Free Trial

ADT (ADT) Financials

ADT logo
$7.86 -0.02 (-0.19%)
Closing price 04/17/2025 03:59 PM Eastern
Extended Trading
$7.64 -0.23 (-2.86%)
As of 04/17/2025 05:48 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for ADT

Annual Income Statements for ADT

This table shows ADT'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
296 -537 -1,186 -656 -424 -632 -341 133 463 501
Consolidated Net Income / (Loss)
296 -537 343 -609 -424 -632 -341 133 463 501
Net Income / (Loss) Continuing Operations
296 -537 -1,186 -656 -424 -632 -344 312 450 619
Total Pre-Tax Income
437 -803 -422 -633 -522 -779 -476 404 604 815
Total Operating Income
639 -229 282 278 196 41 9.79 725 1,179 1,208
Total Gross Profit
1,999 2,256 3,420 3,540 3,735 3,798 3,430 3,683 3,901 4,051
Total Revenue
3,574 2,950 4,316 4,582 5,126 5,315 4,203 4,382 4,653 4,898
Operating Revenue
3,574 2,950 4,316 4,582 5,126 5,315 4,203 4,382 4,653 4,898
Total Cost of Revenue
1,575 693 896 1,041 1,390 1,517 773 699 752 847
Operating Cost of Revenue
1,575 693 896 1,041 1,390 1,517 773 699 752 847
Total Operating Expenses
1,360 2,486 3,137 3,262 3,539 3,758 3,420 2,958 2,722 2,843
Selling, General & Admin Expense
1,305 859 1,209 1,247 1,407 1,724 1,541 1,348 1,348 1,476
Depreciation Expense
- 1,233 1,863 1,931 1,989 1,914 1,840 1,600 1,335 1,343
Restructuring Charge
- 394 65 -3.34 36 120 39 9.94 39 24
Total Other Income / (Expense), net
-202 -573 -704 -910 -719 -820 -486 -321 -575 -393
Interest Expense
- 28 4.33 275 104 120 37 0.00 17 4.80
Interest & Investment Income
-205 -521 -733 -663 -620 -708 -457 -263 -570 -441
Other Income / (Expense), net
3.00 -24 33 28 5.01 8.29 8.31 -58 12 53
Income Tax Expense
141 -266 -764 -23 -98 -147 -132 88 161 196
Other Gains / (Losses), net
- - - - - 0.00 0.00 -4.60 6.57 0.00
Net Income / (Loss) Discontinued Operations
- - - - - - 3.36 -180 13 -118
Basic Earnings per Share
$1.73 ($0.84) $0.53 $0.00 ($0.57) ($1.54) ($0.82) $0.30 $1.02 $1.12
Weighted Average Basic Shares Outstanding
171M 640.73M 641.07M 0.00 747.24M 776.34M 825.37M 903.21M 911.59M 901.27M
Diluted Earnings per Share
$1.72 ($0.84) $0.53 $0.00 ($0.57) ($1.56) ($0.82) $0.28 $0.96 $1.04
Weighted Average Diluted Shares Outstanding
172M 640.73M 641.07M 0.00 0.00 778.43M 0.00 969.81M 973.89M 963.45M
Weighted Average Basic & Diluted Shares Outstanding
164.94M - 646.50M 752M 1.09B 816.78M 956.33M 917.04M 922.31M 876.50M
Cash Dividends to Common per Share
$0.63 - $1.17 $0.00 $0.84 - - $0.14 $0.14 $0.22

Quarterly Income Statements for ADT

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

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Income / (Loss) Attributable to Common Shareholders
-161 151 -119 92 -86 576 92 92 127 190
Consolidated Net Income / (Loss)
-161 151 -119 92 -86 576 92 92 127 190
Net Income / (Loss) Continuing Operations
-169 338 -127 180 123 273 92 126 132 270
Total Pre-Tax Income
-183 386 -198 249 160 393 122 186 182 325
Total Operating Income
2.63 436 -26 332 307 566 195 284 326 402
Total Gross Profit
1,011 544 987 980 992 941 973 1,008 1,022 1,048
Total Revenue
1,290 -54 1,277 1,168 1,180 1,028 1,209 1,205 1,244 1,241
Operating Revenue
1,290 -54 1,277 1,168 1,180 1,028 1,209 1,205 1,244 1,241
Total Cost of Revenue
279 -597 290 188 187 87 236 196 222 193
Operating Cost of Revenue
279 -597 290 188 187 87 236 196 222 193
Total Operating Expenses
1,009 108 1,013 648 686 375 778 724 695 646
Selling, General & Admin Expense
415 -37 393 319 346 289 398 388 359 331
Depreciation Expense
387 337 362 321 330 323 334 334 335 339
Restructuring Charge
4.75 8.51 16 8.33 9.82 5.28 45 1.85 1.59 -24
Total Other Income / (Expense), net
-186 -50 -172 -83 -146 -173 -73 -98 -144 -77
Interest & Investment Income
-30 -145 -171 -83 -147 -168 -89 -110 -162 -81
Other Income / (Expense), net
-156 96 -1.19 0.52 0.66 12 16 12 18 8.03
Income Tax Expense
-16 46 -74 67 34 133 31 60 50 55
Net Income / (Loss) Discontinued Operations
7.87 - 7.94 -88 -209 302 0.02 -34 -4.87 -80
Basic Earnings per Share
($0.36) $0.34 ($0.26) $0.20 ($0.18) $1.26 $0.20 $0.20 $0.28 $0.44
Weighted Average Basic Shares Outstanding
904.98M 903.21M 909.04M 912.33M 912.17M 911.59M 910.64M 903.02M 905.21M 901.27M
Diluted Earnings per Share
($0.36) $0.32 ($0.26) $0.18 ($0.18) $1.22 $0.20 $0.20 $0.26 $0.38
Weighted Average Diluted Shares Outstanding
904.98M 969.81M 909.04M 971.60M 972.52M 973.89M 973.14M 963.87M 0.00 963.45M
Weighted Average Basic & Diluted Shares Outstanding
913.47M 917.04M 921.58M 921.23M 921.82M 922.31M 910.37M 911.83M 907.01M 876.50M

Annual Cash Flow Statements for ADT

This table details how cash moves in and out of ADT'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
12 35 36 242 -318 159 -174 340 -244 74
Net Cash From Operating Activities
1,605 618 1,592 1,788 1,873 1,367 1,650 1,888 1,658 1,885
Net Cash From Continuing Operating Activities
1,583 618 1,592 1,788 1,873 1,367 1,650 1,897 1,658 1,885
Net Income / (Loss) Continuing Operations
296 -537 343 -609 -424 -632 -341 133 463 501
Consolidated Net Income / (Loss)
296 -537 343 -609 -424 -632 -341 133 463 501
Depreciation Expense
1,124 1,233 1,863 1,931 1,989 1,914 1,915 1,694 1,389 1,345
Amortization Expense
141 69 5.04 60 -27 -28 -46 -81 -113 -122
Non-Cash Adjustments To Reconcile Net Income
79 67 72 476 342 255 -1.78 75 137 347
Changes in Operating Assets and Liabilities, net
-35 -215 -691 -70 -7.06 -142 124 77 -218 -187
Net Cash From Investing Activities
-1,406 -9,412 -1,413 -1,738 -978 -1,137 -1,696 -1,533 242 -1,295
Net Cash From Continuing Investing Activities
-1,406 -9,412 -1,413 -1,738 -978 -1,137 -1,696 -1,533 242 -1,295
Purchase of Property, Plant & Equipment
-103 -78 -131 -127 -159 -157 -168 -177 -176 -164
Acquisitions
-4.00 -8,909 -717 -694 -778 -605 -839 -622 -589 -586
Purchase of Investments
- - - -353 - - - - 0.00 -8.27
Divestitures
- - 0.00 0.00 496 -2.45 1.81 27 1,609 -18
Other Investing Activities, net
-1,299 -466 -566 -565 -537 -373 -691 -761 -602 -520
Net Cash From Financing Activities
-184 8,829 -143 193 -1,214 -70 -128 -15 -2,144 -515
Net Cash From Continuing Financing Activities
-184 8,829 -143 193 -1,214 -70 -128 -15 -2,144 -515
Repayment of Debt
-505 -1,532 -737 -1,556 -3,848 -3,065 -1,120 -732 -2,913 -1,219
Repurchase of Common Equity
-324 - -0.40 -0.34 -204 -0.00 0.00 -1,200 0.00 -241
Payment of Dividends
-142 0.00 -750 -79 -565 -109 -116 -127 -129 -182
Issuance of Debt
755 6,040 1,344 423 3,403 2,723 1,196 827 867 1,069
Issuance of Common Equity
- 0.00 0.00 1,406 0.00 448 0.00 1,180 0.00 0.00
Other Financing Activities, net
32 3,662 - - - -66 -88 37 30 57

Quarterly Cash Flow Statements for ADT

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

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Change in Cash & Equivalents
4.24 314 -70 -43 95 -226 -11 30 56 -0.68
Net Cash From Operating Activities
498 567 307 493 446 412 364 563 498 460
Net Cash From Continuing Operating Activities
498 576 307 493 446 412 364 563 498 460
Net Income / (Loss) Continuing Operations
-161 151 -119 92 -86 576 92 92 127 190
Consolidated Net Income / (Loss)
-161 151 -119 92 -86 576 92 92 127 190
Depreciation Expense
406 412 383 346 330 330 334 334 335 341
Amortization Expense
-22 -24 -25 -27 -29 -31 -29 -31 -32 -29
Non-Cash Adjustments To Reconcile Net Income
240 -244 285 237 147 -532 89 68 49 140
Changes in Operating Assets and Liabilities, net
35 282 -217 -155 85 70 -123 100 18 -182
Net Cash From Investing Activities
-401 -324 -336 -319 -333 1,231 -300 -333 -402 -261
Net Cash From Continuing Investing Activities
-401 -324 -336 -319 -333 1,231 -300 -333 -402 -261
Purchase of Property, Plant & Equipment
-48 -41 -59 -30 -41 -46 -41 -47 -43 -34
Acquisitions
-159 -108 -116 -136 -133 -203 -118 -142 -214 -112
Divestitures
0.05 0.02 - - - 1,609 - - - 3.49
Other Investing Activities, net
-194 -175 -161 -152 -159 -130 -140 -141 -122 -117
Net Cash From Financing Activities
-93 71 -41 -217 -18 -1,869 -75 -200 -41 -199
Net Cash From Continuing Financing Activities
-93 71 -41 -217 -18 -1,869 -75 -200 -41 -199
Repayment of Debt
-220 -109 -678 -321 -69 -1,845 -127 -1,056 -117 81
Repurchase of Common Equity
- - 0.00 - - - -93 - - -147
Payment of Dividends
-32 -32 -32 -32 -32 -32 -32 -50 -50 -50
Issuance of Debt
173 135 664 126 72 4.99 161 890 109 -91
Other Financing Activities, net
-14 98 5.34 9.67 12 3.36 17 16 17 7.94

Annual Balance Sheets for ADT

This table presents ADT'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 2017 2018 2019 2020 2021 2022 2023 2024
Total Assets
10,726 17,015 17,209 16,084 16,117 16,894 17,821 15,964 16,051
Total Current Assets
399 456 854 625 967 993 1,722 1,005 1,005
Cash & Equivalents
78 123 363 49 205 24 257 15 96
Restricted Cash
- - 3.99 0.00 - 8.82 116 115 108
Accounts Receivable
102 149 246 287 336 442 335 370 394
Inventories, net
76 107 115 138 216 348 237 201 197
Prepaid Expenses
47 77 130 151 210 169 307 242 211
Other Current Nonoperating Assets
- - - - - - 470 61 0.00
Plant, Property, & Equipment, net
283 332 327 329 326 0.00 0.00 254 247
Total Noncurrent Assets
10,044 16,226 16,028 15,129 14,824 15,902 16,099 14,706 14,799
Goodwill
3,680 5,071 5,082 4,960 5,236 5,943 5,430 4,904 4,904
Intangible Assets
2,999 7,857 7,488 6,670 5,907 5,413 4,927 4,877 4,854
Other Noncurrent Operating Assets
3,365 3,299 3,458 3,500 3,681 4,545 4,856 4,881 5,041
Other Noncurrent Nonoperating Assets
- - - - - - 886 43 0.00
Total Liabilities & Shareholders' Equity
10,726 17,015 17,209 16,084 16,117 16,894 17,821 15,964 16,051
Total Liabilities
7,807 13,582 12,984 12,899 13,078 13,646 14,428 12,175 12,250
Total Current Liabilities
658 896 1,012 1,120 1,296 1,703 2,661 1,480 1,264
Short-Term Debt
5.00 48 58 58 45 118 858 312 196
Accounts Payable
190 188 221 242 322 475 418 277 154
Accrued Expenses
- 351 398 477 584 737 777 556 635
Current Deferred Revenue
232 309 335 342 346 374 310 255 248
Other Current Nonoperating Liabilities
- - - - - - 299 80 32
Total Noncurrent Liabilities
7,149 12,685 11,971 11,780 11,782 11,942 11,767 10,695 10,986
Long-Term Debt
5,389 10,121 9,944 9,634 9,448 9,575 8,947 7,513 7,511
Noncurrent Deferred Revenue
895 369 544 674 832 1,199 1,581 1,915 2,068
Noncurrent Deferred & Payable Income Tax Liabilities
732 1,377 1,342 1,166 991 867 893 1,027 1,167
Other Noncurrent Operating Liabilities
133 819 141 305 511 301 240 219 224
Other Noncurrent Nonoperating Liabilities
- - - - - - 106 21 16
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
2,919 3,433 4,225 3,184 3,039 3,249 3,393 3,789 3,801
Total Preferred & Common Equity
2,919 3,433 4,225 3,184 3,039 3,249 3,393 3,789 3,801
Preferred Stock
- - 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
2,919 3,433 4,225 3,184 3,039 3,249 3,393 3,789 3,801
Common Stock
2,376 4,435 5,977 5,985 6,649 7,270 7,390 7,423 7,126
Retained Earnings
633 -998 -1,680 -2,742 -3,491 -3,953 -3,950 -3,618 -3,318
Accumulated Other Comprehensive Income / (Loss)
-90 -4.01 -72 -58 -119 -69 -47 -16 -7.04

Quarterly Balance Sheets for ADT

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

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024
Total Assets
17,516 17,445 17,334 17,431 15,944 15,986 16,085
Total Current Assets
1,364 1,625 1,555 1,635 1,001 986 1,003
Cash & Equivalents
46 186 146 239 4.04 38 95
Restricted Cash
- 117 114 117 115 111 109
Accounts Receivable
540 598 622 384 387 386 397
Inventories, net
424 399 370 207 210 203 203
Prepaid Expenses
355 324 302 238 285 241 195
Other Current Nonoperating Assets
- - - 450 - 6.19 3.32
Plant, Property, & Equipment, net
377 356 341 276 261 263 260
Total Noncurrent Assets
15,775 15,465 15,439 15,520 14,682 14,737 14,822
Goodwill
5,770 5,526 5,344 4,904 4,904 4,904 4,904
Intangible Assets
5,186 5,020 5,004 4,823 4,844 4,836 4,899
Other Noncurrent Operating Assets
4,819 4,919 5,090 4,897 4,934 4,995 5,019
Other Noncurrent Nonoperating Assets
- - - 895 - 2.56 0.57
Total Liabilities & Shareholders' Equity
17,516 17,445 17,334 17,431 15,944 15,986 16,085
Total Liabilities
14,349 14,200 14,016 14,192 12,208 12,178 12,187
Total Current Liabilities
2,686 1,999 2,319 2,279 1,409 1,315 1,245
Short-Term Debt
858 465 836 835 322 192 197
Accounts Payable
490 398 375 276 260 222 227
Accrued Expenses
909 741 722 582 575 605 534
Current Deferred Revenue
429 395 386 272 252 247 250
Other Current Nonoperating Liabilities
- - - 314 - 49 38
Total Noncurrent Liabilities
11,663 12,201 11,697 11,913 10,799 10,862 10,942
Long-Term Debt
8,945 9,376 8,835 8,832 7,567 7,532 7,525
Noncurrent Deferred Revenue
1,555 1,735 1,826 1,849 1,976 2,035 2,058
Noncurrent Deferred & Payable Income Tax Liabilities
915 824 764 909 1,039 1,080 1,117
Other Noncurrent Operating Liabilities
248 266 273 216 217 200 230
Other Noncurrent Nonoperating Liabilities
- - - 107 - 16 12
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
3,168 3,245 3,318 3,239 3,736 3,808 3,897
Total Preferred & Common Equity
3,168 3,245 3,318 3,239 3,736 3,808 3,897
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
3,168 3,245 3,318 3,239 3,736 3,808 3,897
Common Stock
7,283 7,390 7,399 7,416 7,327 7,356 7,367
Retained Earnings
-4,068 -4,102 -4,042 -4,161 -3,577 -3,535 -3,459
Accumulated Other Comprehensive Income / (Loss)
-47 -43 -40 -17 -14 -13 -11

Annual Metrics and Ratios for ADT

This table displays calculated financial ratios and metrics derived from ADT's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
4.87% -17.47% 46.30% 6.17% 11.87% 3.69% -20.92% 4.26% 6.18% 5.28%
EBITDA Growth
6.24% -45.00% 108.20% 5.15% -5.79% -10.57% -2.47% 20.83% 8.19% 0.70%
EBIT Growth
2.88% -139.40% 224.72% -3.19% -34.04% -75.71% -63.00% 3,587.17% 78.41% 5.88%
NOPAT Growth
-6.67% -137.09% 223.17% -1.63% -29.30% -79.31% -75.91% 8,185.80% 52.45% 6.03%
Net Income Growth
-2.63% -281.28% 163.85% -277.79% 30.37% -49.05% 46.09% 138.92% 249.01% 8.22%
EPS Growth
3.61% -148.84% 163.10% -100.00% 0.00% -173.68% 47.44% 134.15% 242.86% 8.33%
Operating Cash Flow Growth
5.66% -61.53% 157.79% 12.29% 4.78% -27.03% 20.70% 14.44% -12.19% 13.70%
Free Cash Flow Firm Growth
360.25% 2,144.01% -264.49% 98.57% 717.53% -54.88% -208.48% 378.95% -21.41% -16.89%
Invested Capital Growth
0.89% 0.00% 0.00% 2.85% -7.47% -3.91% 4.72% -8.01% -3.31% -1.12%
Revenue Q/Q Growth
0.45% 0.00% 0.00% 0.00% 0.00% 0.31% -19.81% -7.01% 30.27% 4.55%
EBITDA Q/Q Growth
1.44% 0.00% 0.00% 20.20% 6.04% -3.08% 0.03% 23.57% -1.70% -5.89%
EBIT Q/Q Growth
1.90% 0.00% 0.00% 0.00% 0.00% -49.41% -35.56% 362.13% 4.05% -11.74%
NOPAT Q/Q Growth
-0.76% 0.00% 0.00% 0.00% 0.00% -53.85% -54.51% 175.81% -5.90% -3.03%
Net Income Q/Q Growth
-0.34% 0.00% 0.00% 0.00% 0.00% -6.77% 13.70% 274.48% 1,122.08% -43.51%
EPS Q/Q Growth
0.58% 0.00% 0.00% 0.00% 0.00% -403.23% 59.41% 255.56% 1,500.00% -44.68%
Operating Cash Flow Q/Q Growth
4.63% 0.00% 0.00% 3.00% 1.75% -2.87% 7.91% 3.99% -8.54% 2.59%
Free Cash Flow Firm Q/Q Growth
313.11% 0.00% 0.00% 0.00% 46.11% -13.46% -579.59% 472.44% -43.26% -5.88%
Invested Capital Q/Q Growth
0.12% 0.00% 0.00% 0.85% -0.89% -0.54% 5.04% -8.13% -1.25% -0.95%
Profitability Metrics
- - - - - - - - - -
Gross Margin
55.93% 76.49% 79.24% 77.27% 72.88% 71.47% 81.61% 84.05% 83.84% 82.71%
EBITDA Margin
53.36% 35.56% 50.60% 50.12% 42.21% 36.40% 44.90% 52.03% 53.02% 50.71%
Operating Margin
17.88% -7.77% 6.54% 6.06% 3.83% 0.76% 0.23% 16.55% 25.34% 24.66%
EBIT Margin
17.96% -8.58% 7.31% 6.67% 3.93% 0.92% 0.43% 15.23% 25.60% 25.74%
Profit (Net Income) Margin
8.28% -18.19% 7.94% -13.30% -8.28% -11.90% -8.11% 3.03% 9.95% 10.23%
Tax Burden Percent
67.73% 66.84% -81.25% 96.29% 81.22% 81.16% 71.63% 32.80% 76.61% 61.47%
Interest Burden Percent
68.07% 317.35% -133.66% -207.13% -259.21% -1,591.81% -2,628.34% 60.59% 50.75% 64.64%
Effective Tax Rate
32.27% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 21.68% 26.57% 24.02%
Return on Invested Capital (ROIC)
5.28% 0.00% 2.93% 1.42% 1.03% 0.23% 0.05% 4.58% 7.41% 8.04%
ROIC Less NNEP Spread (ROIC-NNEP)
2.64% 0.00% 5.82% -6.74% -4.80% -6.75% -3.62% -0.22% 2.43% 2.57%
Return on Net Nonoperating Assets (RNNOA)
4.51% 0.00% 17.03% -17.33% -12.48% -20.54% -10.89% -0.59% 5.48% 5.16%
Return on Equity (ROE)
9.79% 0.00% 19.96% -15.91% -11.45% -20.32% -10.84% 3.99% 12.89% 13.20%
Cash Return on Invested Capital (CROIC)
4.39% 0.00% -197.07% -1.39% 8.79% 4.21% -4.55% 12.93% 10.78% 9.17%
Operating Return on Assets (OROA)
6.04% 0.00% 1.85% 1.78% 1.21% 0.30% 0.11% 3.85% 7.05% 7.88%
Return on Assets (ROA)
2.78% 0.00% 2.01% -3.56% -2.55% -3.93% -2.06% 0.76% 2.74% 3.13%
Return on Common Equity (ROCE)
9.79% 0.00% 19.96% -15.91% -11.45% -20.32% -10.84% 3.99% 12.89% 13.20%
Return on Equity Simple (ROE_SIMPLE)
10.14% 0.00% 9.98% -14.42% -13.32% -20.80% -10.49% 3.91% 12.22% 13.18%
Net Operating Profit after Tax (NOPAT)
433 -161 198 194 138 28 6.85 568 866 918
NOPAT Margin
12.11% -5.44% 4.58% 4.24% 2.68% 0.54% 0.16% 12.96% 18.61% 18.74%
Net Nonoperating Expense Percent (NNEP)
2.64% 0.00% -2.89% 8.16% 5.83% 6.98% 3.67% 4.80% 4.98% 5.47%
Return On Investment Capital (ROIC_SIMPLE)
5.21% - 1.45% 1.37% 1.07% 0.23% 0.05% 4.30% 7.45% 7.98%
Cost of Revenue to Revenue
44.07% 23.51% 20.76% 22.73% 27.12% 28.53% 18.39% 15.95% 16.16% 17.29%
SG&A Expenses to Revenue
36.51% 29.12% 28.02% 27.22% 27.44% 32.43% 36.67% 30.77% 28.97% 30.14%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
38.05% 84.27% 72.70% 71.21% 69.04% 70.70% 81.38% 67.51% 58.51% 58.04%
Earnings before Interest and Taxes (EBIT)
642 -253 315 305 201 49 18 668 1,191 1,261
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,907 1,049 2,184 2,296 2,163 1,935 1,887 2,280 2,467 2,484
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
1.48 0.00 1.54 0.87 1.65 1.92 1.97 2.30 1.60 1.64
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
1.20 1.79 1.23 0.80 1.03 1.10 1.52 1.78 1.30 1.27
Price to Earnings (P/E)
14.55 0.00 0.00 0.00 0.00 0.00 0.00 58.79 13.06 12.42
Dividend Yield
0.00% 0.00% 0.00% 2.89% 11.38% 1.96% 1.80% 1.64% 2.13% 3.21%
Earnings Yield
6.87% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.70% 7.65% 8.05%
Enterprise Value to Invested Capital (EV/IC)
1.17 0.00 1.14 0.96 1.16 1.23 1.24 1.45 1.20 1.21
Enterprise Value to Revenue (EV/Rev)
2.69 0.00 3.55 2.90 2.91 2.84 3.82 3.93 2.95 2.80
Enterprise Value to EBITDA (EV/EBITDA)
5.05 0.00 7.02 5.79 6.89 7.81 8.51 7.56 5.57 5.52
Enterprise Value to EBIT (EV/EBIT)
14.99 0.00 48.61 43.55 73.97 308.89 886.50 25.81 11.54 10.88
Enterprise Value to NOPAT (EV/NOPAT)
22.23 0.00 77.57 68.40 108.36 531.32 2,341.69 30.34 15.88 14.95
Enterprise Value to Operating Cash Flow (EV/OCF)
6.00 0.00 9.63 7.44 7.96 11.06 9.73 9.13 8.29 7.28
Enterprise Value to Free Cash Flow (EV/FCFF)
26.74 0.00 0.00 0.00 12.70 28.55 0.00 10.75 10.91 13.11
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
1.85 0.00 2.96 2.37 3.04 3.12 2.98 2.89 2.07 2.03
Long-Term Debt to Equity
1.85 0.00 2.95 2.35 3.03 3.11 2.95 2.64 1.98 1.98
Financial Leverage
1.71 0.00 2.93 2.57 2.60 3.04 3.01 2.73 2.25 2.01
Leverage Ratio
3.52 0.00 4.96 4.47 4.49 5.17 5.25 5.23 4.70 4.22
Compound Leverage Factor
2.39 0.00 -6.62 -9.26 -11.65 -82.36 -137.98 3.17 2.39 2.73
Debt to Total Capital
64.89% 0.00% 74.76% 70.30% 75.27% 75.75% 74.90% 74.29% 67.38% 66.97%
Short-Term Debt to Total Capital
0.06% 0.00% 0.35% 0.41% 0.45% 0.36% 0.91% 6.50% 2.69% 1.70%
Long-Term Debt to Total Capital
64.83% 0.00% 74.41% 69.90% 74.82% 75.39% 73.99% 67.79% 64.69% 65.27%
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
35.11% 0.00% 25.24% 29.70% 24.73% 24.25% 25.10% 25.71% 32.62% 33.03%
Debt to EBITDA
2.83 0.00 4.66 4.36 4.48 4.91 5.14 4.30 3.17 3.10
Net Debt to EBITDA
2.79 0.00 4.60 4.20 4.46 4.80 5.12 4.14 3.12 3.02
Long-Term Debt to EBITDA
2.83 0.00 4.63 4.33 4.45 4.88 5.07 3.92 3.05 3.02
Debt to NOPAT
12.46 0.00 51.44 51.43 70.48 333.68 1,414.23 17.26 9.04 8.40
Net Debt to NOPAT
12.28 0.00 50.81 49.54 70.13 326.47 1,409.37 16.61 8.89 8.17
Long-Term Debt to NOPAT
12.45 0.00 51.19 51.13 70.06 332.11 1,397.07 15.75 8.68 8.18
Altman Z-Score
0.92 0.00 0.44 0.35 0.33 0.28 0.16 0.32 0.48 0.56
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
0.61 0.00 0.51 0.84 0.56 0.75 0.58 0.65 0.68 0.80
Quick Ratio
0.27 0.00 0.30 0.60 0.30 0.42 0.27 0.22 0.26 0.39
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
360 8,074 -13,282 -190 1,174 529 -574 1,602 1,259 1,047
Operating Cash Flow to CapEx
1,558.25% 786.66% 1,218.71% 1,409.80% 1,179.20% 869.48% 980.59% 1,068.67% 940.00% 1,150.70%
Free Cash Flow to Firm to Interest Expense
0.00 285.39 -3,066.66 -0.69 11.28 4.42 -15.48 0.00 75.76 217.96
Operating Cash Flow to Interest Expense
0.00 21.83 367.57 6.50 18.00 11.42 44.45 0.00 99.74 392.52
Operating Cash Flow Less CapEx to Interest Expense
0.00 19.05 337.41 6.04 16.47 10.11 39.92 0.00 89.13 358.41
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.34 0.00 0.25 0.27 0.31 0.33 0.25 0.25 0.28 0.31
Accounts Receivable Turnover
35.21 0.00 29.00 23.23 19.23 17.05 10.80 11.28 13.20 12.83
Inventory Turnover
20.72 0.00 8.38 9.37 10.96 8.55 2.74 2.39 3.43 4.26
Fixed Asset Turnover
13.04 0.00 12.98 13.90 15.64 16.24 0.00 0.00 0.00 19.56
Accounts Payable Turnover
7.91 0.00 4.77 5.09 6.00 5.38 1.94 1.57 2.16 3.93
Days Sales Outstanding (DSO)
10.37 0.00 12.59 15.72 18.98 21.40 33.79 32.35 27.64 28.45
Days Inventory Outstanding (DIO)
17.61 0.00 43.57 38.95 33.31 42.67 133.19 152.83 106.52 85.77
Days Payable Outstanding (DPO)
46.12 0.00 76.48 71.69 60.82 67.82 188.12 233.18 168.75 92.80
Cash Conversion Cycle (CCC)
-18.14 0.00 -20.33 -17.02 -8.53 -3.75 -21.13 -48.00 -34.59 21.43
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
8,235 0.00 13,479 13,864 12,828 12,327 12,908 11,874 11,480 11,351
Invested Capital Turnover
0.44 0.00 0.64 0.34 0.38 0.42 0.33 0.35 0.40 0.43
Increase / (Decrease) in Invested Capital
73 -8,235 13,479 385 -1,036 -501 581 -1,034 -394 -129
Enterprise Value (EV)
9,622 0.00 15,337 13,302 14,901 15,115 16,049 17,230 13,745 13,725
Market Capitalization
4,306 5,291 5,291 3,667 5,257 5,827 6,390 7,799 6,049 6,222
Book Value per Share
$17.18 $0.00 $20.73 $5.58 $4.28 $3.73 $3.95 $3.71 $4.11 $4.19
Tangible Book Value per Share
($22.13) $0.00 ($57.33) ($11.03) ($11.36) ($9.93) ($9.87) ($7.62) ($6.50) ($6.57)
Total Capital
8,313 0.00 13,602 14,227 12,877 12,532 12,941 13,197 11,614 11,508
Total Debt
5,394 0.00 10,169 10,002 9,692 9,493 9,693 9,804 7,826 7,707
Total Long-Term Debt
5,389 0.00 10,121 9,944 9,634 9,448 9,575 8,947 7,513 7,511
Net Debt
5,316 0.00 10,046 9,635 9,644 9,288 9,659 9,431 7,696 7,503
Capital Expenditures (CapEx)
103 78 131 127 159 157 168 177 176 164
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-332 0.00 -515 -467 -485 -489 -626 -455 -293 -267
Debt-free Net Working Capital (DFNWC)
-254 0.00 -392 -100 -436 -284 -593 -81 -163 -63
Net Working Capital (NWC)
-259 0.00 -440 -158 -494 -329 -711 -939 -476 -259
Net Nonoperating Expense (NNE)
137 376 -145 804 562 661 348 435 403 417
Net Nonoperating Obligations (NNO)
5,316 0.00 10,046 9,639 9,644 9,288 9,659 8,481 7,692 7,551
Total Depreciation and Amortization (D&A)
1,265 1,302 1,868 1,991 1,962 1,886 1,869 1,612 1,276 1,223
Debt-free, Cash-free Net Working Capital to Revenue
-9.29% 0.00% -11.94% -10.20% -9.46% -9.20% -14.91% -10.39% -6.31% -5.45%
Debt-free Net Working Capital to Revenue
-7.11% 0.00% -9.09% -2.19% -8.51% -5.34% -14.12% -1.86% -3.51% -1.29%
Net Working Capital to Revenue
-7.25% 0.00% -10.20% -3.46% -9.64% -6.18% -16.91% -21.43% -10.22% -5.28%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$1.73 ($0.84) $0.53 ($0.81) ($0.57) $0.00 ($0.82) $0.00 $1.02 $1.12
Adjusted Weighted Average Basic Shares Outstanding
171M 640.73M 641.07M 747.71M 747.24M 0.00 825.37M 0.00 911.59M 901.27M
Adjusted Diluted Earnings per Share
$1.72 ($0.84) $0.53 ($0.81) ($0.57) $0.00 ($0.82) $0.00 $1.02 $1.04
Adjusted Weighted Average Diluted Shares Outstanding
172M 640.73M 641.07M 747.71M 747.24M 0.00 0.00 0.00 911.59M 963.45M
Adjusted Basic & Diluted Earnings per Share
$1.73 ($0.84) $0.53 ($0.81) ($0.57) $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
164.94M 0.00 646.50M 756.61M 759.88M 816.78M 901.58M 0.00 922.31M 876.50M
Normalized Net Operating Profit after Tax (NOPAT)
433 115 243 254 194 113 34 576 894 936
Normalized NOPAT Margin
12.11% 3.90% 5.63% 5.54% 3.79% 2.12% 0.82% 13.14% 19.22% 19.11%
Pre Tax Income Margin
12.23% -27.21% -9.77% -13.81% -10.19% -14.66% -11.32% 9.23% 12.99% 16.64%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
0.00 -8.94 72.84 1.11 1.94 0.41 0.49 0.00 71.65 262.60
NOPAT to Interest Expense
0.00 -5.67 45.65 0.71 1.32 0.24 0.18 0.00 52.09 191.15
EBIT Less CapEx to Interest Expense
0.00 -11.72 42.68 0.65 0.41 -0.90 -4.05 0.00 61.04 228.49
NOPAT Less CapEx to Interest Expense
0.00 -8.45 15.49 0.25 -0.21 -1.08 -4.35 0.00 41.48 157.04
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
47.97% 0.00% 218.90% -13.04% -133.15% -17.29% -34.14% 95.83% 27.77% 36.38%
Augmented Payout Ratio
157.43% 0.00% 219.01% -13.10% -181.31% -17.29% -34.14% 1,000.37% 27.77% 84.39%

Quarterly Metrics and Ratios for ADT

This table displays calculated financial ratios and metrics derived from ADT's official financial filings.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
-2.07% -119.40% -17.31% -27.04% -8.52% 2,014.74% -5.32% 3.12% 5.42% 20.75%
EBITDA Growth
-53.00% 89.71% -38.38% 9.96% 162.84% -4.64% 56.11% -8.05% 6.52% -17.74%
EBIT Growth
-723.76% 6,212.34% -134.51% 56.87% 300.16% 8.71% 889.55% -11.09% 12.00% -29.03%
NOPAT Growth
-88.62% 10,971.59% -132.44% 62.62% 12,982.33% -2.56% 918.87% -20.62% -1.81% -10.76%
Net Income Growth
-47.76% 360.15% -330.10% 0.76% 46.52% 282.00% 177.04% 0.20% 247.44% -67.01%
EPS Growth
-38.46% 328.57% -316.67% -10.00% 50.00% 281.25% 176.92% 11.11% 244.44% -68.85%
Operating Cash Flow Growth
34.82% 14.66% -0.46% -4.23% -10.47% -27.31% 18.64% 14.29% 11.64% 11.56%
Free Cash Flow Firm Growth
-624.77% 345.48% 147.18% 190.87% 342.80% -45.88% 338.17% 113.62% -73.91% -39.74%
Invested Capital Growth
5.18% -8.01% -2.61% -3.42% -10.05% -3.31% -9.98% -10.13% -1.42% -1.12%
Revenue Q/Q Growth
-19.44% -104.16% 2,480.11% -8.55% 1.01% -12.91% 17.69% -0.39% 3.26% -0.25%
EBITDA Q/Q Growth
-60.93% 297.55% -64.00% 96.70% -6.62% 44.23% -41.07% 15.85% 8.18% 11.39%
EBIT Q/Q Growth
-172.39% 446.28% -105.03% 1,343.94% -7.63% 88.08% -63.46% 40.08% 16.35% 19.18%
NOPAT Q/Q Growth
-98.77% 20,762.93% -104.66% 1,457.82% -0.86% 55.39% -60.86% 31.62% 22.64% 41.24%
Net Income Q/Q Growth
-276.20% 193.49% -178.83% 177.59% -193.52% 767.78% -84.10% 0.92% 37.62% 49.39%
EPS Q/Q Growth
-280.00% 188.89% -181.25% 169.23% -200.00% 777.78% -83.61% 0.00% 30.00% 46.15%
Operating Cash Flow Q/Q Growth
-3.13% 13.73% -45.90% 60.71% -9.44% -7.67% -11.71% 54.81% -11.54% -7.74%
Free Cash Flow Firm Q/Q Growth
16.90% 323.62% -77.11% 113.64% 122.05% -50.15% 85.29% 4.15% -72.88% 15.12%
Invested Capital Q/Q Growth
-1.93% -8.13% 7.65% -0.42% -8.66% -1.25% 0.23% -0.58% 0.18% -0.95%
Profitability Metrics
- - - - - - - - - -
Gross Margin
78.40% 0.00% 77.30% 83.93% 84.12% 91.57% 80.50% 83.71% 82.14% 84.45%
EBITDA Margin
17.93% 0.00% 25.91% 55.73% 51.53% 85.33% 42.73% 49.69% 52.06% 58.13%
Operating Margin
0.20% 0.00% -2.00% 28.43% 25.98% 55.07% 16.17% 23.59% 26.24% 32.40%
EBIT Margin
-11.90% 0.00% -2.09% 28.48% 26.04% 56.23% 17.46% 24.55% 27.66% 33.05%
Profit (Net Income) Margin
-12.50% 0.00% -9.30% 7.89% -7.31% 56.04% 7.57% 7.67% 10.22% 15.31%
Tax Burden Percent
87.96% 39.03% 60.01% 37.01% -53.77% 146.57% 74.93% 49.67% 69.77% 58.50%
Interest Burden Percent
119.44% 72.67% 740.64% 74.90% 52.20% 68.00% 57.88% 62.90% 52.97% 79.18%
Effective Tax Rate
0.00% 11.92% 0.00% 26.88% 21.47% 33.88% 25.09% 32.17% 27.56% 16.95%
Return on Invested Capital (ROIC)
0.05% 0.00% -0.44% 5.91% 5.94% 14.51% 4.57% 6.12% 7.71% 11.55%
ROIC Less NNEP Spread (ROIC-NNEP)
-1.64% 0.00% -1.49% 4.34% 2.33% 17.00% 3.94% 4.94% 6.34% 9.66%
Return on Net Nonoperating Assets (RNNOA)
-5.35% 0.00% -4.41% 12.45% 6.61% 38.29% 9.76% 11.82% 14.18% 19.40%
Return on Equity (ROE)
-5.29% 0.00% -4.86% 18.36% 12.54% 52.79% 14.33% 17.94% 21.90% 30.94%
Cash Return on Invested Capital (CROIC)
-3.41% 12.93% 7.66% 8.70% 18.08% 10.78% 18.73% 18.50% 9.63% 9.17%
Operating Return on Assets (OROA)
-3.34% 0.00% -0.50% 6.05% 5.32% 15.49% 4.79% 6.81% 7.73% 10.11%
Return on Assets (ROA)
-3.51% 0.00% -2.22% 1.68% -1.49% 15.44% 2.08% 2.13% 2.86% 4.69%
Return on Common Equity (ROCE)
-5.29% 0.00% -4.86% 18.36% 12.54% 52.79% 14.33% 17.94% 21.90% 30.94%
Return on Equity Simple (ROE_SIMPLE)
-2.40% 0.00% -1.17% -1.12% 1.17% 0.00% 18.03% 17.69% 22.76% 0.00%
Net Operating Profit after Tax (NOPAT)
1.84 384 -18 243 241 374 146 193 236 334
NOPAT Margin
0.14% 0.00% -1.40% 20.79% 20.41% 36.41% 12.11% 16.00% 19.01% 26.91%
Net Nonoperating Expense Percent (NNEP)
1.69% 2.57% 1.04% 1.57% 3.60% -2.50% 0.63% 1.18% 1.37% 1.89%
Return On Investment Capital (ROIC_SIMPLE)
0.01% 2.91% -0.14% 1.87% 1.87% 3.22% 1.26% 1.67% 2.03% 2.90%
Cost of Revenue to Revenue
21.60% 0.00% 22.70% 16.07% 15.88% 8.43% 19.50% 16.29% 17.86% 15.55%
SG&A Expenses to Revenue
32.20% 0.00% 30.80% 27.33% 29.36% 28.10% 32.95% 32.25% 28.82% 26.67%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
78.19% 0.00% 79.30% 55.50% 58.13% 36.50% 64.33% 60.12% 55.91% 52.05%
Earnings before Interest and Taxes (EBIT)
-153 531 -27 333 307 578 211 296 344 410
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
231 919 331 651 608 877 517 599 648 721
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
2.02 2.30 1.93 1.59 1.63 1.60 1.61 1.78 1.67 1.64
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
1.36 1.78 1.52 1.44 1.48 1.30 1.31 1.46 1.39 1.27
Price to Earnings (P/E)
0.00 58.79 0.00 0.00 139.62 13.06 8.93 10.04 7.32 12.42
Dividend Yield
1.99% 1.64% 2.05% 2.44% 2.44% 2.13% 2.45% 2.42% 2.81% 3.21%
Earnings Yield
0.00% 1.70% 0.00% 0.00% 0.72% 7.65% 11.20% 9.96% 13.65% 8.05%
Enterprise Value to Invested Capital (EV/IC)
1.25 1.45 1.24 1.15 1.26 1.20 1.20 1.25 1.22 1.21
Enterprise Value to Revenue (EV/Rev)
3.43 3.93 3.84 3.99 4.09 2.95 3.01 3.10 2.99 2.80
Enterprise Value to EBITDA (EV/EBITDA)
8.76 7.56 7.62 6.89 5.82 5.57 5.20 5.51 5.31 5.52
Enterprise Value to EBIT (EV/EBIT)
111.88 25.81 28.06 21.49 12.76 11.54 9.65 10.30 9.81 10.88
Enterprise Value to NOPAT (EV/NOPAT)
78.49 30.34 24.31 21.71 15.87 15.88 13.80 15.14 14.80 14.95
Enterprise Value to Operating Cash Flow (EV/OCF)
8.90 9.13 8.38 7.88 8.06 8.29 8.04 8.03 7.63 7.28
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 10.75 15.93 13.03 6.58 10.91 6.06 6.41 12.60 13.11
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
3.09 2.89 3.03 2.91 2.99 2.07 2.11 2.03 1.98 2.03
Long-Term Debt to Equity
2.82 2.64 2.89 2.66 2.73 1.98 2.03 1.98 1.93 1.98
Financial Leverage
3.27 2.73 2.97 2.87 2.83 2.25 2.48 2.39 2.24 2.01
Leverage Ratio
5.68 5.23 5.28 5.17 5.46 4.70 4.78 4.68 4.70 4.22
Compound Leverage Factor
6.78 3.80 39.11 3.88 2.85 3.20 2.77 2.94 2.49 3.34
Debt to Total Capital
75.58% 74.29% 75.20% 74.45% 74.91% 67.38% 67.86% 66.98% 66.46% 66.97%
Short-Term Debt to Total Capital
6.61% 6.50% 3.55% 6.44% 6.47% 2.69% 2.77% 1.67% 1.69% 1.70%
Long-Term Debt to Total Capital
68.97% 67.79% 71.65% 68.02% 68.43% 64.69% 65.09% 65.31% 64.76% 65.27%
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
24.42% 25.71% 24.80% 25.55% 25.09% 32.62% 32.14% 33.02% 33.54% 33.03%
Debt to EBITDA
5.31 4.30 4.75 4.53 3.85 3.17 2.97 2.97 2.93 3.10
Net Debt to EBITDA
5.29 4.14 4.60 4.41 3.71 3.12 2.93 2.91 2.85 3.02
Long-Term Debt to EBITDA
4.85 3.92 4.52 4.14 3.52 3.05 2.85 2.90 2.85 3.02
Debt to NOPAT
47.61 17.26 15.13 14.29 10.51 9.04 7.90 8.16 8.16 8.40
Net Debt to NOPAT
47.39 16.61 14.67 13.90 10.12 8.89 7.78 8.00 7.94 8.17
Long-Term Debt to NOPAT
43.45 15.75 14.42 13.05 9.60 8.68 7.58 7.95 7.95 8.18
Altman Z-Score
0.09 0.30 0.14 0.12 0.11 0.36 0.28 0.35 0.36 0.39
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
0.51 0.65 0.81 0.67 0.72 0.68 0.71 0.75 0.81 0.80
Quick Ratio
0.22 0.22 0.39 0.33 0.27 0.26 0.28 0.32 0.40 0.39
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-634 1,418 325 694 1,540 768 1,422 1,482 402 463
Operating Cash Flow to CapEx
1,037.19% 1,383.14% 517.84% 1,635.45% 1,083.86% 898.99% 894.10% 1,205.95% 1,166.16% 1,364.39%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.28 0.25 0.24 0.21 0.20 0.28 0.27 0.28 0.28 0.31
Accounts Receivable Turnover
10.44 11.28 7.82 6.40 7.73 13.20 9.30 9.17 11.99 12.83
Inventory Turnover
3.80 2.39 1.23 0.41 0.21 3.43 2.29 2.46 3.62 4.26
Fixed Asset Turnover
13.24 0.00 11.46 10.38 10.94 0.00 14.85 15.30 17.49 19.56
Accounts Payable Turnover
3.09 1.57 1.13 0.38 0.18 2.16 2.12 2.36 2.95 3.93
Days Sales Outstanding (DSO)
34.96 32.35 46.66 57.01 47.21 27.64 39.23 39.82 30.43 28.45
Days Inventory Outstanding (DIO)
96.13 152.83 297.06 881.14 1,700.42 106.52 159.24 148.23 100.89 85.77
Days Payable Outstanding (DPO)
118.06 233.18 322.80 962.10 2,066.03 168.75 172.10 154.42 123.72 92.80
Cash Conversion Cycle (CCC)
13.03 -48.00 20.92 -23.96 -318.39 -34.59 26.38 33.64 7.60 21.43
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
12,925 11,874 12,782 12,728 11,626 11,480 11,506 11,439 11,460 11,351
Invested Capital Turnover
0.37 0.35 0.32 0.28 0.29 0.40 0.38 0.38 0.41 0.43
Increase / (Decrease) in Invested Capital
636 -1,034 -343 -451 -1,299 -394 -1,276 -1,289 -165 -129
Enterprise Value (EV)
16,161 17,230 15,809 14,696 14,601 13,745 13,781 14,339 14,012 13,725
Market Capitalization
6,403 7,799 6,272 5,286 5,290 6,049 6,011 6,763 6,496 6,222
Book Value per Share
$3.48 $3.71 $3.54 $3.60 $3.52 $4.11 $4.10 $4.18 $4.27 $4.19
Tangible Book Value per Share
($8.55) ($7.62) ($7.96) ($7.63) ($7.04) ($6.50) ($6.60) ($6.52) ($6.48) ($6.57)
Total Capital
12,971 13,197 13,086 12,989 12,906 11,614 11,625 11,533 11,618 11,508
Total Debt
9,803 9,804 9,840 9,671 9,668 7,826 7,889 7,724 7,721 7,707
Total Long-Term Debt
8,945 8,947 9,376 8,835 8,832 7,513 7,567 7,532 7,525 7,511
Net Debt
9,757 9,431 9,537 9,410 9,312 7,696 7,770 7,576 7,516 7,503
Capital Expenditures (CapEx)
48 41 59 30 41 46 41 47 43 34
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-509 -455 -213 -189 -165 -293 -205 -287 -251 -267
Debt-free Net Working Capital (DFNWC)
-464 -81 91 72 192 -163 -86 -138 -46 -63
Net Working Capital (NWC)
-1,321 -939 -374 -764 -644 -476 -408 -330 -242 -259
Net Nonoperating Expense (NNE)
163 233 101 151 327 -202 55 100 109 144
Net Nonoperating Obligations (NNO)
9,757 8,481 9,537 9,410 8,387 7,692 7,770 7,631 7,563 7,551
Total Depreciation and Amortization (D&A)
385 388 358 318 301 299 306 303 303 311
Debt-free, Cash-free Net Working Capital to Revenue
-10.81% -10.39% -5.18% -5.12% -4.61% -6.31% -4.46% -6.20% -5.35% -5.45%
Debt-free Net Working Capital to Revenue
-9.84% -1.86% 2.20% 1.96% 5.36% -3.51% -1.88% -2.98% -0.98% -1.29%
Net Working Capital to Revenue
-28.04% -21.43% -9.09% -20.75% -18.02% -10.22% -8.90% -7.14% -5.18% -5.28%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.34 $0.00 $0.20 ($0.18) $1.26 $0.20 $0.20 $0.28 $0.44
Adjusted Weighted Average Basic Shares Outstanding
0.00 903.21M 0.00 912.33M 912.17M 911.59M 910.64M 903.02M 905.21M 901.27M
Adjusted Diluted Earnings per Share
$0.00 $0.32 $0.00 $0.20 ($0.18) $1.22 $0.20 $0.20 $0.26 $0.38
Adjusted Weighted Average Diluted Shares Outstanding
0.00 969.81M 0.00 971.60M 912.17M 973.89M 973.14M 963.87M 0.00 963.45M
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
0.00 917.04M 0.00 921.23M 921.82M 922.31M 910.37M 911.83M 907.01M 876.50M
Normalized Net Operating Profit after Tax (NOPAT)
146 391 162 249 248 378 180 194 238 314
Normalized NOPAT Margin
11.31% 0.00% 12.69% 21.31% 21.06% 36.75% 14.91% 16.11% 19.10% 25.27%
Pre Tax Income Margin
-14.21% 0.00% -15.50% 21.33% 13.59% 38.24% 10.10% 15.44% 14.65% 26.17%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
-163.54% 95.83% -337.31% -344.96% 338.80% 27.77% 19.12% 21.75% 18.54% 36.38%
Augmented Payout Ratio
-163.54% 1,000.37% -337.31% -344.96% 338.80% 27.77% 32.98% 35.61% 29.06% 84.39%

Frequently Asked Questions About ADT's Financials

When does ADT's financial year end?

According to the most recent income statement we have on file, ADT's fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has ADT's net income changed over the last 9 years?

ADT's net income appears to be on a downward trend, with a most recent value of $501.05 million in 2024, rising from $296 million in 2015. The previous period was $463.01 million in 2023.

What is ADT's operating income?
ADT's total operating income in 2024 was $1.21 billion, based on the following breakdown:
  • Total Gross Profit: $4.05 billion
  • Total Operating Expenses: $2.84 billion
How has ADT revenue changed over the last 9 years?

Over the last 9 years, ADT's total revenue changed from $3.57 billion in 2015 to $4.90 billion in 2024, a change of 37.1%.

How much debt does ADT have?

ADT's total liabilities were at $12.25 billion at the end of 2024, a 0.6% increase from 2023, and a 56.9% increase since 2015.

How much cash does ADT have?

In the past 8 years, ADT's cash and equivalents has ranged from $14.62 million in 2023 to $363.18 million in 2018, and is currently $96.21 million as of their latest financial filing in 2024.

How has ADT's book value per share changed over the last 9 years?

Over the last 9 years, ADT's book value per share changed from 17.18 in 2015 to 4.19 in 2024, a change of -75.6%.



This page (NYSE:ADT) was last updated on 4/19/2025 by MarketBeat.com Staff
From Our Partners