Financhill
Buy
60

EADSF Quote, Financials, Valuation and Earnings

Last price:
$231.82
Seasonality move :
5.49%
Day range:
$228.40 - $234.25
52-week range:
$145.00 - $255.00
Dividend yield:
0.98%
P/E ratio:
32.98x
P/S ratio:
2.30x
P/B ratio:
6.60x
Volume:
869
Avg. volume:
2K
1-year change:
47.41%
Market cap:
$183B
Revenue:
$74.9B
EPS (TTM):
$7.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $56.9B $61.6B $61.8B $70.8B $74.9B
Revenue Growth (YoY) -27.87% 8.33% 0.19% 14.57% 5.84%
 
Cost of Revenues $50.4B $50.3B $50.6B $59.9B $63.3B
Gross Profit $6.5B $11.4B $11.1B $10.9B $11.5B
Gross Profit Margin 11.34% 18.47% 17.99% 15.35% 15.42%
 
R&D Expenses $3.3B $3.2B $3.2B $3.5B $3.5B
Selling, General & Admin $2.4B $2.4B $2.4B $2.7B $2.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.7B $5.7B $5.6B $6.2B $6.4B
Operating Income $756.9M $5.7B $5.5B $4.6B $5.2B
 
Net Interest Expenses $468.5M $394.8M $433M $814.1M $973.5M
EBT. Incl. Unusual Items -$1.3B $5.9B $5.2B $4.9B $5.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44.5M $1B $986.9M $1.2B $1.5B
Net Income to Company -$1.3B $5B $4.5B $4.1B $4.6B
 
Minority Interest in Earnings -$41M -$46.1M -$116.7M -$190.3M -$166.6M
Net Income to Common Excl Extra Items -$1.3B $4.9B $4.3B $3.9B $4.4B
 
Basic EPS (Cont. Ops) -$1.65 $6.34 $5.67 $5.19 $5.79
Diluted EPS (Cont. Ops) -$1.65 $6.34 $5.67 $5.19 $5.79
Weighted Average Basic Share $783.2M $785.3M $787.1M $788.7M $790M
Weighted Average Diluted Share $783.2M $785.9M $787.8M $789.8M $791M
 
EBITDA $4B $8.5B $8.4B $7B $8.3B
EBIT $756.9M $5.7B $5.5B $4.6B $5.2B
 
Revenue (Reported) $56.9B $61.6B $61.8B $70.8B $74.9B
Operating Income (Reported) $756.9M $5.7B $5.5B $4.6B $5.2B
Operating Income (Adjusted) $756.9M $5.7B $5.5B $4.6B $5.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $12.4B $13.4B $16.2B $17.2B $20.8B
Revenue Growth (YoY) -5.4% 8.07% 20.95% 6.35% 20.86%
 
Cost of Revenues $10.3B $11.2B $14B $14.5B $17.4B
Gross Profit $2.1B $2.2B $2.2B $2.7B $3.4B
Gross Profit Margin 17% 16.13% 13.77% 15.72% 16.42%
 
R&D Expenses $774.4M $713.8M $800.6M $832.7M $863.6M
Selling, General & Admin $585.8M $534.6M $677.7M $661.3M $641.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4B $1.2B $1.5B $1.5B $1.5B
Operating Income $747.3M $913.1M $752.8M $1.2B $1.9B
 
Net Interest Expenses $90.8M $92.6M $212.1M $232.9M $211.5M
EBT. Incl. Unusual Items $630.6M $529.5M $984.5M $1.3B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $215.7M -$74.5M $208.9M $342.7M $639.2M
Net Income to Company $476.2M $671.5M $876.8M $1.1B $1.4B
 
Minority Interest in Earnings -$22.4M -$33.2M -$47.9M -$49.4M -$36.2M
Net Income to Common Excl Extra Items $453.8M $638.3M $828.9M $1B $1.3B
 
Basic EPS (Cont. Ops) $0.61 $0.85 $1.11 $1.37 $1.65
Diluted EPS (Cont. Ops) $0.61 $0.85 $1.11 $1.37 $1.65
Weighted Average Basic Share $785.8M $787.5M $789.2M $790.5M $789.4M
Weighted Average Diluted Share $785.8M $787.5M $789.2M $790.5M $789.4M
 
EBITDA $1.4B $1.4B $1.4B $1.8B $2.7B
EBIT $747.3M $913.1M $752.8M $1.2B $1.9B
 
Revenue (Reported) $12.4B $13.4B $16.2B $17.2B $20.8B
Operating Income (Reported) $747.3M $913.1M $752.8M $1.2B $1.9B
Operating Income (Adjusted) $747.3M $913.1M $752.8M $1.2B $1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $65.6B $59.9B $67.2B $73B $79.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $54.2B $48.9B $56.5B $62B $67.3B
Gross Profit $11.5B $11.1B $10.7B $11B $12.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.3B $3B $3.5B $3.7B $3.4B
Selling, General & Admin $2.4B $2.4B $2.7B $2.8B $2.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.7B $5.4B $6.1B $6.5B $6.1B
Operating Income $5.8B $5.6B $4.6B $4.4B $6.2B
 
Net Interest Expenses $453.4M $334.4M $732.3M $934.3M $907.8M
EBT. Incl. Unusual Items $5.9B $5.5B $4.8B $4.5B $6.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1B $1B $966.2M $1.5B $1.8B
Net Income to Company $5B $4.6B $4.2B $3.5B $5.6B
 
Minority Interest in Earnings -$81.2M -$87.4M -$149.4M -$211.2M -$142.3M
Net Income to Common Excl Extra Items $4.9B $4.5B $4.1B $3.3B $5.4B
 
Basic EPS (Cont. Ops) $6.39 $5.81 $5.38 $4.49 $7.04
Diluted EPS (Cont. Ops) $6.39 $5.81 $5.38 $4.48 $7.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $8.7B $8.2B $7.4B $7.1B $9.4B
EBIT $5.8B $5.6B $4.6B $4.4B $6.2B
 
Revenue (Reported) $65.6B $59.9B $67.2B $73B $79.7B
Operating Income (Reported) $5.8B $5.6B $4.6B $4.4B $6.2B
Operating Income (Adjusted) $5.8B $5.6B $4.6B $4.4B $6.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $42.1B $40.5B $46.1B $48.4B $53.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $34.2B $33B $39B $41.2B $45.2B
Gross Profit $7.8B $7.5B $7.1B $7.2B $8.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.3B $2.1B $2.3B $2.6B $2.4B
Selling, General & Admin $1.7B $1.7B $2B $2.1B $2.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4B $3.8B $4.4B $4.7B $4.5B
Operating Income $3.8B $3.7B $2.7B $2.6B $3.6B
 
Net Interest Expenses $336.6M $273.8M $575.3M $695.5M $630.5M
EBT. Incl. Unusual Items $3.9B $3.5B $3.1B $2.7B $4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $809.9M $844.8M $791.7M $1B $1.4B
Net Income to Company $3.2B $2.8B $2.5B $2B $3.1B
 
Minority Interest in Earnings -$54.9M -$95.4M -$128M -$148.9M -$124.2M
Net Income to Common Excl Extra Items $3.1B $2.7B $2.4B $1.8B $2.8B
 
Basic EPS (Cont. Ops) $4.03 $3.51 $3.21 $2.50 $3.76
Diluted EPS (Cont. Ops) $4.03 $3.51 $3.21 $2.50 $3.76
Weighted Average Basic Share $2.4B $2.4B $2.4B $2.4B $2.4B
Weighted Average Diluted Share $2.4B $2.4B $2.4B $2.4B $2.4B
 
EBITDA $5.8B $5.5B $4.5B $4.6B $5.8B
EBIT $3.8B $3.7B $2.7B $2.6B $3.6B
 
Revenue (Reported) $42.1B $40.5B $46.1B $48.4B $53.3B
Operating Income (Reported) $3.8B $3.7B $2.7B $2.6B $3.6B
Operating Income (Adjusted) $3.8B $3.7B $2.7B $2.6B $3.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $19.6B $18.1B $18.8B $19.6B $18.5B
Short Term Investments $2.4B $1.8B $2.9B $2.6B $4.3B
Accounts Receivable, Net $7.6B $7.3B $6.9B $7.2B $7B
Inventory $37.2B $32.5B $34.4B $37.3B $39.1B
Prepaid Expenses $233.7M $445.8M $171.8M $192.2M $643M
Other Current Assets $544.9M $361.2M $545.9M $511.8M $412.1M
Total Current Assets $70.8B $62.9B $66.8B $70.1B $71.2B
 
Property Plant And Equipment $20.4B $18.8B $17.6B $19B $19.8B
Long-Term Investments $17.5B $15B $14B $17.1B $18B
Goodwill $16B $14.8B $14.1B $14.5B $14B
Other Intangibles $3.9B $3.8B $3.9B $4.2B $3.9B
Other Long-Term Assets $153.7M $548M $1.5B $1.4B $2B
Total Assets $134.7B $129.2B $123.7B $131.3B $133.8B
 
Accounts Payable $10.7B $11B $14.2B $15.8B $14.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $319.8M $277.4M $259.5M $244.3M $263.3M
Other Current Liabilities $3.2B $3.3B $3.1B $3.3B $3.5B
Total Current Liabilities $60.9B $54.4B $56.1B $59.3B $62.7B
 
Long-Term Debt $17.2B $14.9B $11.3B $11.3B $10.7B
Capital Leases -- -- -- -- --
Total Liabilities $122.3B $114.1B $105.9B $107.7B $109.6B
 
Common Stock $960.5M $895M $842.1M $873.8M $821.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $7.9B $10.8B $13.8B $19.5B $20.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13.5M $22.7M $34.2M $38.7M $93.2M
Total Equity $7.9B $10.8B $13.9B $19.6B $20.4B
 
Total Liabilities and Equity $130.2B $124.9B $119.8B $127.3B $130B
Cash and Short Terms $19.6B $18.1B $18.8B $19.6B $18.5B
Total Debt $17.5B $15.2B $11.6B $12.4B $11.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $18.7B $15.6B $16B $13.3B $13.2B
Short Term Investments $2.6B $2.5B $2.8B $4.6B --
Accounts Receivable, Net $7B $6.5B $7.4B $6.9B $7.5B
Inventory $35.7B $34.1B $38.7B $45.4B $51.9B
Prepaid Expenses $302.5M $310.5M $337.7M $597.1M $696.8M
Other Current Assets $457M $406.9M $374.7M $516M --
Total Current Assets $66.5B $63.4B $68.9B $72.9B $81.6B
 
Property Plant And Equipment $19B $16.3B $17.6B $20B $23.2B
Long-Term Investments $14.2B $13.4B $15.7B $19.2B $22.2B
Goodwill $15.1B $12.9B $13.9B $15B --
Other Intangibles $3.8B $3.6B $4.1B $4.3B --
Other Long-Term Assets $156.6M $1.6B $1.7B $1.7B --
Total Assets $125.4B $118.9B $128.2B $138.5B $152.4B
 
Accounts Payable $12.8B $13.6B $15.4B $16B $17.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $267.9M $253.6M $230.8M $240.1M --
Other Current Liabilities $3.2B $3B $3.1B $3.7B --
Total Current Liabilities $58.5B $59.1B $60B $64.3B $71.6B
 
Long-Term Debt $15.1B $10.8B $10.1B $11.3B $10.7B
Capital Leases -- -- -- -- --
Total Liabilities $110.8B $108.9B $108.1B $113B $120.2B
 
Common Stock $912.1M $772.9M $837.5M $885M $931.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $19.7M $28.4M $39.2M $45.8M $105.8M
Total Equity $10.2B $6.3B $16.2B $21.3B $27.8B
 
Total Liabilities and Equity $121B $115.2B $124.3B $134.3B $148.1B
Cash and Short Terms $18.7B $15.6B $16B $13.3B $13.2B
Total Debt $15.4B $11B $11.2B $11.6B $11.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.3B $5B $4.5B $4.1B $4.6B
Depreciation & Amoritzation $3.2B $2.7B $2.9B $2.4B $3.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $400.1M $448M -$120.9M $278.9M -$113.6M
Change in Inventories $173.3M $2.8B -$3.4B -$2B -$3.8B
Cash From Operations -$6.2B $5.6B $6.7B $6.9B $8.2B
 
Capital Expenditures $2B $2.3B $2.6B $3.3B $4B
Cash Acquisitions $548.3M $29.5M $197.6M $70.3M $266.1M
Cash From Investing $4.8B -$3.1B -$3.2B -$4.5B -$7.3B
 
Dividends Paid (Ex Special Dividend) -- -- $1.2B $1.5B $2.4B
Special Dividend Paid
Long-Term Debt Issued $8.1B -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $4.6M $26M $37.8M $361.1M $298.5M
Other Financing Activities -$404.3M -$2.6B -$946M $518.6M -$84.4M
Cash From Financing $7.7B -$2.7B -$2.4B -$1.5B -$2.9B
 
Beginning Cash (CF) $17.7B $16.6B $16.9B $18.2B $15.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.8B $157.2M $1.3B $702.7M -$1.6B
Ending Cash (CF) $23B $17.2B $18.4B $18.7B $14.3B
 
Levered Free Cash Flow -$8.2B $3.3B $4.1B $3.6B $4.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $476.2M $671.5M $876.8M $1.1B $1.4B
Depreciation & Amoritzation $695.4M $487.3M $616.8M $620.7M $806.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $750.8M $1.4B -$261.1M $410.9M $1.9B
 
Capital Expenditures $468M $561.8M $646.2M $838.2M $1.1B
Cash Acquisitions $8.3M $81.5M $63.1M $164.8M --
Cash From Investing -$548.1M -$1.3B -$834.4M -$2B -$1.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $174.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $146.1M
Other Financing Activities $14.1M $192.8M $195.2M $226.7M --
Cash From Financing -$200.4M -$12.1M -$109.9M -$26.4M -$765.6M
 
Beginning Cash (CF) $17.2B $14.2B $14.4B $10.2B $9.8B
Foreign Exchange Rate Adjustment $225.1M $293M $235M -$286.7M -$3.8M
Additions / Reductions $227.5M $372.5M -$970.4M -$1.9B -$47.5M
Ending Cash (CF) $17.7B $14.9B $13.7B $8B $9.8B
 
Levered Free Cash Flow $282.9M $869.8M -$907.3M -$427.3M $764.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5B $4.6B $4.2B $3.5B $5.6B
Depreciation & Amoritzation $2.9B $2.5B $2.8B $2.7B $3.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $10.5B $5.2B $5.4B $5.5B $8.4B
 
Capital Expenditures $2.1B $2.2B $3B $3.7B $4.3B
Cash Acquisitions $16.7M $101.9M $165.1M $257.6M $10.8M
Cash From Investing -$1.6B -$3.9B -$4.2B -$7.3B -$5.4B
 
Dividends Paid (Ex Special Dividend) -- -- $2.8B $2.4B $2.7B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $65.5M $89.1M $269.9M $440.5M
Other Financing Activities -$12.6B -$887M $4.5M -$243.9M --
Cash From Financing -$4.4B -$2.4B -$1.7B -$2.8B -$3.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.7B -$377M -$1B -$4.9B -$1.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $8.4B $3B $2.4B $1.8B $4.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.2B $2.8B $2.5B $2B $3.1B
Depreciation & Amoritzation $2B $1.8B $1.7B $2B $2.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4B $3.6B $2.4B $1B $1.4B
 
Capital Expenditures $1.4B $1.4B $1.8B $2.3B $2.6B
Cash Acquisitions $16.7M $89.3M $63.1M $250M --
Cash From Investing -$1.1B -$1.9B -$3B -$5.8B -$4.1B
 
Dividends Paid (Ex Special Dividend) -- -- $1.5B $2.4B $2.8B
Special Dividend Paid -- -- -- $1.1M $1.1M
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $40.4M $89.1M -- $146.1M
Other Financing Activities -$2.6B -$984.2M -$33.8M -$796.3M -$1.1B
Cash From Financing -$2.9B -$2.5B -$1.8B -$3.1B -$4.2B
 
Beginning Cash (CF) $53.4B $45.7B $46.1B $36.7B $34.2B
Foreign Exchange Rate Adjustment $440.6M $740.4M $63.2M -$50.5M -$867.1M
Additions / Reductions $493.4M -$54.7M -$2.3B -$7.9B -$7.8B
Ending Cash (CF) $54.3B $46.4B $43.8B $28.7B $25.6B
 
Levered Free Cash Flow $2.6B $2.3B $594.4M -$1.2B -$1.3B

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock