $373.6M $130M $204.1M
Total Debt $9.5B $9.8B $9.9B $7.9B $7.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $68.4M $59.8M $356.1M $204.7M $171M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $424.9M $580.9M $401.4M $414.4M $429M
Inventory $269.4M $423.5M $206.5M $203M $190.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $178M $355.5M $238.1M $194.9M --
Total Current Assets $871.7M $1.4B $1.6B $1B $988M
 
Property Plant And Equipment $3.3B $3.6B $3.4B $3.3B $3.2B
Long-Term Investments $46.7M $160.1M $150M $63.1M $420M
Goodwill $5.2B $5.8B $4.9B $4.9B --
Other Intangibles $5.5B $5.2B $4.8B $4.9B --
Other Long-Term Assets $313.2M $743.9M $1.7B $727.3M --
Total Assets $16B $17.5B $17.4B $16.1B $16B
 
Accounts Payable $361M $489.9M $275.6M $226.6M $166.9M
Accrued Expenses $513M $678.7M $468.9M $396.7M --
Current Portion Of Long-Term Debt $65.9M $857.7M $835.3M -- --
Current Portion Of Capital Lease Obligations $68.5M $31M $16M -- --
Other Current Liabilities $61.2M -- $314.1M $38.3M --
Total Current Liabilities $1.4B $2.7B $2.3B $1.2B $1.5B
 
Long-Term Debt $9.6B $9B $8.9B $7.6B $7.4B
Capital Leases -- -- -- -- --
Total Liabilities $13.3B $14.3B $14.2B $12.2B $12.3B
 
Common Stock $8.3M $9.1M $9.2M $9.1M $8.2M
Other Common Equity Adj -$82.9M -$47.3M -$16.8M -$11.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.7B $3.2B $3.2B $3.9B $3.7B
 
Total Liabilities and Equity $16B $17.5B $17.4B $16.1B $16B
Cash and Short Terms $68.4M $59.8M $356.1M $204.7M $171M
Total Debt $9.7B $9.8B $9.7B $7.8B $7.9B
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 $2B $1.9B $1.6B $1.6B
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 $838.6M $634.8M $588.6M $603.3M
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 $33.3M $373.6M $130M $204.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $159M -$174.5M $340.3M -$243.6M $74.1M
Ending Cash (CF) $207.7M -$141.2M $713.9M -$113.7M $278.2M
 
Levered Free Cash Flow $791.2M $786.8M $976.6M $850.8M $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$109.1M -$161.2M -$86.2M $127.2M $145.1M
Depreciation & Amoritzation $512.5M $448.6M $330.4M $389.6M $411.9M
Stock-Based Compensation $16.2M $16.7M $15.6M $9.9M $10.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $369.7M $498.4M $446.3M $498.2M $480.1M
 
Capital Expenditures $222.2M $242.1M $201.8M $165.2M $140.8M
Cash Acquisitions $172.6M $158.8M $133.3M $234.5M $156.9M
Cash From Investing -$393.5M -$401.4M -$333.4M -$401.7M -$298.4M
 
Dividends Paid (Ex Special Dividend) $29.1M $31.9M $32.2M $50M $45.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1B $100M -- -$80.6M --
Long-Term Debt Repaid -$1B -$199.1M -$26.4M $80.2M --
Repurchase of Common Stock -- -- -- -- $111.7M
Other Financing Activities -$7M $65.1M $41M $9.7M --
Cash From Financing -$64.3M -$92.8M -$17.6M -$40.7M -$163M
 
Beginning Cash (CF) $68.4M $59.8M $356.1M $204.7M $171M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$88.1M $4.2M $95.3M $55.8M $18.6M
Ending Cash (CF) -$19.8M $64M $451.3M $260.6M $189.6M
 
Levered Free Cash Flow $147.5M $256.4M $244.5M $333M $339.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$394.9M -$76M $37.9M $887M $640.5M
Depreciation & Amoritzation $2B $1.9B $1.6B $1.6B $1.6B
Stock-Based Compensation $67.1M $65M $60M $47.4M $52.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $1.8B $1.8B $1.8B $2B
 
Capital Expenditures $1.2B $925.7M $814.5M $732.1M $583.4M
Cash Acquisitions $306M $823.5M $506.7M $697.7M $596.7M
Cash From Investing -$1.5B -$1.7B -$1.3B $196.2M -$1.2B
 
Dividends Paid (Ex Special Dividend) $116.2M $124.3M $128.4M $164.4M $191.9M
Special Dividend Paid
Long-Term Debt Issued $1B $918.5M $996.9M $1.5B --
Long-Term Debt Repaid -$1.4B -$868.2M -$1.1B -$3.4B --
Repurchase of Common Stock -- -- $1.2B $93.4M $754M
Other Financing Activities $45.6M $66.9M $69.9M -$710K --
Cash From Financing -$443.5M -$90.1M -$204.2M -$2.2B -$821.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$422.5M -$8.6M $296.3M -$151.3M -$33.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $311.9M $889.7M $998.1M $1.1B $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$282.9M -$18.1M -$112.9M $311.1M $450.6M
Depreciation & Amoritzation $1.5B $1.4B $1.2B $1.2B $1.2B
Stock-Based Compensation $45.8M $49.6M $43.1M $39.3M $42.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $1.3B $1.2B $1.4B $1.5B
 
Capital Expenditures $645.5M $708.3M $611.5M $536.6M $433M
Cash Acquisitions $156.2M $513.6M $385.5M $494.6M $487.9M
Cash From Investing -$1.2B -$1.2B -$988.1M -$1B -$921M
 
Dividends Paid (Ex Special Dividend) -$28.9M $95.2M $96.4M $132.2M $141.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1B $480M $650M $970.5M $876.6M
Long-Term Debt Repaid -$1.1B -$561.3M -$921M -$1.1B -$779.7M
Repurchase of Common Stock -- -- -- $93.4M $606.8M
Other Financing Activities $27M $117.7M $92.3M $49.7M $34.6M
Cash From Financing -$124.1M -$85.8M -$275.1M -$316.1M -$622.6M
 
Beginning Cash (CF) $403.4M $120.8M $920.4M $472.4M $414.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$139.4M $26.5M -$17.5M $74.8M -$33M
Ending Cash (CF) $264M $147.3M $902.9M $547.2M $381.6M
 
Levered Free Cash Flow $509.9M $612.8M $634.2M $888.6M $1.1B

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock