Financhill
Buy
77

EADSY Quote, Financials, Valuation and Earnings

Last price:
$44.52
Seasonality move :
5.46%
Day range:
$43.05 - $43.90
52-week range:
$34.10 - $47.50
Dividend yield:
1.3%
P/E ratio:
29.04x
P/S ratio:
1.84x
P/B ratio:
5.76x
Volume:
550.5K
Avg. volume:
798.6K
1-year change:
2.01%
Market cap:
$137.2B
Revenue:
$74.9B
EPS (TTM):
$1.50
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $57B $61.7B $62B $70.9B $74.9B
Revenue Growth (YoY) -27.76% 8.25% 0.44% 14.33% 5.76%
 
Cost of Revenues $50.5B $50.3B $50.8B $60B $63.4B
Gross Profit $6.5B $11.4B $11.1B $10.9B $11.6B
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 $6.3B $6.4B
Operating Income $758.3M $5.7B $5.5B $4.6B $5.2B
 
Net Interest Expenses $802.8M -- -- -- --
EBT. Incl. Unusual Items -$1.3B $5.9B $5.4B $5.2B $5.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44.5M $1B $990.3M $1.3B $1.5B
Net Income to Company -$1.3B $4.9B $4.4B $3.9B $4.4B
 
Minority Interest in Earnings $41.1M $46.1M $117.1M $190.5M $166.7M
Net Income to Common Excl Extra Items -$1.3B $5B $4.5B $4.1B $4.6B
 
Basic EPS (Cont. Ops) -$0.41 $1.59 $1.42 $1.30 $1.45
Diluted EPS (Cont. Ops) -$0.41 $1.59 $1.42 $1.30 $1.45
Weighted Average Basic Share $3.1B $3.1B $3.1B $3.2B $3.2B
Weighted Average Diluted Share $3.1B $3.1B $3.2B $3.2B $3.2B
 
EBITDA $2.4B $9.1B $8.7B $8.4B $9.9B
EBIT -$792.6M $6.4B $5.8B $6B $6.8B
 
Revenue (Reported) $57B $61.7B $62B $70.9B $74.9B
Operating Income (Reported) $758.3M $5.7B $5.5B $4.6B $5.2B
Operating Income (Adjusted) -$792.6M $6.4B $5.8B $6B $6.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $12.6B $13.5B $12.6B $13.9B $14.2B
Revenue Growth (YoY) 7.44% 6.83% -6.18% 10.31% 2.25%
 
Cost of Revenues $10.8B $10.6B $10.9B $11.8B $12.3B
Gross Profit $1.8B $2.9B $1.8B $2.1B $2B
Gross Profit Margin 14.14% 21.17% 14.11% 15.07% 13.87%
 
R&D Expenses $747.1M $657.6M $733.6M $807M $708.2M
Selling, General & Admin $614.6M $573.4M $630.5M $723.4M $699.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4B $1.2B $1.4B $1.5B $1.4B
Operating Income $420.6M $1.6B $418.9M $569.2M $568.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $627.8M $1.8B $578.9M $910.2M $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $210.9M $451.1M $108.5M $310.7M $367.2M
Net Income to Company $416.9M $1.3B $470.4M $599.6M $783.9M
 
Minority Interest in Earnings $19.3M $29.2M $30.1M $46.7M $50.5M
Net Income to Common Excl Extra Items $436.2M $1.4B $500.5M $646.3M $834.4M
 
Basic EPS (Cont. Ops) $0.14 $0.43 $0.16 $0.21 $0.27
Diluted EPS (Cont. Ops) $0.14 $0.43 $0.16 $0.20 $0.27
Weighted Average Basic Share $3.1B $3.1B $3.2B $3.2B $3.1B
Weighted Average Diluted Share $3.1B $3.1B $3.2B $3.2B $3.2B
 
EBITDA $1.5B $2.5B $1.3B $1.7B $2B
EBIT $743.5M $1.9B $757.2M $1.1B $1.4B
 
Revenue (Reported) $12.6B $13.5B $12.6B $13.9B $14.2B
Operating Income (Reported) $420.6M $1.6B $418.9M $569.2M $568.2M
Operating Income (Adjusted) $743.5M $1.9B $757.2M $1.1B $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $58.4B $62.4B $60.8B $72.1B $75.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $51.3B $50B $50.7B $60.9B $63.7B
Gross Profit $7.1B $12.4B $10.1B $11.2B $11.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.3B $3.2B $3.3B $3.6B $3.4B
Selling, General & Admin $2.4B $2.4B $2.4B $2.8B $2.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.7B $5.5B $5.7B $6.4B $6.2B
Operating Income $1.4B $6.9B $4.3B $4.8B $5.2B
 
Net Interest Expenses $196.3M -- -- -- --
EBT. Incl. Unusual Items -$79.5M $7.1B $4.2B $5.5B $6.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $162.7M $1.3B $677.5M $1.5B $1.5B
Net Income to Company -$375.1M $5.9B $3.5B $4B $4.6B
 
Minority Interest in Earnings $49.4M $56.8M $117.8M $207.2M $170.9M
Net Income to Common Excl Extra Items -$192.8M $5.9B $3.6B $4.2B $4.7B
 
Basic EPS (Cont. Ops) -$0.06 $1.87 $1.15 $1.34 $1.50
Diluted EPS (Cont. Ops) -$0.06 $1.87 $1.15 $1.34 $1.50
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.5B $10.2B $7.4B $8.8B $10.2B
EBIT $426.6M $7.5B $4.7B $6.4B $7B
 
Revenue (Reported) $58.4B $62.4B $60.8B $72.1B $75.1B
Operating Income (Reported) $1.4B $6.9B $4.3B $4.8B $5.2B
Operating Income (Adjusted) $426.6M $7.5B $4.7B $6.4B $7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $12.6B $13.5B $12.6B $13.9B $14.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.8B $10.6B $10.9B $11.8B $12.3B
Gross Profit $1.8B $2.9B $1.8B $2.1B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $747.1M $657.6M $733.6M $807M $708.2M
Selling, General & Admin $614.6M $573.4M $630.5M $723.4M $699.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4B $1.2B $1.4B $1.5B $1.4B
Operating Income $420.6M $1.6B $418.9M $569.2M $568.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $627.8M $1.8B $578.9M $910.2M $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $210.9M $451.1M $108.5M $310.7M $367.2M
Net Income to Company $416.9M $1.3B $470.4M $599.6M $783.9M
 
Minority Interest in Earnings $19.3M $29.2M $30.1M $46.7M $50.5M
Net Income to Common Excl Extra Items $436.2M $1.4B $500.5M $646.3M $834.4M
 
Basic EPS (Cont. Ops) $0.14 $0.43 $0.16 $0.21 $0.27
Diluted EPS (Cont. Ops) $0.14 $0.43 $0.16 $0.20 $0.27
Weighted Average Basic Share $3.1B $3.1B $3.2B $3.2B $3.1B
Weighted Average Diluted Share $3.1B $3.1B $3.2B $3.2B $3.2B
 
EBITDA $1.5B $2.5B $1.3B $1.7B $2B
EBIT $743.5M $1.9B $757.2M $1.1B $1.4B
 
Revenue (Reported) $12.6B $13.5B $12.6B $13.9B $14.2B
Operating Income (Reported) $420.6M $1.6B $418.9M $569.2M $568.2M
Operating Income (Adjusted) $743.5M $1.9B $757.2M $1.1B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $17.8B $16.5B $17B $18.2B $15.6B
Short Term Investments $2.4B $1.8B $2.9B $2.6B $4.3B
Accounts Receivable, Net $6.3B $5.6B $5.3B $5.2B $5.5B
Inventory $33.6B $28.5B $29.1B $30.7B $32.3B
Prepaid Expenses $4.1B $4.3B $5.6B $6.8B $7.6B
Other Current Assets $544.9M $361.2M $545.9M $511.8M $412.1M
Total Current Assets $71.8B $63.1B $67.6B $70.7B $72.2B
 
Property Plant And Equipment $20.5B $18.7B $17.7B $19B $19.9B
Long-Term Investments -- -- -- -- --
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 $135.4B $121.2B $124.3B $131.4B $134.5B
 
Accounts Payable $10.7B $11B $14.2B $15.8B $14.4B
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 $60.8B $54.1B $56.4B $59.4B $63.1B
 
Long-Term Debt $15.4B $13.1B $9.8B $9.7B $9B
Capital Leases -- -- -- -- --
Total Liabilities $127.5B $110.5B $110.4B $111.8B $114B
 
Common Stock $965.5M $891.1M $846.1M $874.4M $825.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $7.9B $10.7B $13.9B $19.6B $20.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13.5M $22.6M $34.3M $38.7M $93.7M
Total Equity $7.9B $10.7B $13.9B $19.6B $20.5B
 
Total Liabilities and Equity $135.4B $121.2B $124.3B $131.4B $134.5B
Cash and Short Terms $20.1B $18.3B $19.9B $20.8B $20B
Total Debt $17B $13.3B $9.9B $10.7B $9.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $18.7B $16.8B $15.8B $14.7B $14.8B
Short Term Investments $2.7B $2.4B $3B $3.3B $4.7B
Accounts Receivable, Net $5.9B $6B $4.9B $5.4B $5.4B
Inventory $36.6B $33.7B $38.3B $40.7B $44.9B
Prepaid Expenses $534.6M $469.9M $403.5M $627.4M $1B
Other Current Assets $629.5M $444.2M $817.8M $620.9M $568.2M
Total Current Assets $71.2B $66B $70.7B $72.3B $78B
 
Property Plant And Equipment $19.7B $18.2B $17.8B $18.7B $20.7B
Long-Term Investments -- -- -- -- --
Goodwill $15.3B $14.5B $14.3B $14.3B --
Other Intangibles $3.8B $3.8B $4B $4.1B --
Other Long-Term Assets $151.2M $459.8M $1.5B $1.6B $2.1B
Total Assets $130.4B $122.9B $128.7B $132.6B $143.3B
 
Accounts Payable $13.2B $11.5B $15B $15.3B $15.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $281.3M $262.3M $253M $235.4M $277.1M
Other Current Liabilities $3.2B $3.6B $3.7B $3.8B $4.3B
Total Current Liabilities $62.6B $56.3B $60B $61.8B $66.6B
 
Long-Term Debt $14.7B $12.3B $10.1B $9.5B $9.3B
Capital Leases -- -- -- -- --
Total Liabilities $122.1B $110.8B $112.9B $112.6B $119.4B
 
Common Stock $922.6M $880.6M $862.5M $856.4M $858.3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $18.8M $27.9M $38.2M $38.9M $98.5M
Total Equity $8.3B $12.2B $15.9B $19.9B $23.9B
 
Total Liabilities and Equity $130.4B $122.9B $128.7B $132.6B $143.3B
Cash and Short Terms $21.4B $19.2B $18.9B $18B $19.5B
Total Debt $17.9B $12.5B $10.2B $10.5B $10B
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 $4.4B
Depreciation & Amoritzation $3.2B $2.8B $2.9B $2.4B $3.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $400.9M $448.4M -$121.3M $279.3M -$113.6M
Change in Inventories $173.6M $2.8B -$3.4B -$2B -$3.8B
Cash From Operations -$6.2B $5.5B $6.6B $6.8B $8B
 
Capital Expenditures $2B $2.3B $2.6B $3.3B $4B
Cash Acquisitions -$728.6M -$243.7M -$533.6M -$558.6M -$635.3M
Cash From Investing $4.7B -$3.2B -$3.3B -$4.5B -$7.2B
 
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 -- -- -- -- --
Other Financing Activities -$404.3M -$2.6B -$946M $518.6M -$84.4M
Cash From Financing $7.8B -$2.6B -$2.2B -$1.4B -$2.8B
 
Beginning Cash (CF) $10.6B $17.1B $15.4B $17.1B $17.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.3B -$306.4M $1.1B $921.3M -$2B
Ending Cash (CF) $16.5B $17.2B $16.7B $17.8B $16.2B
 
Levered Free Cash Flow -$8.2B $3.2B $4B $3.5B $4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $416.9M $1.3B $470.4M $599.6M $783.9M
Depreciation & Amoritzation $719.4M $656.4M $531.6M $557.2M $658.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $547.6M -$514.5M -$1.5B $235.7M
 
Capital Expenditures $554.3M $378.2M $533.8M $540.9M $628.2M
Cash Acquisitions -$25.3M -$158.2M -$141.8M -$121.7M $50.5M
Cash From Investing -$33.7M -$405.1M -$763.6M -$1.7B -$1.3B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$250.6M $337.8M $134.3M -$70.6M $27.4M
Cash From Financing -$250.6M $297.4M $45.1M -$70.6M -$80M
 
Beginning Cash (CF) $17.4B $16.4B $17B $17.9B $15.8B
Foreign Exchange Rate Adjustment $343.4M $90.9M -$166.5M $190.1M -$292.5M
Additions / Reductions $1.5B $439.9M -$1.2B -$3.3B -$1.1B
Ending Cash (CF) $19.2B $16.9B $15.6B $14.8B $14.4B
 
Levered Free Cash Flow $1.2B $169.4M -$1B -$2.1B -$392.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$375.1M $5.9B $3.5B $4B $4.6B
Depreciation & Amoritzation $3B $2.7B $2.7B $2.5B $3.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4B $4.2B $5.6B $5.8B $9.8B
 
Capital Expenditures $2.1B $2.1B $2.8B $3.3B $4.1B
Cash Acquisitions -$172.4M -$376.6M -$517.2M -$538.5M -$463.2M
Cash From Investing $4.5B -$3.6B -$3.6B -$5.4B -$6.8B
 
Dividends Paid (Ex Special Dividend) -- -- -$1.2B -$1.5B -$2.4B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.4B -$2B -$1.1B $313.7M $13.5M
Cash From Financing $2.8B -$2B -$2.5B -$1.5B -$2.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.3B -$1.4B -$555M -$1.1B $214.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.9B $2.1B $2.8B $2.5B $5.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $416.9M $1.3B $470.4M $599.6M $783.9M
Depreciation & Amoritzation $719.4M $656.4M $531.6M $557.2M $658.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $547.6M -$514.5M -$1.5B $235.7M
 
Capital Expenditures $554.3M $378.2M $533.8M $540.9M $628.2M
Cash Acquisitions -$25.3M -$158.2M -$141.8M -$121.7M $50.5M
Cash From Investing -$33.7M -$405.1M -$763.6M -$1.7B -$1.3B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$250.6M $337.8M $134.3M -$70.6M $27.4M
Cash From Financing -$250.6M $297.4M $45.1M -$70.6M -$80M
 
Beginning Cash (CF) $17.4B $16.4B $17B $17.9B $15.8B
Foreign Exchange Rate Adjustment $343.4M $90.9M -$166.5M $190.1M -$292.5M
Additions / Reductions $1.5B $439.9M -$1.2B -$3.3B -$1.1B
Ending Cash (CF) $19.2B $16.9B $15.6B $14.8B $14.4B
 
Levered Free Cash Flow $1.2B $169.4M -$1B -$2.1B -$392.5M

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

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

Show me the best stock