Financhill
Sell
50

BA Quote, Financials, Valuation and Earnings

Last price:
$191.71
Seasonality move :
6.35%
Day range:
$183.50 - $186.72
52-week range:
$128.88 - $196.95
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.82x
P/B ratio:
--
Volume:
6.1M
Avg. volume:
9.6M
1-year change:
5.01%
Market cap:
$139.9B
Revenue:
$66.5B
EPS (TTM):
-$17.92
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $58.2B $62.3B $66.6B $77.8B $66.5B
Revenue Growth (YoY) -24.04% 7.1% 6.94% 16.79% -14.5%
 
Cost of Revenues $63.8B $59.2B $63.1B $70.1B $68.5B
Gross Profit -$5.7B $3B $3.5B $7.7B -$2B
Gross Profit Margin -9.78% 4.9% 5.3% 9.93% -2.99%
 
R&D Expenses $2.5B $2.2B $2.9B $3.4B $3.8B
Selling, General & Admin $4.8B $4.2B $4.2B $5.2B $5B
Other Inc / (Exp) $658M $1B $1B $1.3B $1.3B
Operating Expenses $7.3B $6.4B $7B $8.5B $8.8B
Operating Income -$13B -$3.4B -$3.5B -$821M -$10.8B
 
Net Interest Expenses $2.2B $2.7B $2.6B $2.5B $2.7B
EBT. Incl. Unusual Items -$14.5B -$5B -$5B -$2B -$12.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.5B -$743M $31M $237M -$381M
Net Income to Company -$11.9B -$4.3B -$5.1B -$2.2B -$11.8B
 
Minority Interest in Earnings $68M $88M $118M $20M $12M
Net Income to Common Excl Extra Items -$11.9B -$4.2B -$4.9B -$2.2B -$11.8B
 
Basic EPS (Cont. Ops) -$20.88 -$7.15 -$8.30 -$3.67 -$18.36
Diluted EPS (Cont. Ops) -$20.88 -$7.15 -$8.30 -$3.67 -$18.36
Weighted Average Basic Share $568.6M $587.6M $594.9M $605.8M $646.9M
Weighted Average Diluted Share $568.6M $587.6M $594.9M $605.8M $646.9M
 
EBITDA -$10.1B -$175M -$482M $2.3B -$7.6B
EBIT -$12.3B -$2.3B -$2.5B $454M -$9.5B
 
Revenue (Reported) $58.2B $62.3B $66.6B $77.8B $66.5B
Operating Income (Reported) -$13B -$3.4B -$3.5B -$821M -$10.8B
Operating Income (Adjusted) -$12.3B -$2.3B -$2.5B $454M -$9.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $15.2B $14B $17.9B $16.6B $19.5B
Revenue Growth (YoY) -10% -8.06% 28.09% -7.54% 17.67%
 
Cost of Revenues $13.8B $13.6B $16B $14.7B $17.1B
Gross Profit $1.4B $353M $1.9B $1.9B $2.4B
Gross Profit Margin 9.26% 2.52% 10.73% 11.32% 12.4%
 
R&D Expenses $499M $633M $741M $868M $844M
Selling, General & Admin $1B $863M $1.3B $1.2B $1.1B
Other Inc / (Exp) $229M $162M $275M $344M $323M
Operating Expenses $1.5B $1.5B $2B $2B $2B
Operating Income -$122M -$1.1B -$122M -$153M $461M
 
Net Interest Expenses $679M $637M $649M $569M $708M
EBT. Incl. Unusual Items -$572M -$1.6B -$496M -$378M $76M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$11M -$376M -$71M -$23M $107M
Net Income to Company -$561M -$1.2B -$425M -$355M -$31M
 
Minority Interest in Earnings $24M $23M $11M $12M -$6M
Net Income to Common Excl Extra Items -$561M -$1.2B -$414M -$343M -$37M
 
Basic EPS (Cont. Ops) -$0.92 -$2.06 -$0.69 -$0.56 -$0.16
Diluted EPS (Cont. Ops) -$0.92 -$2.06 -$0.69 -$0.56 -$0.16
Weighted Average Basic Share $585M $591.4M $602.2M $612.9M $753.4M
Weighted Average Diluted Share $585M $591.4M $602.2M $612.9M $753.4M
 
EBITDA $643M -$495M $610M $633M $1.3B
EBIT $107M -$981M $153M $191M $784M
 
Revenue (Reported) $15.2B $14B $17.9B $16.6B $19.5B
Operating Income (Reported) -$122M -$1.1B -$122M -$153M $461M
Operating Income (Adjusted) $107M -$981M $153M $191M $784M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $56.5B $61.1B $70.5B $76.4B $69.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $60.9B $59.1B $65.4B $68.8B $70.9B
Gross Profit -$4.4B $2B $5.1B $7.7B -$1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.3B $2.4B $3B $3.5B $3.8B
Selling, General & Admin $5B $4B $4.6B $5B $5B
Other Inc / (Exp) $723M $971M $1.2B $1.3B $1.3B
Operating Expenses $7.3B $6.4B $7.6B $8.5B $8.8B
Operating Income -$11.7B -$4.4B -$2.5B -$852M -$10.2B
 
Net Interest Expenses $2.6B $2.7B $2.6B $2.4B $2.9B
EBT. Incl. Unusual Items -$13.5B -$6.1B -$3.9B -$1.9B -$11.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.7B -$1.1B $336M $285M -$251M
Net Income to Company -$11.9B -$5B -$4.2B -$2.2B -$11.5B
 
Minority Interest in Earnings $79M $87M $106M $21M -$6M
Net Income to Common Excl Extra Items -$11.9B -$4.9B -$4.1B -$2.2B -$11.5B
 
Basic EPS (Cont. Ops) -$20.56 -$8.27 -$6.92 -$3.55 -$17.92
Diluted EPS (Cont. Ops) -$20.56 -$8.27 -$6.92 -$3.55 -$17.92
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$8.7B -$1.3B $623M $2.3B -$7B
EBIT -$11B -$3.4B -$1.3B $492M -$8.9B
 
Revenue (Reported) $56.5B $61.1B $70.5B $76.4B $69.4B
Operating Income (Reported) -$11.7B -$4.4B -$2.5B -$852M -$10.2B
Operating Income (Adjusted) -$11B -$3.4B -$1.3B $492M -$8.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $15.2B $14B $17.9B $16.6B $19.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.8B $13.6B $16B $14.7B $17.1B
Gross Profit $1.4B $353M $1.9B $1.9B $2.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $499M $633M $741M $868M $844M
Selling, General & Admin $1B $863M $1.3B $1.2B $1.1B
Other Inc / (Exp) $229M $162M $275M $344M $323M
Operating Expenses $1.5B $1.5B $2B $2B $2B
Operating Income -$122M -$1.1B -$122M -$153M $461M
 
Net Interest Expenses $679M $637M $649M $569M $708M
EBT. Incl. Unusual Items -$572M -$1.6B -$496M -$378M $76M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$11M -$376M -$71M -$23M $107M
Net Income to Company -$561M -$1.2B -$425M -$355M -$31M
 
Minority Interest in Earnings $24M $23M $11M $12M -$6M
Net Income to Common Excl Extra Items -$561M -$1.2B -$414M -$343M -$37M
 
Basic EPS (Cont. Ops) -$0.92 -$2.06 -$0.69 -$0.56 -$0.16
Diluted EPS (Cont. Ops) -$0.92 -$2.06 -$0.69 -$0.56 -$0.16
Weighted Average Basic Share $585M $591.4M $602.2M $612.9M $753.4M
Weighted Average Diluted Share $585M $591.4M $602.2M $612.9M $753.4M
 
EBITDA $643M -$495M $610M $633M $1.3B
EBIT $107M -$981M $153M $191M $784M
 
Revenue (Reported) $15.2B $14B $17.9B $16.6B $19.5B
Operating Income (Reported) -$122M -$1.1B -$122M -$153M $461M
Operating Income (Adjusted) $107M -$981M $153M $191M $784M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $7.8B $8.1B $14.6B $12.7B $13.8B
Short Term Investments $17.8B $8.2B $2.6B $3.3B $12.5B
Accounts Receivable, Net $2.4B $3B $2.6B $2.7B $2.7B
Inventory $81.7B $78.8B $78.2B $79.7B $87.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.3B $2.2B $2.8B $2.5B $3B
Total Current Assets $121.6B $108.7B $109.5B $109.3B $128B
 
Property Plant And Equipment $11.8B $10.9B $12B $11.5B $11.7B
Long-Term Investments $1B $975M $983M $1B $999M
Goodwill $8.1B $8.1B $8.1B $8.1B $8.1B
Other Intangibles $2.8B $2.6B $2.3B $2.1B $2B
Other Long-Term Assets $4.7B $5.6B $4.2B $4.9B $5.4B
Total Assets $152.1B $138.6B $137.1B $137B $156.4B
 
Accounts Payable $12.9B $9.3B $10.2B $12B $11.4B
Accrued Expenses $12.8B $7.7B $8.1B $7.7B $7.5B
Current Portion Of Long-Term Debt $1.6B $1.2B $5.1B $5.1B $1.2B
Current Portion Of Capital Lease Obligations $333M $329M $341M $373M $410M
Other Current Liabilities $1.9B $2B $4.1B $4.7B $7.6B
Total Current Liabilities $87.3B $82B $90.1B $95.8B $97.1B
 
Long-Term Debt $61.8B $56.7B $51.7B $46.9B $52.4B
Capital Leases -- -- -- -- --
Total Liabilities $170.2B $153.4B $152.9B $154.2B $160.3B
 
Common Stock $5.1B $5.1B $5.1B $5.1B $5.1B
Other Common Equity Adj -$17.1B -$11.7B -$9.6B -$10.3B -$10.9B
Common Equity -$18.3B -$15B -$15.9B -$17.2B -$3.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $241M $153M $35M $5M -$6M
Total Equity -$18.1B -$14.8B -$15.8B -$17.2B -$3.9B
 
Total Liabilities and Equity $152.1B $138.6B $137.1B $137B $156.4B
Cash and Short Terms $25.6B $16.2B $17.2B $16B $26.3B
Total Debt $63.4B $57.9B $56.8B $52.1B $53.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $7.1B $7.4B $10.8B $6.9B $10.1B
Short Term Investments $14.9B $4.9B $4B $615M $13.5B
Accounts Receivable, Net $2.4B $2.4B $2.9B $3B $3.2B
Inventory $82.7B $79.8B $78.5B $83.5B $89.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.1B $2.4B $2.9B $2.8B $2.5B
Total Current Assets $119.9B $106B $108.8B $106.5B $127.7B
 
Property Plant And Equipment $11.6B $10.8B $10.5B $11.5B $11.8B
Long-Term Investments $980M $992M $969M $1B $1B
Goodwill $8.1B $8.1B $8.1B $8.1B $8.1B
Other Intangibles $2.8B $2.5B $2.3B $2B $1.9B
Other Long-Term Assets $4.6B $5.8B $4.3B $5.2B $5.9B
Total Assets $150B $135.8B $136.3B $134.5B $156.5B
 
Accounts Payable $12.4B $8.8B $10.3B $11.6B $11B
Accrued Expenses $20.6B $17.9B $20.8B $21.6B $23.6B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $89.9B $81.7B $93.5B $93.3B $103.7B
 
Long-Term Debt $57.6B $55.2B $47.5B $46.9B $45.7B
Capital Leases -- -- -- -- --
Total Liabilities $167.9B $151.1B $151.8B $151.5B $159.8B
 
Common Stock $5.1B $5.1B $5.1B $5.1B $5.1B
Other Common Equity Adj -$17B -$11.4B -$9.6B -$10.4B -$10.8B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $217M $130M $24M -$7M --
Total Equity -$17.8B -$15.3B -$15.5B -$17B -$3.3B
 
Total Liabilities and Equity $150B $135.8B $136.3B $134.5B $156.5B
Cash and Short Terms $21.9B $12.3B $14.8B $7.5B $23.7B
Total Debt $63.6B $57.7B $55.4B $47.9B $53.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$11.9B -$4.3B -$5.1B -$2.2B -$11.8B
Depreciation & Amoritzation $2.2B $2.1B $2B $1.9B $1.8B
Stock-Based Compensation $250M $833M $725M $690M $407M
Change in Accounts Receivable $2B -$1.1B $290M $764M $415M
Change in Inventories -$11B -$1.1B $420M -$1.7B -$12.4B
Cash From Operations -$18.4B -$3.4B $3.5B $6B -$12.1B
 
Capital Expenditures $1.3B $980M $1.2B $1.5B $2.3B
Cash Acquisitions -- -$6M -- -$70M $74M
Cash From Investing -$18.4B $9.3B $4.4B -$2.4B -$12B
 
Dividends Paid (Ex Special Dividend) -$1.2B -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $47.2B $9.8B $34M $75M $10.2B
Long-Term Debt Repaid -$11B -$15.4B -$1.3B -$5.2B -$8.7B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$173M -$66M -$40M -$391M -$136M
Cash From Financing $35B -$5.6B -$1.3B -$5.5B $25.2B
 
Beginning Cash (CF) $9.6B $7.8B $8.1B $14.6B $12.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.8B $308M $6.6B -$2B $1.2B
Ending Cash (CF) $7.8B $8.1B $14.6B $12.7B $13.8B
 
Levered Free Cash Flow -$19.7B -$4.4B $2.3B $4.4B -$14.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$561M -$1.2B -$425M -$355M -$31M
Depreciation & Amoritzation $536M $486M $457M $442M $466M
Stock-Based Compensation $321M $203M $222M $119M $135M
Change in Accounts Receivable -$1.1B -$101M -$1.3B -$1.6B -$1.2B
Change in Inventories -$680M -$1.2B -$390M -$3.8B -$1.5B
Cash From Operations -$3.4B -$3.2B -$318M -$3.4B -$1.6B
 
Capital Expenditures $291M $349M $468M $567M $674M
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.8B $3B -$1.8B $2.1B -$1.7B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$72M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9.8B $2M $17M $27M $29M
Long-Term Debt Repaid -$9.8B -$396M -$1.7B -$4.4B -$295M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$38M -$32M -$42M -$47M --
Cash From Financing -$48M -$396M -$1.7B -$4.5B -$338M
 
Beginning Cash (CF) $7.8B $8.1B $14.6B $12.7B $13.8B
Foreign Exchange Rate Adjustment -$18M -$3M $10M -$28M $12M
Additions / Reductions -$671M -$647M -$3.8B -$5.8B -$3.7B
Ending Cash (CF) $7.1B $7.4B $10.8B $6.9B $10.1B
 
Levered Free Cash Flow -$3.7B -$3.6B -$786M -$3.9B -$2.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$11.9B -$5B -$4.2B -$2.2B -$11.5B
Depreciation & Amoritzation $2.2B $2.1B $2B $1.8B $1.9B
Stock-Based Compensation $516M $715M $744M $587M $423M
Change in Accounts Receivable $1.3B -$52M -$904M $453M $792M
Change in Inventories -$8.7B -$1.7B $1.2B -$5.1B -$10.1B
Cash From Operations -$17.5B -$3.2B $6.4B $2.9B -$10.3B
 
Capital Expenditures $1.2B $1B $1.3B $1.6B $2.4B
Cash Acquisitions -- -$6M -- -$70M $74M
Cash From Investing -$15.2B $9.5B -$418M $1.5B -$15.8B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$72M
Special Dividend Paid
Long-Term Debt Issued $39.6B -$17M $49M $85M $10.2B
Long-Term Debt Repaid -$15B -$5.9B -$2.6B -$8B -$4.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$49M -$60M -$50M -$396M --
Cash From Financing $24.6B -$5.9B -$2.6B -$8.3B $29.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.1B $332M $3.4B -$3.9B $3.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$18.7B -$4.3B $5.1B $1.3B -$12.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$561M -$1.2B -$425M -$355M -$31M
Depreciation & Amoritzation $536M $486M $457M $442M $466M
Stock-Based Compensation $321M $203M $222M $119M $135M
Change in Accounts Receivable -$1.1B -$101M -$1.3B -$1.6B -$1.2B
Change in Inventories -$680M -$1.2B -$390M -$3.8B -$1.5B
Cash From Operations -$3.4B -$3.2B -$318M -$3.4B -$1.6B
 
Capital Expenditures $291M $349M $468M $567M $674M
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.8B $3B -$1.8B $2.1B -$1.7B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$72M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9.8B $2M $17M $27M $29M
Long-Term Debt Repaid -$9.8B -$396M -$1.7B -$4.4B -$295M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$38M -$32M -$42M -$47M --
Cash From Financing -$48M -$396M -$1.7B -$4.5B -$338M
 
Beginning Cash (CF) $7.8B $8.1B $14.6B $12.7B $13.8B
Foreign Exchange Rate Adjustment -$18M -$3M $10M -$28M $12M
Additions / Reductions -$671M -$647M -$3.8B -$5.8B -$3.7B
Ending Cash (CF) $7.1B $7.4B $10.8B $6.9B $10.1B
 
Levered Free Cash Flow -$3.7B -$3.6B -$786M -$3.9B -$2.3B

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