Financhill
Sell
38

TER Quote, Financials, Valuation and Earnings

Last price:
$86.75
Seasonality move :
8.16%
Day range:
$86.22 - $89.04
52-week range:
$82.98 - $163.21
Dividend yield:
0.55%
P/E ratio:
26.05x
P/S ratio:
5.02x
P/B ratio:
4.98x
Volume:
7.1M
Avg. volume:
3.3M
1-year change:
-19.83%
Market cap:
$14B
Revenue:
$2.8B
EPS (TTM):
$3.33
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.1B $3.7B $3.2B $2.7B $2.8B
Revenue Growth (YoY) 36.01% 18.63% -14.8% -15.17% 5.37%
 
Cost of Revenues $1.3B $1.5B $1.3B $1.1B $1.2B
Gross Profit $1.8B $2.2B $1.9B $1.5B $1.6B
Gross Profit Margin 57.21% 59.59% 59.18% 57.42% 58.48%
 
R&D Expenses $375M $427.6M $440.6M $418.1M $460.9M
Selling, General & Admin $464.8M $547.6M $558.1M $577.3M $617M
Other Inc / (Exp) $4M -$33.9M -$11.4M -$20.3M $35.7M
Operating Expenses $870.5M $996.6M $1B $1B $1.1B
Operating Income $915.2M $1.2B $849.1M $522.3M $552.2M
 
Net Interest Expenses $18.2M $15.2M -- -- --
EBT. Incl. Unusual Items $901M $1.2B $840.4M $525.6M $609.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $116.9M $146.4M $124.9M $76.8M $59.5M
Net Income to Company $784.1M $1B $715.5M $448.8M $542.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $784.1M $1B $715.5M $448.8M $542.4M
 
Basic EPS (Cont. Ops) $4.72 $6.15 $4.52 $2.91 $3.41
Diluted EPS (Cont. Ops) $4.28 $5.53 $4.22 $2.73 $3.32
Weighted Average Basic Share $166.1M $165M $158.4M $154.3M $159.1M
Weighted Average Diluted Share $183M $183.6M $169.7M $164.3M $163.3M
 
EBITDA $1.1B $1.3B $954.8M $640.3M $732.4M
EBIT $925.2M $1.2B $844.1M $529.4M $612.7M
 
Revenue (Reported) $3.1B $3.7B $3.2B $2.7B $2.8B
Operating Income (Reported) $915.2M $1.2B $849.1M $522.3M $552.2M
Operating Income (Adjusted) $925.2M $1.2B $844.1M $529.4M $612.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $759M $885M $731.8M $670.6M $752.9M
Revenue Growth (YoY) 15.94% 16.61% -17.31% -8.37% 12.27%
 
Cost of Revenues $309.2M $358M $311.4M $291.1M $305.6M
Gross Profit $449.8M $527M $420.5M $379.5M $447.3M
Gross Profit Margin 59.26% 59.55% 57.45% 56.6% 59.41%
 
R&D Expenses $100.8M $110M $108.8M $102.2M $128.4M
Selling, General & Admin $124.3M $142.7M $142.8M $142.3M $155.7M
Other Inc / (Exp) $9.5M -$12.1M $28.6M $1.4M -$5.2M
Operating Expenses $230.8M $257.9M $256.2M $249.2M $288.8M
Operating Income $219M $269.2M $164.2M $130.3M $158.5M
 
Net Interest Expenses $5.6M $1.9M -- -- --
EBT. Incl. Unusual Items $222.9M $255.2M $195.2M $139.8M $157.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.6M $31.1M $22.9M $22.8M $5.4M
Net Income to Company $196.3M $224M $172.3M $117.1M $146.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $196.3M $224M $172.3M $117.1M $146.3M
 
Basic EPS (Cont. Ops) $1.18 $1.41 $1.11 $0.77 $0.90
Diluted EPS (Cont. Ops) $1.05 $1.29 $1.04 $0.72 $0.90
Weighted Average Basic Share $166.1M $162.8M $155.8M $152.8M $162.5M
Weighted Average Diluted Share $186.8M $178M $165.5M $162.1M $163.2M
 
EBITDA $261.3M $287.6M $224M $168.6M $189.5M
EBIT $229.3M $257.6M $196.3M $140.6M $158.4M
 
Revenue (Reported) $759M $885M $731.8M $670.6M $752.9M
Operating Income (Reported) $219M $269.2M $164.2M $130.3M $158.5M
Operating Income (Adjusted) $229.3M $257.6M $196.3M $140.6M $158.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.1B $3.7B $3.2B $2.7B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.5B $1.3B $1.1B $1.2B
Gross Profit $1.8B $2.2B $1.9B $1.5B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $375M $427.6M $440.6M $418.1M $460.9M
Selling, General & Admin $464.8M $547.6M $558.1M $577.3M $617M
Other Inc / (Exp) $4M -$33.9M -$11.4M -$20.3M $35.9M
Operating Expenses $870.5M $996.6M $1B $1B $1.1B
Operating Income $915.2M $1.2B $849.1M $522.3M $552.2M
 
Net Interest Expenses $18.2M $15.2M -- -- --
EBT. Incl. Unusual Items $901M $1.2B $840.4M $525.6M $609.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $116.9M $146.4M $124.9M $76.8M $59.5M
Net Income to Company $784.1M $1B $715.5M $448.8M $542.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $784.1M $1B $715.5M $448.8M $542.4M
 
Basic EPS (Cont. Ops) $4.72 $6.18 $4.52 $2.92 $3.39
Diluted EPS (Cont. Ops) $4.28 $5.55 $4.22 $2.73 $3.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.1B $1.3B $954.8M $640.3M $732.4M
EBIT $925.2M $1.2B $844.1M $529.4M $612.7M
 
Revenue (Reported) $3.1B $3.7B $3.2B $2.7B $2.8B
Operating Income (Reported) $915.2M $1.2B $849.1M $522.3M $552.2M
Operating Income (Adjusted) $925.2M $1.2B $844.1M $529.4M $612.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.7B $3.2B $2.7B $2.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $1.3B $1.1B $1.2B --
Gross Profit $2.2B $1.9B $1.5B $1.6B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $427.6M $440.6M $418.1M $460.9M --
Selling, General & Admin $547.6M $558.1M $577.3M $617M --
Other Inc / (Exp) -$33.9M -$11.4M -$20.3M $35.9M --
Operating Expenses $996.6M $1B $1B $1.1B --
Operating Income $1.2B $849.1M $522.3M $552.2M --
 
Net Interest Expenses $15.2M $309K -- -- --
EBT. Incl. Unusual Items $1.2B $840.4M $525.6M $609.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $146.4M $124.9M $76.8M $59.5M --
Net Income to Company $1B $715.5M $448.8M $542.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1B $715.5M $448.8M $542.4M --
 
Basic EPS (Cont. Ops) $6.18 $4.52 $2.92 $3.39 --
Diluted EPS (Cont. Ops) $5.55 $4.22 $2.73 $3.33 --
Weighted Average Basic Share $659.8M $633.7M $617.2M $636.3M --
Weighted Average Diluted Share $734.5M $678.9M $657.2M $653.3M --
 
EBITDA $1.3B $954.8M $640.3M $732.4M --
EBIT $1.2B $844.1M $529.4M $612.7M --
 
Revenue (Reported) $3.7B $3.2B $2.7B $2.8B --
Operating Income (Reported) $1.2B $849.1M $522.3M $552.2M --
Operating Income (Adjusted) $1.2B $844.1M $529.4M $612.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $914.1M $1.1B $854.8M $757.6M $553.4M
Short Term Investments $522.3M $244.2M $39.6M $62.2M $46.3M
Accounts Receivable, Net $497.5M $550.7M $491.1M $422.1M $471.4M
Inventory $222.2M $243.3M $325M $310M $298.5M
Prepaid Expenses -- $406.3M $533M $549M $429.1M
Other Current Assets $259.3M $9.5M $14.4M $38M $17.7M
Total Current Assets $2.4B $2.6B $2.3B $2.2B $1.8B
 
Property Plant And Equipment $449.4M $456M $492.4M $518.9M $578.4M
Long-Term Investments $118M $133.9M $110.8M $117.4M $618.6M
Goodwill $453.9M $426M $403.2M $415.7M $395.4M
Other Intangibles $100.9M $75.6M $53.5M $35.4M $15.9M
Other Long-Term Assets $9.4M $24.1M $28.9M $50.1M $49.6M
Total Assets $3.7B $3.8B $3.5B $3.5B $3.7B
 
Accounts Payable $133.7M $153.1M $139.7M $180.1M $134.8M
Accrued Expenses $77.6M $124.2M $112.3M $114.7M $90.8M
Current Portion Of Long-Term Debt $33.3M $19.2M $50.1M -- --
Current Portion Of Capital Lease Obligations $20.6M $20M $18.6M $17.5M $18.7M
Other Current Liabilities -- -- -- $7.4M --
Total Current Liabilities $700.9M $805.1M $746.3M $660M $624.6M
 
Long-Term Debt $376.8M $89.2M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.2B $1B $960.9M $889.4M
 
Common Stock $20.8M $20.3M $19.5M $19.1M $20.2M
Other Common Equity Adj $33.5M $3.7M -$49.9M -$27M -$81.2M
Common Equity $2.2B $2.6B $2.5B $2.5B $2.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.2B $2.6B $2.5B $2.5B $2.8B
 
Total Liabilities and Equity $3.7B $3.8B $3.5B $3.5B $3.7B
Cash and Short Terms $1.4B $1.4B $894.4M $819.7M $599.7M
Total Debt $410.1M $108.4M $50.1M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $914.1M $1.1B $854.8M $757.6M $553.4M
Short Term Investments $522.3M $244.2M $39.6M $62.2M $46.3M
Accounts Receivable, Net $497.5M $550.7M $491.1M $422.1M $471.4M
Inventory $222.2M $243.3M $325M $310M $298.5M
Prepaid Expenses -- $406.3M $533M $549M $429.1M
Other Current Assets $259.3M $9.5M $14.4M $38M $17.7M
Total Current Assets $2.4B $2.6B $2.3B $2.2B $1.8B
 
Property Plant And Equipment $449.4M $456M $492.4M $518.9M $578.4M
Long-Term Investments $118M $133.9M $110.8M $117.4M $618.6M
Goodwill $453.9M $426M $403.2M $415.7M $395.4M
Other Intangibles $100.9M $75.6M $53.5M $35.4M $15.9M
Other Long-Term Assets $9.4M $24.1M $28.9M $50.1M $49.6M
Total Assets $3.7B $3.8B $3.5B $3.5B $3.7B
 
Accounts Payable $133.7M $153.1M $139.7M $180.1M $134.8M
Accrued Expenses $77.6M $124.2M $112.3M $114.7M $90.8M
Current Portion Of Long-Term Debt $33.3M $19.2M $50.1M -- --
Current Portion Of Capital Lease Obligations $20.6M $20M $18.6M $17.5M $18.7M
Other Current Liabilities -- -- -- $7.4M --
Total Current Liabilities $700.9M $805.1M $746.3M $660M $624.6M
 
Long-Term Debt $376.8M $89.2M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.2B $1B $960.9M $889.4M
 
Common Stock $20.8M $20.3M $19.5M $19.1M $20.2M
Other Common Equity Adj $33.5M $3.7M -$49.9M -$27M -$81.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.2B $2.6B $2.5B $2.5B $2.8B
 
Total Liabilities and Equity $3.7B $3.8B $3.5B $3.5B $3.7B
Cash and Short Terms $1.4B $1.4B $894.4M $819.7M $599.7M
Total Debt $410.1M $108.4M $50.1M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $784.1M $1B $715.5M $448.8M $542.4M
Depreciation & Amoritzation $126.7M $125.5M $110.7M $110.9M $119.7M
Stock-Based Compensation $44.9M $45.6M $48.2M $57.7M $60.1M
Change in Accounts Receivable -$129.5M -$57.8M $50.6M $71M -$52.7M
Change in Inventories -$8.4M $6.5M -$80.8M $5.3M $8.7M
Cash From Operations $868.9M $1.1B $577.9M $585.2M $672.2M
 
Capital Expenditures $185M $132.5M $163.2M $159.6M $198.1M
Cash Acquisitions -- -- -- -- -$441.7M
Cash From Investing -$569.8M $120.4M $43.8M -$179.6M -$622.3M
 
Dividends Paid (Ex Special Dividend) -$66.5M -$66M -$69.7M -$67.9M -$76.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $185M
Long-Term Debt Repaid -- -$343M -$66.8M -$50.3M -$185M
Repurchase of Common Stock -$88.5M -$600M -$752.1M -$397.2M -$198.6M
Other Financing Activities -$8.9M -- -- -- --
Cash From Financing -$158.3M -$1B -$893M -$501.9M -$251.8M
 
Beginning Cash (CF) $773.9M $914.1M $1.1B $854.8M $757.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $140.9M $210.1M -$271.3M -$96.3M -$201.9M
Ending Cash (CF) $914.1M $1.1B $854.8M $757.6M $553.4M
 
Levered Free Cash Flow $684M $965.9M $414.7M $425.6M $474.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $196.3M $224M $172.3M $117.1M $146.3M
Depreciation & Amoritzation $32.1M $30M $27.8M $27.9M $31.1M
Stock-Based Compensation $11.9M $11M $10.8M $12.4M $14.9M
Change in Accounts Receivable $92.6M $45.5M $46.4M $40.8M $12.6M
Change in Inventories -$25.4M -$15.4M -$12M -$1.1M -$2.4M
Cash From Operations $260.4M $331.3M $183.4M $248.8M $282.6M
 
Capital Expenditures $38.1M $29.3M $34.6M $44.3M $57.4M
Cash Acquisitions -$149K -- -- -- -$5M
Cash From Investing -$277.2M -$35.7M -$1.7M -$30.4M -$67.5M
 
Dividends Paid (Ex Special Dividend) -$16.6M -$16.3M -$17.1M -$16.8M -$19.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$41M -$14.8M -$23.5M --
Repurchase of Common Stock -- -$193.8M -$2.1M -$50.7M -$143.5M
Other Financing Activities -- -- -- -- --
Cash From Financing -$14.9M -$251.2M -$34.2M -$91.1M -$163.2M
 
Beginning Cash (CF) $945.2M $1.1B $710.7M $637M $510M
Foreign Exchange Rate Adjustment $616K -$1.6M -$3.5M -$6.6M -$8.6M
Additions / Reductions -$31.7M $44.3M $147.6M $127.3M $51.9M
Ending Cash (CF) $914.1M $1.1B $854.8M $757.6M $553.4M
 
Levered Free Cash Flow $222.3M $302M $148.8M $204.4M $225.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $784.1M $1B $715.5M $448.8M $542.4M
Depreciation & Amoritzation $126.7M $125.5M $110.7M $110.9M $119.7M
Stock-Based Compensation $44.9M $45.6M $48.2M $57.7M $60.1M
Change in Accounts Receivable -$129.5M -$57.8M $50.6M $71M -$52.7M
Change in Inventories -$8.4M $6.5M -$80.8M $5.3M $8.7M
Cash From Operations $868.9M $1.1B $577.9M $585.2M $672.2M
 
Capital Expenditures $185M $132.5M $163.2M $159.6M $198.1M
Cash Acquisitions -- -- -- -- -$441.7M
Cash From Investing -$569.8M $120.4M $43.8M -$179.6M -$622.3M
 
Dividends Paid (Ex Special Dividend) -$66.5M -$66M -$69.7M -$67.9M -$76.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$343M -$66.8M -$50.3M -$185M
Repurchase of Common Stock -$88.5M -$600M -$752.1M -$397.2M -$198.6M
Other Financing Activities -$8.9M -- -- -- --
Cash From Financing -$158.3M -$1B -$893M -$501.9M -$251.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $140.9M $210.1M -$271.3M -$96.3M -$201.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $684M $965.9M $414.7M $425.6M $474.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1B $715.5M $448.8M $542.4M --
Depreciation & Amoritzation $125.5M $110.7M $110.9M $119.7M --
Stock-Based Compensation $45.6M $48.2M $57.7M $60.1M --
Change in Accounts Receivable -$57.8M $50.6M $71M -$52.7M --
Change in Inventories $6.5M -$80.8M $5.3M $8.7M --
Cash From Operations $1.1B $577.9M $585.2M $672.2M --
 
Capital Expenditures $132.5M $163.2M $159.6M $198.1M --
Cash Acquisitions -- -- -- -$441.7M --
Cash From Investing $120.4M $43.8M -$179.6M -$622.3M --
 
Dividends Paid (Ex Special Dividend) -$66M -$69.7M -$67.9M -$76.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $185M --
Long-Term Debt Repaid -$343M -$66.8M -$50.3M -$185M --
Repurchase of Common Stock -$600M -$752.1M -$397.2M -$198.6M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1B -$893M -$501.9M -$251.8M --
 
Beginning Cash (CF) $3.8B $3.2B $2.8B $2.4B --
Foreign Exchange Rate Adjustment -$2.1M $3.9M -$876K -$2.3M --
Additions / Reductions $210.1M -$271.3M -$96.3M -$201.9M --
Ending Cash (CF) $4B $2.9B $2.7B $2.2B --
 
Levered Free Cash Flow $965.9M $414.7M $425.6M $474.1M --

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

GET BETTER TRADE IDEAS

Popular

Is VUG a Good ETF to Buy?
Is VUG a Good ETF to Buy?

For the last few years, earnings growth from the tech…

Does Intel Stock Have Room to Grow?
Does Intel Stock Have Room to Grow?

Intel Corporation (NASDAQ:INTC)’s recent innovations, Xeon 6 SoC and Xeon®…

Is Walmart the Largest Retailer in the World?
Is Walmart the Largest Retailer in the World?

For many years, Walmart (NYSE:WMT) has been the world’s largest…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
48
Is MSFT Stock a Buy?

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

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
50
TREE alert for Mar 13

LendingTree [TREE] is up 1.31% over the past day.

Buy
57
INOD alert for Mar 13

Innodata [INOD] is down 6.55% over the past day.

Sell
40
VIST alert for Mar 13

Vista Energy SAB de CV [VIST] is up 0.04% over the past day.

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

Show me the best stock