Financhill
Sell
29

TXN Quote, Financials, Valuation and Earnings

Last price:
$187.76
Seasonality move :
9.13%
Day range:
$183.35 - $188.47
52-week range:
$155.46 - $220.39
Dividend yield:
2.82%
P/E ratio:
34.73x
P/S ratio:
10.92x
P/B ratio:
9.87x
Volume:
11.4M
Avg. volume:
6.2M
1-year change:
13.13%
Market cap:
$170.5B
Revenue:
$17.5B
EPS (TTM):
$5.38
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $14.4B $14.5B $18.3B $20B $17.5B
Revenue Growth (YoY) -8.88% 0.54% 26.85% 9.18% -12.53%
 
Cost of Revenues $5.2B $5.2B $6B $6.3B $6.5B
Gross Profit $9.2B $9.3B $12.4B $13.8B $11B
Gross Profit Margin 63.71% 64.1% 67.47% 68.76% 62.9%
 
R&D Expenses $1.5B $1.5B $1.6B $1.7B $1.9B
Selling, General & Admin $1.6B $1.6B $1.7B $1.7B $1.8B
Other Inc / (Exp) -$77M $91M -$53M -$151M $440M
Operating Expenses $3.2B $3.2B $3.2B $3.4B $3.7B
Operating Income $6B $6.1B $9.2B $10.4B $7.3B
 
Net Interest Expenses $170M $190M $184M $214M $353M
EBT. Incl. Unusual Items $5.7B $6B $8.9B $10B $7.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $711M $422M $1.2B $1.3B $908M
Net Income to Company $5B $5.6B $7.8B $8.7B $6.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5B $5.6B $7.8B $8.7B $6.5B
 
Basic EPS (Cont. Ops) $5.33 $6.05 $8.38 $9.51 $7.13
Diluted EPS (Cont. Ops) $5.24 $5.97 $8.26 $9.41 $7.07
Weighted Average Basic Share $936M $921M $923M $916M $908M
Weighted Average Diluted Share $952M $933M $936M $926M $916M
 
EBITDA $6.9B $7.2B $10.1B $11.2B $9B
EBIT $5.9B $6.2B $9.1B $10.2B $7.8B
 
Revenue (Reported) $14.4B $14.5B $18.3B $20B $17.5B
Operating Income (Reported) $6B $6.1B $9.2B $10.4B $7.3B
Operating Income (Adjusted) $5.9B $6.2B $9.1B $10.2B $7.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.8B $4.6B $5.2B $4.5B $4.2B
Revenue Growth (YoY) 1.22% 21.64% 12.88% -13.53% -8.41%
 
Cost of Revenues $1.4B $1.5B $1.6B $1.7B $1.7B
Gross Profit $2.5B $3.2B $3.6B $2.8B $2.5B
Gross Profit Margin 64.27% 67.89% 69.01% 62.11% 59.6%
 
R&D Expenses $386M $388M $431M $471M $492M
Selling, General & Admin $407M $412M $431M $452M $428M
Other Inc / (Exp) -$24M -$32M -$44M $128M $131M
Operating Expenses $793M $800M $862M $923M $920M
Operating Income $1.7B $2.4B $2.8B $1.9B $1.6B
 
Net Interest Expenses $49M $45M $53M $98M $131M
EBT. Incl. Unusual Items $1.6B $2.3B $2.7B $1.9B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $234M $328M $363M $213M $192M
Net Income to Company $1.4B $1.9B $2.3B $1.7B $1.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4B $1.9B $2.3B $1.7B $1.4B
 
Basic EPS (Cont. Ops) $1.47 $2.10 $2.50 $1.87 $1.48
Diluted EPS (Cont. Ops) $1.45 $2.07 $2.47 $1.85 $1.47
Weighted Average Basic Share $917M $923M $913M $908M $913M
Weighted Average Diluted Share $929M $936M $923M $916M $920M
 
EBITDA $1.9B $2.6B $3B $2.3B $2.1B
EBIT $1.6B $2.3B $2.7B $2B $1.7B
 
Revenue (Reported) $3.8B $4.6B $5.2B $4.5B $4.2B
Operating Income (Reported) $1.7B $2.4B $2.8B $1.9B $1.6B
Operating Income (Adjusted) $1.6B $2.3B $2.7B $2B $1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $13.7B $17.6B $20.2B $18.1B $15.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5B $5.9B $6.2B $6.4B $6.5B
Gross Profit $8.7B $11.7B $14B $11.7B $9.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.5B $1.6B $1.6B $1.8B $1.9B
Selling, General & Admin $1.6B $1.7B $1.7B $1.8B $1.8B
Other Inc / (Exp) -$21M $107M -$199M $330M $621M
Operating Expenses $3.2B $3.2B $3.3B $3.7B $3.7B
Operating Income $5.6B $8.5B $10.7B $8B $5.5B
 
Net Interest Expenses $187M $183M $203M $315M $476M
EBT. Incl. Unusual Items $5.3B $8.4B $10.3B $8B $5.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $370M $1.1B $1.4B $936M $677M
Net Income to Company $5B $7.3B $8.9B $7.1B $5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5B $7.3B $8.9B $7.1B $5B
 
Basic EPS (Cont. Ops) $5.37 $7.91 $9.66 $7.80 $5.43
Diluted EPS (Cont. Ops) $5.29 $7.79 $9.54 $7.70 $5.38
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $6.5B $9.6B $11.5B $9.5B $7.6B
EBIT $5.5B $8.6B $10.5B $8.4B $6.1B
 
Revenue (Reported) $13.7B $17.6B $20.2B $18.1B $15.7B
Operating Income (Reported) $5.6B $8.5B $10.7B $8B $5.5B
Operating Income (Adjusted) $5.5B $8.6B $10.5B $8.4B $6.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10.4B $13.5B $15.4B $13.4B $11.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.8B $4.5B $4.7B $4.9B $4.9B
Gross Profit $6.6B $9B $10.7B $8.6B $6.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.1B $1.2B $1.2B $1.4B $1.5B
Selling, General & Admin $1.2B $1.3B $1.3B $1.4B $1.3B
Other Inc / (Exp) -$24M -$8M -$154M $327M $508M
Operating Expenses $2.4B $2.4B $2.5B $2.8B $2.8B
Operating Income $4.3B $6.6B $8.2B $5.8B $4B
 
Net Interest Expenses $142M $135M $154M $255M $378M
EBT. Incl. Unusual Items $4.1B $6.5B $7.9B $5.9B $4.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $183M $825M $1.1B $731M $500M
Net Income to Company $3.9B $5.6B $6.8B $5.1B $3.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.9B $5.6B $6.8B $5.1B $3.6B
 
Basic EPS (Cont. Ops) $4.22 $6.07 $7.35 $5.63 $3.92
Diluted EPS (Cont. Ops) $4.17 $5.99 $7.27 $5.57 $3.89
Weighted Average Basic Share $2.8B $2.8B $2.8B $2.7B $2.7B
Weighted Average Diluted Share $2.8B $2.8B $2.8B $2.7B $2.8B
 
EBITDA $5B $7.3B $8.7B $7B $5.6B
EBIT $4.2B $6.6B $8B $6.1B $4.5B
 
Revenue (Reported) $10.4B $13.5B $15.4B $13.4B $11.6B
Operating Income (Reported) $4.3B $6.6B $8.2B $5.8B $4B
Operating Income (Adjusted) $4.2B $6.6B $8B $6.1B $4.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2.4B $3.1B $4.6B $3.1B $3B
Short Term Investments $3B $3.5B $5.1B $6B $5.6B
Accounts Receivable, Net $1.1B $1.4B $1.7B $1.9B $1.8B
Inventory $2B $2B $1.9B $2.8B $4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $299M $302M $335M $302M $264M
Total Current Assets $8.8B $10.2B $13.7B $14B $15.1B
 
Property Plant And Equipment $3.3B $3.3B $5.1B $6.9B $10B
Long-Term Investments $300M -- -- -- --
Goodwill $4.4B $4.4B $4.4B $4.4B $4.4B
Other Intangibles $409M $122M $85M $152M $223M
Other Long-Term Assets $468M $770M $748M $740M $853M
Total Assets $18B $19.4B $24.7B $27.2B $32.3B
 
Accounts Payable $388M $415M $571M $851M $802M
Accrued Expenses $475M $524M $82M $191M $341M
Current Portion Of Long-Term Debt $500M $550M $500M $500M $599M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $520M $455M $570M
Total Current Liabilities $2.1B $2.4B $2.6B $3B $3.3B
 
Long-Term Debt $5.3B $6.2B $7.2B $8.2B $10.6B
Capital Leases -- -- -- -- --
Total Liabilities $9.1B $10.2B $11.3B $12.6B $15.5B
 
Common Stock $1.7B $1.7B $1.7B $1.7B $1.7B
Other Common Equity Adj -$347M -$360M -$157M -$254M -$205M
Common Equity $8.9B $9.2B $13.3B $14.6B $16.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.9B $9.2B $13.3B $14.6B $16.9B
 
Total Liabilities and Equity $18B $19.4B $24.7B $27.2B $32.3B
Cash and Short Terms $5.4B $6.6B $9.7B $9.1B $8.6B
Total Debt $5.8B $6.8B $7.7B $8.7B $11.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.8B $5.7B $3.2B $2.6B $2.6B
Short Term Investments $2.7B $4.1B $5.9B $6.4B $6.2B
Accounts Receivable, Net $1.4B $1.7B $2B $2B $1.9B
Inventory $2.1B $1.9B $2.4B $3.9B $4.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $277M $287M $238M $265M $341M
Total Current Assets $9.3B $13.6B $13.8B $15.1B $15.9B
 
Property Plant And Equipment $3.2B $4B $6.5B $9.3B $12.6B
Long-Term Investments $47M -- -- -- --
Goodwill $4.4B $4.4B $4.4B $4.4B $4.4B
Other Intangibles $322M $97M $75M $138M $229M
Other Long-Term Assets $501M $647M $799M $1.9B $325M
Total Assets $18.2B $23.3B $26.1B $31.6B $35.3B
 
Accounts Payable $411M $596M $780M $713M $794M
Accrued Expenses $524M $551M $734M $824M $1B
Current Portion Of Long-Term Debt $550M $500M $499M $300M $1B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.2B $2.4B $2.8B $2.7B $3.7B
 
Long-Term Debt $6.2B $7.2B $7.4B $10.9B $12.8B
Capital Leases -- -- -- -- --
Total Liabilities $9.9B $11.1B $11.6B $15B $18.1B
 
Common Stock $1.7B $1.7B $1.7B $1.7B $1.7B
Other Common Equity Adj -$335M -$313M -$154M -$235M -$195M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.3B $12.2B $14.5B $16.6B $17.3B
 
Total Liabilities and Equity $18.2B $23.3B $26.1B $31.6B $35.3B
Cash and Short Terms $5.5B $9.8B $9.1B $8.9B $8.8B
Total Debt $6.8B $7.7B $7.9B $11.2B $13.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $5B $5.6B $7.8B $8.7B $6.5B
Depreciation & Amoritzation $1.1B $992M $954M $979M $1.2B
Stock-Based Compensation $217M $224M $230M $289M $362M
Change in Accounts Receivable $133M -$340M -$287M -$194M $108M
Change in Inventories $216M $46M $45M -$847M -$1.2B
Cash From Operations $6.6B $6.1B $8.8B $8.7B $6.4B
 
Capital Expenditures $847M $649M $2.5B $2.8B $5.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.9B -$922M -$4.1B -$3.6B -$4.4B
 
Dividends Paid (Ex Special Dividend) -$3B -$3.4B -$3.9B -$4.3B -$4.6B
Special Dividend Paid
Long-Term Debt Issued $1.5B $1.5B $1.5B $1.5B $3B
Long-Term Debt Repaid -$750M -$500M -$550M -$500M -$500M
Repurchase of Common Stock -$3B -$2.6B -$527M -$3.6B -$293M
Other Financing Activities -$42M -$36M -$46M -$41M -$57M
Cash From Financing -$4.7B -$4.5B -$3.1B -$6.7B -$2.1B
 
Beginning Cash (CF) $2.4B $2.4B $3.1B $4.6B $3.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1M $670M $1.5B -$1.6B -$86M
Ending Cash (CF) $2.4B $3.1B $4.6B $3.1B $3B
 
Levered Free Cash Flow $5.8B $5.5B $6.3B $5.9B $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.4B $1.9B $2.3B $1.7B $1.4B
Depreciation & Amoritzation $250M $253M $262M $320M $402M
Stock-Based Compensation $50M $50M $68M $79M $87M
Change in Accounts Receivable -$216M -$62M $150M -$20M -$151M
Change in Inventories $64M -$13M -$205M -$179M -$190M
Cash From Operations $1.4B $2.4B $2.8B $1.9B $1.7B
 
Capital Expenditures $146M $486M $790M $1.5B $1.3B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.2B -$884M -$2.1B -$1.7B -$487M
 
Dividends Paid (Ex Special Dividend) -$825M -$942M -$1.1B -$1.1B -$1.2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.5B $695M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$15M -$139M -$996M -$46M -$318M
Other Financing Activities -$9M -$19M -$12M -$12M -$8M
Cash From Financing -$726M $470M -$1.3B -$1.1B -$1.4B
 
Beginning Cash (CF) $4.3B $3.6B $3.8B $3.4B $2.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.5B $2B -$633M -$873M -$151M
Ending Cash (CF) $2.8B $5.7B $3.2B $2.6B $2.6B
 
Levered Free Cash Flow $1.3B $1.9B $2B $442M $416M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $5B $7.3B $8.9B $7.1B $5B
Depreciation & Amoritzation $999M $984M $929M $1.2B $1.5B
Stock-Based Compensation $223M $222M $277M $356M $377M
Change in Accounts Receivable -$50M -$261M -$387M $64M $114M
Change in Inventories -$32M $209M -$541M -$1.5B -$388M
Cash From Operations $5.8B $8.5B $9B $6.5B $6.2B
 
Capital Expenditures $600M $1.4B $3.1B $4.9B $4.8B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.8B -$2.9B -$4.8B -$5.1B -$4.1B
 
Dividends Paid (Ex Special Dividend) -$3.3B -$3.8B -$4.2B -$4.5B -$4.7B
Special Dividend Paid
Long-Term Debt Issued $1.5B -- $695M $3.8B $3B
Long-Term Debt Repaid -$500M -$550M -- -- --
Repurchase of Common Stock -$3B -$400M -$2.9B -$1.1B -$457M
Other Financing Activities -$37M -$44M -$37M -$55M -$56M
Cash From Financing -$5B -$2.8B -$6.7B -$2.1B -$2.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.1B $2.8B -$2.5B -$603M $23M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $5.2B $7.1B $5.9B $1.6B $1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3.9B $5.6B $6.8B $5.1B $3.6B
Depreciation & Amoritzation $749M $741M $716M $901M $1.1B
Stock-Based Compensation $182M $180M $227M $294M $309M
Change in Accounts Receivable -$318M -$239M -$339M -$81M -$75M
Change in Inventories -$71M $92M -$494M -$1.2B -$297M
Cash From Operations $4B $6.4B $6.7B $4.5B $4.3B
 
Capital Expenditures $437M $1.2B $1.8B $3.9B $3.6B
Cash Acquisitions -- -- -- -- --
Cash From Investing $74M -$1.9B -$2.6B -$4.1B -$3.8B
 
Dividends Paid (Ex Special Dividend) -$2.5B -$2.8B -$3.2B -$3.4B -$3.6B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B $1.5B $695M $3B $3B
Long-Term Debt Repaid -$500M -$550M -$500M -$500M -$300M
Repurchase of Common Stock -$2.5B -$385M -$2.8B -$228M -$392M
Other Financing Activities -$30M -$38M -$29M -$43M -$42M
Cash From Financing -$3.7B -$2B -$5.6B -$929M -$879M
 
Beginning Cash (CF) $9.2B $9.2B $11.9B $11B $8.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $385M $2.6B -$1.5B -$484M -$375M
Ending Cash (CF) $9.6B $11.8B $10.5B $10.5B $7.8B
 
Levered Free Cash Flow $3.6B $5.2B $4.8B $573M $692M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

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…

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 23

Quantum [QMCO] is down 2.5% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 3% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.85% over the past day.

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

Show me the best stock