ADT Reports Third Quarter 2025 Results

Continued strong financial results and cash generation

Revenue, up 4% versus prior year, driven by durable recurring monthly revenue

Year-to-date GAAP Operating Cash Flow up 6%, Adjusted Free Cash Flow (including swaps) up 36%

Returned $746 million to shareholders year to date through share repurchases and dividends

On track to achieve full-year 2025 guidance metrics

BOCA RATON, Fla., Nov. 04, 2025 (GLOBE NEWSWIRE) -- ADT Inc. (NYSE: ADT) today reported results for the third quarter of 2025. Financial highlights for the third quarter are below with variances on a year-over-year basis unless otherwise noted. Results of the former commercial and solar businesses are presented as discontinued operations, except for cash flow measures.

  • Total revenue increased 4% to $1.3ย billion and end-of-period recurring monthly revenue (RMR) increased 1% to $362 million
  • Solid customer retention with gross revenue attrition of 13.0%; revenue payback at 2.3 years
  • GAAP income from continuing operations of $144 million, or $0.17 per diluted share, up $11 million
  • Adjusted income from continuing operations of $187ย million, or $0.23 per diluted share, up $4 million
  • Net cash provided by operating activities of $480 million, down $18 million; Adjusted Free Cash Flow (including interest rate swaps) of $208 million, up $50 million

โ€œADT again delivered solid revenue growth, robust cash flow, and very strong earnings per share in the third quarter, reflecting the resilience of our business model and our teamโ€™s execution of our strategy,โ€ said ADT Chairman, President and CEO, Jim DeVries. โ€œWith our ADT+ platform, we continue to enhance the safety, convenience, and experience we deliver to our customers. Our focus on operational excellence and our disciplined approach to capital allocation positions us to achieve our 2025 financial guidance and deliver long-term value for our stakeholders.โ€

Business Highlights

Foundation for Growth

  • Durable RMR balance โ€“ End-of-period RMR balance was up 1% to $362 million, or $4.3 billion on an annualized basis.
  • Solid customer retention and revenue payback โ€“ Trailing 12-month gross customer revenue attrition was 13.0% with revenue payback at 2.3 years.
  • Strategic bulk account purchase โ€“ The Company closed on a bulk purchase of approximately 15,000 customer accounts for $24 million cash with attractive projected returns.

Unlocking Shareholder Value

  • Share repurchases โ€“ During the third quarter, the Company repurchased and retired 13ย million shares of its common stock for an aggregate price of $112ย million. As of Sept. 30, 2025, the Company has repurchased 78ย million shares this year.
  • Balance sheet fortification โ€“ The Company executed a series of attractively priced refinancing transactions to extend maturities and further improve its debt profile, lowering average cost of debt to 4.3%.
  • Multifamily Divestiture โ€“ On Oct. 1, the Company completed the divestiture of its multifamily business for a purchase price of approximately $56 million. This business included sales to businesses that own or operate residential rental housing and consisted of approximately 200,000 customers representing approximately $2.6 million of RMR.

Innovative Offerings, Unrivaled Safety and Premium Experience

  • Alarm Range Extender launch โ€“ Launched the new ADT+ Alarm Range Extender, further enhancing the ADT+ platformโ€™s capabilities, performance, and dependability. The device expands coverage between the ADT+ Base and connected devices in larger or more complex homes with 24-hour battery backup and tamper alerts.
  • Smarter testing for ADT+ โ€“ ADT introduced new automation and AI-driven testing capabilities to streamline app development, reduce the need for manual testing, and deliver faster high-quality releases. These innovations help ensure a smoother, more reliable experience for ADT+ customers.
  • Google Nest device refresh โ€“ Beginning Oct. 15, ADT is offering five new Google Nest camera models following Googleโ€™s launch of updated wired Nest cameras and doorbells, reflecting the continued expansion of ADTโ€™s partnership with Google to bring customers an updated smart home security portfolio.
  • ADT Safe Places program partners โ€“ ADTโ€™s corporate social responsibility program, ADT Safe Places, made $10,000 donations to four first responder organizations as part of National Night Out and a $55,000 donation to the Fuller Center, a nonprofit organization providing affordable childcare and family-centered support.

Results of Operations (1)(2)

(in millions, except revenue payback, attrition, and per share data)
ย Three Months Ended September 30,
ย ย ย 2025ย ย ย 2024ย ย Changeย % Change
ย ย GAAP
Monitoring and related servicesย $1,098ย ย $1,078ย ย $20ย ย 2%
Security installation, product, and otherย ย 200ย ย ย 166ย ย ย 34ย ย 21%
Total revenueย $1,298ย ย $1,244ย ย $54ย ย 4%
ย ย ย ย ย ย ย ย ย 
Income (loss) from continuing operationsย $144ย ย $132ย ย $11ย ย 9%
Income (loss) from continuing operations per share - dilutedย $0.17ย ย $0.14ย ย $0.03ย ย 21%
ย ย ย ย ย ย ย ย ย 
Net cash provided by (used in):ย ย ย ย ย ย ย ย 
Operating activitiesย $480ย ย $498ย ย $(18)ย (4)%
Investing activitiesย $(298)ย $(402)ย $103ย ย 26%
Financing activitiesย $(163)ย $(41)ย $(122)ย (300)%
ย ย ย ย ย ย ย ย ย 
ย ย Non-GAAP Measures
Adjusted EBITDA from continuing operationsย $676ย ย $659ย ย $17ย ย 3%
Adjusted income (loss) from continuing operationsย $187ย ย $183ย ย $4ย ย 2%
Adjusted EPSย $0.23ย ย $0.20ย ย $0.03ย ย 15%
Adjusted Free Cash Flow (including interest rate swaps)ย $208ย ย $158ย ย $50ย ย 32%
ย ย ย ย ย ย ย ย ย 
ย ย Other Measures
Trailing twelve-month revenue paybackย 2.3 yearsย 2.2 yearsย 0.1ย ย ย ย ย ย ย ย yearsย 5%
Trailing twelve-month gross customer revenue attritionย ย 13.0%ย ย 12.8%ย 20ย ย ย ย ย ย ย ย  bpsย N/A
RMRย $362ย ย $359ย ย $4ย ย 1%


Total revenue for the third quarter was $1,298 million, up 4%. Monitoring and related services (M&S) revenue growth was primarily driven by an increase in average prices, partially offset by a decrease in volume. Security installation, product, and other revenue increased primarily due to a higher mix of outright sales at higher average prices driven by the transition to the ADT+ platform.

Income from continuing operations for the third quarter was $144ย million, or $0.17 per diluted share, up $11ย million. Continued growth in revenues and associated margins contributed to this increase. Adjusted income from continuing operations was $187ย million, or $0.23 per diluted share, up $4ย million.

Balance Sheet and Cash Flow

Net cash provided by operating activities during the third quarter was $480 million, down $18 million, primarily driven by higher cash tax disbursements and timing of payments and receipts, partially offset by lower cash interest payments. Adjusted Free Cash Flow (including interest rate swaps) was $208ย million, up $50 million, primarily driven by lower subscriber acquisition spending.

Total cash and cash equivalents as of Sept. 30, 2025 were $63 million and no amounts were outstanding under the Companyโ€™s First Lien Revolving Credit Facility.

In July, the Company amended and restated the First Lien Credit Agreement to issue $550 million of incremental borrowings under the First Lien Term Loan due 2032, and redeemed $550 million of the First Lien Notes due 2026.

In October, the Company issued $1 billion of 5.875% first-priority senior secured notes due 2033 and $300M of incremental borrowing under the First Lien Term Loan due 2032, and fully redeemed the $1.3 billion Second Lien Notes due 2028. The Company also entered into a $325 million term loan credit agreement under a new Term Loan A Facility due 2030 and used $200 million of the proceeds to partially repay First Lien Term Loan due 2030. The Company intends to use the remaining proceeds for additional debt redemption.

Capital returns to shareholders during the third quarter totaled $157 million, which included $112ย million to repurchase 13ย million shares in multiple transactions, and $46 million of dividends. Year to date, the Company has returned $746 million to shareholders through share repurchases and dividends.

2025 Financial Outlook

Based on performance through the end of the third quarter, the Company is updating its 2025 guidance.

(in millions, except per share data)ย Prior GuidanceUpdated Guidance
Total Revenueย $5,025 - $5,225$5,075 - $5,175
Adjusted EBITDAย $2,650 - $2,750$2,665 - $2,715
Adjusted EPSย $0.81 - $0.89$0.85 - $0.89
Adjusted Free Cash Flow
(including interest rate swaps)
ย $800 - $900$800 - $900
The Company is not providing forward-looking guidance for U.S. GAAP financial measures other than Total Revenue or a quantitative reconciliation to the most directly comparable GAAP measure for its non-GAAP financial guidance shown above because the GAAP measures cannot be reliably estimated and the reconciliations cannot be performed without unreasonable effort due to their dependence on future uncertainties and adjusting items that the Company cannot reasonably predict at this time but which may be material. Please see "Non-GAAP Measures" for additional information.


Dividend Declaration

Effective Nov. 4, 2025, the Companyโ€™s Board of Directors declared a cash dividend of $0.055 per share to holders of the Companyโ€™s common stock and Class B common stock of record as of Dec. 11, 2025. This dividend will be paid on Jan. 8, 2026.

_____________________

(1)All variances are year-over-year unless otherwise noted. The Company may sometimes present various non-GAAP and other operating measures. Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Free Cash Flow, Adjusted Free Cash Flow (including interest rate swaps), Adjusted Income (Loss), Adjusted Diluted Income (Loss) per share (or, Adjusted EPS), Net Debt, and Net Leverage Ratio are non-GAAP measures. Refer to the โ€œNon-GAAP Measuresโ€ section for the definitions of the terms and reconciliations to the most comparable GAAP measures for those measures included herein. Operating metrics such as Gross Customer Revenue Attrition, Unit Count, RMR, Gross RMR Additions, and Revenue Payback are approximated as there may be variations to reported results in each period due to certain adjustments the Company might make in connection with the integration over several periods of acquired companies that calculated these metrics differently, or otherwise, including periodic reassessments and refinements in the ordinary course of business. These refinements, for example, may include changes due to systems conversion or historical methodology differences in legacy systems. Results of the former commercial and solar businesses are presented as discontinued operations. Except for cash flow measures, and unless otherwise noted, amounts herein reflect the results of the Companyโ€™s continuing operations only.
(2)Amounts may not sum due to rounding.


Conference Call

As previously announced, management will host a conference call at 10 a.m. ET today to discuss the Companyโ€™s third quarter 2025 results and lead a question-and-answer session. Participants may listen to a live webcast through the investor relations website at investor.adt.com. A replay of the webcast will be available on the website within 24 hours of the live event.

Alternatively, participants may listen to the live call by dialing 1-800-715-9871 (domestic) or 1-646-307-1963 (international), and providing the access code 4948265. An audio replay will be available for one week following the call, and can be accessed by dialing 1-800-770-2030 (domestic) or 1-609-800-9909 (international), and providing the access code 4948265.

A slide presentation highlighting the Companyโ€™s results will also be available on the Investor Relations section of the Companyโ€™s website. From time to time, the Company may use its website as a channel of distribution of material Company information. Financial and other material information regarding the Company is routinely posted on and accessible at investor.adt.com.

About ADT Inc.

ADT provides safe, smart and sustainable solutions for people, homes and small businesses. Through innovative offerings, unrivaled safety and a premium customer experience โ€” delivered by the largest network of smart home security professionals in the U.S. โ€” ADT empowers people to protect and connect to what matters most, every second, every day. For more information, visit www.adt.com.ย 

Forward-Looking Statements

ADT has made statements in this press release that are forward-looking and therefore subject to risks and uncertainties, including those described below. All statements, other than statements of historical fact, included in this document are, or could be, โ€œforward-looking statementsโ€ within the meaning of the Private Securities Litigation Reform Act of 1995 and the applicable rules and regulations of the Securities and Exchange Commission (the โ€œSECโ€) and are made in reliance on the safe harbor protections provided thereunder. These forward-looking statements relate to, among other things, the timing of the Companyโ€™s dividend payment; the Companyโ€™s expected future financial results, including the Companyโ€™s financial outlook and/or guidance, which includes Total Revenue, Adjusted EBITDA, Adjusted Diluted Income (Loss) per Share (โ€œAdjusted EPSโ€) and Adjusted Free Cash Flow (including interest rate swaps); the Companyโ€™s partnerships, including with respect to the bulk purchase of customer accounts, and the expected benefits of such partnerships; the Companyโ€™s products and services, including ADT+, and the expected benefits and capabilities of such products and services; the expectations, plans and objectives of management; any stated or implied outcomes with regard to the foregoing; and other matters. Without limiting the generality of the preceding sentences, any time we use the words โ€œongoing,โ€ โ€œexpects,โ€ โ€œintends,โ€ โ€œwill,โ€ โ€œanticipates,โ€ โ€œbelieves,โ€ โ€œconfident,โ€ โ€œpossible,โ€ โ€œcontinue,โ€ โ€œpropose,โ€ โ€œseeks,โ€ โ€œcould,โ€ โ€œmay,โ€ โ€œshould,โ€ โ€œestimates,โ€ โ€œforecasts,โ€ โ€œmight,โ€ โ€œpotential,โ€ โ€œoutlook,โ€ โ€œgoals,โ€ โ€œobjectives,โ€ โ€œtargets,โ€ โ€œplanned,โ€ โ€œprojects,โ€ and, in each case, their negative or other various or comparable terminology, and similar expressions, we intend to clearly express that the information deals with possible future events and is forward-looking in nature. However, the absence of these words or similar expressions does not mean that a statement is not forward-looking. These forward-looking statements are based on managementโ€™s current beliefs and assumptions and on information currently available to management. We caution that these statements are subject to risks and uncertainties, many of which are outside of the Companyโ€™s control and could cause future events or results to be materially different from those stated or implied in this press release, including, among others, factors relating to risks and uncertainties regarding the benefits and any difficulties with respect to the effect of the Companyโ€™s divestiture of its commercial business (the โ€œCommercial Divestitureโ€) and the Companyโ€™s exit from its residential solar business (the โ€œADT Solar Exitโ€), including that the costs of the ADT Solar Exit may exceed the Companyโ€™s best estimates; the Companyโ€™s ability to maintain and grow the Companyโ€™s existing customer base and to integrate strategic bulk purchases of customer accounts; activity in repurchasing shares of ADTโ€™s common stock under the Companyโ€™s current share repurchase plan; dividend rates or yields for any future quarter; the Company's ongoing assessments of the impacts of cybersecurity attacks; the Company's expectations regarding its ability to effectively implement counter measures intended to safeguard the Companyโ€™s information technology assets and operationsอพ the impact of cybersecurity incidents on the Company's relationships with customers, employees and regulatorsอพ the Companyโ€™s ability to coordinate effectively with its third party business partners to address any cybersecurity incidents; legal, reputational and financial risks resulting from any cybersecurity incidentsอพ and that any future, or still undetected, cybersecurity related incident, whether an attack, disruption, intrusion, denial of service, theft or other breach could result in unauthorized access to, or disclosure of, data, resulting in claims, costs and reputational harm that could negatively affect actual results of operations or financial condition; any material changes to the valuation allowances the Company takes with respect to its deferred tax assets; any changes in regulations or laws, economic and financial conditions, including labor and tax law changes or any impacts on the global economy or consumer discretionary spending due to tariffs or otherwise, changes to privacy requirements, changes to telemarketing, email marketing and similar consumer protection laws, interest volatility, and trade tariffs and restrictions applicable to the products we sell; the Companyโ€™s ability to effectively implement its strategic partnerships or commercialize products with State Farm or Google; and risks that are described in the Companyโ€™s most recently filed Annual Report on Form 10-K and its Quarterly Reports on Form 10-Q, including the sections titled โ€œRisk Factorsโ€ and โ€œManagementโ€™s Discussion and Analysis of Financial Condition and Results of Operationsโ€ contained in those reports, and in the Companyโ€™s other filings with the SEC. Any forward-looking statement made in this press release speaks only as of the date on which it is made. ADT undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future developments, or otherwise unless required by law.


ADT INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in millions, except per share data) (Unaudited)
ย 
ย ย Three Months Ended September 30,ย Nine Months Ended September 30,
ย ย ย 2025ย ย ย 2024ย ย $
Change
ย %
Change
ย ย 2025ย ย ย 2024ย ย $
Change
ย %
Change
Revenue:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Monitoring and related servicesย $1,098ย ย $1,078ย ย $20ย ย 2%ย $3,271ย ย $3,208ย ย $63ย ย 2%
Security installation, product, and otherย ย 200ย ย ย 166ย ย ย 34ย ย 21%ย ย 582ย ย ย 430ย ย ย 152ย ย 35%
Total revenueย ย 1,298ย ย ย 1,244ย ย ย 54ย ย 4%ย ย 3,852ย ย ย 3,638ย ย ย 214ย ย 6%
Cost of revenue(exclusive of depreciation and amortization shown separately below):ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Monitoring and related servicesย ย 162ย ย ย 155ย ย ย 7ย ย 5%ย ย 482ย ย ย 461ย ย ย 21ย ย 5%
Security installation, product, and otherย ย 89ย ย ย 67ย ย ย 22ย ย 32%ย ย 259ย ย ย 152ย ย ย 107ย ย 71%
Total cost of revenueย ย 251ย ย ย 222ย ย ย 29ย ย 13%ย ย 741ย ย ย 613ย ย ย 128ย ย 21%
Selling, general, and administrative expensesย ย 384ย ย ย 360ย ย ย 24ย ย 7%ย ย 1,109ย ย ย 1,121ย ย ย (12)ย (1)%
Depreciation and intangible asset amortizationย ย 348ย ย ย 335ย ย ย 13ย ย 4%ย ย 1,026ย ย ย 1,002ย ย ย 24ย ย 2%
Operating income (loss)ย ย 315ย ย ย 326ย ย ย (11)ย (3)%ย ย 976ย ย ย 903ย ย ย 74ย ย 8%
Interest expense, netย ย (113)ย ย (162)ย ย 49ย ย 30%ย ย (349)ย ย (359)ย ย 10ย ย 3%
Other income (expense)ย ย (4)ย ย 18ย ย ย (22)ย N/Mย ย (8)ย ย 45ย ย ย (53)ย N/M
Income (loss) from continuing operations before income taxesย ย 199ย ย ย 182ย ย ย 16ย ย 9%ย ย 619ย ย ย 589ย ย ย 31ย ย 5%
Income tax benefit (expense)ย ย (55)ย ย (50)ย ย (5)ย (10)%ย ย (165)ย ย (167)ย ย 2ย ย 1%
Income (loss) from continuing operationsย ย 144ย ย ย 132ย ย ย 11ย ย 9%ย ย 454ย ย ย 422ย ย ย 32ย ย 8%
Income (loss) from discontinued operations, net of taxย ย 2ย ย ย (5)ย ย 6ย ย N/Mย ย (4)ย ย (111)ย ย 107ย ย 97%
Net income (loss)ย $145ย ย $127ย ย $18ย ย 14%ย $451ย ย $311ย ย $139ย ย 45%
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Common Stock:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Income (loss) from continuing operations per share - basicย $0.18ย ย $0.15ย ย ย ย ย ย $0.54ย ย $0.46ย ย ย ย ย 
Income (loss) from continuing operations per share - dilutedย $0.17ย ย $0.14ย ย ย ย ย ย $0.51ย ย $0.44ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net income (loss) per share - basicย $0.18ย ย $0.14ย ย ย ย ย ย $0.54ย ย $0.34ย ย ย ย ย 
Net income (loss) per share - dilutedย $0.16ย ย $0.13ย ย ย ย ย ย $0.50ย ย $0.32ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Weighted-average shares outstanding - basicย ย 765ย ย ย 850ย ย ย ย ย ย ย 783ย ย ย 852ย ย ย ย ย 
Weighted-average shares outstanding - dilutedย ย 828ย ย ย 913ย ย ย ย ย ย ย 846ย ย ย 913ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Class B Common Stock:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Income (loss) from continuing operations per share - basicย $0.18ย ย $0.15ย ย ย ย ย ย $0.54ย ย $0.46ย ย ย ย ย 
Income (loss) from continuing operations per share - dilutedย $0.17ย ย $0.14ย ย ย ย ย ย $0.51ย ย $0.44ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net income (loss) per share - basicย $0.18ย ย $0.14ย ย ย ย ย ย $0.54ย ย $0.34ย ย ย ย ย 
Net income (loss) per share - dilutedย $0.16ย ย $0.13ย ย ย ย ย ย $0.50ย ย $0.32ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Weighted-average shares outstanding - basicย ย 55ย ย ย 55ย ย ย ย ย ย ย 55ย ย ย 55ย ย ย ย ย 
Weighted-average shares outstanding - dilutedย ย 55ย ย ย 55ย ย ย ย ย ย ย 55ย ย ย 55ย ย ย ย ย 

Note: amounts may not sum due to rounding


ADT INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(in millions) (Unaudited)
ย 
ย September 30, 2025ย December 31, 2024
Assetsย ย ย 
Current assets:ย ย ย 
Cash and cash equivalents$63ย $96
Restricted cash and restricted cash equivalentsย 108ย ย 108
Accounts receivable, netย 400ย ย 394
Inventories, netย 190ย ย 197
Prepaid expenses and other current assetsย 226ย ย 211
Total current assetsย 988ย ย 1,005
Property and equipment, netย 241ย ย 247
Subscriber system assets, netย 2,836ย ย 2,981
Intangible assets, netย 4,867ย ย 4,854
Goodwillย 4,886ย ย 4,904
Deferred subscriber acquisition costs, netย 1,425ย ย 1,324
Other assetsย 738ย ย 735
Total assets$15,981ย $16,051
ย ย ย ย 
Liabilities and stockholders' equityย ย ย 
Current liabilities:ย ย ย 
Current maturities of long-term debt$522ย $196
Accounts payableย 167ย ย 154
Deferred revenueย 247ย ย 248
Accrued expenses and other current liabilitiesย 517ย ย 635
Current liabilities of discontinued operationsย 24ย ย 32
Total current liabilitiesย 1,478ย ย 1,264
Long-term debtย 7,284ย ย 7,511
Deferred subscriber acquisition revenueย 2,088ย ย 2,068
Deferred tax liabilitiesย 1,181ย ย 1,167
Other liabilitiesย 282ย ย 224
Noncurrent liabilities of discontinued operationsย 10ย ย 16
Total liabilitiesย 12,322ย ย 12,250
ย ย ย ย 
Total stockholders' equityย 3,659ย ย 3,801
Total liabilities and stockholders' equity$15,981ย $16,051

Note: amounts may not sum due to rounding


ADT INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in millions) ย (Unaudited)
ย 
ย Three Months Ended September 30,ย Nine Months Ended September 30,
ย ย 2025ย ย ย 2024ย ย ย 2025ย ย ย 2024ย 
Cash flows from operating activities:ย ย ย ย ย ย ย 
Net income (loss)$145ย ย $127ย ย $451ย ย $311ย 
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:ย ย ย ย ย ย ย 
Depreciation and intangible asset amortizationย 348ย ย ย 335ย ย ย 1,026ย ย ย 1,004ย 
Amortization of deferred subscriber acquisition costsย 64ย ย ย 56ย ย ย 187ย ย ย 165ย 
Amortization of deferred subscriber acquisition revenueย (90)ย ย (88)ย ย (268)ย ย (258)
Share-based compensation expenseย 11ย ย ย 10ย ย ย 43ย ย ย 39ย 
Deferred income taxesย 44ย ย ย 39ย ย ย 46ย ย ย 88ย 
Provision for losses on receivables and inventoryย 55ย ย ย 39ย ย ย 156ย ย ย 146ย 
Loss on extinguishment of debtย 5ย ย ย โ€”ย ย ย 11ย ย ย 5ย 
Goodwill, intangible, and other asset impairmentsย 14ย ย ย โ€”ย ย ย 15ย ย ย 21ย 
Unrealized (gain) loss on interest rate swap contractsย 15ย ย ย 63ย ย ย 57ย ย ย 61ย 
Other non-cash items, netย 14ย ย ย 11ย ย ย 53ย ย ย 49ย 
Changes in operating assets and liabilities, net of effects of acquisitions and dispositions:ย ย ย ย ย ย ย 
Deferred subscriber acquisition costsย (99)ย ย (88)ย ย (288)ย ย (271)
Deferred subscriber acquisition revenueย 58ย ย ย 62ย ย ย 173ย ย ย 196ย 
Other, netย (103)ย ย (68)ย ย (151)ย ย (133)
Net cash provided by (used in) operating activitiesย 480ย ย ย 498ย ย ย 1,511ย ย ย 1,425ย 
ย ย ย ย ย ย ย ย 
Cash flows from investing activities:ย ย ย ย ย ย ย 
Dealer generated customer accounts and bulk account purchasesย (157)ย ย (214)ย ย (488)ย ย (474)
Subscriber system asset expendituresย (98)ย ย (123)ย ย (307)ย ย (407)
Purchases of property and equipmentย (43)ย ย (43)ย ย (126)ย ย (130)
Proceeds (payments) from divestiture of businessesย โ€”ย ย ย (21)ย ย โ€”ย ย ย (21)
Proceeds (payments) from interest rate swapsย (1)ย ย (2)ย ย (2)ย ย (7)
Other investing, netย โ€”ย ย ย 1ย ย ย 2ย ย ย 4ย 
Net cash provided by (used in) investing activitiesย (298)ย ย (402)ย ย (921)ย ย (1,034)
ย ย ย ย ย ย ย ย 
Cash flows from financing activities:ย ย ย ย ย ย ย 
Proceeds from long-term borrowingsย 610ย ย ย 65ย ย ย 1,340ย ย ย 971ย 
Repayment of long-term borrowings, including call premiumsย (627)ย ย (70)ย ย (1,278)ย ย (1,088)
Proceeds from receivables facilityย 60ย ย ย 44ย ย ย 207ย ย ย 190ย 
Repayment of receivables facilityย (59)ย ย (45)ย ย (174)ย ย (203)
Proceeds (payments) from interest rate swapsย 17ย ย ย 24ย ย ย 51ย ย ย 72ย 
Repurchases of common stock, including excise taxย (112)ย ย โ€”ย ย ย (607)ย ย (93)
Dividends on common stockย (46)ย ย (50)ย ย (142)ย ย (132)
Payments on finance leasesย (6)ย ย (8)ย ย (21)ย ย (23)
Other financing, netย โ€”ย ย ย (2)ย ย โ€”ย ย ย (10)
Net cash provided by (used in) financing activitiesย (163)ย ย (41)ย ย (623)ย ย (316)
ย ย ย ย ย ย ย ย 
Cash and cash equivalents and restricted cash and restricted cash equivalents:ย ย ย ย ย ย ย 
Net increase (decrease)ย 19ย ย ย 56ย ย ย (33)ย ย 75ย 
Beginning balanceย 152ย ย ย 149ย ย ย 204ย ย ย 130ย 
Ending balance$171ย ย $205ย ย $171ย ย $205ย 

Note: amounts may not sum due to rounding


ADT INC. AND SUBSIDIARIES
NON-GAAP MEASURES

ADT sometimes uses information (โ€œnon-GAAP financial measuresโ€) that is derived from the consolidated financial statements, but that is not presented in accordance with accounting principles generally accepted in the U.S. (โ€œGAAPโ€). Under SEC rules, non-GAAP financial measures may be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for or superior to GAAP results.

The following information includes definitions of the Companyโ€™s non-GAAP financial measures used in this release, reasons management believes these measures are useful to investors regarding the Companyโ€™s financial condition and results of operations, additional purposes, if any, for which management uses the non-GAAP financial measures, and limitations to using these non-GAAP financial measures, as well as reconciliations of these non-GAAP financial measures to the most comparable GAAP measures. Each non-GAAP financial measure is presented following the corresponding GAAP measure so as not to imply that more emphasis should be placed on the non-GAAP measure. The limitations of non-GAAP financial measures are best addressed by considering these measures in conjunction with the appropriate GAAP measures. In addition, computations of these non-GAAP measures may not be comparable to other similarly titled measures reported by other companies.

With regard to the Companyโ€™s financial guidance for 2025, the Company is not providing a quantitative reconciliation for forward-looking Adjusted EBITDA to GAAP income (loss) from continuing operations, Adjusted EPS to GAAP diluted income (loss) per share from continuing operations, or Adjusted Free Cash Flow (including interest rate swaps) to GAAP net cash provided by operating activities, which are the most directly comparable respective GAAP measures. These GAAP measures cannot be reliably predicted or estimated without unreasonable effort due to their dependence on future uncertainties, such as the adjustment of items used in the following reconciliations. Additionally, information not currently available to the Company about other adjusting items could have a potentially unpredictable and potentially significant impact on future GAAP financial results.

Unless otherwise noted, non-GAAP measures herein reflect the results of the Companyโ€™s continuing operations. Through the second quarter of 2024, Free Cash Flow, Adjusted Free Cash Flow, and Adjusted Free Cash Flow (including interest rate swaps) reflect the results of both continuing and discontinued operations. Beginning in the third quarter of 2024, all remaining cash flows attributable to activities of the solar business have been excluded from these measures as the business was substantially wound down.

Free Cash Flow, Adjusted Free Cash Flow, and Adjusted Free Cash Flow including interest rate swaps

The Company defines Free Cash Flow as cash flows from operating activities less cash outlays related to capital expenditures. The Company defines capital expenditures to include accounts purchased through the Companyโ€™s network of authorized dealers or third parties outside of the Companyโ€™s authorized dealer network, subscriber system asset expenditures, and purchases of property and equipment. These items are subtracted from cash flows from operating activities because they represent long-term investments that are required for normal business activities.

The Company defines Adjusted Free Cash Flow as Free Cash Flow adjusted for net cash flows related to (i) net proceeds or payments from the Companyโ€™s consumer receivables facility; (ii) restructuring and integration payments; (iii) integration-related capital expenditures; and (iv) transaction costs and other payments or receipts that may mask operating results or business trends. Adjusted Free Cash Flow including interest rate swaps reflects Adjusted Free Cash Flow plus net cash settlements on interest rate swaps presented outside of net cash provided by (used in) operating activities.

The Company believes the presentations of these non-GAAP measures are appropriate to provide investors with useful information about the Companyโ€™s ability to repay debt, pay dividends, repurchase shares, and make other investments. The Company believes the presentation of Adjusted Free Cash Flow is also a useful measure of the cash flow attributable to normal business activities, inclusive of the net cash flows associated with the acquisition of subscribers, as well as the Companyโ€™s ability to repay debt, pay dividends, repurchase shares, and make other investments. Further, Adjusted Free Cash Flow including interest rate swaps is a useful measure of Adjusted Free Cash Flow inclusive of all cash interest.

There are material limitations to using these non-GAAP measures. These non-GAAP measures adjust for cash items that are ultimately within managementโ€™s discretion to direct, and therefore, may imply that there is less or more cash available than the most comparable GAAP measure. These non-GAAP measures are not intended to represent residual cash flow for discretionary expenditures since debt repayment requirements and other non-discretionary expenditures are not deducted.

The non-GAAP measures in the table below include cash flows associated with both continuing and discontinued operations, as applicable during the periods presented, consistent with the GAAP presentation on the Statement of Cash Flows.

ย Three Months Ended September 30,ย Nine Months Ended September 30,
(in millions)ย 2025ย ย ย 2024ย ย ย 2025ย ย ย 2024ย 
Net cash provided by (used in):ย ย ย ย ย ย ย 
Operating activities$480ย ย $498ย ย $1,511ย ย $1,425ย 
Investing activities$(298)ย $(402)ย $(921)ย $(1,034)
Financing activities$(163)ย $(41)ย $(623)ย $(316)
ย ย ย ย ย ย ย ย 
Net cash provided by (used in) operating activities$480ย ย $498ย ย $1,511ย ย $1,425ย 
Dealer generated customer accounts and bulk account purchasesย (157)ย ย (214)ย ย (488)ย ย (474)
Subscriber system asset expendituresย (98)ย ย (123)ย ย (307)ย ย (407)
Purchases of property and equipmentย (43)ย ย (43)ย ย (126)ย ย (130)
Free Cash Flowย 182ย ย ย 119ย ย ย 590ย ย ย 415ย 
Net proceeds (payments) from receivables facilityย 1ย ย ย (1)ย ย 33ย ย ย (13)
Restructuring and integration payments(1)ย 2ย ย ย 4ย ย ย 10ย ย ย 30ย 
Other, net(2)ย 6ย ย ย 14ย ย ย 26ย ย ย 23ย 
Adjusted Free Cash Flow$192ย ย $137ย ย $659ย ย $454ย 
Interest rate swaps presented outside operating activities(3)ย 16ย ย ย 22ย ย ย 49ย ย ย 66ย 
Adjusted Free Cash Flow (including interest rate swaps)$208ย ย $158ย ย $709ย ย $520ย 

Note: amounts may not sum due to rounding

_______________________
(1) During 2024, primarily includes costs related to the ADT Solar Exit.
(2) For the periods presented, primarily includes net outflows related to the former Solar business as well as third party costs associated with implementation of a new ERP system that the Company will not continue to incur once the ERP system is fully implemented.
(3) Includes net settlements related to interest rate swaps presented outside of net cash provided by (used in) operating activities.

Adjusted EBITDA from Continuing Operations (โ€œAdjusted EBITDAโ€) and Adjusted EBITDA Margin from Continuing Operations (โ€œAdjusted EBITDA Marginโ€)

The Company defines Adjusted EBITDA as income (loss) from continuing operations adjusted for (i) interest; (ii) taxes; (iii) depreciation and amortization, including depreciation of subscriber system assets and other fixed assets and amortization of dealer and other intangible assets; (iv) amortization of deferred costs and deferred revenue associated with subscriber acquisitions; (v) share-based compensation expense; (vi) merger, restructuring, integration, and other items; (vii) impairment charges; and (viii) other non-cash or non-routine adjustments not necessary to operate our business.

The Company believes Adjusted EBITDA is useful to investors to measure the operational strength and performance of its business. The Company believes the presentation of Adjusted EBITDA is useful as it provides investors additional information about operating profitability adjusted for certain non-cash items, non-routine items the Company does not expect to continue at the same level in the future, as well as other items not core to its operations. Further, the Company believes Adjusted EBITDA provides a meaningful measure of operating profitability because the Company uses it for evaluating business performance, making budgeting decisions, and comparing company performance against other peer companies using similar measures.

There are material limitations to using Adjusted EBITDA as it does not include certain significant items which directly affect income (loss) from continuing operations (the most comparable GAAP measure).

The discussion above is also applicable to Adjusted EBITDA margin, which is calculated as Adjusted EBITDA as a percentage of total revenue.

ย Three Months Ended September 30,
(in millions)ย 2025ย ย ย 2024ย 
Income (loss) from continuing operations$144ย ย $132ย 
Interest expense, netย 113ย ย ย 162ย 
Income tax expense (benefit)ย 55ย ย ย 50ย 
Depreciation and intangible asset amortizationย 348ย ย ย 335ย 
Amortization of deferred subscriber acquisition costsย 64ย ย ย 56ย 
Amortization of deferred subscriber acquisition revenueย (90)ย ย (88)
Share-based compensation expenseย 11ย ย ย 10ย 
Merger, restructuring, integration and otherย 6ย ย ย 2ย 
Goodwill impairment(1)ย 12ย ย ย โ€”ย 
Unrealized gain (loss) on interest rate swaps(2)ย 4ย ย ย 5ย 
Loss on extinguishment of debtย 5ย ย ย โ€”ย 
Other, net(3)ย 5ย ย ย (5)
Adjusted EBITDA from continuing operations$676ย ย $659ย 
ย ย ย ย 
Income (loss) from continuing operations to total revenue ratioย 11%ย ย 11%
Adjusted EBITDA Margin (as percentage of Total Revenue)ย 52%ย ย 53%

Note: amounts may not sum due to rounding
_______________________
(1)ย ย ย Represents a goodwill impairment charge associated with the Multifamily Divestiture.
(2)ย ย ย Includes the unrealized gain or loss on interest rate swaps presented in other income (expense).
(3)ย ย ย During 2025, primarily includes one-time costs associated with debt transactions.

Adjusted Income (Loss) from Continuing Operations (โ€œAdjusted Income (Loss)โ€) and Adjusted Diluted Income (Loss) per Share from Continuing Operations (โ€œAdjusted Diluted Income (Loss) per Shareโ€ or โ€œAdjusted EPSโ€)

The Company defines Adjusted Income (Loss) as income (loss) from continuing operations adjusted for (i) share-based compensation expense; (ii) merger, restructuring, integration, and other items; (iii) impairment charges; (iv) unrealized (gains) or losses on interest rate swaps; (v) other non-cash or non-routine adjustments not necessary to operate our business; and (vi) the impact these items have on taxes.

The Company defines Adjusted EPS as diluted income (loss) from continuing operations per share adjusted for the per share amounts related to (i) share-based compensation expense; (ii) merger, restructuring, integration, and other items; (iii) impairment charges; (iv) unrealized (gains) or losses on interest rate swaps; (v) other non-cash or non-routine adjustments not necessary to operate our business; and (vi) the impact these items have on taxes.

Adjusted EPS equals Adjusted Income (Loss) divided by diluted weighted-average shares outstanding of common stock as calculated in accordance with GAAP. When the control number for the GAAP calculation is negative, diluted weighted-average shares outstanding of common stock does not include the assumed conversion of Class B common stock and other potential shares, such as share-based compensation awards, to shares of common stock.

The Company believes Adjusted Income (Loss) and Adjusted EPS are benchmarks used by analysts and investors who follow the industry for comparison of our performance with other companies in the industry, although these measures may not be directly comparable to similar measures reported by other companies. The Company believes the presentation of Adjusted EPS is useful to investors as it provides additional information about how our management evaluates the business. Beginning in 2025, management and the Board also use Adjusted EPS to evaluate the performance of employees (including members of management) and the Company as a whole, as well as to allocate resources.

There are material limitations to using these measures, as they do not reflect certain significant items which directly affect income (loss) from continuing operations and related per share amounts (the most comparable GAAP measures).

ย Three Months Ended September 30,
(in millions, except per share data)ย 2025ย ย ย 2024ย 
Income (loss) from continuing operations$144ย ย $132ย 
Share-based compensation expenseย 11ย ย ย 10ย 
Merger, restructuring, integration, and otherย 6ย ย ย 2ย 
Goodwill impairment(1)ย 12ย ย ย โ€”ย 
Interest rate swaps, net(2)ย 15ย ย ย 63ย 
Loss on extinguishment of debtย 5ย ย ย โ€”ย 
Other, netย 5ย ย ย (5)
Tax adjustments(3)ย (11)ย ย (18)
Adjusted Income (Loss) from continuing operations$187ย ย $183ย 
ย ย ย ย 
Diluted weighted-average shares outstanding of Common Stock(4):ย 828ย ย ย 913ย 
ย ย ย ย 
Diluted income (loss) from continuing operations per share of Common Stock$0.17ย ย $0.14ย 
Share-based compensation expenseย 0.01ย ย ย 0.01ย 
Merger, restructuring, integration, and otherย 0.01ย ย ย โ€”ย 
Goodwill impairment(1)ย 0.01ย ย ย โ€”ย 
Interest rate swaps, net(2)ย 0.02ย ย ย 0.07ย 
Loss on extinguishment of debtย 0.01ย ย ย โ€”ย 
Other, netย 0.01ย ย ย (0.01)
Tax adjustments(3)ย (0.01)ย ย (0.02)
Adjusted EPS$0.23ย ย $0.20ย 

Note: amounts may not sum due to rounding.
_______________________
(1) Represents a goodwill impairment charge associated with the Multifamily Divestiture.
(2) Primarily includes unrealized (gains) or losses on interest rate swaps presented in interest expense, net and other income (expense).
(3) Represents the tax impact on adjustments, using the federal and state blended statutory rate.
(4) Refer to the Companyโ€™s Quarterly Reports on Form 10-Q and Annual Reports on Form 10-K for further discussion regarding the computation of diluted weighted-average shares outstanding of Common Stock.

Leverage Ratios

Net Leverage Ratio is calculated as the ratio of net debt to last twelve months (โ€œLTMโ€) Adjusted EBITDA from continuing operations. Net debt is calculated as total debt excluding the Receivables Facility, including capital leases, minus cash and cash equivalents. Refer to the discussion on Adjusted EBITDA for descriptions of the differences between Adjusted EBITDA and net income (loss) from continuing operations, which is the most comparable GAAP measure. The Company believes Net Leverage Ratio is a useful measure of the Company's credit position and progress towards leverage targets. There are material limitations to using Net Leverage Ratio as the Company may not always be able to use cash to repay debt on a dollar-for-dollar basis.

(in millions)September 30, 2025
ย December 31, 2024
Total debt (book value)(1)$7,806ย ย $7,707ย 
LTM Income (loss) from continuing operations$652ย ย $619ย 
Debt to income (loss) from continuing operations ratio12.0x
ย ย 12.4xย 


(in millions)September 30, 2025ย December 31, 2024
Revolver$โ€”ย ย $โ€”ย 
Term loansย 3,115ย ย ย 1,984ย 
First lien and ADT notesย 3,050ย ย ย 4,100ย 
Receivables facilityย 441ย ย ย 408ย 
Finance leases and other(2)ย 54ย ย ย 69ย 
Total first lien debt$6,659ย ย $6,561ย 
Second lien notesย 1,300ย ย ย 1,300ย 
Total debt(3)$7,959ย ย $7,861ย 
ย ย ย ย 
Less: Cash and cash equivalentsย (63)ย ย (96)
Less: Receivables Facilityย (441)ย ย (408)
Net debt$7,455ย ย $7,357ย 
ย ย ย ย 
LTM Adjusted EBITDA from continuing operations$2,663ย ย $2,578ย 
Net leverage ratio2.8x
ย ย 2.9x
ย 

Note: amounts may not sum due to rounding
_______________________
(1) During 2024, excludes Solar finance leases consistent with the GAAP presentation as a discontinued operation.
(2) During 2024, includes debt related to Solar business.
(3) Debt instruments are stated at face value.


Investor Relations:
investorrelations@adt.com
Tel: 888-238-8525

Media Relations:
media@adt.com

Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  230.82
-1.71 (-0.74%)
AAPL  271.86
-1.22 (-0.45%)
AMD  214.16
-1.18 (-0.55%)
BAC  55.00
-0.28 (-0.51%)
GOOG  313.80
-0.75 (-0.24%)
META  660.09
-5.86 (-0.88%)
MSFT  483.62
-3.86 (-0.79%)
NVDA  186.50
-1.04 (-0.55%)
ORCL  194.91
-2.30 (-1.17%)
TSLA  449.72
-4.71 (-1.04%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article