Automatic Data Processing (ADP) Financials

$301.56 +2.02 (+0.67%)

As of 04:00 PM Eastern

Annual Income Statements for Automatic Data Processing

This table shows Automatic Data Processing's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Income / (Loss) Attributable to Common Shareholders	1,453	1,493	1,788	1,885	2,293	2,467	2,599	2,949	3,412	3,752
Consolidated Net Income / (Loss)	1,453	1,493	1,788	1,885	2,293	2,467	2,599	2,949	3,412	3,752
Net Income / (Loss) Continuing Operations	1,377	1,493	1,788	1,885	2,293	2,467	2,599	2,949	3,412	3,752
Total Pre-Tax Income	2,071	2,235	2,617	2,283	3,006	3,183	3,361	3,804	4,438	4,872
Total Operating Income	2,014	2,191	2,354	2,557	3,024	3,142	3,325	3,721	4,254	4,586
Total Gross Profit	4,511	4,828	5,128	5,517	6,089	6,145	6,365	7,835	8,904	9,682
Total Revenue	10,939	11,668	12,372	13,274	14,110	14,590	15,005	16,498	18,012	19,203
Operating Revenue	10,939	11,668	12,372	13,274	14,110	14,590	15,005	16,498	18,012	19,203
Total Cost of Revenue	6,428	6,840	7,245	7,757	8,022	8,445	8,640	9,462	9,953	10,477
Operating Cost of Revenue	6,428	6,840	7,245	7,757	8,022	8,445	8,640	8,663	9,109	9,521
Total Operating Expenses	2,497	2,637	2,774	2,959	3,064	3,003	3,041	4,114	4,650	5,096
Selling, General & Admin Expense	2,497	2,637	2,774	2,959	3,064	3,003	3,041	3,233	3,551	3,779
Research & Development Expense	-	-	-	-	-	-	-	799	845	956
Other Operating Expenses / (Income)	-	-	-	-	-	-	-	82	253	361
Total Other Income / (Expense), net	57	44	263	-275	-19	41	37	83	184	287
Other Income / (Expense), net	63	100	343	-172	111	148	96	83	184	287
Income Tax Expense	694	741	829	398	713	716	763	855	1,026	1,120
Basic Earnings per Share	$3.07	$3.27	$3.99	$4.28	$5.27	$5.73	$6.10	$7.04	$8.25	$9.14
Weighted Average Basic Shares Outstanding	472.60M	457M	447.80M	440.60M	435M	430.80M	426.30M	418.80M	413.70M	410.60M
Diluted Earnings per Share	$3.05	$3.25	$3.97	$4.25	$5.24	$5.70	$6.07	$7.00	$8.21	$9.10
Weighted Average Diluted Shares Outstanding	475.80M	459.10M	450.30M	443.30M	437.60M	432.70M	428.10M	421.10M	415.70M	412.20M
Weighted Average Basic & Diluted Shares Outstanding	473.10M	456.40M	447.90M	440.40M	435.10M	429.97M	423.08M	415.52M	411.99M	407.80M
Cash Dividends to Common per Share	$1.95	$2.08	$2.24	$2.52	$3.06	$3.52	$3.70	$4.05	$4.79	$5.45

This table shows Automatic Data Processing's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025
Net Income / (Loss) Attributable to Common Shareholders	626	779	813	1,043	777	859	878	1,185	829	956	963
Consolidated Net Income / (Loss)	626	779	813	1,043	777	859	878	1,185	829	956	963
Net Income / (Loss) Continuing Operations	626	779	813	1,043	777	859	878	1,185	829	956	963
Total Pre-Tax Income	803	1,010	1,058	1,364	1,006	1,093	1,144	1,546	1,089	1,236	1,261
Total Operating Income	746	1,022	1,085	1,366	782	1,117	1,184	1,545	740	1,272	1,300
Total Gross Profit	2,540	2,032	2,145	2,513	2,215	2,234	2,335	2,728	2,385	2,432	2,545
Total Revenue	4,128	4,216	4,391	4,928	4,478	4,512	4,668	5,254	4,768	4,833	5,048
Operating Revenue	4,128	4,216	4,391	4,928	4,478	4,512	4,668	5,254	4,768	4,833	5,048
Total Cost of Revenue	2,386	2,394	2,451	2,624	2,485	2,515	2,562	2,768	2,632	2,634	2,743
Operating Cost of Revenue	1,587	2,184	2,247	2,415	2,263	2,279	2,333	2,526	2,384	2,401	2,503
Total Operating Expenses	1,795	1,010	1,060	1,147	1,433	1,117	1,151	1,184	1,644	1,159	1,246
Selling, General & Admin Expense	914	800	856	938	957	880	923	941	1,035	927	1,006
Research & Development Expense	-	210	204	209	222	237	229	243	248	233	240
Total Other Income / (Expense), net	58	-12	-27	-2.00	224	-24	-40	1.60	349	-36	-39
Interest Expense	-	51	57	38	-	92	105	63	-	138	130
Other Income / (Expense), net	2.40	40	31	36	77	68	65	64	90	102	91
Income Tax Expense	178	231	245	321	229	233	265	361	260	280	298
Basic Earnings per Share	$1.51	$1.88	$1.96	$2.52	$1.89	$2.09	$2.14	$2.89	$2.02	$2.34	$2.36
Weighted Average Basic Shares Outstanding	418.80M	414.60M	414.30M	413.70M	413.70M	411.70M	411.10M	410.50M	410.60M	407.90M	407.60M
Diluted Earnings per Share	$1.49	$1.87	$1.95	$2.51	$1.88	$2.08	$2.13	$2.88	$2.01	$2.34	$2.35
Weighted Average Diluted Shares Outstanding	421.10M	416.90M	416.20M	415.50M	415.70M	413.60M	412.50M	412.10M	412.20M	409.50M	409M
Weighted Average Basic & Diluted Shares Outstanding	415.52M	414.83M	414.35M	413.12M	411.99M	411.30M	410.79M	409.29M	407.80M	407.46M	406.87M
Cash Dividends to Common per Share	$1.04	$1.04	$1.25	$1.25	$1.25	$1.25	$1.40	$1.40	$1.40	$1.40	$1.54

This table details how cash moves in and out of Automatic Data Processing's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Change in Cash & Equivalents	166	9,772	-7,277	-1,645	283	257	6,090	9,640	-14,012	1,315
Net Cash From Operating Activities	1,974	1,897	2,126	2,515	2,688	3,026	3,093	3,100	4,208	4,158
Net Cash From Continuing Operating Activities	1,829	1,897	2,126	2,515	2,688	3,026	3,093	3,100	4,208	4,158
Net Income / (Loss) Continuing Operations	1,453	1,493	1,788	1,885	2,293	2,467	2,599	2,949	3,412	3,752
Consolidated Net Income / (Loss)	1,453	1,493	1,788	1,885	2,293	2,467	2,599	2,949	3,412	3,752
Depreciation Expense	278	289	316	378	409	480	511	515	549	562
Amortization Expense	100	94	874	909	924	965	1,005	1,056	1,016	1,025
Non-Cash Adjustments To Reconcile Net Income	163	150	79	207	204	220	221	-867	-897	296
Changes in Operating Assets and Liabilities, net	-164	-128	-931	-863	-1,141	-1,106	-1,241	-554	128	-1,478
Net Cash From Investing Activities	-3,760	-869	-1,113	-2,505	-2,198	3,156	-3,515	-7,014	-2,517	-1,389
Net Cash From Continuing Investing Activities	-5,360	-869	-1,113	-2,505	-2,198	3,156	-3,515	-7,014	-2,517	-1,389
Purchase of Property, Plant & Equipment	-159	-169	-240	-206	-162	-173	-179	-174	-206	-208
Acquisitions	-177	-218	-318	-877	-530	-444	-327	-391	-398	-389
Purchase of Investments	-5,048	-5,876	-4,383	-4,877	-4,423	-3,905	-9,266	-10,733	-6,619	-6,835
Sale of Property, Plant & Equipment	24	16	0.00	0.40	7.90	29	19	34	0.00	28
Sale and/or Maturity of Investments	-	5,215	3,594	3,455	2,909	7,648	6,238	4,250	4,706	6,040
Other Investing Activities, net	-	-	-	-	-	-	-	0.00	0.00	-25
Net Cash From Financing Activities	1,548	8,753	-8,282	-1,656	-208	-5,891	6,438	13,653	-15,681	-1,432
Net Cash From Continuing Financing Activities	3,696	8,753	-8,282	-1,656	-208	-5,891	6,438	13,653	-15,681	-1,432
Repayment of Debt	-2.30	-25	-2.00	-13	-7.90	-2.20	-1,002	-0.90	-1.00	-0.90
Repurchase of Preferred Equity	-	-	0.00	0.00	-	-248	9.90	128	-45	320
Repurchase of Common Equity	-1,557	-1,156	-1,260	-989	-938	-1,006	-1,372	-1,969	-1,121	-1,232
Payment of Dividends	-928	-944	-995	-1,064	-1,293	-1,471	-1,576	-1,659	-1,904	-2,183
Other Financing Activities, net	6,184	8,879	-6,025	410	1,769	-3,163	8,396	17,154	-12,610	1,664
Cash Interest Paid	-	38	78	101	128	105	53	75	247	354
Cash Income Taxes Paid	773	652	817	530	634	677	974	857	1,081	1,185

This table details how cash moves in and out of Automatic Data Processing's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025
Net Change in Cash & Equivalents	-8,948	-17,207	7,707	4,758	-9,269	-1,810	6,917	6,246	-10,039	-7,295	13,813
Net Cash From Operating Activities	913	718	900	1,404	1,186	327	1,032	1,498	1,301	824	1,150
Net Cash From Continuing Operating Activities	913	718	900	1,404	1,186	327	1,032	1,498	1,301	824	1,150
Net Income / (Loss) Continuing Operations	626	779	813	1,043	777	859	878	1,185	829	956	963
Consolidated Net Income / (Loss)	626	779	813	1,043	777	859	878	1,185	829	956	963
Depreciation Expense	131	135	137	137	140	142	140	145	136	139	151
Amortization Expense	266	260	253	251	252	257	253	257	259	266	269
Non-Cash Adjustments To Reconcile Net Income	-961	-188	308	75	-1,092	-200	350	605	92	73	95
Changes in Operating Assets and Liabilities, net	852	-268	-611	-102	1,108	-731	-588	-693	-16	-609	-327
Net Cash From Investing Activities	-1,051	-1,578	108	-583	-465	-216	138	-1,094	-217	-1,644	-1,258
Net Cash From Continuing Investing Activities	-1,051	-1,578	108	-583	-465	-216	138	-1,094	-217	-1,644	-1,258
Purchase of Property, Plant & Equipment	-48	-45	-50	-50	-61	-39	-55	-60	-55	-59	-39
Acquisitions	-97	-86	-107	-125	-80	-121	-79	-98	-92	-81	-1,255
Purchase of Investments	-1,789	-3,065	-643	-1,764	-1,148	-710	-595	-3,060	-2,470	-2,772	-1,219
Sale and/or Maturity of Investments	883	1,619	907	1,356	824	632	871	2,121	2,415	1,267	1,257
Other Investing Activities, net	-	-	-	-	-	0.00	-8.50	-	-16	-3.10	-1.40
Net Cash From Financing Activities	-8,725	-16,303	6,678	3,938	-9,995	-1,904	5,720	5,868	-11,116	-6,492	13,974
Net Cash From Continuing Financing Activities	-8,725	-16,303	6,678	3,938	-9,995	-1,904	5,720	5,868	-11,116	-6,492	13,974
Repayment of Debt	-0.20	-0.20	-0.30	-0.20	-0.30	-0.20	-0.30	-0.20	-0.20	-0.30	-0.30
Repurchase of Common Equity	-488	-333	-220	-264	-304	-250	-255	-292	-436	-373	-272
Payment of Dividends	-434	-433	-433	-521	-518	-516	-516	-576	-575	-573	-573
Issuance of Debt	-	-	-	-	-	0.00	-	-	-	5,364	-4,375
Other Financing Activities, net	-7,948	-15,591	7,519	4,590	-9,128	-1,138	6,491	6,684	-10,425	-11,207	19,492
Cash Interest Paid	18	57	48	44	98	97	96	68	93	141	109
Cash Income Taxes Paid	269	58	480	242	302	88	503	216	379	65	519

This table presents Automatic Data Processing's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	33,111	43,670	37,180	38,849	41,888	39,166	48,773	63,068	50,971	54,363
Total Current Assets	28,809	39,500	32,659	31,823	34,342	31,564	40,742	54,805	42,171	45,543
Cash & Equivalents	1,639	3,191	2,780	2,170	1,949	1,909	2,575	1,436	2,084	2,913
Accounts Receivable	1,547	1,743	1,704	1,984	2,439	2,441	2,727	3,171	3,010	3,428
Other Current Assets	25,596	34,567	28,175	27,669	29,943	27,214	35,439	50,198	37,078	39,201
Plant, Property, & Equipment, net	673	685	780	794	764	704	685	653	681	686
Total Noncurrent Assets	3,629	3,485	3,741	6,232	6,781	6,898	7,346	7,611	8,119	8,135
Noncurrent Note & Lease Receivables	32	27	28	26	24	19	12	9.10	8.50	7.30
Goodwill	1,794	1,682	1,741	2,244	2,323	2,309	2,338	2,301	2,339	2,354
Intangible Assets	503	534	620	886	1,072	1,216	1,210	1,333	1,344	1,336
Other Noncurrent Operating Assets	1,271	1,241	1,352	3,077	3,363	3,354	3,786	3,968	4,428	4,438
Total Liabilities & Shareholders' Equity	33,101	43,670	37,180	38,849	41,888	39,166	48,773	63,068	50,971	54,363
Total Liabilities	28,293	39,188	33,203	34,113	36,488	33,413	43,102	59,843	47,462	49,815
Total Current Liabilities	27,114	35,847	29,816	30,413	32,628	30,127	38,095	55,159	42,768	45,080
Short-Term Debt	-	-	-	-	0.00	1,002	-	-	-	1.10
Accounts Payable	195	152	150	135	126	102	141	110	97	101
Accrued Expenses	1,159	1,247	1,382	1,548	1,759	1,981	1,963	2,108	2,343	3,349
Dividends Payable	226	238	251	299	340	387	391	430	510	566
Current Deferred Revenue	229	233	233	226	221	213	204	188	189	200
Current Deferred & Payable Income Tax Liabilities	27	28	49	44	55	40	58	38	44	15
Current Employee Benefit Liabilities	627	617	563	668	721	557	910	863	941	959
Other Current Liabilities	24,651	33,332	27,189	27,494	29,145	25,832	34,404	51,286	38,539	39,504
Other Current Nonoperating Liabilities	-	-	-	0.00	262	14	24	136	105	385
Total Noncurrent Liabilities	1,179	3,341	3,387	3,701	3,860	3,287	5,008	4,684	4,694	4,735
Long-Term Debt	-	2,008	2,002	2,002	2,002	1,003	2,985	2,987	2,989	2,991
Noncurrent Deferred Revenue	363	381	391	448	399	371	362	335	348	360
Noncurrent Deferred & Payable Income Tax Liabilities	172	251	163	522	660	732	483	67	74	64
Other Noncurrent Operating Liabilities	644	701	830	728	799	1,181	1,177	1,295	1,284	1,319
Commitments & Contingencies	-	-	-	-	-	-	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	4,809	4,482	3,977	4,736	5,400	5,752	5,670	3,225	3,509	4,548
Total Preferred & Common Equity	4,809	4,482	3,977	4,736	5,400	5,752	5,670	3,225	3,509	4,548
Preferred Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity	4,809	4,482	3,977	4,736	5,400	5,752	5,670	3,225	3,509	4,548
Common Stock	727	832	932	1,079	1,247	1,398	1,595	1,858	2,166	2,471
Retained Earnings	13,460	14,003	14,728	16,547	17,501	18,436	19,451	20,696	22,118	23,622
Treasury Stock	-9,118	-10,139	-11,304	-12,210	-13,091	-14,067	-15,387	-17,335	-18,469	-19,737
Accumulated Other Comprehensive Income / (Loss)	-261	-215	-379	-680	-257	-15	11	-1,994	-2,306	-1,808

This table presents Automatic Data Processing's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025
Total Assets	63,068	46,365	54,453	59,882	50,971	49,324	57,069	64,182	54,363	49,511	64,097
Total Current Assets	54,805	37,969	46,144	51,518	42,171	40,480	48,543	55,640	45,543	39,911	54,254
Cash & Equivalents	1,436	1,208	1,345	1,828	2,084	1,441	1,641	3,292	2,913	2,105	2,216
Accounts Receivable	3,171	2,939	3,162	3,072	3,010	3,095	3,372	3,461	3,428	3,317	3,504
Other Current Assets	50,198	33,822	41,636	46,618	37,078	35,944	43,530	48,887	39,201	29,247	48,535
Plant, Property, & Equipment, net	653	645	655	664	681	660	671	677	686	693	682
Total Noncurrent Assets	7,611	7,751	7,654	7,700	8,119	8,183	7,855	7,866	8,135	8,908	9,160
Noncurrent Note & Lease Receivables	9.10	8.20	7.70	8.90	8.50	8.30	7.60	7.00	7.30	6.60	5.90
Goodwill	2,301	2,273	2,315	2,336	2,339	2,353	2,370	2,355	2,354	2,369	3,184
Intangible Assets	1,333	1,369	1,366	1,360	1,344	1,332	1,315	1,295	1,336	1,330	1,739
Other Noncurrent Operating Assets	3,968	4,101	3,966	3,995	4,428	4,491	4,163	4,208	4,438	4,261	4,231
Total Liabilities & Shareholders' Equity	63,068	46,365	54,453	59,882	50,971	49,324	57,069	64,182	54,363	49,511	64,097
Total Liabilities	59,843	43,788	51,466	56,188	47,462	45,851	52,750	59,555	49,815	44,163	59,019
Total Current Liabilities	55,159	39,166	46,814	51,536	42,768	41,229	48,098	54,902	45,080	39,372	54,303
Short-Term Debt	-	-	-	-	-	-	-	-	1.10	5,376	1,001
Accounts Payable	110	83	85	75	97	67	77	85	101	145	186
Accrued Expenses	2,108	2,165	2,373	2,189	2,343	2,292	2,635	3,715	3,349	2,974	3,089
Dividends Payable	430	429	515	512	510	510	570	569	566	566	622
Current Deferred Revenue	188	172	177	187	189	183	188	189	200	189	237
Current Deferred & Payable Income Tax Liabilities	38	177	11	62	44	180	1.10	110	15	170	4.40
Current Employee Benefit Liabilities	863	501	591	755	941	554	603	722	959	553	683
Other Current Liabilities	51,286	35,472	43,062	47,757	38,539	37,099	44,002	49,512	39,504	28,721	48,482
Other Current Nonoperating Liabilities	136	168	0.00	0.00	105	344	22	0.00	385	679	0.00
Total Noncurrent Liabilities	4,684	4,622	4,653	4,652	4,694	4,622	4,652	4,653	4,735	4,790	4,716
Long-Term Debt	2,987	2,988	2,988	2,989	2,989	2,990	2,990	2,991	2,991	2,981	2,982
Noncurrent Deferred Revenue	335	318	332	345	348	337	348	353	360	362	343
Noncurrent Deferred & Payable Income Tax Liabilities	67	66	67	68	74	68	68	64	64	154	91
Other Noncurrent Operating Liabilities	1,295	1,251	1,266	1,251	1,284	1,227	1,246	1,245	1,319	1,293	1,300
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	3,225	2,577	2,987	3,694	3,509	3,473	4,320	4,627	4,548	5,349	5,078
Total Preferred & Common Equity	3,225	2,577	2,987	3,694	3,509	3,473	4,320	4,627	4,548	5,349	5,078
Preferred Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity	3,225	2,577	2,987	3,694	3,509	3,473	4,320	4,627	4,548	5,349	5,078
Common Stock	1,858	1,957	2,018	2,126	2,166	2,253	2,327	2,418	2,471	2,593	2,684
Retained Earnings	20,696	21,039	21,333	21,858	22,118	22,455	22,757	23,366	23,622	24,001	24,336
Treasury Stock	-17,335	-17,695	-17,914	-18,162	-18,469	-18,767	-19,019	-19,305	-19,737	-20,145	-20,412
Accumulated Other Comprehensive Income / (Loss)	-1,994	-2,724	-2,451	-2,128	-2,306	-2,468	-1,745	-1,852	-1,808	-1,100	-1,529

This table displays calculated financial ratios and metrics derived from Automatic Data Processing's official financial filings.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Growth Metrics	-	-	-	-	-	-	-	-	-	-
Revenue Growth	6.96%	6.67%	6.04%	7.29%	6.30%	3.40%	2.85%	9.95%	9.18%	6.61%
EBITDA Growth	9.31%	8.89%	45.38%	-5.53%	21.70%	5.96%	4.26%	8.89%	11.67%	7.60%
EBIT Growth	10.18%	10.29%	17.72%	-11.55%	31.45%	4.92%	3.99%	11.20%	16.65%	9.80%
NOPAT Growth	11.55%	9.34%	9.85%	31.33%	9.25%	5.53%	5.56%	12.24%	13.39%	7.96%
Net Income Growth	-4.18%	2.75%	19.79%	5.43%	21.64%	7.58%	5.35%	13.48%	15.70%	9.96%
EPS Growth	-2.87%	6.56%	22.15%	7.05%	23.29%	8.78%	6.49%	15.32%	17.29%	10.84%
Operating Cash Flow Growth	8.38%	-3.89%	12.05%	18.31%	6.88%	12.57%	2.22%	0.20%	35.75%	-1.19%
Free Cash Flow Firm Growth	-29.22%	-18.80%	32.79%	-59.05%	62.77%	97.38%	4.26%	73.61%	-11.24%	-16.72%
Invested Capital Growth	-6.51%	5.59%	-2.46%	41.10%	24.19%	3.39%	3.92%	-17.74%	-5.84%	10.88%
Revenue Q/Q Growth	1.38%	1.78%	1.30%	1.57%	1.56%	-0.70%	2.46%	2.42%	1.98%	1.54%
EBITDA Q/Q Growth	5.57%	6.33%	27.78%	-17.42%	9.66%	-2.03%	3.95%	0.91%	1.82%	-0.41%
EBIT Q/Q Growth	1.42%	2.78%	1.95%	-8.21%	13.93%	-3.52%	5.15%	0.89%	2.57%	-0.59%
NOPAT Q/Q Growth	1.90%	2.53%	-0.28%	6.27%	4.41%	-1.88%	4.55%	1.67%	0.73%	-1.22%
Net Income Q/Q Growth	3.38%	-3.50%	2.19%	-8.69%	17.09%	-2.53%	5.12%	3.05%	4.64%	1.42%
EPS Q/Q Growth	2.01%	-4.41%	1.28%	-8.60%	17.23%	-2.23%	5.20%	3.40%	4.99%	1.45%
Operating Cash Flow Q/Q Growth	-4.58%	8.78%	-8.82%	10.94%	1.02%	1.49%	-3.85%	9.16%	6.93%	2.84%
Free Cash Flow Firm Q/Q Growth	-45.20%	6.13%	-16.43%	-48.01%	145.37%	7.80%	-5.63%	33.24%	-7.14%	-26.25%
Invested Capital Q/Q Growth	-5.70%	-6.36%	2.63%	21.28%	4.90%	1.20%	5.26%	-10.62%	-6.25%	13.95%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-
Gross Margin	41.24%	41.37%	41.44%	41.56%	43.15%	42.12%	42.42%	47.49%	49.43%	50.42%
EBITDA Margin	22.45%	22.91%	31.42%	27.66%	31.67%	32.45%	32.90%	32.58%	33.33%	33.64%
Operating Margin	18.41%	18.77%	19.02%	19.27%	21.43%	21.53%	22.16%	22.56%	23.62%	23.88%
EBIT Margin	18.99%	19.63%	21.80%	17.97%	22.22%	22.55%	22.80%	23.06%	24.64%	25.37%
Profit (Net Income) Margin	13.28%	12.79%	14.45%	14.20%	16.25%	16.91%	17.32%	17.87%	18.94%	19.54%
Tax Burden Percent	70.15%	66.79%	68.32%	82.58%	76.28%	77.50%	77.31%	77.52%	76.89%	77.01%
Interest Burden Percent	99.69%	97.55%	97.03%	95.69%	95.86%	96.74%	98.25%	100.00%	100.00%	100.00%
Effective Tax Rate	33.52%	33.17%	31.68%	17.42%	23.72%	22.50%	22.69%	22.48%	23.11%	22.99%
Return on Invested Capital (ROIC)	38.63%	42.52%	46.03%	50.79%	42.29%	39.61%	40.34%	48.74%	63.07%	66.58%
ROIC Less NNEP Spread (ROIC-NNEP)	33.63%	40.14%	21.61%	165.33%	38.59%	45.16%	44.62%	53.11%	70.83%	83.89%
Return on Net Nonoperating Assets (RNNOA)	-13.32%	-10.39%	-3.76%	-7.52%	2.95%	4.62%	5.16%	17.56%	38.26%	26.56%
Return on Equity (ROE)	25.31%	32.13%	42.27%	43.27%	45.24%	44.23%	45.50%	66.30%	101.33%	93.14%
Cash Return on Invested Capital (CROIC)	45.36%	37.08%	48.53%	16.69%	20.71%	36.28%	36.49%	68.21%	69.09%	56.26%
Operating Return on Assets (OROA)	6.37%	5.97%	6.67%	6.27%	7.77%	8.12%	7.78%	6.80%	7.78%	9.25%
Return on Assets (ROA)	4.46%	3.89%	4.42%	4.96%	5.68%	6.09%	5.91%	5.27%	5.98%	7.12%
Return on Common Equity (ROCE)	25.31%	32.13%	42.27%	43.27%	45.24%	44.23%	45.50%	66.30%	101.33%	93.14%
Return on Equity Simple (ROE_SIMPLE)	30.21%	33.30%	44.95%	39.80%	42.46%	42.88%	45.83%	91.43%	97.23%	82.51%
Net Operating Profit after Tax (NOPAT)	1,339	1,464	1,608	2,112	2,307	2,435	2,570	2,885	3,271	3,531
NOPAT Margin	12.24%	12.55%	13.00%	15.91%	16.35%	16.69%	17.13%	17.48%	18.16%	18.39%
Net Nonoperating Expense Percent (NNEP)	5.00%	2.38%	24.42%	-114.55%	3.70%	-5.55%	-4.28%	-4.37%	-7.76%	-17.31%
Cost of Revenue to Revenue	58.76%	58.63%	58.56%	58.44%	56.85%	57.88%	57.58%	57.35%	55.26%	54.56%
SG&A Expenses to Revenue	22.83%	22.60%	22.42%	22.29%	21.72%	20.58%	20.26%	19.60%	19.72%	19.68%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	4.84%	4.69%	4.98%
Operating Expenses to Revenue	22.83%	22.60%	22.42%	22.29%	21.72%	20.58%	20.26%	24.93%	25.81%	26.54%
Earnings before Interest and Taxes (EBIT)	2,077	2,291	2,697	2,385	3,136	3,290	3,421	3,804	4,438	4,872
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	2,455	2,674	3,887	3,672	4,469	4,735	4,936	5,375	6,003	6,459
Valuation Ratios	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	6.44	7.87	9.94	11.00	11.98	10.23	14.01	26.06	25.30	21.48
Price to Tangible Book Value (P/TBV)	12.33	15.57	24.47	32.42	32.27	26.43	37.45	0.00	0.00	113.86
Price to Revenue (P/Rev)	2.83	3.02	3.20	3.92	4.59	4.03	5.29	5.09	4.93	5.09
Price to Earnings (P/E)	21.33	23.64	22.12	27.63	28.23	23.86	30.58	28.50	26.02	26.04
Dividend Yield	2.87%	2.69%	2.53%	2.13%	2.06%	2.57%	1.98%	2.01%	2.23%	2.28%
Earnings Yield	4.69%	4.23%	4.52%	3.62%	3.54%	4.19%	3.27%	3.51%	3.84%	3.84%
Enterprise Value to Invested Capital (EV/IC)	8.74	9.64	11.24	10.66	10.71	9.43	12.30	16.02	17.83	17.53
Enterprise Value to Revenue (EV/Rev)	2.68	2.92	3.13	3.91	4.59	4.04	5.32	5.19	4.98	5.09
Enterprise Value to EBITDA (EV/EBITDA)	11.93	12.75	9.97	14.14	14.49	12.45	16.18	15.92	14.94	15.14
Enterprise Value to EBIT (EV/EBIT)	14.10	14.88	14.38	21.76	20.65	17.92	23.34	22.50	20.21	20.07
Enterprise Value to NOPAT (EV/NOPAT)	21.87	23.29	24.11	24.58	28.07	24.21	31.07	29.67	27.42	27.69
Enterprise Value to Operating Cash Flow (EV/OCF)	14.84	17.97	18.24	20.64	24.09	19.48	25.82	27.61	21.31	23.52
Enterprise Value to Free Cash Flow (EV/FCFF)	18.63	26.71	22.87	74.78	57.32	26.43	34.34	21.20	25.03	32.77
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.00	0.45	0.50	0.42	0.37	0.35	0.53	0.93	0.85	0.66
Long-Term Debt to Equity	0.00	0.45	0.50	0.42	0.37	0.17	0.53	0.93	0.85	0.66
Financial Leverage	-0.40	-0.26	-0.17	-0.05	0.08	0.10	0.12	0.33	0.54	0.32
Leverage Ratio	5.68	8.26	9.56	8.73	7.97	7.27	7.70	12.57	16.93	13.07
Compound Leverage Factor	5.66	8.06	9.27	8.35	7.64	7.03	7.56	12.57	16.93	13.07
Debt to Total Capital	0.00%	30.94%	33.49%	29.72%	27.05%	25.84%	34.49%	48.08%	46.00%	39.68%
Short-Term Debt to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	12.92%	0.00%	0.00%	0.00%	0.00%
Long-Term Debt to Total Capital	0.00%	30.94%	33.49%	29.72%	27.05%	12.93%	34.49%	48.08%	46.00%	39.68%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Common Equity to Total Capital	100.00%	69.06%	66.51%	70.28%	72.95%	74.16%	65.51%	51.92%	54.00%	60.32%
Debt to EBITDA	0.00	0.75	0.52	0.55	0.45	0.42	0.60	0.56	0.50	0.46
Net Debt to EBITDA	0.00	-0.44	-0.20	-0.05	0.01	0.02	0.08	0.29	0.15	0.01
Long-Term Debt to EBITDA	0.00	0.75	0.52	0.55	0.45	0.21	0.60	0.56	0.50	0.46
Debt to NOPAT	0.00	1.37	1.25	0.95	0.87	0.82	1.16	1.04	0.91	0.85
Net Debt to NOPAT	0.00	-0.81	-0.48	-0.08	0.02	0.04	0.16	0.54	0.28	0.02
Long-Term Debt to NOPAT	0.00	1.37	1.25	0.95	0.87	0.41	1.16	1.04	0.91	0.85
Altman Z-Score	1.83	1.53	1.93	2.10	2.28	2.41	2.27	1.76	2.36	2.44
Noncontrolling Interest Sharing Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-
Current Ratio	1.06	1.10	1.10	1.05	1.05	1.05	1.07	0.99	0.99	1.01
Quick Ratio	0.12	0.14	0.15	0.14	0.13	0.14	0.14	0.08	0.12	0.14
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	1,572	1,277	1,695	694	1,130	2,230	2,325	4,037	3,583	2,984
Operating Cash Flow to CapEx	1,460.06%	1,241.69%	885.05%	1,222.75%	1,744.52%	2,111.79%	1,935.73%	2,210.77%	2,039.55%	2,308.50%
Free Cash Flow to Firm to Interest Expense	241.86	22.71	21.19	6.76	8.70	20.82	38.95	0.00	0.00	0.00
Operating Cash Flow to Interest Expense	303.69	33.76	26.57	24.49	20.70	28.26	51.81	0.00	0.00	0.00
Operating Cash Flow Less CapEx to Interest Expense	282.89	31.04	23.57	22.49	19.51	26.92	49.14	0.00	0.00	0.00
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.34	0.30	0.31	0.35	0.35	0.36	0.34	0.30	0.32	0.36
Accounts Receivable Turnover	7.18	7.09	7.18	7.20	6.38	5.98	5.81	5.59	5.83	5.97
Inventory Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Fixed Asset Turnover	16.33	17.19	16.89	16.87	18.11	19.88	21.62	24.68	27.00	28.09
Accounts Payable Turnover	37.09	39.45	47.98	54.42	61.49	74.24	71.08	75.30	96.17	106.15
Days Sales Outstanding (DSO)	50.82	51.46	50.84	50.70	57.21	61.05	62.86	65.24	62.62	61.18
Days Inventory Outstanding (DIO)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Days Payable Outstanding (DPO)	9.84	9.25	7.61	6.71	5.94	4.92	5.13	4.85	3.80	3.44
Cash Conversion Cycle (CCC)	40.97	42.20	43.23	43.99	51.28	56.13	57.73	60.40	58.82	57.75
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-
Invested Capital	3,349	3,537	3,450	4,867	6,045	6,249	6,494	5,342	5,030	5,577
Invested Capital Turnover	3.16	3.39	3.54	3.19	2.59	2.37	2.36	2.79	3.47	3.62
Increase / (Decrease) in Invested Capital	-233	187	-87	1,418	1,177	205	245	-1,152	-312	547
Enterprise Value (EV)	29,285	34,098	38,768	51,907	64,758	58,949	79,859	85,591	89,682	97,772
Market Capitalization	30,980	35,282	39,546	52,074	64,716	58,853	79,449	84,040	88,776	97,694
Book Value per Share	$10.24	$9.84	$8.89	$10.75	$12.41	$13.38	$13.33	$7.72	$8.49	$11.11
Tangible Book Value per Share	$5.35	$4.97	$3.61	$3.65	$4.61	$5.18	$4.99	($0.98)	($0.42)	$2.10
Total Capital	4,809	6,489	5,979	6,738	7,402	7,757	8,655	6,212	6,498	7,539
Total Debt	0.00	2,008	2,002	2,002	2,002	2,005	2,985	2,987	2,989	2,991
Total Long-Term Debt	0.00	2,008	2,002	2,002	2,002	1,003	2,985	2,987	2,989	2,991
Net Debt	-1,695	-1,183	-778	-168	43	96	410	1,551	906	78
Capital Expenditures (CapEx)	135	153	240	206	154	143	160	140	206	180
Debt-free, Cash-free Net Working Capital (DFCFNWC)	30	462	62	-759	-245	531	72	-1,790	-2,681	-2,451
Debt-free Net Working Capital (DFNWC)	1,696	3,653	2,843	1,411	1,715	2,439	2,647	-354	-597	463
Net Working Capital (NWC)	1,696	3,653	2,843	1,411	1,715	1,438	2,647	-354	-597	463
Net Nonoperating Expense (NNE)	-114	-29	-180	227	14	-32	-28	-64	-141	-221
Net Nonoperating Obligations (NNO)	-1,459	-945	-528	131	645	497	824	2,117	1,521	1,030
Total Depreciation and Amortization (D&A)	378	383	1,190	1,287	1,333	1,445	1,516	1,571	1,565	1,587
Debt-free, Cash-free Net Working Capital to Revenue	0.27%	3.96%	0.50%	-5.72%	-1.74%	3.64%	0.48%	-10.85%	-14.88%	-12.76%
Debt-free Net Working Capital to Revenue	15.50%	31.31%	22.98%	10.63%	12.15%	16.72%	17.64%	-2.14%	-3.31%	2.41%
Net Working Capital to Revenue	15.50%	31.31%	22.98%	10.63%	12.15%	9.85%	17.64%	-2.14%	-3.31%	2.41%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$3.07	$3.27	$3.87	$3.68	$5.27	$5.73	$6.10	$7.04	$8.25	$9.14
Adjusted Weighted Average Basic Shares Outstanding	472.60M	457M	447.80M	440.60M	435M	430.80M	426.30M	418.80M	413.70M	410.60M
Adjusted Diluted Earnings per Share	$3.05	$3.25	$3.85	$3.66	$5.24	$5.70	$6.07	$7.00	$8.21	$9.10
Adjusted Weighted Average Diluted Shares Outstanding	475.80M	459.10M	450.30M	443.30M	437.60M	432.70M	428.10M	421.10M	415.70M	412.20M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	465.81M	456.18M	444.37M	438.08M	433.94M	429.97M	423.08M	415.52M	411.99M	407.80M
Normalized Net Operating Profit after Tax (NOPAT)	1,339	1,464	1,608	2,112	2,307	2,435	2,570	2,885	3,271	3,531
Normalized NOPAT Margin	12.24%	12.55%	13.00%	15.91%	16.35%	16.69%	17.13%	17.48%	18.16%	18.39%
Pre Tax Income Margin	18.93%	19.15%	21.15%	17.20%	21.30%	21.81%	22.40%	23.06%	24.64%	25.37%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	319.57	40.76	33.71	23.23	24.14	30.72	57.30	0.00	0.00	0.00
NOPAT to Interest Expense	205.97	26.05	20.10	20.56	17.76	22.73	43.05	0.00	0.00	0.00
EBIT Less CapEx to Interest Expense	298.77	38.04	30.71	21.22	22.95	29.38	54.62	0.00	0.00	0.00
NOPAT Less CapEx to Interest Expense	185.17	23.33	17.10	18.56	16.57	21.40	40.38	0.00	0.00	0.00
Payout Ratios	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	63.86%	63.22%	55.67%	56.43%	56.39%	59.62%	60.63%	56.26%	55.79%	58.19%
Augmented Payout Ratio	171.07%	140.66%	126.12%	108.92%	97.29%	100.42%	113.44%	123.04%	88.66%	91.01%

This table displays calculated financial ratios and metrics derived from Automatic Data Processing's official financial filings.

Metric	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	10.45%	10.00%	9.08%	9.19%	8.48%	7.04%	6.31%	6.62%	6.49%	7.10%	8.15%
EBITDA Growth	4.41%	11.27%	14.12%	11.62%	9.39%	8.72%	9.09%	12.25%	-2.13%	12.37%	10.31%
EBIT Growth	4.70%	15.44%	20.10%	16.06%	14.84%	11.61%	11.98%	14.74%	-3.35%	16.01%	11.39%
NOPAT Growth	8.87%	13.80%	21.12%	13.13%	4.03%	11.44%	9.09%	13.31%	-6.69%	12.07%	9.17%
Net Income Growth	16.22%	11.21%	17.09%	12.34%	24.19%	10.32%	8.03%	13.59%	6.76%	11.28%	9.65%
EPS Growth	18.25%	13.33%	18.18%	13.57%	26.17%	11.23%	9.23%	14.74%	6.91%	12.50%	10.33%
Operating Cash Flow Growth	39.84%	489.09%	-17.74%	44.60%	29.88%	-54.53%	14.75%	6.69%	9.69%	152.50%	11.42%
Free Cash Flow Firm Growth	501.08%	2,907.92%	271.20%	48.42%	-47.13%	-101.46%	-108.54%	-0.08%	-98.23%	546.71%	-3.49%
Invested Capital Growth	-17.74%	-30.92%	-23.50%	-10.23%	-5.84%	18.62%	21.68%	-8.78%	10.88%	13.41%	19.27%
Revenue Q/Q Growth	-8.54%	2.13%	4.16%	12.23%	-9.13%	0.77%	3.45%	12.55%	-9.24%	1.35%	4.46%
EBITDA Q/Q Growth	-28.67%	27.22%	3.35%	19.02%	-30.10%	26.44%	3.70%	22.47%	-39.05%	45.17%	1.80%
EBIT Q/Q Growth	-38.09%	41.87%	5.08%	25.76%	-38.74%	37.88%	5.43%	28.85%	-48.40%	65.50%	1.23%
NOPAT Q/Q Growth	-37.12%	35.73%	5.77%	25.34%	-42.18%	45.40%	3.53%	30.19%	-52.39%	74.65%	0.85%
Net Income Q/Q Growth	-32.63%	24.54%	4.38%	28.29%	-25.53%	10.63%	2.21%	34.89%	-30.01%	15.31%	0.72%
EPS Q/Q Growth	-32.58%	25.50%	4.28%	28.72%	-25.10%	10.64%	2.40%	35.21%	-30.21%	16.42%	0.43%
Operating Cash Flow Q/Q Growth	-5.98%	-21.34%	25.29%	56.06%	-15.55%	-72.46%	216.20%	45.11%	-13.18%	-36.61%	39.53%
Free Cash Flow Firm Q/Q Growth	55.29%	73.41%	-19.68%	-31.38%	-44.68%	-104.79%	-369.67%	902.44%	-99.02%	1,106.97%	-208.81%
Invested Capital Q/Q Growth	-10.62%	-7.29%	3.87%	4.30%	-6.25%	16.80%	6.55%	-21.81%	13.95%	19.47%	12.05%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	61.54%	48.20%	48.84%	50.99%	49.46%	49.50%	50.02%	51.93%	50.01%	50.32%	50.42%
EBITDA Margin	27.72%	34.53%	34.27%	36.34%	27.95%	35.07%	35.16%	38.26%	25.69%	36.80%	35.86%
Operating Margin	18.06%	24.24%	24.70%	27.72%	17.46%	24.75%	25.36%	29.40%	15.53%	26.33%	25.75%
EBIT Margin	18.12%	25.17%	25.40%	28.46%	19.18%	26.25%	26.75%	30.63%	17.41%	28.43%	27.55%
Profit (Net Income) Margin	15.15%	18.48%	18.52%	21.17%	17.35%	19.05%	18.82%	22.55%	17.39%	19.79%	19.08%
Tax Burden Percent	77.87%	77.13%	76.85%	76.47%	77.26%	78.64%	76.80%	76.63%	76.12%	77.36%	76.37%
Interest Burden Percent	107.39%	95.18%	94.89%	97.27%	117.05%	92.27%	91.60%	96.10%	131.22%	89.97%	90.68%
Effective Tax Rate	22.13%	22.87%	23.15%	23.53%	22.74%	21.36%	23.20%	23.37%	23.88%	22.64%	23.63%
Return on Invested Capital (ROIC)	39.21%	52.06%	55.17%	66.02%	46.85%	65.82%	63.49%	83.06%	42.79%	63.42%	57.02%
ROIC Less NNEP Spread (ROIC-NNEP)	42.27%	51.63%	54.10%	65.93%	56.35%	65.03%	61.98%	83.18%	63.63%	61.92%	55.66%
Return on Net Nonoperating Assets (RNNOA)	13.97%	27.32%	25.80%	28.89%	30.44%	51.37%	34.76%	19.39%	20.14%	26.09%	25.63%
Return on Equity (ROE)	53.19%	79.39%	80.97%	94.91%	77.29%	117.19%	98.25%	102.45%	62.93%	89.51%	82.66%
Cash Return on Invested Capital (CROIC)	68.21%	85.74%	79.30%	68.04%	69.09%	45.03%	40.70%	78.87%	56.26%	45.46%	36.66%
Operating Return on Assets (OROA)	5.35%	7.99%	7.71%	7.62%	6.06%	10.04%	8.92%	9.34%	6.35%	11.23%	9.05%
Return on Assets (ROA)	4.47%	5.87%	5.63%	5.67%	5.48%	7.29%	6.27%	6.88%	6.34%	7.82%	6.27%
Return on Common Equity (ROCE)	53.19%	79.39%	80.97%	94.91%	77.29%	117.19%	98.25%	102.45%	62.93%	89.51%	82.66%
Return on Equity Simple (ROE_SIMPLE)	0.00%	117.50%	105.34%	88.27%	0.00%	100.56%	82.36%	79.96%	0.00%	71.96%	77.46%
Net Operating Profit after Tax (NOPAT)	581	788	833	1,045	604	878	909	1,184	564	984	993
NOPAT Margin	14.07%	18.69%	18.98%	21.20%	13.49%	19.46%	19.48%	22.53%	11.82%	20.37%	19.66%
Net Nonoperating Expense Percent (NNEP)	-3.06%	0.43%	1.06%	0.09%	-9.50%	0.79%	1.50%	-0.13%	-20.84%	1.50%	1.36%
Return On Investment Capital (ROIC_SIMPLE)	-	-	-	-	-	-	12.44%	-	-	-	10.96%
Cost of Revenue to Revenue	57.80%	56.78%	55.81%	53.24%	55.50%	55.74%	54.88%	52.69%	55.19%	54.50%	54.32%
SG&A Expenses to Revenue	22.15%	18.98%	19.49%	19.03%	21.38%	19.51%	19.76%	17.91%	21.71%	19.18%	19.93%
R&D to Revenue	0.00%	4.98%	4.65%	4.23%	4.96%	5.24%	4.90%	4.62%	5.20%	4.81%	4.74%
Operating Expenses to Revenue	43.48%	23.96%	24.14%	23.27%	32.00%	24.75%	24.66%	22.53%	34.49%	23.99%	24.67%
Earnings before Interest and Taxes (EBIT)	748	1,061	1,115	1,402	859	1,184	1,249	1,609	830	1,374	1,391
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	1,144	1,456	1,505	1,791	1,252	1,583	1,641	2,010	1,225	1,779	1,811
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	26.06	35.09	32.07	24.28	25.30	27.90	21.71	22.05	21.48	21.10	23.49
Price to Tangible Book Value (P/TBV)	0.00	0.00	0.00	0.00	0.00	0.00	147.73	104.51	113.86	68.42	769.02
Price to Revenue (P/Rev)	5.09	5.36	5.55	5.08	4.93	5.29	5.04	5.39	5.09	5.78	5.99
Price to Earnings (P/E)	28.50	29.86	30.44	27.50	26.02	27.75	26.36	27.57	26.04	29.32	30.32
Dividend Yield	2.01%	1.91%	1.89%	2.12%	2.23%	2.13%	2.26%	2.13%	2.28%	2.02%	1.96%
Earnings Yield	3.51%	3.35%	3.28%	3.64%	3.84%	3.60%	3.79%	3.63%	3.84%	3.41%	3.30%
Enterprise Value to Invested Capital (EV/IC)	16.02	18.61	18.94	16.93	17.83	16.76	15.19	20.78	17.53	16.95	16.21
Enterprise Value to Revenue (EV/Rev)	5.19	5.46	5.65	5.14	4.98	5.38	5.12	5.38	5.09	5.78	6.08
Enterprise Value to EBITDA (EV/EBITDA)	15.92	16.69	17.06	15.41	14.94	16.06	15.18	15.68	15.14	16.97	17.74
Enterprise Value to EBIT (EV/EBIT)	22.50	23.36	23.57	20.99	20.21	21.59	20.26	20.75	20.07	22.31	23.26
Enterprise Value to NOPAT (EV/NOPAT)	29.67	30.93	31.17	27.97	27.42	29.30	27.68	28.45	27.69	31.04	32.52
Enterprise Value to Operating Cash Flow (EV/OCF)	27.61	24.94	27.82	23.08	21.31	25.80	24.09	25.16	23.52	24.25	25.36
Enterprise Value to Free Cash Flow (EV/FCFF)	21.20	17.74	20.70	23.54	25.03	40.38	40.99	25.14	32.77	39.62	48.11
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.93	1.16	1.00	0.81	0.85	0.86	0.69	0.65	0.66	1.56	0.78
Long-Term Debt to Equity	0.93	1.16	1.00	0.81	0.85	0.86	0.69	0.65	0.66	0.56	0.59
Financial Leverage	0.33	0.53	0.48	0.44	0.54	0.79	0.56	0.23	0.32	0.42	0.46
Leverage Ratio	12.57	13.42	14.13	16.73	16.93	15.82	15.26	14.91	13.07	11.20	12.89
Compound Leverage Factor	13.50	12.77	13.41	16.27	19.82	14.59	13.98	14.33	17.16	10.08	11.69
Debt to Total Capital	48.08%	53.69%	50.01%	44.72%	46.00%	46.26%	40.91%	39.26%	39.68%	60.98%	43.95%
Short-Term Debt to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	39.22%	11.04%
Long-Term Debt to Total Capital	48.08%	53.69%	50.01%	44.72%	46.00%	46.26%	40.91%	39.26%	39.68%	21.75%	32.91%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Common Equity to Total Capital	51.92%	46.31%	49.99%	55.28%	54.00%	53.74%	59.09%	60.74%	60.32%	39.02%	56.05%
Debt to EBITDA	0.56	0.54	0.52	0.51	0.50	0.49	0.48	0.46	0.46	1.26	0.58
Net Debt to EBITDA	0.29	0.32	0.29	0.20	0.15	0.25	0.22	-0.05	0.01	0.01	0.26
Long-Term Debt to EBITDA	0.56	0.54	0.52	0.51	0.50	0.49	0.48	0.46	0.46	0.45	0.44
Debt to NOPAT	1.04	1.00	0.96	0.92	0.91	0.89	0.87	0.84	0.85	2.30	1.07
Net Debt to NOPAT	0.54	0.60	0.53	0.36	0.28	0.46	0.39	-0.08	0.02	0.02	0.47
Long-Term Debt to NOPAT	1.04	1.00	0.96	0.92	0.91	0.89	0.87	0.84	0.85	0.82	0.80
Altman Z-Score	1.60	2.28	2.03	1.84	2.12	2.34	2.03	1.93	2.20	2.71	2.13
Noncontrolling Interest Sharing Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	0.99	0.97	0.99	1.00	0.99	0.98	1.01	1.01	1.01	1.01	1.00
Quick Ratio	0.08	0.11	0.10	0.10	0.12	0.11	0.10	0.12	0.14	0.27	0.11
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	1,733	3,005	2,413	1,656	916	-44	-206	1,655	16	196	-213
Operating Cash Flow to CapEx	1,917.86%	1,581.72%	1,810.26%	2,791.45%	1,946.96%	1,887.28%	2,048.41%	2,596.36%	2,377.70%	1,485.41%	2,919.54%
Free Cash Flow to Firm to Interest Expense	0.00	58.68	42.34	43.24	0.00	-0.48	-1.97	26.39	0.00	1.42	-1.65
Operating Cash Flow to Interest Expense	0.00	14.03	15.78	36.66	0.00	3.56	9.84	23.89	0.00	5.98	8.88
Operating Cash Flow Less CapEx to Interest Expense	0.00	13.14	14.91	35.35	0.00	3.38	9.36	22.97	0.00	5.58	8.57
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.30	0.32	0.30	0.27	0.32	0.38	0.33	0.30	0.36	0.40	0.33
Accounts Receivable Turnover	5.59	5.91	5.85	5.59	5.83	6.07	5.69	5.79	5.97	6.09	5.79
Inventory Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Fixed Asset Turnover	24.68	26.10	26.54	26.88	27.00	28.05	28.03	28.23	28.09	28.86	29.42
Accounts Payable Turnover	75.30	120.04	103.20	125.93	96.17	134.25	125.68	129.62	106.15	99.67	81.88
Days Sales Outstanding (DSO)	65.24	61.72	62.41	65.33	62.62	60.15	64.17	63.04	61.18	59.94	63.05
Days Inventory Outstanding (DIO)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Days Payable Outstanding (DPO)	4.85	3.04	3.54	2.90	3.80	2.72	2.90	2.82	3.44	3.66	4.46
Cash Conversion Cycle (CCC)	60.40	58.68	58.88	62.43	58.82	57.43	61.26	60.23	57.75	56.28	58.59
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	5,342	4,953	5,144	5,366	5,030	5,875	6,260	4,895	5,577	6,663	7,466
Invested Capital Turnover	2.79	2.79	2.91	3.11	3.47	3.38	3.26	3.69	3.62	3.11	2.90
Increase / (Decrease) in Invested Capital	-1,152	-2,217	-1,580	-611	-312	922	1,115	-471	547	788	1,206
Enterprise Value (EV)	85,591	92,187	97,418	90,830	89,682	98,450	95,112	101,702	97,772	112,919	121,041
Market Capitalization	84,040	90,408	95,775	89,670	88,776	96,902	93,763	102,003	97,694	112,849	119,275
Book Value per Share	$7.72	$6.20	$7.20	$8.91	$8.49	$8.43	$10.50	$11.26	$11.11	$13.12	$12.46
Tangible Book Value per Share	($0.98)	($2.56)	($1.67)	($0.01)	($0.42)	($0.51)	$1.54	$2.38	$2.10	$4.04	$0.38
Total Capital	6,212	5,564	5,975	6,682	6,498	6,463	7,310	7,617	7,539	13,706	9,061
Total Debt	2,987	2,988	2,988	2,989	2,989	2,990	2,990	2,991	2,991	8,357	3,983
Total Long-Term Debt	2,987	2,988	2,988	2,989	2,989	2,990	2,990	2,991	2,991	2,981	2,982
Net Debt	1,551	1,780	1,643	1,160	906	1,548	1,349	-301	78	69	1,766
Capital Expenditures (CapEx)	48	45	50	50	61	17	50	58	55	56	39
Debt-free, Cash-free Net Working Capital (DFCFNWC)	-1,790	-2,405	-2,015	-1,846	-2,681	-2,190	-1,196	-2,554	-2,451	-1,433	-1,265
Debt-free Net Working Capital (DFNWC)	-354	-1,197	-670	-18	-597	-749	446	738	463	5,915	952
Net Working Capital (NWC)	-354	-1,197	-670	-18	-597	-749	446	738	463	539	-49
Net Nonoperating Expense (NNE)	-45	9.02	20	1.53	-173	19	31	-1.23	-266	28	29
Net Nonoperating Obligations (NNO)	2,117	2,376	2,158	1,672	1,521	2,402	1,940	268	1,030	1,314	2,388
Total Depreciation and Amortization (D&A)	396	395	390	388	393	398	393	401	395	405	420
Debt-free, Cash-free Net Working Capital to Revenue	-10.85%	-14.25%	-11.68%	-10.45%	-14.88%	-11.96%	-6.43%	-13.50%	-12.76%	-7.34%	-6.35%
Debt-free Net Working Capital to Revenue	-2.14%	-7.09%	-3.89%	-0.10%	-3.31%	-4.09%	2.40%	3.90%	2.41%	30.30%	4.78%
Net Working Capital to Revenue	-2.14%	-7.09%	-3.89%	-0.10%	-3.31%	-4.09%	2.40%	3.90%	2.41%	2.76%	-0.24%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$1.51	$1.88	$1.96	$2.52	$1.89	$2.09	$2.14	$2.89	$2.02	$2.34	$2.36
Adjusted Weighted Average Basic Shares Outstanding	418.80M	414.60M	414.30M	413.70M	413.70M	411.70M	411.10M	410.50M	410.60M	407.90M	407.60M
Adjusted Diluted Earnings per Share	$1.49	$1.87	$1.95	$2.51	$1.88	$2.08	$2.13	$2.88	$2.01	$2.34	$2.35
Adjusted Weighted Average Diluted Shares Outstanding	421.10M	416.90M	416.20M	415.50M	415.70M	413.60M	412.50M	412.10M	412.20M	409.50M	409M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	415.52M	414.83M	414.35M	413.12M	411.99M	411.30M	410.79M	409.29M	407.80M	407.46M	406.87M
Normalized Net Operating Profit after Tax (NOPAT)	581	788	833	1,045	604	878	909	1,184	564	984	993
Normalized NOPAT Margin	14.07%	18.69%	18.98%	21.20%	13.49%	19.46%	19.48%	22.53%	11.82%	20.37%	19.66%
Pre Tax Income Margin	19.46%	23.96%	24.10%	27.68%	22.46%	24.22%	24.50%	29.43%	22.85%	25.58%	24.98%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	0.00	20.73	19.56	36.61	0.00	12.93	11.90	25.66	0.00	9.97	10.73
NOPAT to Interest Expense	0.00	15.39	14.62	27.27	0.00	9.59	8.67	18.88	0.00	7.14	7.66
EBIT Less CapEx to Interest Expense	0.00	19.84	18.69	35.30	0.00	12.74	11.42	24.74	0.00	9.57	10.43
NOPAT Less CapEx to Interest Expense	0.00	14.50	13.75	25.96	0.00	9.40	8.19	17.96	0.00	6.74	7.35
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	56.26%	56.11%	55.23%	55.83%	55.79%	56.88%	58.19%	57.45%	58.19%	58.20%	58.37%
Augmented Payout Ratio	123.04%	114.73%	103.94%	95.85%	88.66%	86.61%	88.34%	87.19%	91.01%	93.38%	93.25%

Frequently Asked Questions About Automatic Data Processing's Financials

When does Automatic Data Processing's financial year end?

According to the most recent income statement we have on file, Automatic Data Processing's fiscal year ends in June. Their fiscal year 2024 ended on June 30, 2024.

How has Automatic Data Processing's net income changed over the last 9 years?

Automatic Data Processing's net income appears to be on an upward trend, with a most recent value of $3.75 billion in 2024, rising from $1.45 billion in 2015. The previous period was $3.41 billion in 2023.

What is Automatic Data Processing's operating income?

Automatic Data Processing's total operating income in 2024 was $4.59 billion, based on the following breakdown:

Total Gross Profit: $9.68 billion
Total Operating Expenses: $5.10 billion

How has Automatic Data Processing revenue changed over the last 9 years?

Over the last 9 years, Automatic Data Processing's total revenue changed from $10.94 billion in 2015 to $19.20 billion in 2024, a change of 75.6%.

How much debt does Automatic Data Processing have?

Automatic Data Processing's total liabilities were at $49.82 billion at the end of 2024, a 5.0% increase from 2023, and a 76.1% increase since 2015.

How much cash does Automatic Data Processing have?

In the past 9 years, Automatic Data Processing's cash and equivalents has ranged from $1.44 billion in 2022 to $3.19 billion in 2016, and is currently $2.91 billion as of their latest financial filing in 2024.

How has Automatic Data Processing's book value per share changed over the last 9 years?

Over the last 9 years, Automatic Data Processing's book value per share changed from 10.24 in 2015 to 11.11 in 2024, a change of 8.5%.

Remove Ads

Related Companies

This page (NASDAQ:ADP) was last updated on 4/14/2025 by MarketBeat.com Staff

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

Automatic Data Processing (ADP) Financials

Frequently Asked Questions About Automatic Data Processing's Financials

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

Automatic Data Processing (ADP) Financials

Annual Income Statements for Automatic Data Processing

Quarterly Income Statements for Automatic Data Processing

Annual Cash Flow Statements for Automatic Data Processing

Quarterly Cash Flow Statements for Automatic Data Processing

Annual Balance Sheets for Automatic Data Processing

Quarterly Balance Sheets for Automatic Data Processing

Annual Metrics and Ratios for Automatic Data Processing

Quarterly Metrics and Ratios for Automatic Data Processing

Frequently Asked Questions About Automatic Data Processing's Financials

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools