Financhill
Sell
45

ADDDF Quote, Financials, Valuation and Earnings

Last price:
$240.10
Seasonality move :
10.39%
Day range:
$236.20 - $243.68
52-week range:
$207.80 - $274.60
Dividend yield:
0.32%
P/E ratio:
50.62x
P/S ratio:
1.65x
P/B ratio:
7.40x
Volume:
1.1K
Avg. volume:
264
1-year change:
14.07%
Market cap:
$42.2B
Revenue:
$25.6B
EPS (TTM):
$4.67
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $21.1B $25.1B $23.7B $23.2B $25.6B
Revenue Growth (YoY) -20.45% 19.33% -5.51% -2.29% 10.5%
 
Cost of Revenues $10.5B $12.4B $12.5B $12.2B $12.6B
Gross Profit $10.5B $12.7B $11.2B $11B $13B
Gross Profit Margin 50.02% 50.7% 47.28% 47.52% 50.78%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.5B $10.4B $10.6B $10.7B $11.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $9.6B $10.4B $10.5B $10.7B $11.6B
Operating Income $974.1M $2.4B $768.8M $302M $1.4B
 
Net Interest Expenses $242.1M $113.6M $121.3M $89.9M $132M
EBT. Incl. Unusual Items $660.1M $2.2B $409.2M $70.4M $1.2B
Earnings of Discontinued Ops. -$21.7M $788M $405M $47.6M $8.7M
Income Tax Expense $133.6M $425.9M $141.3M $134.2M $321.5M
Net Income to Company $660.1M $2.2B $409.2M $70.4M $1.2B
 
Minority Interest in Earnings -$12.6M -$49.7M -$27.4M -$66M -$73.6M
Net Income to Common Excl Extra Items $493.4M $2.5B $645.4M -$81.2M $826.9M
 
Basic EPS (Cont. Ops) $2.52 $12.90 $3.52 -$0.45 $4.63
Diluted EPS (Cont. Ops) $2.52 $12.90 $3.52 -$0.45 $4.63
Weighted Average Basic Share $195.2M $194.2M $183.3M $178.5M $178.5M
Weighted Average Diluted Share $195.2M $194.2M $183.3M $178.6M $178.6M
 
EBITDA $2.4B $3.7B $2B $1.4B $2.7B
EBIT $931.9M $2.3B $553.7M $243.6M $1.5B
 
Revenue (Reported) $21.1B $25.1B $23.7B $23.2B $25.6B
Operating Income (Reported) $974.1M $2.4B $768.8M $302M $1.4B
Operating Income (Adjusted) $931.9M $2.3B $553.7M $243.6M $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.1B $5.9B $5.3B $5.2B $6.4B
Revenue Growth (YoY) -5.18% -4.13% -9.43% -2.65% 22.73%
 
Cost of Revenues $3.1B $3B $3.2B $2.9B $3.2B
Gross Profit $3B $2.9B $2.1B $2.3B $3.2B
Gross Profit Margin 49.13% 49.05% 39.1% 44.61% 49.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.9B $8B $8.2B $8.7B $9.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.6B $2.8B $2.8B $2.7B $3.2B
Operating Income $397M $78.9M -$679M -$395.2M $11.7M
 
Net Interest Expenses $131.2M -- -- -- --
EBT. Incl. Unusual Items $190.8M $50.3M -$750.5M -$446.9M -$30.9M
Earnings of Discontinued Ops. $16.7M $102.9M -$31.7M $45.2M $7.5M
Income Tax Expense $20.3M -$90.4M -$257.7M -$15.1M -$2.1M
Net Income to Company $171.3M $59.5M -$721.1M -$452.2M -$51.5M
 
Minority Interest in Earnings -$8.3M -$12.6M $1M -$21.5M -$21.3M
Net Income to Common Excl Extra Items $180M $229.9M -$523.5M -$408.1M -$41.6M
 
Basic EPS (Cont. Ops) $0.92 $1.22 -$2.80 -$2.28 -$0.23
Diluted EPS (Cont. Ops) $0.92 $1.22 -$2.80 -$2.28 -$0.23
Weighted Average Basic Share $195.2M $192.3M $178.4M $177.7M $178.9M
Weighted Average Diluted Share $195.2M $192.3M $178.5M $177.8M $178.9M
 
EBITDA $660.5M $406M -$566.5M -$309.1M $311.3M
EBIT $330.3M $36.6M -$919.2M -$518M -$9.6M
 
Revenue (Reported) $6.1B $5.9B $5.3B $5.2B $6.4B
Operating Income (Reported) $397M $78.9M -$679M -$395.2M $11.7M
Operating Income (Adjusted) $330.3M $36.6M -$919.2M -$518M -$9.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $21.2B $25.1B $23.7B $23.2B $25.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.6B $12.4B $12.5B $12.2B $12.6B
Gross Profit $10.6B $12.7B $11.2B $11B $13B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.8B $10.2B $10.3B $10.7B $11.7B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $9.6B $10.4B $10.4B $10.7B $11.6B
Operating Income $1B $2.4B $796M $306.4M $1.4B
 
Net Interest Expenses $245M $114.3M $122.8M $89.9M $131.1M
EBT. Incl. Unusual Items $699.8M $2.2B $444.2M $76.5M $1.2B
Earnings of Discontinued Ops. -$16.9M $783.9M $403M $48.6M $7.6M
Income Tax Expense $142.6M $434.8M $139.3M $133.3M $324.7M
Net Income to Company $660.1M $2.2B $409.2M $70.4M $1.2B
 
Minority Interest in Earnings -$14.9M -$49.3M -$29M -$66.1M -$74.8M
Net Income to Common Excl Extra Items $526.7M $2.5B $680M -$76.4M $834.9M
 
Basic EPS (Cont. Ops) $2.71 $12.94 $3.69 -$0.43 $4.67
Diluted EPS (Cont. Ops) $2.71 $12.94 $3.69 -$0.43 $4.67
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.4B $3.7B $2B $1.4B $2.7B
EBIT $981M $2.3B $590.8M $252.1M $1.5B
 
Revenue (Reported) $21.2B $25.1B $23.7B $23.2B $25.6B
Operating Income (Reported) $1B $2.4B $796M $306.4M $1.4B
Operating Income (Adjusted) $981M $2.3B $590.8M $252.1M $1.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $25.1B $23.7B $23.2B $25.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.4B $12.5B $12.2B $12.6B --
Gross Profit $12.7B $11.2B $11B $13B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.2B $10.3B $10.7B $11.7B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $10.4B $10.4B $10.7B $11.6B --
Operating Income $2.4B $796M $306.4M $1.4B --
 
Net Interest Expenses $132.6M $281.2M $178.2M $144.1M --
EBT. Incl. Unusual Items $2.2B $444.2M $76.5M $1.2B --
Earnings of Discontinued Ops. $783.9M $403M $48.6M $7.6M --
Income Tax Expense $434.8M $139.3M $133.3M $324.7M --
Net Income to Company $2.2B $409.2M $70.4M $1.2B --
 
Minority Interest in Earnings -$49.3M -$29M -$66.1M -$74.8M --
Net Income to Common Excl Extra Items $2.5B $680M -$76.4M $834.9M --
 
Basic EPS (Cont. Ops) $12.94 $3.69 -$0.43 $4.67 --
Diluted EPS (Cont. Ops) $12.94 $3.69 -$0.43 $4.67 --
Weighted Average Basic Share $777.3M $732.9M $712.3M $715.7M --
Weighted Average Diluted Share $777.3M $732.9M $712.4M $715.7M --
 
EBITDA $3.7B $2B $1.4B $2.7B --
EBIT $2.3B $590.8M $252.1M $1.5B --
 
Revenue (Reported) $25.1B $23.7B $23.2B $25.6B --
Operating Income (Reported) $2.4B $796M $306.4M $1.4B --
Operating Income (Adjusted) $2.3B $590.8M $252.1M $1.5B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.9B $4.3B $855.8M $1.3B $2.2B
Short Term Investments $249.7M $132.5M $1.1B $208.9M $364.2M
Accounts Receivable, Net $2.4B $2.5B $2.7B $2.1B $2.5B
Inventory $5.4B $4.5B $6.4B $5B $5.2B
Prepaid Expenses $295.2M $360M -- $381.4M $370.4M
Other Current Assets $467.4M $397.4M $1.4B $362.6M $385M
Total Current Assets $14.9B $15.8B $12.6B $10.8B $12.4B
 
Property Plant And Equipment $5.6B $5.5B $5.3B $4.9B $5.1B
Long-Term Investments -- -- -- -- --
Goodwill $1.5B $1.4B $1.4B $1.4B $1.3B
Other Intangibles $1.2B $399.7M $460.1M $488.6M $443.3M
Other Long-Term Assets $2.5M -$2.3M $4.3M $2.2M $3.1M
Total Assets $25.9B $25.1B $21.8B $19.9B $21.5B
 
Accounts Payable $2.9B $2.6B $3.1B $2.5B $3.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $692.5M $648.8M $689.6M $602.4M $631.6M
Other Current Liabilities $84.9M $56.6M $77.2M $106.1M $145.7M
Total Current Liabilities $10.9B $10.2B $9.9B $8.9B $10B
 
Long-Term Debt $3.1B $2.8B $3.2B $2.7B $2B
Capital Leases -- -- -- -- --
Total Liabilities $17.7B $16.2B $16B $14.5B $15.4B
 
Common Stock $239.8M $217.4M $192M $197.9M $186.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $7.9B $8.5B $5.4B $5.1B $5.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $291.5M $360M $386.1M $381.4M $407.9M
Total Equity $8.2B $8.9B $5.7B $5.4B $6.1B
 
Total Liabilities and Equity $25.9B $25.1B $21.8B $19.9B $21.5B
Cash and Short Terms $5.2B $4.5B $1.9B $1.6B $2.6B
Total Debt $3.9B $2.8B $3.7B $3.3B $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.9B $4.3B $855.8M $1.3B $2.2B
Short Term Investments $249.7M $132.5M $1.1B $208.9M $364.2M
Accounts Receivable, Net $2.4B $2.5B $2.7B $2.1B $2.5B
Inventory $5.4B $4.5B $6.4B $5B $5.2B
Prepaid Expenses $295.2M $360M -- $381.4M $370.4M
Other Current Assets $467.4M $397.4M $1.4B $362.6M $385M
Total Current Assets $14.9B $15.8B $12.6B $10.8B $12.4B
 
Property Plant And Equipment $5.6B $5.5B $5.3B $4.9B $5.1B
Long-Term Investments -- -- -- -- --
Goodwill $1.5B $1.4B $1.4B $1.4B $1.3B
Other Intangibles $1.2B $399.7M $460.1M $488.6M $443.3M
Other Long-Term Assets $2.5M -$2.3M $4.3M $2.2M $3.1M
Total Assets $25.9B $25.1B $21.8B $19.9B $21.5B
 
Accounts Payable $2.9B $2.6B $3.1B $2.5B $3.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $692.5M $648.8M $689.6M $602.4M $631.6M
Other Current Liabilities $84.9M $56.6M $77.2M $106.1M $145.7M
Total Current Liabilities $10.9B $10.2B $9.9B $8.9B $10B
 
Long-Term Debt $3.1B $2.8B $3.2B $2.7B $2B
Capital Leases -- -- -- -- --
Total Liabilities $17.7B $16.2B $16B $14.5B $15.4B
 
Common Stock $239.8M $217.4M $192M $197.9M $186.3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $291.5M $360M $386.1M $381.4M $407.9M
Total Equity $8.2B $8.9B $5.7B $5.4B $6.1B
 
Total Liabilities and Equity $25.9B $25.1B $21.8B $19.9B $21.5B
Cash and Short Terms $5.2B $4.5B $1.9B $1.6B $2.6B
Total Debt $3.9B $2.8B $3.7B $3.3B $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $660.1M $2.2B $409.2M $70.4M $1.2B
Depreciation & Amoritzation $1.4B $1.4B $1.5B $1.2B $1.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $384.9M -$201.1M -$838.4M $1.1B -$908.1M
Change in Inventories -$549.3M $147.9M -$2B $1.4B -$541.2M
Cash From Operations $1.7B $3.8B -$505.2M $2.8B $3.1B
 
Capital Expenditures $493.4M $789.2M $732.9M $545.6M $584.5M
Cash Acquisitions $48M $223.6M $1.2B -$20.6M $108.2M
Cash From Investing -$131.3M -$501.7M $522M -$488.3M -$385.3M
 
Dividends Paid (Ex Special Dividend) -- -$692.2M -$643.3M -$135.3M -$135.3M
Special Dividend Paid
Long-Term Debt Issued $1.7B -- $1B $3.2M $3.2M
Long-Term Debt Repaid -- -$803.4M -- -$541.3M -$541.2M
Repurchase of Common Stock -$326.6M -$1.2B -$2.7B -$31.4M -$37.9M
Other Financing Activities -$40M -$46.1M -$32.7M -- -$14.1M
Cash From Financing $547M -$3.5B -$3.1B -$1.5B -$1.7B
 
Beginning Cash (CF) $2.5B $4.7B $4.1B $863.9M $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.1B -$263.8M -$3.1B $729.7M $1.1B
Ending Cash (CF) $4.6B $4.5B $841.6M $1.5B $2.7B
 
Levered Free Cash Flow $1.2B $3B -$1.2B $2.2B $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $171.3M $59.5M -$721.1M -$452.2M -$51.5M
Depreciation & Amoritzation $289.4M $385.6M $412.5M $204.5M $310.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $608.2M $904.8M $736.1M $974.8M $301.7M
Change in Inventories $281M -$363.8M $69.4M $257.8M -$442.2M
Cash From Operations $2.7B $1.4B $267.5M $1.1B $1.3B
 
Capital Expenditures $141.4M $365.9M $231.3M $226.6M $256.7M
Cash Acquisitions $22.2M $38.5M $55.6M $117.4K -$1.7M
Cash From Investing -$111.5M -$317.7M -$180.1M -$208.4M -$187.4M
 
Dividends Paid (Ex Special Dividend) -- -$2.4M -$28.8M $772.2K $2.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $537.8M -- $548.6M -$71.9M -$69.3M
Long-Term Debt Repaid $1.2M -$95.9M -- $3.1M $8.7M
Repurchase of Common Stock -$1.5M -$613.8M -$360.2M -$8.5M -$7.1M
Other Financing Activities $958.1K -$12M $550.9K $1.1M -$2M
Cash From Financing -$1.7B -$848.3M -$86.5M -$311.3M -$380.8M
 
Beginning Cash (CF) $3.8B $4.2B $811.9M $1B $2B
Foreign Exchange Rate Adjustment -$66.9M $22.6M -$106.6M -$13.9M $63.3M
Additions / Reductions $918.8M $240.8M $866.7K $531.5M $685.4M
Ending Cash (CF) $4.6B $4.5B $841.6M $1.5B $2.7B
 
Levered Free Cash Flow $2.6B $1B $36.2M $824.6M $996.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $660.1M $2.2B $409.2M $70.4M $1.2B
Depreciation & Amoritzation $1.4B $1.4B $1.5B $1.2B $1.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $384.9M -$201.1M -$838.4M $1.1B -$908.1M
Change in Inventories -$549.3M $147.9M -$2B $1.4B -$541.2M
Cash From Operations $1.7B $3.8B -$505.2M $2.8B $3.1B
 
Capital Expenditures $493.4M $789.2M $732.9M $545.6M $584.5M
Cash Acquisitions $48M $223.6M $1.2B -$20.6M $108.2M
Cash From Investing -$131.3M -$501.7M $522M -$488.3M -$385.3M
 
Dividends Paid (Ex Special Dividend) -- -$692.2M -$643.3M -$135.3M -$135.3M
Special Dividend Paid
Long-Term Debt Issued $1.7B -- $1B $3.2M $3.2M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$326.6M -$1.2B -$2.7B -$31.4M -$37.9M
Other Financing Activities -$40M -$46.1M -$32.7M -- -$14.1M
Cash From Financing $547M -$3.5B -$3.1B -$1.5B -$1.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.1B -$263.8M -$3.1B $729.7M $1.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.2B $3B -$1.2B $2.2B $2.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.2B $409.2M $70.4M $1.2B --
Depreciation & Amoritzation $1.4B $1.5B $1.2B $1.3B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$201.1M -$838.4M $1.1B -$908.1M --
Change in Inventories $147.9M -$2B $1.4B -$541.2M --
Cash From Operations $3.8B -$505.2M $2.8B $3.1B --
 
Capital Expenditures $789.2M $732.9M $545.6M $584.5M --
Cash Acquisitions $223.6M $1.2B -$20.6M $108.2M --
Cash From Investing -$501.7M $522M -$488.3M -$385.3M --
 
Dividends Paid (Ex Special Dividend) -$692.2M -$643.3M -$135.3M -$135.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1B $3.2M $3.2M --
Long-Term Debt Repaid -$803.4M -- -$541.3M -$541.2M --
Repurchase of Common Stock -$1.2B -$2.7B -$31.4M -$37.9M --
Other Financing Activities -$46.1M -$32.7M -$0 -$14.1M --
Cash From Financing -$3.5B -$3.1B -$1.5B -$1.7B --
 
Beginning Cash (CF) $18.8B $10.2B $3.8B $6.5B --
Foreign Exchange Rate Adjustment $67.4M -$41.1M -$43.3M $31.4M --
Additions / Reductions -$263.8M -$3.1B $729.7M $1.1B --
Ending Cash (CF) $18.5B $6.8B $4.5B $7.6B --
 
Levered Free Cash Flow $3B -$1.2B $2.2B $2.6B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Tesla Stock: The Bear Case
Tesla Stock: The Bear Case

The recent stock market drop has been a punishing time…

Is VUG a Good ETF to Buy?
Is VUG a Good ETF to Buy?

For the last few years, earnings growth from the tech…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
48
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
50
TREE alert for Mar 13

LendingTree [TREE] is up 1.53% over the past day.

Buy
57
INOD alert for Mar 13

Innodata [INOD] is down 7.4% over the past day.

Sell
40
VIST alert for Mar 13

Vista Energy SAB de CV [VIST] is up 0.36% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock