Financhill
Sell
31

BA Quote, Financials, Valuation and Earnings

Last price:
$159.37
Seasonality move :
8.28%
Day range:
$157.25 - $161.74
52-week range:
$137.03 - $196.95
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.55x
P/B ratio:
--
Volume:
5.7M
Avg. volume:
7.3M
1-year change:
-12.63%
Market cap:
$119.5B
Revenue:
$66.5B
EPS (TTM):
-$18.32
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $15.3B $14.8B $20B $22B $15.2B
Revenue Growth (YoY) -14.56% -3.34% 35.06% 10.2% -30.78%
 
Cost of Revenues $21B $17.3B $18.1B $19.3B $16.8B
Gross Profit -$5.7B -$2.5B $1.9B $2.7B -$1.6B
Gross Profit Margin -37.17% -16.78% 9.33% 12.25% -10.43%
 
R&D Expenses $605M $678M $794M $881M $836M
Selling, General & Admin $1.8B $988M $1.4B $1.5B $1.4B
Other Inc / (Exp) $194M $141M $351M $310M $485M
Operating Expenses $2.4B $1.7B $2.2B $2.4B $2.2B
Operating Income -$8.1B -$4.1B -$360M $281M -$3.8B
 
Net Interest Expenses $698M $693M $640M $600M $755M
EBT. Incl. Unusual Items -$8.6B -$4.7B -$649M -$9M -$4.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$186M -$536M $14M $21M -$232M
Net Income to Company -$8.4B -$4.2B -$663M -$30M -$3.9B
 
Minority Interest in Earnings $19M $21M $29M $7M -$4M
Net Income to Common Excl Extra Items -$8.4B -$4.1B -$634M -$23M -$3.9B
 
Basic EPS (Cont. Ops) -$14.65 -$7.02 -$1.06 -$0.04 -$5.46
Diluted EPS (Cont. Ops) -$14.65 -$7.02 -$1.06 -$0.04 -$5.46
Weighted Average Basic Share $577M $589.7M $597.6M $608.2M $739.3M
Weighted Average Diluted Share $577M $589.7M $597.6M $608.2M $739.3M
 
EBITDA -$7.3B -$3.5B $493M $1.1B -$2.8B
EBIT -$7.9B -$4B -$9M $591M -$3.3B
 
Revenue (Reported) $15.3B $14.8B $20B $22B $15.2B
Operating Income (Reported) -$8.1B -$4.1B -$360M $281M -$3.8B
Operating Income (Adjusted) -$7.9B -$4B -$9M $591M -$3.3B
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) -- -- -- -- --
 
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 -- -- -- -- --
 
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) -$20.75 -$7.13 -$8.29 -$3.68 -$18.32
Diluted EPS (Cont. Ops) -$20.75 -$7.13 -$8.29 -$3.68 -$18.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $62.3B $66.6B $77.8B $66.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $59.2B $63.1B $70.1B $68.5B --
Gross Profit $3B $3.5B $7.7B -$2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.2B $2.9B $3.4B $3.8B --
Selling, General & Admin $4.2B $4.2B $5.2B $5B --
Other Inc / (Exp) $1B $1B $1.3B $1.3B --
Operating Expenses $6.4B $7B $8.5B $8.8B --
Operating Income -$3.4B -$3.5B -$821M -$10.8B --
 
Net Interest Expenses $2.7B $2.6B $2.5B $2.7B --
EBT. Incl. Unusual Items -$5B -$5B -$2B -$12.2B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$743M $31M $237M -$381M --
Net Income to Company -$4.3B -$5.1B -$2.2B -$11.8B --
 
Minority Interest in Earnings $88M $118M $20M $12M --
Net Income to Common Excl Extra Items -$4.2B -$4.9B -$2.2B -$11.8B --
 
Basic EPS (Cont. Ops) -$7.13 -$8.29 -$3.68 -$18.32 --
Diluted EPS (Cont. Ops) -$7.13 -$8.29 -$3.68 -$18.32 --
Weighted Average Basic Share $2.4B $2.4B $2.4B $2.6B --
Weighted Average Diluted Share $2.4B $2.4B $2.4B $2.6B --
 
EBITDA -$175M -$482M $2.3B -$7.6B --
EBIT -$2.3B -$2.5B $454M -$9.5B --
 
Revenue (Reported) $62.3B $66.6B $77.8B $66.5B --
Operating Income (Reported) -$3.4B -$3.5B -$821M -$10.8B --
Operating Income (Adjusted) -$2.3B -$2.5B $454M -$9.5B --
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 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 -- -- -- -- --
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 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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$8.4B -$4.2B -$663M -$30M -$3.9B
Depreciation & Amoritzation $578M $534M $502M $481M $509M
Stock-Based Compensation $85M $156M $197M $142M $97M
Change in Accounts Receivable $1.7B $1B $914M $1.4B $1.5B
Change in Inventories -$1.3B -$1.6B $1.6B -$741M -$5.5B
Cash From Operations -$4B $716M $3.5B $3.4B -$3.5B
 
Capital Expenditures $265M $222M $326M $431M $648M
Cash Acquisitions -- -- -- -$51M $124M
Cash From Investing -$1.5B $1.9B -$2.2B $2.8B -$12.6B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.9B -$27M $15M $20M $41M
Long-Term Debt Repaid -$2.2B -$4.3B -$272M -$35M -$3.8B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4M -$19M -$4M -$341M -$78M
Cash From Financing $2.7B -$4.4B -$250M -$356M $20B
 
Beginning Cash (CF) $10.6B $9.8B $13.5B $6.8B $10B
Foreign Exchange Rate Adjustment $59M -$5M $61M $52M -$55M
Additions / Reductions -$2.9B -$1.7B $1.1B $5.8B $3.9B
Ending Cash (CF) $7.8B $8.1B $14.6B $12.7B $13.8B
 
Levered Free Cash Flow -$4.3B $494M $3.1B $3B -$4.1B
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.8B $308M $6.6B -$2B $1.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$19.7B -$4.4B $2.3B $4.4B -$14.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$4.3B -$5.1B -$2.2B -$11.8B --
Depreciation & Amoritzation $2.1B $2B $1.9B $1.8B --
Stock-Based Compensation $833M $725M $690M $407M --
Change in Accounts Receivable -$1.1B $290M $764M $415M --
Change in Inventories -$1.1B $420M -$1.7B -$12.4B --
Cash From Operations -$3.4B $3.5B $6B -$12.1B --
 
Capital Expenditures $980M $1.2B $1.5B $2.3B --
Cash Acquisitions -$6M -- -$70M $74M --
Cash From Investing $9.3B $4.4B -$2.4B -$12B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9.8B $34M $75M $10.2B --
Long-Term Debt Repaid -$15.4B -$1.3B -$5.2B -$8.7B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$66M -$40M -$391M -$136M --
Cash From Financing -$5.6B -$1.3B -$5.5B $25.2B --
 
Beginning Cash (CF) $33B $39.1B $39.5B $40.5B --
Foreign Exchange Rate Adjustment -$39M -$73M $30M -$47M --
Additions / Reductions $308M $6.6B -$2B $1.2B --
Ending Cash (CF) $33.2B $45.6B $37.6B $41.6B --
 
Levered Free Cash Flow -$4.4B $2.3B $4.4B -$14.4B --

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

GET BETTER TRADE IDEAS

Popular

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Tesla Stock: The Bear Case
Tesla Stock: The Bear Case

The recent stock market drop has been a punishing time…

Is VUG a Good ETF to Buy?
Is VUG a Good ETF to Buy?

For the last few years, earnings growth from the tech…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Alerts

Sell
5
CABO alert for Mar 14

Cable One [CABO] is down 1.57% over the past day.

Sell
38
ADBE alert for Mar 14

Adobe [ADBE] is up 2.13% over the past day.

Sell
29
CAR alert for Mar 14

Avis Budget Group [CAR] is up 6.15% over the past day.

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

Show me the best stock