Financhill
Sell
25

TXN Quote, Financials, Valuation and Earnings

Last price:
$147.53
Seasonality move :
3.08%
Day range:
$139.95 - $149.88
52-week range:
$143.31 - $220.39
Dividend yield:
3.4%
P/E ratio:
30.17x
P/S ratio:
9.20x
P/B ratio:
8.43x
Volume:
15.7M
Avg. volume:
8.3M
1-year change:
-7.29%
Market cap:
$142.6B
Revenue:
$15.6B
EPS (TTM):
$5.19
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14.5B $18.3B $20B $17.5B $15.6B
Revenue Growth (YoY) 0.54% 26.85% 9.18% -12.53% -10.72%
 
Cost of Revenues $5.2B $6B $6.3B $6.5B $6.5B
Gross Profit $9.3B $12.4B $13.8B $11B $9.1B
Gross Profit Margin 64.1% 67.47% 68.76% 62.9% 58.14%
 
R&D Expenses $1.5B $1.6B $1.7B $1.9B $2B
Selling, General & Admin $1.6B $1.7B $1.7B $1.8B $1.8B
Other Inc / (Exp) $91M -$53M -$151M $440M $620M
Operating Expenses $3.2B $3.2B $3.4B $3.7B $3.8B
Operating Income $6.1B $9.2B $10.4B $7.3B $5.3B
 
Net Interest Expenses $190M $184M $214M $353M $508M
EBT. Incl. Unusual Items $6B $8.9B $10B $7.4B $5.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $422M $1.2B $1.3B $908M $654M
Net Income to Company $5.6B $7.8B $8.7B $6.5B $4.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.6B $7.8B $8.7B $6.5B $4.8B
 
Basic EPS (Cont. Ops) $6.05 $8.38 $9.51 $7.13 $5.24
Diluted EPS (Cont. Ops) $5.97 $8.26 $9.41 $7.07 $5.20
Weighted Average Basic Share $921M $923M $916M $908M $912M
Weighted Average Diluted Share $933M $936M $926M $916M $919M
 
EBITDA $7.2B $10.1B $11.2B $9B $7.5B
EBIT $6.2B $9.1B $10.2B $7.8B $6B
 
Revenue (Reported) $14.5B $18.3B $20B $17.5B $15.6B
Operating Income (Reported) $6.1B $9.2B $10.4B $7.3B $5.3B
Operating Income (Adjusted) $6.2B $9.1B $10.2B $7.8B $6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.1B $4.8B $4.7B $4.1B $4B
Revenue Growth (YoY) 21.67% 18.55% -3.35% -12.7% -1.72%
 
Cost of Revenues $1.4B $1.5B $1.6B $1.6B $1.7B
Gross Profit $2.6B $3.4B $3.1B $2.4B $2.3B
Gross Profit Margin 64.92% 69.33% 66.1% 59.63% 57.75%
 
R&D Expenses $388M $389M $434M $460M $491M
Selling, General & Admin $398M $404M $429M $438M $446M
Other Inc / (Exp) $115M -$45M $3M $113M $112M
Operating Expenses $786M $793M $863M $898M $937M
Operating Income $1.9B $2.6B $2.2B $1.5B $1.4B
 
Net Interest Expenses $48M $49M $60M $98M $130M
EBT. Incl. Unusual Items $1.9B $2.5B $2.2B $1.5B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $239M $325M $205M $177M $154M
Net Income to Company $1.7B $2.1B $2B $1.4B $1.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.7B $2.1B $2B $1.4B $1.2B
 
Basic EPS (Cont. Ops) $1.84 $2.31 $2.17 $1.51 $1.32
Diluted EPS (Cont. Ops) $1.80 $2.27 $2.13 $1.49 $1.30
Weighted Average Basic Share $921M $923M $907M $908M $912M
Weighted Average Diluted Share $933M $936M $917M $916M $919M
 
EBITDA $2.2B $2.7B $2.5B $2B $1.9B
EBIT $2B $2.5B $2.2B $1.6B $1.5B
 
Revenue (Reported) $4.1B $4.8B $4.7B $4.1B $4B
Operating Income (Reported) $1.9B $2.6B $2.2B $1.5B $1.4B
Operating Income (Adjusted) $2B $2.5B $2.2B $1.6B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14.5B $18.3B $20B $17.5B $15.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.2B $6B $6.3B $6.5B $6.5B
Gross Profit $9.3B $12.4B $13.8B $11B $9.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.5B $1.6B $1.7B $1.9B $2B
Selling, General & Admin $1.6B $1.7B $1.7B $1.8B $1.8B
Other Inc / (Exp) $91M -$53M -$151M $440M $620M
Operating Expenses $3.2B $3.2B $3.4B $3.7B $3.8B
Operating Income $6.1B $9.2B $10.4B $7.3B $5.3B
 
Net Interest Expenses $190M $184M $214M $353M $508M
EBT. Incl. Unusual Items $6B $8.9B $10B $7.4B $5.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $422M $1.2B $1.3B $908M $654M
Net Income to Company $5.6B $7.8B $8.7B $6.5B $4.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.6B $7.8B $8.7B $6.5B $4.8B
 
Basic EPS (Cont. Ops) $6.06 $8.38 $9.52 $7.14 $5.24
Diluted EPS (Cont. Ops) $5.97 $8.26 $9.40 $7.06 $5.19
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $7.2B $10.1B $11.2B $9B $7.5B
EBIT $6.2B $9.1B $10.2B $7.8B $6B
 
Revenue (Reported) $14.5B $18.3B $20B $17.5B $15.6B
Operating Income (Reported) $6.1B $9.2B $10.4B $7.3B $5.3B
Operating Income (Adjusted) $6.2B $9.1B $10.2B $7.8B $6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $18.3B $20B $17.5B $15.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6B $6.3B $6.5B $6.5B --
Gross Profit $12.4B $13.8B $11B $9.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.6B $1.7B $1.9B $2B --
Selling, General & Admin $1.7B $1.7B $1.8B $1.8B --
Other Inc / (Exp) -$53M -$151M $440M $620M --
Operating Expenses $3.2B $3.4B $3.7B $3.8B --
Operating Income $9.2B $10.4B $7.3B $5.3B --
 
Net Interest Expenses $184M $214M $353M $508M --
EBT. Incl. Unusual Items $8.9B $10B $7.4B $5.5B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2B $1.3B $908M $654M --
Net Income to Company $7.8B $8.7B $6.5B $4.8B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.8B $8.7B $6.5B $4.8B --
 
Basic EPS (Cont. Ops) $8.38 $9.52 $7.14 $5.24 --
Diluted EPS (Cont. Ops) $8.26 $9.40 $7.06 $5.19 --
Weighted Average Basic Share $3.7B $3.7B $3.6B $3.6B --
Weighted Average Diluted Share $3.7B $3.7B $3.7B $3.7B --
 
EBITDA $10.1B $11.2B $9B $7.5B --
EBIT $9.1B $10.2B $7.8B $6B --
 
Revenue (Reported) $18.3B $20B $17.5B $15.6B --
Operating Income (Reported) $9.2B $10.4B $7.3B $5.3B --
Operating Income (Adjusted) $9.1B $10.2B $7.8B $6B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.1B $4.6B $3.1B $3B $3.2B
Short Term Investments $3.5B $5.1B $6B $5.6B $4.4B
Accounts Receivable, Net $1.4B $1.7B $1.9B $1.8B $1.7B
Inventory $2B $1.9B $2.8B $4B $4.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $302M $335M $302M $761M $1.2B
Total Current Assets $10.2B $13.7B $14B $15.1B $15B
 
Property Plant And Equipment $3.3B $5.1B $6.9B $10B $11.3B
Long-Term Investments -- -- -- -- --
Goodwill $4.4B $4.4B $4.4B $4.4B $4.4B
Other Intangibles $122M $85M $152M $223M $257M
Other Long-Term Assets $770M $748M $740M $1.7B $3.3B
Total Assets $19.4B $24.7B $27.2B $32.3B $35.5B
 
Accounts Payable $415M $571M $851M $802M $820M
Accrued Expenses $524M $82M $191M $341M $352M
Current Portion Of Long-Term Debt $550M $500M $500M $599M $750M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $520M $455M $570M $723M
Total Current Liabilities $2.4B $2.6B $3B $3.3B $3.6B
 
Long-Term Debt $6.2B $7.2B $8.2B $10.6B $12.8B
Capital Leases -- -- -- -- --
Total Liabilities $10.2B $11.3B $12.6B $15.5B $18.6B
 
Common Stock $1.7B $1.7B $1.7B $1.7B $1.7B
Other Common Equity Adj -$360M -$157M -$254M -$205M -$140M
Common Equity $9.2B $13.3B $14.6B $16.9B $16.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $9.2B $13.3B $14.6B $16.9B $16.9B
 
Total Liabilities and Equity $19.4B $24.7B $27.2B $32.3B $35.5B
Cash and Short Terms $6.6B $9.7B $9.1B $8.6B $7.6B
Total Debt $6.8B $7.7B $8.7B $11.2B $13.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.1B $4.6B $3.1B $3B $3.2B
Short Term Investments $3.5B $5.1B $6B $5.6B $4.4B
Accounts Receivable, Net $1.4B $1.7B $1.9B $1.8B $1.7B
Inventory $2B $1.9B $2.8B $4B $4.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $302M $335M $302M $761M $1.2B
Total Current Assets $10.2B $13.7B $14B $15.1B $15B
 
Property Plant And Equipment $3.3B $5.1B $6.9B $10B $11.3B
Long-Term Investments -- -- -- -- --
Goodwill $4.4B $4.4B $4.4B $4.4B $4.4B
Other Intangibles $122M $85M $152M $223M $257M
Other Long-Term Assets $770M $748M $740M $1.7B $3.3B
Total Assets $19.4B $24.7B $27.2B $32.3B $35.5B
 
Accounts Payable $415M $571M $851M $802M $820M
Accrued Expenses $524M $82M $191M $341M $352M
Current Portion Of Long-Term Debt $550M $500M $500M $599M $750M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $520M $455M $570M $723M
Total Current Liabilities $2.4B $2.6B $3B $3.3B $3.6B
 
Long-Term Debt $6.2B $7.2B $8.2B $10.6B $12.8B
Capital Leases -- -- -- -- --
Total Liabilities $10.2B $11.3B $12.6B $15.5B $18.6B
 
Common Stock $1.7B $1.7B $1.7B $1.7B $1.7B
Other Common Equity Adj -$360M -$157M -$254M -$205M -$140M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $9.2B $13.3B $14.6B $16.9B $16.9B
 
Total Liabilities and Equity $19.4B $24.7B $27.2B $32.3B $35.5B
Cash and Short Terms $6.6B $9.7B $9.1B $8.6B $7.6B
Total Debt $6.8B $7.7B $8.7B $11.2B $13.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $5.6B $7.8B $8.7B $6.5B $4.8B
Depreciation & Amoritzation $992M $954M $979M $1.2B $1.6B
Stock-Based Compensation $224M $230M $289M $362M $387M
Change in Accounts Receivable -$340M -$287M -$194M $108M $68M
Change in Inventories $46M $45M -$847M -$1.2B -$528M
Cash From Operations $6.1B $8.8B $8.7B $6.4B $6.3B
 
Capital Expenditures $649M $2.5B $2.8B $5.1B $4.8B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$922M -$4.1B -$3.6B -$4.4B -$3.2B
 
Dividends Paid (Ex Special Dividend) -$3.4B -$3.9B -$4.3B -$4.6B -$4.8B
Special Dividend Paid
Long-Term Debt Issued $1.5B $1.5B $1.5B $3B $3B
Long-Term Debt Repaid -$500M -$550M -$500M -$500M -$600M
Repurchase of Common Stock -$2.6B -$527M -$3.6B -$293M -$929M
Other Financing Activities -$36M -$46M -$41M -$57M -$53M
Cash From Financing -$4.5B -$3.1B -$6.7B -$2.1B -$2.9B
 
Beginning Cash (CF) $2.4B $3.1B $4.6B $3.1B $3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $670M $1.5B -$1.6B -$86M $236M
Ending Cash (CF) $3.1B $4.6B $3.1B $3B $3.2B
 
Levered Free Cash Flow $5.5B $6.3B $5.9B $1.3B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.7B $2.1B $2B $1.4B $1.2B
Depreciation & Amoritzation $243M $213M $263M $337M $435M
Stock-Based Compensation $42M $50M $62M $68M $78M
Change in Accounts Receivable -$22M -$48M $145M $189M $143M
Change in Inventories $117M -$47M -$353M -$91M -$231M
Cash From Operations $2.1B $2.4B $2B $1.9B $2B
 
Capital Expenditures $212M $1.3B $967M $1.1B $1.2B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$996M -$2.2B -$1B -$311M $614M
 
Dividends Paid (Ex Special Dividend) -$937M -$1.1B -$1.1B -$1.2B -$1.2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $799M -- --
Long-Term Debt Repaid -- -- -- -- -$300M
Repurchase of Common Stock -$15M -$142M -$848M -$65M -$537M
Other Financing Activities -$6M -$8M -$12M -$14M -$11M
Cash From Financing -$844M -$1.2B -$1.1B -$1.2B -$2B
 
Beginning Cash (CF) $2.8B $5.7B $3.2B $2.6B $2.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $285M -$1B -$119M $398M $611M
Ending Cash (CF) $3.1B $4.6B $3.1B $3B $3.2B
 
Levered Free Cash Flow $1.9B $1.1B $1.1B $776M $806M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $5.6B $7.8B $8.7B $6.5B $4.8B
Depreciation & Amoritzation $992M $954M $979M $1.2B $1.6B
Stock-Based Compensation $224M $230M $289M $362M $387M
Change in Accounts Receivable -$340M -$287M -$194M $108M $68M
Change in Inventories $46M $45M -$847M -$1.2B -$528M
Cash From Operations $6.1B $8.8B $8.7B $6.4B $6.3B
 
Capital Expenditures $649M $2.5B $2.8B $5.1B $4.8B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$922M -$4.1B -$3.6B -$4.4B -$3.2B
 
Dividends Paid (Ex Special Dividend) -$3.4B -$3.9B -$4.3B -$4.6B -$4.8B
Special Dividend Paid
Long-Term Debt Issued $1.5B -- $1.5B $3B $3B
Long-Term Debt Repaid -$500M -$550M -- -- --
Repurchase of Common Stock -$2.6B -$527M -$3.6B -$293M -$929M
Other Financing Activities -$36M -$46M -$41M -$57M -$53M
Cash From Financing -$4.5B -$3.1B -$6.7B -$2.1B -$2.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $670M $1.5B -$1.6B -$86M $236M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $5.5B $6.3B $5.9B $1.3B $1.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $7.8B $8.7B $6.5B $4.8B --
Depreciation & Amoritzation $954M $979M $1.2B $1.6B --
Stock-Based Compensation $230M $289M $362M $387M --
Change in Accounts Receivable -$287M -$194M $108M $68M --
Change in Inventories $45M -$847M -$1.2B -$528M --
Cash From Operations $8.8B $8.7B $6.4B $6.3B --
 
Capital Expenditures $2.5B $2.8B $5.1B $4.8B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.1B -$3.6B -$4.4B -$3.2B --
 
Dividends Paid (Ex Special Dividend) -$3.9B -$4.3B -$4.6B -$4.8B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B $1.5B $3B $3B --
Long-Term Debt Repaid -$550M -$500M -$500M -$600M --
Repurchase of Common Stock -$527M -$3.6B -$293M -$929M --
Other Financing Activities -$46M -$41M -$57M -$53M --
Cash From Financing -$3.1B -$6.7B -$2.1B -$2.9B --
 
Beginning Cash (CF) $14.9B $15.1B $13.5B $10.8B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5B -$1.6B -$86M $236M --
Ending Cash (CF) $16.4B $13.5B $13.4B $11B --
 
Levered Free Cash Flow $6.3B $5.9B $1.3B $1.5B --

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

GET BETTER TRADE IDEAS

Popular

What Do Tesla Delivery Numbers Mean for Tesla Stock?
What Do Tesla Delivery Numbers Mean for Tesla Stock?

Tesla (NASDAQ:TSLA) released Q1 delivery numbers, showing a substantial slowdown…

Is Chewy a Growth Stock to Buy?
Is Chewy a Growth Stock to Buy?

It might be a surprise to learn that during the…

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 31x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
42
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Sell
11
CRL alert for Apr 11

Charles River Laboratories International [CRL] is down 0.2% over the past day.

Buy
77
DPST alert for Apr 11

Direxion Daily Regional Banks Bull 3X Shares [DPST] is down 0.79% over the past day.

Sell
35
KMX alert for Apr 11

CarMax [KMX] is up 2.87% over the past day.

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

Show me the best stock