Financhill
Buy
58

BA Quote, Financials, Valuation and Earnings

Last price:
$179.37
Seasonality move :
2.7%
Day range:
$177.50 - $180.95
52-week range:
$137.03 - $264.66
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.50x
P/B ratio:
--
Volume:
4.3M
Avg. volume:
11.6M
1-year change:
-31.14%
Market cap:
$134.1B
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 Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 26

Power Solutions International [PSIX] is down 0.46% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 2.58% over the past day.

Buy
75
SMLR alert for Dec 26

Semler Scientific [SMLR] is down 0.41% over the past day.

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

Show me the best stock