Name: ADT Cash Flow - Adt Operating Cash & FCF | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Operating Cash Flow, Investing Cash Flow, Financing Cash Flow, Capital Expenditures, Free Cash Flow, Dividends Paid, Stock Buybacks, Net Change in Cash

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

ADT - Adt Inc.

USD | NYSE | Industrials

ADT Cash Flow - Adt Operating Cash & FCF | Ledgeburg

(in millions of USD)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17
Net Income
Net Income	168.4	145.4	145.1	165.2	140.2	190.0	127.2	92.4	91.6	575.9	(86.2)	92.2	(118.8)	150.8	(161.2)	91.5

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016
Net Income
Net Income	624.1	596.0	501.1	463.0	132.7	(340.8)	(632.2)	(424.2)	(609.2)	342.6	(536.6)
Cash From Operating Activities
Depreciation & Amortization	1,373.2	1,367.2	1,342.8	1,335.5	1,599.8	1,839.7	1,913.8	1,989.1	1,930.9	1,863.3	1,233.0
Amortization Of Intangibles	636.3
Cash From Investing Activities
Capital Expenditures	-	175.7	163.8	176.4	176.7	168.2	157.2	158.8	126.8	130.6	78.5
Acquisitions	-	-
Cash From Financing Activities
Debt Issued	-	-	-	-	-	-	-	-	-	-	-
Debt Repaid	-	3,012.4	1,186.0
Change In Cash & Equivalents
Effects Of Exchange Rate Changes	-	-	-	-	-	0.0	0.0	0.8	(2.0)	0.3	(1.3)
Net Change In Cash	-
Free Cash Flow
Free Cash Flow	-	1,708.4	1,721.1	1,481.4	1,711.3	1,481.5	1,209.6	1,714.3	1,660.8	1,461.3	539.0
Free Cash Flow To Equity	-	-

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Cash From Operating Activities
Depreciation & Amortization	345.5	341.1	347.8	338.7	339.5	340.7	335.3	333.9	333.0	322.8	329.7	320.7	362.4	336.9	387.4	399.4	476.1	415.6	480.0	474.3	469.8	473.5	473.3	477.9	489.0	486.5	505.8	500.9	495.9	484.2	474.8	488.3	483.7	476.1	467.9	458.4	460.9
Amortization Of Intangibles	160.1	160.4	161.2	154.6	154.7	157.0	151.8	150.6	150.9	146.8	143.2	146.2	177.5	197.0	209.4	210.7
Stock-Based Compensation	13.6	-	-	-	20.5	-	-	-	8.0	-	-	-	16.0	16.9	16.7	16.9	16.0
Deffered Income Tax	5.4	-	-	-	2.6	-	-	-	11.4	-	-	-	(69.7)	-	-	-	16.2	-
Asset Impairments	-	-	-	-	0.0	-	-	-	20.4	(154.5)	242.0	181.0	242.6	0.0	201.0	0.0	0.0	-
Gains & Losses On Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change In Accounts Receivable	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change In Inventory	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change In Accounts Payable	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change In Other Working Capital	(78.8)	-	-	-	75.9	-	-	-	121.5	-	-	-	195.1	-	-	-
Other Operating Activities	18.7	-	-	-	19.0	-	-	-	20.8	-	-	-	28.6	-	-	-	65.4
Cash From Operating Activities	638.1	-	-	-	466.6	-	-	-	363.8	-	-	-	306.6	-	-

Cash From Investing Activities
Capital Expenditures	48.9	-	-	-	45.4	-	-	-	40.7	-	-	-	59.2	-	-	-	38.3	-	-	-	41.5	-	-	-	34.6	-	-	-	37.7	-	-	-	33.2	-	-	-	33.9
Acquisitions	164.0	-	-	-	0.0	-	-	-	-	-	-	-	-	-	-	-	(0.0)	-
Divestitures	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Purchase Of Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Sales Of Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Investing Activities	0.3	-	-	-	(0.3)	-	-	-	(0.5)	-	-	-	1.6	-	-	-	(0.4)
Cash From Investing Activities	(405.6)	-	-	-	(258.3)	-	-	-	(300.1)	-	-	-	(336.0)	-	-

Cash From Financing Activities
Debt Issued	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Debt Repaid	10.6	-	-	-	511.0	-	-	-	56.6	-	-	-	607.4	-	-	-	142.6	-
Common Stock Issuance	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Common Stock Repurchased	115.9	-	-	-	396.6	-	-	-	93.4	-	-	-	0.0	-	-	-	-
Dividends Paid	45.0	-	-	-	48.9	-	-	-	32.2	-	-	-	32.0	-	-	-	31.6	-
Other Financing Activities	(11.9)	-	-	-	0.1	-	-	-	(12.4)	-	-	-	(25.8)	-	-	-	(15.8)
Cash From Financing Activities	(189.2)	-	-	-	(321.2)	-	-	-	(75.0)	-	-	-	(40.6)	-	-

Change In Cash & Equivalents
Effects Of Exchange Rate Changes	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.0	-	-	-	0.7	-	-	-	(0.4)	-	-	-	0.0
Net Change In Cash	43.3	-	-	-	(112.9)	-	-	-	(11.3)	-	-	-	(70.0)	-	-	-	(5.2)	-
Cash Beginning Of Period	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash End Of Period	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Free Cash Flow
Free Cash Flow	589.2	-	-	-	421.2	-	-	-	323.1	-	-	-	247.4	-	-	-	269.8	-	-	-	317.8	-	-	-	215.7	-	-	-	471.6	-	-	-	471.3	-	-	-	378.1
Free Cash Flow To Equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Cash Flow Statement

Cash Flow Statement