Financhill
Sell
37

EADSY Quote, Financials, Valuation and Earnings

Last price:
$38.94
Seasonality move :
-0.03%
Day range:
$38.01 - $38.99
52-week range:
$34.10 - $47.50
Dividend yield:
1.23%
P/E ratio:
27.08x
P/S ratio:
1.65x
P/B ratio:
6.02x
Volume:
348K
Avg. volume:
719.9K
1-year change:
-10.75%
Market cap:
$122.7B
Revenue:
$74.9B
EPS (TTM):
$1.44
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $23.5B $19.4B $21.1B $24.6B $26.3B
Revenue Growth (YoY) -12.52% -17.47% 8.61% 16.76% 6.9%
 
Cost of Revenues $19.9B $15.9B $17.5B $20.9B $22B
Gross Profit $3.6B $3.5B $3.6B $3.7B $4.3B
Gross Profit Margin 15.32% 18.14% 16.98% 15.19% 16.33%
 
R&D Expenses $984.8M $945.8M $1.1B $1.2B $958.3M
Selling, General & Admin $662.9M $685.1M $634M $697.8M $719.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.6B $1.6B $1.8B $1.9B $1.7B
Operating Income $2B $1.9B $1.8B $1.9B $2.6B
 
Net Interest Expenses -- -- -- $151.8M --
EBT. Incl. Unusual Items $2.1B $2B $1.9B $2B $3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $281.4M $202.4M $174.9M $459.8M $447.7M
Net Income to Company $1.8B $1.9B $1.9B $1.5B $2.6B
 
Minority Interest in Earnings $26.2M -$8M $21.5M $62.5M $18.1M
Net Income to Common Excl Extra Items $1.9B $1.8B $1.7B $1.6B $2.6B
 
Basic EPS (Cont. Ops) $0.59 $0.57 $0.55 $0.50 $0.82
Diluted EPS (Cont. Ops) $0.59 $0.57 $0.54 $0.50 $0.82
Weighted Average Basic Share $3.1B $3.1B $3.2B $3.2B $3.2B
Weighted Average Diluted Share $3.1B $3.1B $3.2B $3.2B $3.2B
 
EBITDA $3.2B $2.9B $3.1B $2.9B $4.3B
EBIT $2.3B $2.1B $2B $2.2B $3.3B
 
Revenue (Reported) $23.5B $19.4B $21.1B $24.6B $26.3B
Operating Income (Reported) $2B $1.9B $1.8B $1.9B $2.6B
Operating Income (Adjusted) $2.3B $2.1B $2B $2.2B $3.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $57.6B $61.5B $61.6B $70.8B $74.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $50.9B $50.2B $50.5B $60B $63.2B
Gross Profit $6.6B $11.4B $11.1B $10.9B $11.5B
Gross Profit Margin -- -- -- -- --
 
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 $6.3B
Operating Income $921.4M $5.7B $5.5B $4.6B $5.2B
 
Net Interest Expenses $793.7M $4.6M -- -- --
EBT. Incl. Unusual Items -$1.1B $5.9B $5.4B $5.2B $5.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $55.6M $1B $1B $1.3B $1.5B
Net Income to Company -$1.3B $4.9B $4.4B $3.9B $4.4B
 
Minority Interest in Earnings $42.3M $46.9M $116.9M $190.6M $167.1M
Net Income to Common Excl Extra Items -$1.2B $5B $4.5B $4.1B $4.6B
 
Basic EPS (Cont. Ops) -$0.37 $1.58 $1.43 $1.30 $1.44
Diluted EPS (Cont. Ops) -$0.37 $1.58 $1.43 $1.30 $1.44
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.6B $9.1B $8.7B $8.4B $9.9B
EBIT -$648M $6.4B $5.8B $6B $6.8B
 
Revenue (Reported) $57.6B $61.5B $61.6B $70.8B $74.8B
Operating Income (Reported) $921.4M $5.7B $5.5B $4.6B $5.2B
Operating Income (Adjusted) -$648M $6.4B $5.8B $6B $6.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $61.5B $61.6B $70.8B $74.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $50.2B $50.5B $60B $63.2B --
Gross Profit $11.4B $11.1B $10.9B $11.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.2B $3.2B $3.5B $3.5B --
Selling, General & Admin $2.4B $2.4B $2.7B $2.8B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.7B $5.6B $6.3B $6.3B --
Operating Income $5.7B $5.5B $4.6B $5.2B --
 
Net Interest Expenses $274.7M $478.9M $203.1M $362.9M --
EBT. Incl. Unusual Items $5.9B $5.4B $5.2B $5.8B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1B $1B $1.3B $1.5B --
Net Income to Company $4.9B $4.4B $3.9B $4.4B --
 
Minority Interest in Earnings $46.9M $116.9M $190.6M $167.1M --
Net Income to Common Excl Extra Items $5B $4.5B $4.1B $4.6B --
 
Basic EPS (Cont. Ops) $1.58 $1.43 $1.30 $1.44 --
Diluted EPS (Cont. Ops) $1.58 $1.43 $1.30 $1.44 --
Weighted Average Basic Share $12.6B $12.6B $12.6B $12.7B --
Weighted Average Diluted Share $12.6B $12.6B $12.6B $12.7B --
 
EBITDA $9.1B $8.7B $8.4B $9.9B --
EBIT $6.4B $5.8B $6B $6.8B --
 
Revenue (Reported) $61.5B $61.6B $70.8B $74.8B --
Operating Income (Reported) $5.7B $5.5B $4.6B $5.2B --
Operating Income (Adjusted) $6.4B $5.8B $6B $6.8B --
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 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 -- -- -- -- --
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 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 --
Depreciation & Amoritzation $719.4M $656.4M $531.6M $557.2M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $547.6M -$514.5M -$1.5B --
 
Capital Expenditures $554.3M $378.2M $533.8M $540.9M --
Cash Acquisitions -$25.3M -$158.2M -$141.8M -$121.7M --
Cash From Investing -$33.7M -$405.1M -$763.6M -$1.7B --
 
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 --
Cash From Financing -$250.6M $297.4M $45.1M -$70.6M --
 
Beginning Cash (CF) $17.4B $16.4B $17B $17.9B --
Foreign Exchange Rate Adjustment $343.4M $90.9M -$166.5M $190.1M --
Additions / Reductions $1.5B $439.9M -$1.2B -$3.3B --
Ending Cash (CF) $19.2B $16.9B $15.6B $14.8B --
 
Levered Free Cash Flow $1.2B $169.4M -$1B -$2.1B --
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 -- -- -- -- --
Change in Inventories -- -- -- -- --
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 -- -- -- -- --
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.3B -$306.4M $1.1B $921.3M -$2B
Ending Cash (CF) -- -- -- -- --
 
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 --
Depreciation & Amoritzation $719.4M $656.4M $531.6M $557.2M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $547.6M -$514.5M -$1.5B --
 
Capital Expenditures $554.3M $378.2M $533.8M $540.9M --
Cash Acquisitions -$25.3M -$158.2M -$141.8M -$121.7M --
Cash From Investing -$33.7M -$405.1M -$763.6M -$1.7B --
 
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 --
Cash From Financing -$250.6M $297.4M $45.1M -$70.6M --
 
Beginning Cash (CF) $17.4B $16.4B $17B $17.9B --
Foreign Exchange Rate Adjustment $343.4M $90.9M -$166.5M $190.1M --
Additions / Reductions $1.5B $439.9M -$1.2B -$3.3B --
Ending Cash (CF) $19.2B $16.9B $15.6B $14.8B --
 
Levered Free Cash Flow $1.2B $169.4M -$1B -$2.1B --

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

GET BETTER TRADE IDEAS

Popular

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

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

Show me the best stock