Financhill
Buy
63

ADC Quote, Financials, Valuation and Earnings

Last price:
$76.85
Seasonality move :
5.44%
Day range:
$76.79 - $77.48
52-week range:
$57.73 - $79.65
Dividend yield:
3.93%
P/E ratio:
43.46x
P/S ratio:
12.52x
P/B ratio:
1.55x
Volume:
1.3M
Avg. volume:
1.5M
1-year change:
33.73%
Market cap:
$8.5B
Revenue:
$617.1M
EPS (TTM):
$1.77
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 $617.1M
Revenue Growth (YoY) 32.59% 36.51% 26.67% 25.05% 14.81%
 
Cost of Revenues $31.8M $41.1M $52.3M $66.7M $74.8M
Gross Profit $216.8M $298.3M $377.5M $470.8M $542.2M
Gross Profit Margin 87.23% 87.9% 87.84% 87.59% 87.87%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $20.8M $25.5M $30.1M $34.8M $37.2M
Other Inc / (Exp) $3.9M -$1.4M $5.5M -$5.1M $5M
Operating Expenses $87.6M $121.2M $163.7M $211.1M $244.2M
Operating Income $129.3M $177.1M $213.8M $259.7M $298M
 
Net Interest Expenses $40.1M $50.4M $63.4M $81.1M $108.9M
EBT. Incl. Unusual Items $93.1M $125.3M $155.9M $173.5M $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 $122.3M $152.4M $170M $189.2M
 
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 $295.7M $386.2M $463.9M $543.3M
EBIT $133.2M $175.7M $219.3M $254.6M $303M
 
Revenue (Reported) $248.6M $339.3M $429.8M $537.5M $617.1M
Operating Income (Reported) $129.3M $177.1M $213.8M $259.7M $298M
Operating Income (Adjusted) $133.2M $175.7M $219.3M $254.6M $303M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $77.8M $98.3M $126.6M $149.5M $169.2M
Revenue Growth (YoY) 39.46% 26.36% 28.75% 18.04% 13.19%
 
Cost of Revenues $9.6M $12.5M $16.6M $18.5M $20.4M
Gross Profit $68.2M $85.9M $110M $131M $148.8M
Gross Profit Margin 87.69% 87.3% 86.86% 87.63% 87.95%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.9M $7.6M $8.8M $9.5M $10.8M
Other Inc / (Exp) $3.1M $1.3M $48K -$2.4M -$3.5M
Operating Expenses $28.4M $36.2M $49.5M $58M $66.5M
Operating Income $39.9M $49.7M $60.5M $73M $82.3M
 
Net Interest Expenses $11.7M $13.9M $18M $24.5M $30.8M
EBT. Incl. Unusual Items $31.3M $37M $42.6M $46.2M $48M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $719K $783K $1.1M $825K
Net Income to Company $30.3M $36.3M $41.8M $45M $47.1M
 
Minority Interest in Earnings -$166K -$176K -$160K -$155K -$152K
Net Income to Common Excl Extra Items $30.1M $36.1M $41.6M $44.9M $47M
 
Basic EPS (Cont. Ops) $0.48 $0.48 $0.44 $0.43 $0.42
Diluted EPS (Cont. Ops) $0.48 $0.48 $0.44 $0.43 $0.42
Weighted Average Basic Share $62.8M $71.2M $90M $100.3M $107M
Weighted Average Diluted Share $62.9M $71.3M $90.5M $100.3M $107.5M
 
EBITDA $69.2M $87.7M $109.8M $127.4M $143M
EBIT $42.9M $50.9M $60.6M $70.6M $78.7M
 
Revenue (Reported) $77.8M $98.3M $126.6M $149.5M $169.2M
Operating Income (Reported) $39.9M $49.7M $60.5M $73M $82.3M
Operating Income (Adjusted) $42.9M $50.9M $60.6M $70.6M $78.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $270.6M $359.8M $458.1M $560.3M $636.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $34M $44M $56.4M $68.6M $76.7M
Gross Profit $236.6M $315.9M $401.7M $491.8M $560.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23M $26.2M $31.3M $35.5M $38.5M
Other Inc / (Exp) $5.3M -$3.2M $4.3M -$7.6M $3.9M
Operating Expenses $97.1M $129M $177M $219.6M $252.8M
Operating Income $139.5M $186.9M $224.7M $272.2M $307.3M
 
Net Interest Expenses $42.1M $52.7M $67.5M $87.6M $115.2M
EBT. Incl. Unusual Items $102.7M $131M $161.4M $177.1M $195.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8M $2.1M $2.9M $3.3M $4M
Net Income to Company $100.9M $128.9M $158.5M $173.8M $192M
 
Minority Interest in Earnings -$615K -$613K -$582K -$583K -$632K
Net Income to Common Excl Extra Items $100.3M $128.3M $157.9M $173.2M $191.3M
 
Basic EPS (Cont. Ops) $1.77 $1.78 $1.80 $1.70 $1.79
Diluted EPS (Cont. Ops) $1.76 $1.78 $1.79 $1.70 $1.77
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $235.7M $314.2M $408.4M $481.5M $558.9M
EBIT $144.8M $183.7M $228.9M $264.6M $311.2M
 
Revenue (Reported) $270.6M $359.8M $458.1M $560.3M $636.8M
Operating Income (Reported) $139.5M $186.9M $224.7M $272.2M $307.3M
Operating Income (Adjusted) $144.8M $183.7M $228.9M $264.6M $311.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $77.8M $98.3M $126.6M $149.5M $169.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.6M $12.5M $16.6M $18.5M $20.4M
Gross Profit $68.2M $85.9M $110M $131M $148.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.9M $7.6M $8.8M $9.5M $10.8M
Other Inc / (Exp) $3.1M $1.3M $48K -$2.4M -$3.5M
Operating Expenses $28.4M $36.2M $49.5M $58M $66.5M
Operating Income $39.9M $49.7M $60.5M $73M $82.3M
 
Net Interest Expenses $11.7M $13.9M $18M $24.5M $30.8M
EBT. Incl. Unusual Items $31.3M $37M $42.6M $46.2M $48M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $719K $783K $1.1M $825K
Net Income to Company $30.3M $36.3M $41.8M $45M $47.1M
 
Minority Interest in Earnings -$166K -$176K -$160K -$155K -$152K
Net Income to Common Excl Extra Items $30.1M $36.1M $41.6M $44.9M $47M
 
Basic EPS (Cont. Ops) $0.48 $0.48 $0.44 $0.43 $0.42
Diluted EPS (Cont. Ops) $0.48 $0.48 $0.44 $0.43 $0.42
Weighted Average Basic Share $62.8M $71.2M $90M $100.3M $107M
Weighted Average Diluted Share $62.9M $71.3M $90.5M $100.3M $107.5M
 
EBITDA $69.2M $87.7M $109.8M $127.4M $143M
EBIT $42.9M $50.9M $60.6M $70.6M $78.7M
 
Revenue (Reported) $77.8M $98.3M $126.6M $149.5M $169.2M
Operating Income (Reported) $39.9M $49.7M $60.5M $73M $82.3M
Operating Income (Adjusted) $42.9M $50.9M $60.6M $70.6M $78.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6.1M $43.3M $27.8M $10.9M $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 -- -- -- -- --
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 $86.9M $106.1M $126.9M $144.1M
 
Long-Term Debt $1.2B $1.7B $1.9B $2.4B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.8B $2.1B $2.6B $3B
 
Common Stock $6K $175M $175M $175M $175M
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 $43.3M $27.8M $10.9M $6.4M
Total Debt $1.2B $1.7B $1.9B $2.4B $2.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $7.4M $24.9M $11.8M $6.3M $7.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $40.7M $59.4M $71.1M $91.3M $105.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $61.6M $85.2M $84M $112.2M $117.9M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $545.4M $716.5M $803.7M $841M $897.4M
Other Long-Term Assets $96.4M $105.2M $86.6M $94.1M $88.7M
Total Assets $4.3B $5.6B $7B $7.9B $8.8B
 
Accounts Payable $66.2M $63.5M $92.7M $112.4M $129.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $79.5M $81.2M $115.8M $137.9M $158.2M
 
Long-Term Debt $1.4B $1.8B $2B $2.5B $3B
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $2B $2.2B $2.7B $3.2B
 
Common Stock $6K $175M $175M $175M $175M
Other Common Equity Adj -$10.8M $15.1M $22.9M $27.4M $29.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.9M $1.7M $1.3M $878K $468K
Total Equity $2.8B $3.7B $4.8B $5.2B $5.6B
 
Total Liabilities and Equity $4.3B $5.6B $7B $7.9B $8.8B
Cash and Short Terms $7.4M $24.9M $11.8M $6.3M $7.9M
Total Debt $1.4B $1.8B $2B $2.5B $3B
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 $120M $166.9M $209.4M $240.2M
Stock-Based Compensation $4.7M $4.8M $6.5M $8.3M $10.8M
Change in Accounts Receivable -$4.2M -$4.4M $799K -$5.1M -$12.1M
Change in Inventories -- -- -- -- --
Cash From Operations $143M $246.3M $362.1M $391.6M $432M
 
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 $869M $445.3M
 
Beginning Cash (CF) $42.2M $8M $45.3M $28.9M $14.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$34.2M $37.3M -$16.3M -$14.4M -$8.1M
Ending Cash (CF) $8M $45.3M $28.9M $14.5M $6.4M
 
Levered Free Cash Flow $143M $246.3M $362.1M $391.6M $432M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $30.3M $36.3M $41.8M $45M $47.1M
Depreciation & Amoritzation $26.2M $36.7M $49.3M $56.8M $64.3M
Stock-Based Compensation $1.5M $1.6M $1.8M $2.4M $3.1M
Change in Accounts Receivable -$2.9M -$2.8M -$2.2M -$5.7M $4.9M
Change in Inventories -- -- -- -- --
Cash From Operations $45.8M $61.5M $94.2M $99.2M $126.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$387.2M -$438.8M -$331.1M -$122M -$380.9M
 
Dividends Paid (Ex Special Dividend) -$61M -$50.6M -$67.1M -$76.6M -$83.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $330M $385M $200M $474M
Long-Term Debt Repaid -$195K -$170.2M -$289.2M -$97.2M -$310.3M
Repurchase of Common Stock -$1.8M -$1.7M -$2.6M -$2.2M -$3.6M
Other Financing Activities -$375K -$260K -$281K -$285K -$495K
Cash From Financing $340.8M $357.8M $221M $23.7M $259M
 
Beginning Cash (CF) $8M $45.3M $28.9M $14.5M $6.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$586K -$19.5M -$16M $910K $4.8M
Ending Cash (CF) $7.4M $25.8M $12.9M $15.4M $11.2M
 
Levered Free Cash Flow $45.8M $61.5M $94.2M $99.2M $126.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $100.9M $128.9M $158.5M $173.8M $192M
Depreciation & Amoritzation $90.9M $130.5M $179.4M $216.9M $247.8M
Stock-Based Compensation $5.2M $4.9M $6.7M $8.9M $11.5M
Change in Accounts Receivable -$5.8M -$4.4M $1.4M -$8.6M -$1.5M
Change in Inventories -- -- -- -- --
Cash From Operations $160.1M $262M $394.8M $396.6M $459.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5B -$1.4B -$1.5B -$1.1B -$1.1B
 
Dividends Paid (Ex Special Dividend) -$152.3M -$185.5M -$244.2M -$294.6M -$318.2M
Special Dividend Paid
Long-Term Debt Issued -- $1.6B $1.4B $1.4B $1.8B
Long-Term Debt Repaid -$740.9M -$936.8M -$1.2B -$917.5M -$1.4B
Repurchase of Common Stock -$1.8M -$1.8M -$2.8M -$2.3M -$3.7M
Other Financing Activities -$4.8M -$7.6M -$3.7M -$4.6M -$13.2M
Cash From Financing $1.2B $1.2B $1.1B $671.8M $680.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$84.8M $18.4M -$12.8M $2.5M -$4.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $160.1M $262M $394.8M $396.6M $459.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $30.3M $36.3M $41.8M $45M $47.1M
Depreciation & Amoritzation $26.2M $36.7M $49.3M $56.8M $64.3M
Stock-Based Compensation $1.5M $1.6M $1.8M $2.4M $3.1M
Change in Accounts Receivable -$2.9M -$2.8M -$2.2M -$5.7M $4.9M
Change in Inventories -- -- -- -- --
Cash From Operations $45.8M $61.5M $94.2M $99.2M $126.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$387.2M -$438.8M -$331.1M -$122M -$380.9M
 
Dividends Paid (Ex Special Dividend) -$61M -$50.6M -$67.1M -$76.6M -$83.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $330M $385M $200M $474M
Long-Term Debt Repaid -$195K -$170.2M -$289.2M -$97.2M -$310.3M
Repurchase of Common Stock -$1.8M -$1.7M -$2.6M -$2.2M -$3.6M
Other Financing Activities -$375K -$260K -$281K -$285K -$495K
Cash From Financing $340.8M $357.8M $221M $23.7M $259M
 
Beginning Cash (CF) $8M $45.3M $28.9M $14.5M $6.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$586K -$19.5M -$16M $910K $4.8M
Ending Cash (CF) $7.4M $25.8M $12.9M $15.4M $11.2M
 
Levered Free Cash Flow $45.8M $61.5M $94.2M $99.2M $126.7M

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

GET BETTER TRADE IDEAS

Popular

Is Palantir Stock a Millionaire Maker?
Is Palantir Stock a Millionaire Maker?

Palantir (NASDAQ:PLTR) has shot upward over the last year and…

Is QuantumScape a Buy Now?
Is QuantumScape a Buy Now?

QuantumScape (NYSE:QS) is an innovative EV battery company that specializes…

Is Vertex Stock Still a Good Buy?
Is Vertex Stock Still a Good Buy?

Over the past ten years or so, Vertex Pharmaceuticals (NASDAQ:…

Stock Ideas

Sell
50
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
68
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
62
RGC alert for May 2

Regencell Bioscience Holdings [RGC] is up 20.58% over the past day.

Sell
38
WGS alert for May 2

GeneDx Holdings [WGS] is down 6.85% over the past day.

Sell
43
VICR alert for May 2

Vicor [VICR] is down 1.28% over the past day.

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

Show me the best stock