
Automatic Data (ADP) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
5.2B
Gross Profit
2.3B
44.13%
Operating Income
1.3B
24.58%
Net Income
1.2B
24.04%
EPS (Diluted)
$3.06
Balance Sheet Metrics
Total Assets
56.4B
Total Liabilities
50.6B
Shareholders Equity
5.9B
Debt to Equity
8.64
Cash Flow Metrics
Operating Cash Flow
1.4B
Free Cash Flow
1.4B
Revenue & Profitability Trend
Automatic Data Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 18.2B | 17.2B | 16.0B | 14.6B | 14.0B |
Cost of Goods Sold | 10.5B | 10.0B | 9.5B | 8.6B | 8.4B |
Gross Profit | 7.7B | 7.2B | 6.6B | 5.9B | 5.6B |
Gross Margin % | 42.4% | 42.1% | 41.0% | 40.8% | 39.9% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 3.8B | 3.5B | 3.2B | 3.0B | 3.0B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 3.8B | 3.5B | 3.2B | 3.0B | 3.0B |
Operating Income | 3.9B | 3.7B | 3.4B | 2.9B | 2.6B |
Operating Margin % | 21.6% | 21.8% | 21.3% | 19.9% | 18.5% |
Non-Operating Items | |||||
Interest Income | 1.3B | 962.9M | 492.8M | 458.9M | 629.7M |
Interest Expense | 361.4M | 253.3M | 81.9M | 59.7M | 107.1M |
Other Non-Operating Income | 45.4M | -16.8M | -19.9M | 59.8M | 63.5M |
Pre-tax Income | 4.9B | 4.4B | 3.8B | 3.4B | 3.2B |
Income Tax | 1.1B | 1.0B | 855.2M | 762.7M | 716.1M |
Effective Tax Rate % | 23.0% | 23.1% | 22.5% | 22.7% | 22.5% |
Net Income | 3.8B | 3.4B | 2.9B | 2.6B | 2.5B |
Net Margin % | 20.6% | 19.8% | 18.4% | 17.8% | 17.6% |
Key Metrics | |||||
EBITDA | 5.8B | 5.3B | 4.4B | 3.9B | 3.8B |
EPS (Basic) | $9.14 | $8.25 | $7.04 | $6.10 | $5.73 |
EPS (Diluted) | $9.10 | $8.21 | $7.00 | $6.07 | $5.70 |
Basic Shares Outstanding | 410600000 | 413700000 | 418800000 | 426300000 | 430800000 |
Diluted Shares Outstanding | 410600000 | 413700000 | 418800000 | 426300000 | 430800000 |
Income Statement Trend
Automatic Data Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 2.9B | 2.1B | 1.4B | 2.6B | 1.9B |
Short-term Investments | - | 14.7M | 47.0M | - | 0 |
Accounts Receivable | 3.4B | 3.0B | 3.2B | 2.7B | 2.4B |
Inventory | - | - | - | - | - |
Other Current Assets | 1.2B | 743.9M | 628.8M | 533.4M | 506.2M |
Total Current Assets | 45.5B | 42.2B | 54.8B | 40.7B | 31.6B |
Non-Current Assets | |||||
Property, Plant & Equipment | 2.2B | 2.2B | 2.1B | 2.1B | 2.1B |
Goodwill | 6.0B | 6.0B | 5.9B | 5.9B | 5.8B |
Intangible Assets | 1.3B | 1.3B | 1.3B | 1.2B | 1.2B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 4.1B | 4.0B | 3.5B | 3.3B | 2.9B |
Total Non-Current Assets | 8.8B | 8.8B | 8.3B | 8.0B | 7.6B |
Total Assets | 54.4B | 51.0B | 63.1B | 48.8B | 39.2B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 100.6M | 96.8M | 110.2M | 141.1M | 102.0M |
Short-term Debt | 385.4M | 105.4M | 136.4M | 23.5M | 1.0B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 39.9B | 38.5B | 51.3B | 34.4B | 25.8B |
Total Current Liabilities | 45.1B | 42.8B | 55.2B | 38.1B | 30.1B |
Non-Current Liabilities | |||||
Long-term Debt | 3.3B | 3.3B | 3.4B | 3.3B | 1.3B |
Deferred Tax Liabilities | 64.3M | 73.6M | 67.0M | 482.9M | 731.9M |
Other Non-Current Liabilities | 990.8M | 933.7M | 924.2M | 834.1M | 837.0M |
Total Non-Current Liabilities | 4.7B | 4.7B | 4.7B | 5.0B | 3.3B |
Total Liabilities | 49.8B | 47.5B | 59.8B | 43.1B | 33.4B |
Equity | |||||
Common Stock | 63.9M | 63.9M | 63.9M | 63.9M | 63.9M |
Retained Earnings | 23.6B | 22.1B | 20.7B | 19.5B | 18.4B |
Treasury Stock | 19.7B | 18.5B | 17.3B | 15.4B | 14.1B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 4.5B | 3.5B | 3.2B | 5.7B | 5.8B |
Key Metrics | |||||
Total Debt | 3.7B | 3.4B | 3.5B | 3.4B | 2.4B |
Working Capital | 462.5M | -597.0M | -353.8M | 2.6B | 1.4B |
Balance Sheet Composition
Automatic Data Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 3.8B | 3.4B | 2.9B | 2.6B | 2.5B |
Depreciation & Amortization | 561.9M | 549.3M | 515.1M | 510.7M | 480.0M |
Stock-Based Compensation | 243.5M | 220.4M | 201.7M | 175.3M | 130.8M |
Working Capital Changes | -1.9B | -1.2B | -1.8B | -1.3B | -2.0B |
Operating Cash Flow | 3.7B | 3.9B | 2.9B | 2.7B | 2.2B |
Investing Activities | |||||
Capital Expenditures | 28.3M | 0 | 34.2M | 18.8M | 29.4M |
Acquisitions | -33.6M | -32.4M | -11.7M | 0 | 0 |
Investment Purchases | -6.8B | -6.6B | -10.7B | -9.3B | -3.9B |
Investment Sales | 6.0B | 4.7B | 4.2B | 6.2B | 7.6B |
Investing Cash Flow | -825.6M | -1.9B | -6.5B | -3.0B | 3.8B |
Financing Activities | |||||
Share Repurchases | -1.2B | -1.1B | -2.0B | -1.4B | -1.0B |
Dividends Paid | -2.2B | -1.9B | -1.7B | -1.6B | -1.5B |
Debt Issuance | - | 0 | 0 | 2.0B | 0 |
Debt Repayment | -900.0K | -1.0M | -900.0K | -1.0B | -2.2M |
Financing Cash Flow | -1.5B | -15.8B | 13.6B | 6.3B | -5.9B |
Free Cash Flow | 3.6B | 3.6B | 2.5B | 2.6B | 2.4B |
Net Change in Cash | 1.4B | -13.8B | 10.0B | 6.0B | -13.2M |
Cash Flow Trend
Automatic Data Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
31.34
Forward P/E
28.17
Price to Book
21.25
Price to Sales
6.15
PEG Ratio
28.17
Profitability Ratios
Profit Margin
19.79%
Operating Margin
29.55%
Return on Equity
76.29%
Return on Assets
5.57%
Financial Health
Current Ratio
1.02
Debt to Equity
74.58
Beta
0.77
Per Share Data
EPS (TTM)
$9.77
Book Value per Share
$14.41
Revenue per Share
$49.53
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
adp | 124.3B | 31.34 | 21.25 | 76.29% | 19.79% | 74.58 |
Salesforce | 251.9B | 36.50 | 3.90 | 11.20% | 16.87% | 19.26 |
ServiceNow | 194.0B | 115.52 | 17.35 | 16.95% | 13.78% | 22.04 |
Uber Technologies | 189.8B | 15.50 | 8.40 | 67.49% | 26.68% | 52.23 |
Intuit | 188.0B | 49.25 | 9.53 | 20.29% | 20.55% | 0.34 |
Adobe | 149.8B | 22.37 | 13.02 | 52.25% | 30.39% | 57.49 |
Financial data is updated regularly. All figures are in the company's reporting currency.