Company logo

SAF - Safran SA

PAR -> Industrials -> Aerospace & Defense
Paris, France
Type: Equity

SAF price evolution
SAF
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Current assets
Cash $6676 $6676 $6147 $6147
Short term investments $635 $635
Net receivables $10413 $10413 $10876 $10876
Inventory $7903 $7903 $7381 $7381
Total current assets $29375 $29375 $26972 $26972
Long term investments $1928 $1928 $1914 $2590
Property, plant & equipment $4703 $4703 $4486 $4486
Goodwill & intangible assets
Total noncurrent assets
Total investments
Total assets $50468 $50468 $48262 $48262
Current liabilities
Accounts payable $4288 $4288 $6915 $6915
Deferred revenue
Short long term debt $1608 $1608 $1133 $1133
Total current liabilities $30787 $30787 $29049 $29049
Long term debt $4991 $4991 $5010 $5010
Total noncurrent liabilities
Total debt
Total liabilities $38380 $38380 $37041 $37041
Shareholders' equity
Retained earnings $3444 $3444 $1863 $1863
Other shareholder equity $5719 $5719 $9273 $9273
Total shareholder equity $12088 $12088 $11221 $11221
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Current assets
Cash $6676 $6687 $5247 $2055
Short term investments $104 $1818
Net receivables $10413 $9141 $8912 $7855
Inventory $7903 $6408 $5063 $5190
Total current assets $29375 $24997 $20583 $18188
Long term investments $1928 $2744 $2657 $2398
Property, plant & equipment $4703 $4413 $4543 $4678
Goodwill & intangible assets
Total noncurrent assets
Total investments
Total assets $50468 $46828 $41716 $39531
Current liabilities
Accounts payable $4288 $3108 $3284 $2707
Deferred revenue
Short long term debt $1608 $1277 $1711 $2499
Total current liabilities $30787 $27476 $19828 $19026
Long term debt $4991 $5698 $5421 $4508
Total noncurrent liabilities
Total debt
Total liabilities $38380 $35962 $28875 $27182
Shareholders' equity
Retained earnings $3444 -$2459 $12756 $8354
Other shareholder equity $5719 $8862 -$62 -$742
Total shareholder equity $12088 $10866 $12841 $12349
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Revenue
Total revenue $6261 $6261 $5677.5 $5677.5
Cost of revenue $3292 $3292 $2928 $2892.5
Gross Profit $2969 $2969 $2785 $2636.5
Operating activities
Research & development $371.5 $371.5
Selling, general & administrative $1798 $1798 $1683.5 $1683.5
Total operating expenses $5349 $5349 $4947 $4947
Operating income $912 $912 $678.5 $678.5
Income from continuing operations
EBIT
Income tax expense $313.5 $313.5 $304.5 $304.5
Interest expense -$24.5 -$24.5
Net income
Net income $790.5 $790.5 $931.5 $931.5
Income (for common shares) $790.5 $790.5 $931.5 $931.5
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $23651 $19674 $15133 $16631
Cost of revenue $12440 $10271 $7826 $8986
Gross Profit $11211 $9403 $7307 $7645
Operating activities
Research & development $1421 $1058
Selling, general & administrative $6988 $5908 $5202 $5445
Total operating expenses $20470 $17226 $14269 $15704
Operating income $3181 $2448 $864 $927
Income from continuing operations
EBIT
Income tax expense $1236 -$694 $200 $184
Interest expense -$119 -$88 -$40 -$48
Net income
Net income $3444 -$2459 $43 $352
Income (for common shares) $3444 -$2459 $43 $352
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income $790.5 $790.5 $931.5 $931.5
Operating activities
Depreciation $341.5 $341.5 $165.5 $376
Business acquisitions & disposals
Stock-based compensation
Total cash flows from operations $1103.5 $1103.5 $1031.5 $1031.5
Investing activities
Capital expenditures -$240 -$240 -$174 -$176
Investments
Total cash flows from investing -$444.5 -$444.5 -$407.5 -$407.5
Financing activities
Dividends paid -$282 -$282
Sale and purchase of stock -$302 -$302 -$464.5 -$464.5
Net borrowings -$91.5 -$91.5 -$138.5 -$138.5
Total cash flows from financing -$393.5 -$393.5 -$894.5 -$894.5
Effect of exchange rate $363.5 $363.5 $561.5 $561.5
Change in cash and equivalents $264.5 $264.5 -$270 -$270
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $3444 -$2459 $43 $352
Operating activities
Depreciation $1336 $1401 $1380 $1447
Business acquisitions & disposals
Stock-based compensation
Total cash flows from operations $4270 $3545 $2436 $1866
Investing activities
Capital expenditures -$832 -$536 -$703 -$736
Investments
Total cash flows from investing -$1704 -$1288 -$738 -$799
Financing activities
Dividends paid -$564 -$213 -$183
Sale and purchase of stock -$1533 -$270 -$72 $96
Net borrowings -$460 -$320 $4 -$14
Total cash flows from financing -$2576 -$815 -$268 $68
Effect of exchange rate $1850 -$5072 $70 -$20
Change in cash and equivalents -$11 $1440 $1500 $1115
Fundamentals
Market cap N/A
Enterprise value N/A
Shares outstanding N/A
Revenue $23.88B
EBITDA N/A
EBIT N/A
Net Income $3.44B
Revenue Q/Q 14.68%
Revenue Y/Y 20.57%
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio N/A
Book/Share N/A
Cash/Share N/A
EPS N/A
ROA 6.98%
ROE 29.55%
Debt/Equity 3.18
Net debt/EBITDA N/A
Current ratio 0.95
Quick ratio 0.70