EMRAFEMRAFOTC

Revenue (LTM)

$7.2B

-4.8% YoY

Net Income (LTM)

$567M

-45.7% YoY

Free Cash Flow

$-505M

Revenue CAGR (5Y)

+3.3%

—Marginsstable

FCF($0.5B)

Profitable

Metric	Dec 20	Dec 21	Dec 22	Dec 23	Dec 24
Revenue	5,506	5,765↑4.7%	7,588↑31.6%	7,563↓0.3%	7,200↓4.8%
Gross Profit	2,370	2,162↓8.8%	3,021↑39.7%	3,284↑8.7%	2,894↓11.9%
Operating Income	1,935	930↓51.9%	1,629↑75.2%	1,794↑10.1%	1,080↓39.8%
Net Income	983	560↓43.0%	1,008↑80.0%	1,044↑3.6%	567↓45.7%
EBITDA	2,903	2,081↓28.3%	2,862↑37.5%	3,171↑10.8%	2,555↓19.4%
EPS Diluted	3.78	1.98↓47.6%	3.55↑79.3%	3.57↑0.6%	1.71↓52.1%

Metric	Dec 20	Dec 21	Dec 22	Dec 23	Dec 24
Cash & Equivalents	220	394↑79.1%	310↓21.3%	567↑82.9%	196↓65.4%
Total Current Assets	2,178	3,136↑44.0%	4,896↑56.1%	3,708↓24.3%	3,688↓0.5%
Total Assets	31,234	34,244↑9.6%	39,742↑16.1%	39,480↓0.7%	42,951↑8.8%
Total Current Liabilities	4,875	4,878↑0.1%	7,287↑49.4%	4,544↓37.6%	5,115↑12.6%
Total Liabilities	21,996	24,094↑9.5%	28,301↑17.5%	27,392↓3.2%	29,660↑8.3%
Total Equity	9,204	10,116↑9.9%	11,427↑13.0%	12,074↑5.7%	13,277↑10.0%
Total Debt	15,346	16,400↑6.9%	19,044↑16.1%	19,798↑4.0%	19,807↑0.0%
Net Debt	15,126	16,006↑5.8%	18,734↑17.0%	19,231↑2.7%	19,611↑2.0%

Metric	Dec 20	Dec 21	Dec 22	Dec 23	Dec 24
Operating Cash Flow	1,637	1,185↓27.6%	913↓23.0%	2,241↑145.5%	2,646↑18.1%
Capital Expenditure	-2,623	-2,359↑10.1%	-2,596↓10.0%	-2,937↓13.1%	-3,151↓7.3%
Free Cash Flow	-986	-1,174↓19.1%	-1,683↓43.4%	-696↑58.6%	-505↑27.4%
Stock-Based Comp	36	34↓5.6%	38↑11.8%	28↓26.3%	0
Net Change in Cash	-20	163↑915.0%	-85↓152.1%	256↑401.2%	-367↓243.4%

Values in millions except EPS · Ratios shown as percentages · Click any metric to drill down

Explore More

Filter and sort all 500 stocks

Today's biggest gainers and losers

Visual sector performance