Financhill
Sell
48

EADSY Quote, Financials, Valuation and Earnings

Last price:
$41.30
Seasonality move :
1.07%
Day range:
$41.20 - $41.50
52-week range:
$34.10 - $46.78
Dividend yield:
1.16%
P/E ratio:
36.94x
P/S ratio:
1.79x
P/B ratio:
6.12x
Volume:
757.2K
Avg. volume:
341.4K
1-year change:
3.38%
Market cap:
$130.4B
Revenue:
$70.9B
EPS (TTM):
$1.12
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $78.9B $57B $61.7B $62B $70.9B
Revenue Growth (YoY) 4.88% -27.76% 8.25% 0.44% 14.33%
 
Cost of Revenues $67.1B $50.5B $50.3B $50.8B $60B
Gross Profit $11.8B $6.5B $11.4B $11.1B $10.9B
Gross Profit Margin 14.91% 11.34% 18.47% 17.99% 15.35%
 
R&D Expenses $3.8B $3.3B $3.2B $3.2B $3.5B
Selling, General & Admin $6.9B $2.4B $2.4B $2.4B $2.7B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $10.6B $5.7B $5.7B $5.6B $6.3B
Operating Income $1.1B $758.3M $5.7B $5.5B $4.6B
 
Net Interest Expenses $306.7M $802.8M -- -- --
EBT. Incl. Unusual Items $1.2B -$1.3B $5.9B $5.4B $5.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.7B $44.5M $1B $990.3M $1.3B
Net Income to Company -$1.5B -$1.3B $4.9B $4.4B $3.9B
 
Minority Interest in Earnings -$41.4M $41.1M $46.1M $117.1M $190.5M
Net Income to Common Excl Extra Items -$1.5B -$1.3B $5B $4.5B $4.1B
 
Basic EPS (Cont. Ops) -$0.49 -$0.41 $1.59 $1.42 $1.30
Diluted EPS (Cont. Ops) -$0.49 -$0.41 $1.59 $1.42 $1.30
Weighted Average Basic Share $3.1B $3.1B $3.1B $3.1B $3.2B
Weighted Average Diluted Share $3.1B $3.1B $3.1B $3.2B $3.2B
 
EBITDA $4.9B $2.4B $9.1B $8.7B $8.4B
EBIT $1.6B -$792.6M $6.4B $5.8B $6B
 
Revenue (Reported) $78.9B $57B $61.7B $62B $70.9B
Operating Income (Reported) $1.1B $758.3M $5.7B $5.5B $4.6B
Operating Income (Adjusted) $1.6B -$792.6M $6.4B $5.8B $6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $13.1B $12.4B $13.4B $16.2B $17.3B
Revenue Growth (YoY) -22.93% -5.42% 8.11% 20.98% 6.38%
 
Cost of Revenues $11.1B $10.3B $11.2B $14B $14.5B
Gross Profit $2B $2.1B $2.2B $2.2B $2.7B
Gross Profit Margin 15.03% 17% 16.13% 13.77% 15.72%
 
R&D Expenses $743.7M $774.6M $714.2M $801.3M $833.7M
Selling, General & Admin $527.4M $586M $534.9M $678.3M $662.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.3B $1.4B $1.2B $1.5B $1.5B
Operating Income $699.3M $747.5M $913.7M $753.4M $1.2B
 
Net Interest Expenses $330.9M $167.4M $416M -- --
EBT. Incl. Unusual Items -$1.1B $669.7M $564.1M $1B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$155.5M $215.8M -$74.5M $209M $343.1M
Net Income to Company -$1B $396.4M $532.1M $827.3M $1B
 
Minority Interest in Earnings $10.5M $22.4M $33.2M $47.9M $49.5M
Net Income to Common Excl Extra Items -$896.9M $476.3M $671.9M $877.6M $1.1B
 
Basic EPS (Cont. Ops) -$0.29 $0.15 $0.21 $0.28 $0.34
Diluted EPS (Cont. Ops) -$0.29 $0.15 $0.21 $0.28 $0.34
Weighted Average Basic Share $3.1B $3.2B $3.1B $3.2B $3.2B
Weighted Average Diluted Share $3.1B $3.2B $3.1B $3.2B $3.2B
 
EBITDA -$215.2M $1.5B $1.1B $1.9B $2.2B
EBIT -$943.7M $760.5M $656.8M $1.3B $1.6B
 
Revenue (Reported) $13.1B $12.4B $13.4B $16.2B $17.3B
Operating Income (Reported) $699.3M $747.5M $913.7M $753.4M $1.2B
Operating Income (Adjusted) -$943.7M $760.5M $656.8M $1.3B $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $60.9B $65.6B $60B $67.3B $73.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $54.2B $54.2B $48.9B $56.6B $62.1B
Gross Profit $6.7B $11.5B $11.1B $10.7B $11B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.6B $3.3B $3B $3.5B $3.7B
Selling, General & Admin $6.5B $2.4B $2.4B $2.7B $2.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $10.2B $5.7B $5.4B $6.2B $6.5B
Operating Income -$3.5B $5.8B $5.6B $4.6B $4.4B
 
Net Interest Expenses $849.9M $192.9M $93.6M -- $248.4M
EBT. Incl. Unusual Items -$5.6B $6B $5.5B $5.1B $4.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3B $1.1B $1B $967.8M $1.5B
Net Income to Company -$7.1B $4.9B $4.4B $4.3B $3.3B
 
Minority Interest in Earnings -$38.2M $81.2M $87.4M $149.6M $211.4M
Net Income to Common Excl Extra Items -$6.9B $5B $4.6B $4.3B $3.5B
 
Basic EPS (Cont. Ops) -$2.22 $1.60 $1.45 $1.35 $1.12
Diluted EPS (Cont. Ops) -$2.22 $1.60 $1.45 $1.35 $1.12
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.8B $9.4B $8.4B $8.6B $8.4B
EBIT -$5.1B $6.5B $5.9B $5.8B $5.7B
 
Revenue (Reported) $60.9B $65.6B $60B $67.3B $73.1B
Operating Income (Reported) -$3.5B $5.8B $5.6B $4.6B $4.4B
Operating Income (Adjusted) -$5.1B $6.5B $5.9B $5.8B $5.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $34B $42.1B $40.5B $46.2B $48.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $31B $34.2B $33B $39.1B $41.2B
Gross Profit $3B $7.8B $7.5B $7.1B $7.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.3B $2.3B $2.1B $2.4B $2.6B
Selling, General & Admin $1.8B $1.7B $1.7B $2B $2.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.1B $4B $3.8B $4.4B $4.7B
Operating Income -$1B $3.8B $3.7B $2.7B $2.6B
 
Net Interest Expenses $857.3M $274.7M $478.9M $51.3M $362.9M
EBT. Incl. Unusual Items -$3.3B $3.9B $3.5B $3.2B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$225.8M $809.9M $845.2M $793M $1B
Net Income to Company -$3.2B $3.1B $2.5B $2.4B $1.8B
 
Minority Interest in Earnings $16.1M $54.9M $95.4M $128.1M $149M
Net Income to Common Excl Extra Items -$3B $3.2B $2.8B $2.5B $2B
 
Basic EPS (Cont. Ops) -$0.96 $1.01 $0.88 $0.80 $0.63
Diluted EPS (Cont. Ops) -$0.96 $1.01 $0.88 $0.80 $0.62
Weighted Average Basic Share $9.4B $9.4B $9.4B $9.5B $9.5B
Weighted Average Diluted Share $9.4B $9.4B $9.4B $9.5B $9.5B
 
EBITDA -$606.1M $6.2B $5.5B $5.5B $5.6B
EBIT -$2.9B $4.3B $3.8B $3.8B $3.5B
 
Revenue (Reported) $34B $42.1B $40.5B $46.2B $48.4B
Operating Income (Reported) -$1B $3.8B $3.7B $2.7B $2.6B
Operating Income (Adjusted) -$2.9B $4.3B $3.8B $3.8B $3.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $10.4B $17.8B $16.5B $17B $18.2B
Short Term Investments $3.1B $2.4B $1.8B $2.9B $2.6B
Accounts Receivable, Net $6.4B $6.3B $5.6B $5.3B $5.2B
Inventory $31.3B $33.6B $28.5B $29.1B $30.7B
Prepaid Expenses $4.2B $4.1B $4.3B $5.6B $6.8B
Other Current Assets $445.8M $544.9M $361.2M $545.9M $511.8M
Total Current Assets $63.5B $71.8B $63.1B $67.6B $70.7B
 
Property Plant And Equipment $19.4B $20.5B $18.7B $17.7B $19B
Long-Term Investments -- -- -- -- --
Goodwill $14.6B $16B $14.8B $14.1B $14.5B
Other Intangibles $4B $3.9B $3.8B $3.9B $4.2B
Other Long-Term Assets $95.2M $153.7M $548M $1.5B $1.4B
Total Assets $128.2B $135.4B $121.2B $124.3B $131.4B
 
Accounts Payable $16.6B $10.7B $11B $14.2B $15.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $293.5M $319.8M $277.4M $259.5M $244.3M
Other Current Liabilities $7.6B $3.2B $3.3B $3.1B $3.3B
Total Current Liabilities $69.9B $60.8B $54.1B $56.4B $59.4B
 
Long-Term Debt $7.7B $15.4B $13.1B $9.8B $9.7B
Capital Leases -- -- -- -- --
Total Liabilities $121.4B $127.5B $110.5B $110.4B $111.8B
 
Common Stock $878.2M $965.5M $891.1M $846.1M $874.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $6.7B $7.9B $10.7B $13.9B $19.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $16.8M $13.5M $22.6M $34.3M $38.7M
Total Equity $6.7B $7.9B $10.7B $13.9B $19.6B
 
Total Liabilities and Equity $128.2B $135.4B $121.2B $124.3B $131.4B
Cash and Short Terms $13.5B $20.1B $18.3B $19.9B $20.8B
Total Debt $8B $17B $13.3B $9.9B $10.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $12.8B $17.2B $14.3B $14.4B $10.3B
Short Term Investments $2.9B $2.6B $2.5B $2.8B $4.6B
Accounts Receivable, Net $5.7B $5.5B $4.8B $5.2B $5.3B
Inventory $43B $35.7B $34.2B $38.7B $45.5B
Prepaid Expenses $493.1M $302.7M $311.6M $337.7M $597.5M
Other Current Assets $725.6M $457M $406.9M $374.7M $516M
Total Current Assets $73.3B $67.3B $64.1B $69.4B $73.7B
 
Property Plant And Equipment $19.6B $19B $16.4B $17.6B $20B
Long-Term Investments -- -- -- -- --
Goodwill $15.3B $15.1B $12.9B $13.9B $15B
Other Intangibles $4B $3.8B $3.6B $4.1B $4.3B
Other Long-Term Assets $117.4M $156.6M $1.6B $1.7B $1.7B
Total Assets $133B $125.5B $119.3B $128.2B $138.6B
 
Accounts Payable $11.2B $12.8B $13.6B $15.4B $16B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $297M $267.9M $253.6M $230.8M $240.1M
Other Current Liabilities $3.3B $3.2B $3B $3.1B $3.7B
Total Current Liabilities $67.3B $58.6B $59.3B $60.1B $64.4B
 
Long-Term Debt $14.8B $13.5B $9.2B $8.6B $9.6B
Capital Leases -- -- -- -- --
Total Liabilities $130.8B $115.3B $113B $112B $117.2B
 
Common Stock $921.6M $912.8M $775.5M $837.3M $885.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11.7M $19.7M $28.5M $39.2M $45.8M
Total Equity $2.3B $10.2B $6.3B $16.2B $21.4B
 
Total Liabilities and Equity $133B $125.5B $119.3B $128.2B $138.6B
Cash and Short Terms $15.8B $19.9B $16.7B $17.2B $14.8B
Total Debt $18.2B $13.6B $9.4B $9.6B $10.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$1.5B -$1.3B $4.9B $4.4B $3.9B
Depreciation & Amoritzation $3.3B $3.2B $2.8B $2.9B $2.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $32.5M $400.9M $448.4M -$121.3M $279.3M
Change in Inventories $131M $173.6M $2.8B -$3.4B -$2B
Cash From Operations $4.2B -$6.2B $5.5B $6.6B $6.8B
 
Capital Expenditures $2.6B $2B $2.3B $2.6B $3.3B
Cash Acquisitions -$656M -$728.6M -$243.7M -$533.6M -$558.6M
Cash From Investing -$3.2B $4.7B -$3.2B -$3.3B -$4.5B
 
Dividends Paid (Ex Special Dividend) -$1.4B -- -- -$1.2B -$1.5B
Special Dividend Paid
Long-Term Debt Issued $450M $8.1B -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$272M -$404.3M -$2.6B -$946M $518.6M
Cash From Financing -$1.1B $7.8B -$2.6B -$2.2B -$1.4B
 
Beginning Cash (CF) $10.6B $10.6B $17.1B $15.4B $17.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$77.2M $6.3B -$306.4M $1.1B $921.3M
Ending Cash (CF) $10.4B $16.5B $17.2B $16.7B $17.8B
 
Levered Free Cash Flow $1.6B -$8.2B $3.2B $4B $3.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.8B $1.9B $1.9B $1.5B --
Depreciation & Amoritzation $842.8M $816.1M $1.2B $675.4M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $6.5B $1.5B $3.2B $4.5B --
 
Capital Expenditures $616.1M $867.5M $1.3B $1.5B --
Cash Acquisitions -$81.9M -$129.4M -$66.2M -$162.3M --
Cash From Investing -$621.6M -$2B -$1.3B -$1.5B --
 
Dividends Paid (Ex Special Dividend) -- -- -$55.8M $8.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.9B $97.2M $38.2M $552.3M --
Cash From Financing -$1.7B $71.2M -$20.3M $289.9M --
 
Beginning Cash (CF) $12.8B $17.5B $14.6B $14.9B --
Foreign Exchange Rate Adjustment -$215.5M $27.6M -$510.8M -$278.6M --
Additions / Reductions $4.2B -$359.5M $1.9B $3.3B --
Ending Cash (CF) $16.5B $17.2B $16.7B $17.8B --
 
Levered Free Cash Flow $5.9B $672.6M $2B $3.1B --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$7.1B $4.9B $4.4B $4.3B $3.3B
Depreciation & Amoritzation $3.5B $2.8B $2.5B $3B $2.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$4.2B $10.5B $4.9B $5.5B $5.4B
 
Capital Expenditures $2.4B $2B $2.2B $3.1B $3.8B
Cash Acquisitions -$990.3M -$196.3M -$596.8M -$462.5M -$563.7M
Cash From Investing $3.9B -$1.9B -$3.9B -$4.3B -$7.1B
 
Dividends Paid (Ex Special Dividend) -$9.7M -- -$1.2B -$1.6B -$2.4B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $7.5B -$12.6B -$887M $4.5M -$243.9M
Cash From Financing $8.1B -$4.4B -$2.1B -$1.7B -$2.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.8B $4.2B -$1.1B -$540.5M -$4.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$6.6B $8.5B $2.7B $2.4B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.3B $4.9B $4.4B $3.9B $1.8B
Depreciation & Amoritzation $3.2B $2.8B $2.9B $2.4B $2.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$6.2B $5.5B $6.6B $6.8B $857.9M
 
Capital Expenditures $2B $2.3B $2.6B $3.3B $2.3B
Cash Acquisitions -$728.6M -$243.7M -$533.6M -$558.6M -$401.4M
Cash From Investing $4.7B -$3.2B -$3.3B -$4.5B -$5.7B
 
Dividends Paid (Ex Special Dividend) -- -- -$1.2B -$1.5B -$2.4B
Special Dividend Paid -- -- -- -- $265.8K
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$404.3M -$2.6B -$946M $518.6M -$796.3M
Cash From Financing $7.8B -$2.6B -$2.2B -$1.4B -$3.1B
 
Beginning Cash (CF) $41B $71.8B $62.9B $63.3B $44.5B
Foreign Exchange Rate Adjustment -$472.8M $463.8M $201.4M -$217.6M -$47.3M
Additions / Reductions $6.3B -$306.4M $1.1B $921.3M -$8B
Ending Cash (CF) $47.2B $71.7B $63.3B $64.1B $36.7B
 
Levered Free Cash Flow -$8.2B $3.2B $4B $3.5B -$1.4B

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

GET BETTER TRADE IDEAS

Popular

Why Is AT&T Stock Dropping?
Why Is AT&T Stock Dropping?

The telecommunications giant AT&T Inc. (NYSE:T) has perhaps surprisingly eclipsed…

Is American Express Stock Going Lower?
Is American Express Stock Going Lower?

American Express Company (NYSE:AXP) has long been a Buffett favorite…

Cigna vs Costco Stock: Which Is Best?
Cigna vs Costco Stock: Which Is Best?

Cigna and Costco don’t usually go hand in hand but…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
45
QMCO alert for Jan 18

Quantum [QMCO] is down 15.61% over the past day.

Buy
51
QRVO alert for Jan 18

Qorvo [QRVO] is up 14.47% over the past day.

Sell
31
ATEX alert for Jan 18

Anterix [ATEX] is up 11.14% over the past day.

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

Show me the best stock