Financhill
Buy
57

BA Quote, Financials, Valuation and Earnings

Last price:
$177.48
Seasonality move :
3.79%
Day range:
$175.31 - $182.00
52-week range:
$137.03 - $264.66
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.49x
P/B ratio:
--
Volume:
22.2M
Avg. volume:
12M
1-year change:
-31.85%
Market cap:
$132.6B
Revenue:
$77.8B
EPS (TTM):
-$12.90
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $76.6B $58.2B $62.3B $66.6B $77.8B
Revenue Growth (YoY) -24.29% -24.04% 7.1% 6.94% 16.79%
 
Cost of Revenues $72.1B $63.8B $59.2B $63.1B $70.1B
Gross Profit $4.5B -$5.7B $3B $3.5B $7.7B
Gross Profit Margin 5.83% -9.78% 4.9% 5.3% 9.93%
 
R&D Expenses $3.2B $2.5B $2.2B $2.9B $3.4B
Selling, General & Admin $3.9B $4.8B $4.2B $4.2B $5.2B
Other Inc / (Exp) $1.1B $658M $1B $1B $1.3B
Operating Expenses $7.1B $7.3B $6.4B $7B $8.5B
Operating Income -$2.7B -$13B -$3.4B -$3.5B -$821M
 
Net Interest Expenses $722M $2.2B $2.7B $2.6B $2.5B
EBT. Incl. Unusual Items -$2.3B -$14.5B -$5B -$5B -$2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.6B -$2.5B -$743M $31M $237M
Net Income to Company -$636M -$11.9B -$4.3B -$5.1B -$2.2B
 
Minority Interest in Earnings -- $68M $88M $118M $20M
Net Income to Common Excl Extra Items -$636M -$11.9B -$4.2B -$4.9B -$2.2B
 
Basic EPS (Cont. Ops) -$1.12 -$20.88 -$7.15 -$8.30 -$3.67
Diluted EPS (Cont. Ops) -$1.12 -$20.88 -$7.15 -$8.30 -$3.67
Weighted Average Basic Share $565.4M $568.6M $587.6M $594.9M $605.8M
Weighted Average Diluted Share $565.4M $568.6M $587.6M $594.9M $605.8M
 
EBITDA $734M -$10.1B -$175M -$482M $2.3B
EBIT -$1.5B -$12.3B -$2.3B -$2.5B $454M
 
Revenue (Reported) $76.6B $58.2B $62.3B $66.6B $77.8B
Operating Income (Reported) -$2.7B -$13B -$3.4B -$3.5B -$821M
Operating Income (Adjusted) -$1.5B -$12.3B -$2.3B -$2.5B $454M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $14.1B $15.3B $16B $18.1B $17.8B
Revenue Growth (YoY) -29.23% 8.06% 4.44% 13.46% -1.46%
 
Cost of Revenues $13.1B $13.6B $16.8B $16.9B $21.3B
Gross Profit $1B $1.7B -$815M $1.2B -$3.5B
Gross Profit Margin 7.31% 11.21% -5.11% 6.44% -19.66%
 
R&D Expenses $574M $575M $727M $958M $1.2B
Selling, General & Admin $955M $1.1B $1.2B $1B $1.1B
Other Inc / (Exp) $213M $319M $264M $325M $250M
Operating Expenses $1.5B $1.7B $2B $2B $2.2B
Operating Income -$495M $40M -$2.8B -$836M -$5.7B
 
Net Interest Expenses $643M $669M $628M $589M $728M
EBT. Incl. Unusual Items -$925M -$310M -$3.1B -$1.1B -$6.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$459M -$178M $176M $538M -$50M
Net Income to Company -$466M -$132M -$3.3B -$1.6B -$6.2B
 
Minority Interest in Earnings $17M $23M $33M $2M $4M
Net Income to Common Excl Extra Items -$466M -$132M -$3.3B -$1.6B -$6.2B
 
Basic EPS (Cont. Ops) -$0.79 -$0.19 -$5.49 -$2.70 -$9.97
Diluted EPS (Cont. Ops) -$0.79 -$0.19 -$5.49 -$2.70 -$9.97
Weighted Average Basic Share $566.1M $588.6M $596.3M $607.2M $618.8M
Weighted Average Diluted Share $566.1M $588.6M $596.3M $607.2M $618.8M
 
EBITDA $283M $882M -$2B -$44M -$5.1B
EBIT -$282M $359M -$2.5B -$511M -$5.5B
 
Revenue (Reported) $14.1B $15.3B $16B $18.1B $17.8B
Operating Income (Reported) -$495M $40M -$2.8B -$836M -$5.7B
Operating Income (Adjusted) -$282M $359M -$2.5B -$511M -$5.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $60.8B $62.8B $61.4B $75.8B $73.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $61.6B $63B $62.2B $68.9B $71B
Gross Profit -$794M -$157M -$816M $6.9B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.6B $2.2B $2.7B $3.3B $3.9B
Selling, General & Admin $4B $5B $3.7B $5.1B $5.2B
Other Inc / (Exp) $962M $1.1B $838M $1.3B $1.2B
Operating Expenses $6.7B $7.2B $6.5B $8.4B $9B
Operating Income -$7.5B -$7.3B -$7.3B -$1.5B -$6.7B
 
Net Interest Expenses $1.7B $2.7B $2.6B $2.5B $2.6B
EBT. Incl. Unusual Items -$8.2B -$9B -$9.1B -$2.6B -$8.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.7B -$393M -$519M $230M -$128M
Net Income to Company -$4.5B -$8.6B -$8.6B -$2.9B -$8B
 
Minority Interest in Earnings $49M $86M $110M $42M $23M
Net Income to Common Excl Extra Items -$4.5B -$8.6B -$8.4B -$2.8B -$8B
 
Basic EPS (Cont. Ops) -$7.89 -$14.76 -$14.25 -$4.70 -$12.90
Diluted EPS (Cont. Ops) -$7.89 -$14.76 -$14.25 -$4.70 -$12.90
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$4.2B -$4.1B -$4.4B $1.7B -$3.7B
EBIT -$6.5B -$6.2B -$6.5B -$146M -$5.6B
 
Revenue (Reported) $60.8B $62.8B $61.4B $75.8B $73.3B
Operating Income (Reported) -$7.5B -$7.3B -$7.3B -$1.5B -$6.7B
Operating Income (Adjusted) -$6.5B -$6.2B -$6.5B -$146M -$5.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $42.9B $47.5B $46.6B $55.8B $51.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $42.9B $42B $45B $50.7B $51.7B
Gross Profit $3M $5.5B $1.7B $5B -$402M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.9B $1.6B $2.1B $2.5B $3B
Selling, General & Admin $3B $3.2B $2.8B $3.6B $3.6B
Other Inc / (Exp) $464M $897M $697M $965M $854M
Operating Expenses $4.9B $4.7B $4.8B $6.1B $6.6B
Operating Income -$4.9B $791M -$3.1B -$1.1B -$7B
 
Net Interest Expenses $1.5B $2B $1.9B $1.9B $2B
EBT. Incl. Unusual Items -$5.9B -$333M -$4.4B -$2B -$8.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.3B -$207M $17M $216M -$149M
Net Income to Company -$3.5B -$126M -$4.4B -$2.2B -$8B
 
Minority Interest in Earnings $49M $67M $89M $13M $16M
Net Income to Common Excl Extra Items -$3.5B -$126M -$4.3B -$2.2B -$8B
 
Basic EPS (Cont. Ops) -$6.10 -$0.11 -$7.23 -$3.64 -$12.86
Diluted EPS (Cont. Ops) -$6.10 -$0.11 -$7.23 -$3.64 -$12.86
Weighted Average Basic Share $1.7B $1.8B $1.8B $1.8B $1.8B
Weighted Average Diluted Share $1.7B $1.8B $1.8B $1.8B $1.8B
 
EBITDA -$2.7B $3.3B -$975M $1.2B -$4.8B
EBIT -$4.4B $1.7B -$2.5B -$137M -$6.1B
 
Revenue (Reported) $42.9B $47.5B $46.6B $55.8B $51.3B
Operating Income (Reported) -$4.9B $791M -$3.1B -$1.1B -$7B
Operating Income (Adjusted) -$4.4B $1.7B -$2.5B -$137M -$6.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $9.5B $7.8B $8.1B $14.6B $12.7B
Short Term Investments $545M $17.8B $8.2B $2.6B $3.3B
Accounts Receivable, Net $3.3B $2.4B $3B $2.6B $2.7B
Inventory $76.6B $81.7B $78.8B $78.2B $79.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.1B $4.3B $2.2B $2.8B $2.5B
Total Current Assets $102.2B $121.6B $108.7B $109.5B $109.3B
 
Property Plant And Equipment $12.5B $11.8B $10.9B $12B $11.5B
Long-Term Investments $1.1B $1B $975M $983M $1B
Goodwill $8.1B $8.1B $8.1B $8.1B $8.1B
Other Intangibles $3.3B $2.8B $2.6B $2.3B $2.1B
Other Long-Term Assets $3.6B $4.7B $5.6B $4.2B $4.9B
Total Assets $133.6B $152.1B $138.6B $137.1B $137B
 
Accounts Payable $15.6B $12.9B $9.3B $10.2B $12B
Accrued Expenses $13.5B $12.8B $9.6B $10.4B $10.1B
Current Portion Of Long-Term Debt $1.2B $1.6B $1.2B $5.1B $5.1B
Current Portion Of Capital Lease Obligations $323M $333M $329M $341M $373M
Other Current Liabilities $1.7B $1.9B $2B $4.1B $4.7B
Total Current Liabilities $97.3B $87.3B $82B $90.1B $95.8B
 
Long-Term Debt $19.8B $61.8B $56.7B $51.7B $46.9B
Capital Leases -- -- -- -- --
Total Liabilities $141.9B $170.2B $153.4B $152.9B $154.2B
 
Common Stock $5.1B $5.1B $5.1B $5.1B $5.1B
Other Common Equity Adj -$16.2B -$17.1B $7M -$24M $14M
Common Equity -$8.6B -$18.3B -$15B -$15.9B -$17.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $317M $241M $153M $35M $5M
Total Equity -$8.3B -$18.1B -$14.8B -$15.8B -$17.2B
 
Total Liabilities and Equity $133.6B $152.1B $138.6B $137.1B $137B
Cash and Short Terms $10B $25.6B $16.2B $17.2B $16B
Total Debt $27.1B $63.4B $57.9B $56.8B $52.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $10.6B $9.8B $13.5B $6.8B $10B
Short Term Investments $16.6B $10.2B $763M $6.6B $509M
Accounts Receivable, Net $2.8B $2.2B $2.7B $3B $2.9B
Inventory $87B $81.9B $79.8B $79B $83.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.2B $2.7B $3.1B $2.3B $2.9B
Total Current Assets $131B $116.9B $109.3B $106.9B $109.4B
 
Property Plant And Equipment $12B $11.1B $10.5B $10.5B $11.6B
Long-Term Investments $1.1B $963M $979M $1.1B $1B
Goodwill $8.1B $8.1B $8B $8.1B $8.1B
Other Intangibles $2.9B $2.6B $2.4B $2.1B $2B
Other Long-Term Assets $3.5B $5.3B $4.8B $4.6B $5.5B
Total Assets $161.3B $146.8B $137.6B $134.3B $137.7B
 
Accounts Payable $14.5B $10.2B $9.8B $11.1B $12.3B
Accrued Expenses $22.2B $19B $21.2B $21.1B $22.6B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $92.3B $85.8B $89.6B $93.1B $97.3B
 
Long-Term Debt $57.3B $57B $51.8B $47.4B $53.2B
Capital Leases -- -- -- -- --
Total Liabilities $172.8B $161.1B $155.2B $151B $161.3B
 
Common Stock $5.1B $5.1B $5.1B $5.1B $5.1B
Other Common Equity Adj -$15.8B -$14.8B -$11.5B -$9.7B -$10.3B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $268M $174M $64M $12M -$10M
Total Equity -$11.6B -$14.3B -$17.6B -$16.7B -$23.6B
 
Total Liabilities and Equity $161.3B $146.8B $137.6B $134.3B $137.7B
Cash and Short Terms $27.1B $20B $14.3B $13.4B $10.5B
Total Debt $61B $62.4B $57.2B $52.3B $57.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$636M -$11.9B -$4.3B -$5.1B -$2.2B
Depreciation & Amoritzation $2.3B $2.2B $2.1B $2B $1.9B
Stock-Based Compensation $212M $250M $833M $725M $690M
Change in Accounts Receivable $2B $2B -$1.1B $290M $764M
Change in Inventories -$12.4B -$11B -$1.1B $420M -$1.7B
Cash From Operations -$2.4B -$18.4B -$3.4B $3.5B $6B
 
Capital Expenditures $2B $1.3B $980M $1.2B $1.5B
Cash Acquisitions $9M -- -$6M -- -$70M
Cash From Investing -$1.5B -$18.4B $9.3B $4.4B -$2.4B
 
Dividends Paid (Ex Special Dividend) -$4.6B -$1.2B -- -- --
Special Dividend Paid
Long-Term Debt Issued $25.4B $47.2B $9.8B $34M $75M
Long-Term Debt Repaid -$12.2B -$11B -$15.4B -$1.3B -$5.2B
Repurchase of Common Stock -$2.7B -- -- -- --
Other Financing Activities -$256M -$173M -$66M -$40M -$391M
Cash From Financing $5.7B $35B -$5.6B -$1.3B -$5.5B
 
Beginning Cash (CF) $7.8B $9.6B $7.8B $8.1B $14.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8B -$1.8B $308M $6.6B -$2B
Ending Cash (CF) $9.5B $7.8B $8.1B $14.6B $12.7B
 
Levered Free Cash Flow -$4.4B -$19.7B -$4.4B $2.3B $4.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$466M -$132M -$3.3B -$1.6B -$6.2B
Depreciation & Amoritzation $565M $523M $493M $467M $444M
Stock-Based Compensation $50M $184M $176M $167M $102M
Change in Accounts Receivable -$201M -$473M $434M $137M $659M
Change in Inventories -$2.9B $95M $96M -$699M -$917M
Cash From Operations -$4.8B -$262M $3.2B $22M -$1.3B
 
Capital Expenditures $262M $245M $284M $332M $611M
Cash Acquisitions -- -$6M -- -$19M --
Cash From Investing -$4.1B $3B $290M -$403M $679M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $60M -$4M $4M $17M $31M
Long-Term Debt Repaid -$527M -$1.2B -$25M -$58M -$343M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5M -$7M -$2M $2M $12M
Cash From Financing -$468M -$1.2B -$18M -$38M -$300M
 
Beginning Cash (CF) $20B $8.3B $10.1B $7.3B $10.9B
Foreign Exchange Rate Adjustment $37M -$20M -$63M -$24M $33M
Additions / Reductions -$9.4B $1.5B $3.5B -$419M -$966M
Ending Cash (CF) $10.6B $9.8B $13.5B $6.8B $10B
 
Levered Free Cash Flow -$5.1B -$507M $2.9B -$310M -$2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$4.5B -$8.6B -$8.6B -$2.9B -$8B
Depreciation & Amoritzation $2.3B $2.2B $2B $1.9B $1.8B
Stock-Based Compensation $217M $762M $684M $745M $452M
Change in Accounts Receivable $2.6B -$408M $407M $316M $303M
Change in Inventories -$12.5B -$841M -$2.8B $644M -$7.6B
Cash From Operations -$16.6B -$8.1B $771M $6B -$5.2B
 
Capital Expenditures $1.6B $1B $1.1B $1.4B $2.1B
Cash Acquisitions $501M -$6M -- -$19M -$101M
Cash From Investing -$16.3B $5.8B $8.5B -$7.4B $3.5B
 
Dividends Paid (Ex Special Dividend) -$2.3B -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $48.1B $14.7B -$8M $70M $10.1B
Long-Term Debt Repaid -$12B -$13.3B -$5.4B -$5.5B -$4.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$191M -$51M -$55M -$54M -$399M
Cash From Financing $33.7B $1.4B -$5.4B -$5.4B $4.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $750M -$852M $3.8B -$6.7B $3.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$18.2B -$9.2B -$347M $4.6B -$7.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$3.5B -$126M -$4.4B -$2.2B -$8B
Depreciation & Amoritzation $1.7B $1.6B $1.5B $1.4B $1.3B
Stock-Based Compensation $165M $677M $528M $548M $310M
Change in Accounts Receivable $289M -$2.1B -$624M -$598M -$1.1B
Change in Inventories -$9.7B $508M -$1.2B -$940M -$6.9B
Cash From Operations -$14.4B -$4.1B $55M $2.6B -$8.6B
 
Capital Expenditures $1B $758M $896M $1.1B $1.7B
Cash Acquisitions -- -$6M -- -$19M -$50M
Cash From Investing -$16.8B $7.4B $6.5B -$5.2B $653M
 
Dividends Paid (Ex Special Dividend) -$1.2B -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $42.4B $9.8B $19M $55M $10.1B
Long-Term Debt Repaid -$8.8B -$11B -$1B -$5.2B -$4.8B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$169M -$47M -$36M -$50M -$58M
Cash From Financing $32.3B -$1.2B -$1B -$5.1B $5.2B
 
Beginning Cash (CF) $44.6B $23.2B $25.6B $32.7B $30.5B
Foreign Exchange Rate Adjustment $26M -$34M -$134M -$22M $8M
Additions / Reductions $1.1B $2B $5.6B -$7.8B -$2.7B
Ending Cash (CF) $45.6B $25.2B $31B $24.9B $27.8B
 
Levered Free Cash Flow -$15.4B -$4.9B -$841M $1.5B -$10.3B

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

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

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock