Financhill
Buy
53

ERJ Quote, Financials, Valuation and Earnings

Last price:
$37.96
Seasonality move :
2.36%
Day range:
$36.79 - $37.45
52-week range:
$16.89 - $40.34
Dividend yield:
0%
P/E ratio:
13.75x
P/S ratio:
1.13x
P/B ratio:
2.18x
Volume:
570.9K
Avg. volume:
887.9K
1-year change:
112.63%
Market cap:
$6.8B
Revenue:
$5.3B
EPS (TTM):
$2.71
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $5.5B $3.8B $4.2B $4.5B $5.3B
Revenue Growth (YoY) 7.72% -30.97% 11.3% 8.18% 16.04%
 
Cost of Revenues $4.7B $3.3B $3.5B $3.6B $4.4B
Gross Profit $795.5M $477.6M $659.6M $912.2M $909.6M
Gross Profit Margin 14.56% 12.67% 15.72% 20.09% 17.27%
 
R&D Expenses $49.4M $29.8M $43M $110M $90.3M
Selling, General & Admin $476.7M $337.4M $379.6M $459.3M $519.6M
Other Inc / (Exp) -$180.8M -$267.8M $40.7M -$236.4M $27.4M
Operating Expenses $693.4M $625.3M $474.4M $692.1M $664.8M
Operating Income $102.1M -$147.7M $185.2M $220.1M $244.8M
 
Net Interest Expenses $107.5M $219.7M $198.5M $189.5M $151.5M
EBT. Incl. Unusual Items -$186.2M -$635.2M $27.4M -$205.8M $120.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $130.3M $93.1M $70.9M -$2.3M -$43.6M
Net Income to Company -$316.5M -$728.3M -$43.5M -$203.5M $164.3M
 
Minority Interest in Earnings -$5.8M -$3.6M -$1.2M $18.1M -$300K
Net Income to Common Excl Extra Items -$322.3M -$731.9M -$44.7M -$185.4M $164M
 
Basic EPS (Cont. Ops) -$1.76 -$3.96 -$0.24 -$1.00 $0.88
Diluted EPS (Cont. Ops) -$1.76 -$3.96 -$0.24 -$1.00 $0.88
Weighted Average Basic Share $184M $184M $183.7M $183.7M $183.7M
Weighted Average Diluted Share $184M $184M $183.7M $183.7M $183.7M
 
EBITDA $231.8M -$123.3M $479.9M $215.9M $583.4M
EBIT $22.1M -$415.4M $271.3M $5.6M $341.7M
 
Revenue (Reported) $5.5B $3.8B $4.2B $4.5B $5.3B
Operating Income (Reported) $102.1M -$147.7M $185.2M $220.1M $244.8M
Operating Income (Adjusted) $22.1M -$415.4M $271.3M $5.6M $341.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $758.7M $958.1M $929M $1.3B $1.7B
Revenue Growth (YoY) -35.46% 26.28% -3.04% 38.26% 31.77%
 
Cost of Revenues $703.9M $776.4M $751.6M $1.1B $1.4B
Gross Profit $54.8M $181.7M $177.4M $233.1M $314.8M
Gross Profit Margin 7.22% 18.97% 19.1% 18.15% 18.6%
 
R&D Expenses $7.1M $10.3M $29M $17M $9.6M
Selling, General & Admin $80.4M $95.4M $114.9M $124M $125.9M
Other Inc / (Exp) -$16.4M -$2M $29.1M -$300K -$19M
Operating Expenses $92.4M $153M $168.3M $155M $27M
Operating Income -$37.6M $28.7M $9.1M $78.1M $287.8M
 
Net Interest Expenses $94.6M $51.7M $84.3M $20.6M $24.8M
EBT. Incl. Unusual Items -$148.6M -$25M -$46.1M $57.2M $244M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$29.1M $20.7M -$4.7M -$7.1M $62.3M
Net Income to Company -$119.6M -$45.7M -$270M $64.3M $181.7M
 
Minority Interest in Earnings -$1.7M $700K $11.2M -$3.3M -$2.9M
Net Income to Common Excl Extra Items -$121.2M -$45M -$30.2M $61M $178.8M
 
Basic EPS (Cont. Ops) -$0.66 -$0.24 -$0.16 $0.33 $0.97
Diluted EPS (Cont. Ops) -$0.66 -$0.24 -$0.16 $0.33 $0.97
Weighted Average Basic Share $184.1M $183.7M $183.7M $183.7M $183.7M
Weighted Average Diluted Share $184.1M $183.7M $183.7M $183.7M $183.7M
 
EBITDA $2.6M $72.7M $84.6M $171.7M $435.5M
EBIT -$37.6M $27.4M $38.2M $115.3M $367.8M
 
Revenue (Reported) $758.7M $958.1M $929M $1.3B $1.7B
Operating Income (Reported) -$37.6M $28.7M $9.1M $78.1M $287.8M
Operating Income (Adjusted) -$37.6M $27.4M $38.2M $115.3M $367.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4B $4.7B $3.9B $5.3B $6.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5B $4.1B $3.1B $4.3B $5B
Gross Profit $533.8M $686.2M $727.2M $950.9M $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $36.1M $38.5M $86.3M $111.3M $54.7M
Selling, General & Admin $373.8M $362.7M $432.7M $515.1M $519M
Other Inc / (Exp) -$50.7M -$3.4M $51M -$306.2M -$2.5M
Operating Expenses $1B $444.5M $598.7M $374M $502.2M
Operating Income -$497.5M $241.7M $128.5M $576.9M $560.8M
 
Net Interest Expenses $195M $257.2M $199.4M $218.1M $2.3M
EBT. Incl. Unusual Items -$743.2M -$18.9M -$19.9M $52.6M $555.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $188.7M $33.1M -$24.9M $64M $40.5M
Net Income to Company -$932.1M -$52M -$223.6M -$11.4M $515.4M
 
Minority Interest in Earnings -$6.4M $1.9M $9.4M $5.7M -$15.9M
Net Income to Common Excl Extra Items -$938.3M -$50.1M $14.4M -$5.7M $499.5M
 
Basic EPS (Cont. Ops) -$5.10 -$0.27 $0.09 -$0.02 $2.71
Diluted EPS (Cont. Ops) -$5.10 -$0.27 $0.09 -$0.02 $2.71
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$206.8M $466.6M $334.8M $557.4M $1.1B
EBIT -$497.5M $240.4M $143.1M $326.4M $811.4M
 
Revenue (Reported) $4B $4.7B $3.9B $5.3B $6.1B
Operating Income (Reported) -$497.5M $241.7M $128.5M $576.9M $560.8M
Operating Income (Adjusted) -$497.5M $240.4M $143.1M $326.4M $811.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.9B $2.9B $2.5B $3.3B $4.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $2.4B $2B $2.7B $3.4B
Gross Profit $255.2M $463.8M $531.4M $570.1M $723.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $19.3M $28M $71.3M $72.6M $37M
Selling, General & Admin $241.3M $266.6M $319.7M $376.5M $375.9M
Other Inc / (Exp) -$48.4M $24.5M $48.9M $6.7M -$23.2M
Operating Expenses $685.2M $326M $465.3M $473.2M $310.6M
Operating Income -$430M $137.8M $66.1M $96.9M $412.9M
 
Net Interest Expenses $168.1M $192.6M $192.6M $150.4M $25.6M
EBT. Incl. Unusual Items -$646.5M -$30.3M -$77.6M -$46.8M $388.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $76.2M $16.2M -$79.6M -$12.3M $71.8M
Net Income to Company -$722.8M -$46.5M -$226.6M -$34.5M $316.6M
 
Minority Interest in Earnings -$5.8M -$300K $10.3M $5.9M -$9.7M
Net Income to Common Excl Extra Items -$728.5M -$46.8M $12.3M -$28.6M $306.9M
 
Basic EPS (Cont. Ops) -$3.96 -$0.25 $0.08 -$0.16 $1.67
Diluted EPS (Cont. Ops) -$3.96 -$0.25 $0.08 -$0.16 $1.67
Weighted Average Basic Share $552.1M $551.2M $565.4M $550.9M $550.8M
Weighted Average Diluted Share $552.1M $551.2M $565.4M $550.9M $550.8M
 
EBITDA -$210.6M $290.2M $217.5M $361M $842.8M
EBIT -$430M $136.5M $80.7M $203.5M $673.2M
 
Revenue (Reported) $1.9B $2.9B $2.5B $3.3B $4.1B
Operating Income (Reported) -$430M $137.8M $66.1M $96.9M $412.9M
Operating Income (Adjusted) -$430M $136.5M $80.7M $203.5M $673.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $855.2M $1.9B $1.8B $1.8B $1.6B
Short Term Investments $409.8M $817.5M $750.8M $494.4M $521.7M
Accounts Receivable, Net $153.4M $203.4M $189M $202.9M $217.6M
Inventory $1.3B $2.4B $2B $2.3B $2.6B
Prepaid Expenses $29.6M $47.8M $30.8M $33.8M $25.4M
Other Current Assets $120.1M $180.9M $194.3M $246.3M $312.9M
Total Current Assets $8.6B $6.1B $5.9B $5.8B $6.1B
 
Property Plant And Equipment $1B $2B $1.7B $1.7B $1.9B
Long-Term Investments $23M $56.9M $70M $182.3M $198.2M
Goodwill $10M $21.7M $21.4M $22.3M $23.8M
Other Intangibles $884.1M $2.1B $2.2B $2.2B $2.3B
Other Long-Term Assets $62.3M $122.2M $128M $135.2M $141.3M
Total Assets $10.6B $10.5B $10.2B $10.1B $10.8B
 
Accounts Payable $358M $502.3M $510M $767M $824.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $18.9M $375.5M $574.2M $308.5M $127.1M
Current Portion Of Capital Lease Obligations $5M $11.4M $11.5M $12M $13.8M
Other Current Liabilities $5B $43.8M $48M $57.4M $85.7M
Total Current Liabilities $6.4B $2.4B $2.8B $3.2B $3.7B
 
Long-Term Debt $89.7M $4.1B $3.5B $2.9B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $7B $7.6B $7.4B $7.3B $7.7B
 
Common Stock $1.6B $1.6B $1.6B $1.6B $1.6B
Other Common Equity Adj $2B $1.3B $1.1B $1B $1.2B
Common Equity $3.5B $2.8B $2.7B $2.6B $2.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $96.9M $112.6M $107.1M $256.8M $252.8M
Total Equity $3.6B $2.9B $2.8B $2.8B $3B
 
Total Liabilities and Equity $10.6B $10.5B $10.2B $10.1B $10.8B
Cash and Short Terms $1.3B $2.7B $2.6B $2.3B $2.2B
Total Debt $108.6M $4.4B $4B $3.2B $2.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.7B $1.6B $1.3B -- $831.5M
Short Term Investments $483.1M $855.3M $382.6M -- $643.5M
Accounts Receivable, Net $207.3M $203.1M $257.2M -- $253.9M
Inventory $3.2B $2.3B $2.7B -- $3.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $184.9M $202.3M $208M -- $410.2M
Total Current Assets $6.4B $6B $5.6B -- $6.5B
 
Property Plant And Equipment $2B $2B $1.7B -- $2B
Long-Term Investments $9.2M $58.2M $180.9M -- $342.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $98.4M $123.6M $162.1M -- -$461.4M
Total Assets $10.9B $10.4B $9.9B -- $11.7B
 
Accounts Payable $677.3M $555.3M $788M -- $1.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $481.5M $783.8M $280.2M -- $101.5M
Current Portion Of Capital Lease Obligations $10M $11.2M $11M -- $18.3M
Other Current Liabilities $62.5M $36.9M $103.7M -- $29.3M
Total Current Liabilities $2.8B $3B $3.2B -- $4.2B
 
Long-Term Debt $4.1B $3.5B $2.9B -- $2.5B
Capital Leases -- -- -- -- --
Total Liabilities $8B $7.6B $7.2B -- $8.3B
 
Common Stock $1.6B $1.6B $1.6B -- $1.6B
Other Common Equity Adj $2B $1.2B $1.1B -- $1.1B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $99.6M $108.1M $248.8M -- $281.8M
Total Equity $2.9B $2.8B $2.7B -- $3.4B
 
Total Liabilities and Equity $10.9B $10.4B $9.9B -- $11.7B
Cash and Short Terms $2.2B $2.5B $1.7B -- $1.5B
Total Debt $4.6B $4.3B $3.1B -- $2.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$316.5M -$728.3M -$43.5M -$203.5M $164.3M
Depreciation & Amoritzation $209.7M $292.1M $208.6M $210.3M $241.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $53M $76.5M -$94M -$13.4M -$2.6M
Change in Inventories $147.3M -$34.6M $474.4M -$294.3M -$287.1M
Cash From Operations $893.8M -$1.3B $515.3M $751.3M $617M
 
Capital Expenditures $567.8M $223.7M $268.2M $256M $430.8M
Cash Acquisitions -$2.5M -$5.9M -$4.6M -$400K -$24M
Cash From Investing $407.7M -$105.3M -$131.6M -$109.5M -$447.6M
 
Dividends Paid (Ex Special Dividend) -$2M -- -- -- -$13.4M
Special Dividend Paid
Long-Term Debt Issued $400.5M $2.1B $60.4M $145.4M $2B
Long-Term Debt Repaid -$657.7M -$1.1B -$488.5M -$973.7M -$2.3B
Repurchase of Common Stock -- -- -$2.5M -- --
Other Financing Activities -- -- -- $159.1M --
Cash From Financing -$257M $1B -$430.6M -$669.2M -$348.7M
 
Beginning Cash (CF) $1.3B $2.3B $1.9B $1.8B $1.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1B -$386.8M -$46.9M -$27.4M -$179.3M
Ending Cash (CF) $2.3B $1.9B $1.8B $1.8B $1.6B
 
Levered Free Cash Flow $326M -$1.5B $247.1M $495.3M $186.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.5M $3M $23.1M $198.8M --
Depreciation & Amoritzation $72.6M $54.9M $73.5M $84.2M --
Stock-Based Compensation -- -- -$2.4M -- --
Change in Accounts Receivable $20.5M $36.9M $72M $80.5M --
Change in Inventories $805.8M $330.2M $375.3M $420.1M --
Cash From Operations $592.8M $662.1M $546.8M $803.4M --
 
Capital Expenditures $61.5M $101.9M $96M $155.5M --
Cash Acquisitions -$4.3M -$4M -- -$6.1M --
Cash From Investing -$245.9M -$121.8M -$91M -$175.6M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -$13.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.9M $43.8M $74.7M $53.7M --
Long-Term Debt Repaid -$164.7M -$342.6M -$13.7M -$69.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$162.7M -$298.8M $61M -$19.4M --
 
Beginning Cash (CF) $1.7B $1.6B $1.3B $1B --
Foreign Exchange Rate Adjustment -$2.2M $300K -$600K -$5.8M --
Additions / Reductions $184.2M $241.5M $516.8M $608.2M --
Ending Cash (CF) $1.9B $1.8B $1.8B $1.6B --
 
Levered Free Cash Flow $531.3M $560.2M $450.8M $647.9M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$932.1M -$52M -$223.6M -$11.4M $515.4M
Depreciation & Amoritzation $290.8M $226.3M $191.7M $231M $253.8M
Stock-Based Compensation -- -- $2.4M -$2.4M --
Change in Accounts Receivable $231.9M -$21.3M -$48.5M -$11.1M -$204.1M
Change in Inventories -$143.7M $950M -$339.4M -$331.9M -$342.7M
Cash From Operations -$873.5M $446M $866.6M $360.4M $627.4M
 
Capital Expenditures $352.8M $227.8M $261.9M $371.3M $516.7M
Cash Acquisitions -$1.8M -$4.9M -$4.4M -$17.9M -$20.4M
Cash From Investing $420.8M -$255.7M -$140.3M -$363M -$636.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$13.4M
Special Dividend Paid
Long-Term Debt Issued $2.1B $18.5M $114.5M $2B $614.4M
Long-Term Debt Repaid -$1.1B -$310.6M -$1.3B -$2.3B -$850.7M
Repurchase of Common Stock -- -$2.5M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1B -$294.5M -$1B -$268.3M -$177M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $585M -$104.2M -$302.7M -$270.7M -$186.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.2B $218.2M $604.7M -$10.9M $110.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$728.3M -$43.5M -$203.5M $164.3M $316.6M
Depreciation & Amoritzation $292.1M $208.6M $210.3M $241.7M $169.6M
Stock-Based Compensation -- -- $0 -- --
Change in Accounts Receivable $76.5M -$94M -$13.4M -$2.6M -$284.6M
Change in Inventories -$34.6M $474.4M -$294.3M -$287.1M -$762.8M
Cash From Operations -$1.3B $515.3M $751.3M $617M -$176M
 
Capital Expenditures $223.7M $268.2M $256M $430.8M $361.2M
Cash Acquisitions -$5.9M -$4.6M -$400K -$24M -$14.3M
Cash From Investing -$105.3M -$131.6M -$109.5M -$447.6M -$461.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$13.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.1B $60.4M $145.4M $2B $560.7M
Long-Term Debt Repaid -$1.1B -$488.5M -$973.7M -$2.3B -$781.5M
Repurchase of Common Stock -- -$2.5M -- -- --
Other Financing Activities -- -- $159.1M -- $63.2M
Cash From Financing $1B -$430.6M -$669.2M -$348.7M -$157.6M
 
Beginning Cash (CF) $8.3B $6B $5.3B $5.3B $3.3B
Foreign Exchange Rate Adjustment -$37.8M $2.4M $4.4M -$10M -$6.5M
Additions / Reductions -$386.8M -$46.9M -$27.4M -$179.3M -$794.8M
Ending Cash (CF) $7.9B $5.9B $5.3B $5.2B $2.5B
 
Levered Free Cash Flow -$1.5B $247.1M $495.3M $186.2M -$537.2M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

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

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 22.25% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 10.89% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is down 3.89% over the past day.

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

Show me the best stock