Financhill
Buy
57

TEL Quote, Financials, Valuation and Earnings

Last price:
$127.38
Seasonality move :
4.17%
Day range:
$120.06 - $135.37
52-week range:
$116.30 - $159.98
Dividend yield:
1.94%
P/E ratio:
21.38x
P/S ratio:
2.59x
P/B ratio:
3.22x
Volume:
3.1M
Avg. volume:
2.1M
1-year change:
-9.47%
Market cap:
$39.9B
Revenue:
$15.8B
EPS (TTM):
$6.26
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $12.2B $14.9B $16.3B $16B $15.8B
Revenue Growth (YoY) -9.49% 22.6% 9.1% -1.52% -1.18%
 
Cost of Revenues $8.4B $10B $11B $11B $10.4B
Gross Profit $3.7B $4.9B $5.2B $5.1B $5.5B
Gross Profit Margin 30.69% 32.75% 32.21% 31.53% 34.43%
 
R&D Expenses $613M $677M $718M $708M $741M
Selling, General & Admin $1.4B $1.5B $1.6B $1.7B $1.7B
Other Inc / (Exp) -$1.2B -$281M -$158M -$389M -$203M
Operating Expenses $2B $2.2B $2.3B $2.4B $2.5B
Operating Income $1.7B $2.7B $2.9B $2.7B $3B
 
Net Interest Expenses $33M $39M $51M $20M --
EBT. Incl. Unusual Items $524M $2.4B $2.7B $2.3B $2.8B
Earnings of Discontinued Ops. $18M $6M $1M $6M -$1M
Income Tax Expense $783M $123M $306M $364M -$397M
Net Income to Company -$259M $2.3B $2.4B $1.9B $3.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$241M $2.3B $2.4B $1.9B $3.2B
 
Basic EPS (Cont. Ops) -$0.73 $6.85 $7.52 $6.06 $10.40
Diluted EPS (Cont. Ops) -$0.73 $6.79 $7.47 $6.03 $10.33
Weighted Average Basic Share $332M $330M $323M $315M $307M
Weighted Average Diluted Share $332M $333M $325M $317M $309M
 
EBITDA $1.3B $3.2B $3.6B $3.1B $3.7B
EBIT $572M $2.4B $2.8B $2.3B $2.9B
 
Revenue (Reported) $12.2B $14.9B $16.3B $16B $15.8B
Operating Income (Reported) $1.7B $2.7B $2.9B $2.7B $3B
Operating Income (Adjusted) $572M $2.4B $2.8B $2.3B $2.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.5B $3.8B $3.8B $3.8B $3.8B
Revenue Growth (YoY) 11.17% 8.4% 0.6% -0.26% 0.13%
 
Cost of Revenues $2.4B $2.6B $2.7B $2.5B $2.5B
Gross Profit $1.1B $1.2B $1.2B $1.3B $1.4B
Gross Profit Margin 32.54% 32.22% 30.9% 34.56% 35.45%
 
R&D Expenses $162M $175M $173M $173M $188M
Selling, General & Admin $361M $363M $392M $424M $427M
Other Inc / (Exp) -$176M -$5M -$125M -$32M -$56M
Operating Expenses $523M $538M $565M $597M $615M
Operating Income $623M $692M $622M $727M $745M
 
Net Interest Expenses $12M $10M $12M -- --
EBT. Incl. Unusual Items $435M $677M $485M $699M $706M
Earnings of Discontinued Ops. $6M -$1M -$1M -$1M --
Income Tax Expense $60M $110M $87M -$1.1B $178M
Net Income to Company $375M $567M $398M $1.8B $528M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $381M $566M $397M $1.8B $528M
 
Basic EPS (Cont. Ops) $1.15 $1.73 $1.25 $5.80 $1.77
Diluted EPS (Cont. Ops) $1.14 $1.72 $1.24 $5.76 $1.75
Weighted Average Basic Share $331M $327M $317M $311M $299M
Weighted Average Diluted Share $333M $330M $319M $313M $301M
 
EBITDA $637M $887M $693M $911M $898M
EBIT $450M $689M $506M $717M $712M
 
Revenue (Reported) $3.5B $3.8B $3.8B $3.8B $3.8B
Operating Income (Reported) $623M $692M $622M $727M $745M
Operating Income (Adjusted) $450M $689M $506M $717M $712M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.5B $15.2B $16.3B $16B $15.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.7B $10.2B $11.1B $10.8B $10.4B
Gross Profit $3.9B $5B $5.2B $5.2B $5.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $614M $690M $716M $708M $756M
Selling, General & Admin $1.4B $1.5B $1.6B $1.7B $1.7B
Other Inc / (Exp) -$1.3B -$110M -$278M -$296M -$227M
Operating Expenses $2B $2.2B $2.3B $2.4B $2.5B
Operating Income $1.9B $2.8B $2.9B $2.8B $3B
 
Net Interest Expenses $39M $37M $53M $4M --
EBT. Incl. Unusual Items $489M $2.6B $2.5B $2.5B $2.8B
Earnings of Discontinued Ops. $21M -$1M $1M $6M --
Income Tax Expense $396M $173M $283M -$828M $886M
Net Income to Company $90M $2.4B $2.3B $3.3B $1.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $114M $2.4B $2.3B $3.3B $1.9B
 
Basic EPS (Cont. Ops) $0.36 $7.44 $7.03 $10.61 $6.31
Diluted EPS (Cont. Ops) $0.34 $7.37 $6.99 $10.54 $6.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.3B $3.5B $3.4B $3.4B $3.7B
EBIT $540M $2.7B $2.6B $2.6B $2.9B
 
Revenue (Reported) $12.5B $15.2B $16.3B $16B $15.9B
Operating Income (Reported) $1.9B $2.8B $2.9B $2.8B $3B
Operating Income (Adjusted) $540M $2.7B $2.6B $2.6B $2.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.5B $3.8B $3.8B $3.8B $3.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $2.6B $2.7B $2.5B $2.5B
Gross Profit $1.1B $1.2B $1.2B $1.3B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $162M $175M $173M $173M $188M
Selling, General & Admin $361M $363M $392M $424M $427M
Other Inc / (Exp) -$176M -$5M -$125M -$32M -$56M
Operating Expenses $523M $538M $565M $597M $615M
Operating Income $623M $692M $622M $727M $745M
 
Net Interest Expenses $12M $10M $12M -- --
EBT. Incl. Unusual Items $435M $677M $485M $699M $706M
Earnings of Discontinued Ops. $6M -$1M -$1M -$1M --
Income Tax Expense $60M $110M $87M -$1.1B $178M
Net Income to Company $375M $567M $398M $1.8B $528M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $381M $566M $397M $1.8B $528M
 
Basic EPS (Cont. Ops) $1.15 $1.73 $1.25 $5.80 $1.77
Diluted EPS (Cont. Ops) $1.14 $1.72 $1.24 $5.76 $1.75
Weighted Average Basic Share $331M $327M $317M $311M $299M
Weighted Average Diluted Share $333M $330M $319M $313M $301M
 
EBITDA $637M $887M $693M $911M $898M
EBIT $450M $689M $506M $717M $712M
 
Revenue (Reported) $3.5B $3.8B $3.8B $3.8B $3.8B
Operating Income (Reported) $623M $692M $622M $727M $745M
Operating Income (Adjusted) $450M $689M $506M $717M $712M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $945M $1.2B $1.1B $1.7B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.4B $2.9B $2.9B $3B $3.1B
Inventory $2B $2.5B $2.7B $2.6B $2.5B
Prepaid Expenses $512M $621M -- -- --
Other Current Assets -- -- $639M $712M $740M
Total Current Assets $5.8B $7.3B $7.3B $7.9B $7.6B
 
Property Plant And Equipment $3.7B $3.8B $3.6B $3.8B $3.9B
Long-Term Investments -- -- -- -- --
Goodwill $5.2B $5.6B $5.3B $5.5B $5.8B
Other Intangibles $1.6B $1.5B $1.3B $1.2B $1.2B
Other Long-Term Assets $813M $783M $903M $828M $848M
Total Assets $19.2B $21.5B $20.8B $21.7B $22.9B
 
Accounts Payable $1.3B $1.9B $1.6B $1.6B $1.7B
Accrued Expenses $490M $718M $563M $605M $684M
Current Portion Of Long-Term Debt $694M $503M $914M $682M $871M
Current Portion Of Capital Lease Obligations $116M $118M $126M $118M $128M
Other Current Liabilities $408M $573M $603M $602M $541M
Total Current Liabilities $3.7B $4.7B $4.6B $4.5B $4.7B
 
Long-Term Debt $3.5B $3.6B $3.3B $3.5B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $9.7B $10.7B $9.9B $10.1B $10.4B
 
Common Stock $149M $148M $146M $142M $139M
Other Common Equity Adj -$445M -$168M -$495M -$158M $5M
Common Equity $9.4B $10.6B $10.8B $11.6B $12.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $112M $114M $95M $104M $131M
Total Equity $9.5B $10.7B $10.9B $11.7B $12.5B
 
Total Liabilities and Equity $19.2B $21.5B $20.8B $21.7B $22.9B
Cash and Short Terms $945M $1.2B $1.1B $1.7B $1.3B
Total Debt $4.1B $4.1B $4.2B $4.2B $4.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1B $982M $793M $1.2B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.6B $2.8B $2.9B $2.8B $2.9B
Inventory $2.1B $2.8B $2.9B $2.8B $2.6B
Prepaid Expenses $677M $573M -- -- --
Other Current Assets -- -- $688M $660M $734M
Total Current Assets $6.5B $7.2B $7.3B $7.4B $7.5B
 
Property Plant And Equipment $3.8B $3.8B $3.8B $3.9B $3.8B
Long-Term Investments -- -- -- -- --
Goodwill $5.4B $5.5B $5.5B $5.8B $5.8B
Other Intangibles $1.6B $1.5B $1.4B $1.3B $1.2B
Other Long-Term Assets $819M $813M $795M $810M $881M
Total Assets $20.3B $21.4B $21.4B $23.1B $22.4B
 
Accounts Payable $1.6B $2B $1.8B $1.7B $1.9B
Accrued Expenses $1.8B $1.8B $1.8B $1.7B $1.7B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.1B $4.3B $4.4B $4B $4.5B
 
Long-Term Debt $3.5B $3.5B $3.4B $3.6B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $10.3B $10.3B $9.9B $9.8B $9.9B
 
Common Stock $149M $148M $146M $142M $3M
Other Common Equity Adj -$305M -$139M -$128M $11M -$217M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $118M $108M $104M $113M $124M
Total Equity $10B $11.1B $11.5B $13.2B $12.5B
 
Total Liabilities and Equity $20.3B $21.4B $21.4B $23.1B $22.4B
Cash and Short Terms $1.1B $982M $793M $1.2B $1.3B
Total Debt $4.2B $4B $4.2B $4.2B $4.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$259M $2.3B $2.4B $1.9B $3.2B
Depreciation & Amoritzation $711M $769M $785M $794M $826M
Stock-Based Compensation $74M $94M $119M $123M $127M
Change in Accounts Receivable -$63M -$518M $200M -$146M -$134M
Change in Inventories -$89M -$556M -$41M -$45M -$30M
Cash From Operations $2B $2.7B $2.5B $3.1B $3.5B
 
Capital Expenditures $560M $690M $768M $732M $680M
Cash Acquisitions -$339M -$427M -$204M -$62M -$280M
Cash From Investing -$865M -$1B -$878M -$768M -$950M
 
Dividends Paid (Ex Special Dividend) -$625M -$647M -$685M -$725M -$760M
Special Dividend Paid
Long-Term Debt Issued $593M $661M $588M $499M $348M
Long-Term Debt Repaid -$352M -$708M -$558M -$591M -$352M
Repurchase of Common Stock -$523M -$831M -$1.4B -$945M -$2.1B
Other Financing Activities -$33M -$28M -$41M -$34M -$57M
Cash From Financing -$1.1B -$1.4B -$1.7B -$1.8B -$2.9B
 
Beginning Cash (CF) $927M $945M $1.2B $1.1B $1.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22M $253M -$94M $571M -$342M
Ending Cash (CF) $945M $1.2B $1.1B $1.7B $1.3B
 
Levered Free Cash Flow $1.4B $2B $1.7B $2.4B $2.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $375M $567M $398M $1.8B $528M
Depreciation & Amoritzation $187M $198M $187M $194M $186M
Stock-Based Compensation $19M $32M $32M $34M $35M
Change in Accounts Receivable -$299M $148M -$54M $127M $146M
Change in Inventories -$145M -$264M -$324M -$282M -$118M
Cash From Operations $640M $532M $581M $719M $878M
 
Capital Expenditures $142M $172M $183M $151M $205M
Cash Acquisitions -$107M -$84M -$109M -$311M -$325M
Cash From Investing -$246M -$199M -$265M -$468M -$537M
 
Dividends Paid (Ex Special Dividend) -$159M -$163M -$178M -$183M -$189M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$30M -$555M -$143M -$1M --
Repurchase of Common Stock -$119M -$304M -$287M -$476M -$303M
Other Financing Activities -$19M -$31M -$24M -$27M -$27M
Cash From Financing -$252M -$552M -$621M -$745M -$395M
 
Beginning Cash (CF) $945M $1.2B $1.1B $1.7B $1.3B
Foreign Exchange Rate Adjustment $11M -$2M $10M $3M -$11M
Additions / Reductions $142M -$219M -$305M -$494M -$54M
Ending Cash (CF) $1.1B $982M $793M $1.2B $1.3B
 
Levered Free Cash Flow $498M $360M $398M $568M $673M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $90M $2.4B $2.3B $3.3B $1.9B
Depreciation & Amoritzation $724M $780M $774M $801M $818M
Stock-Based Compensation $71M $107M $119M $125M $128M
Change in Accounts Receivable -$338M -$71M -$2M $35M -$115M
Change in Inventories -$58M -$675M -$101M -$3M $134M
Cash From Operations $2.2B $2.6B $2.5B $3.3B $3.6B
 
Capital Expenditures $526M $720M $779M $700M $734M
Cash Acquisitions -$331M -$404M -$229M -$264M -$294M
Cash From Investing -$822M -$990M -$944M -$971M -$1B
 
Dividends Paid (Ex Special Dividend) -$630M -$651M -$700M -$730M -$766M
Special Dividend Paid
Long-Term Debt Issued $593M -- -- -- --
Long-Term Debt Repaid -$382M -$1.2B -$146M -$449M -$351M
Repurchase of Common Stock -$503M -$1B -$1.4B -$1.1B -$1.9B
Other Financing Activities -$26M -$40M -$34M -$37M -$57M
Cash From Financing -$1B -$1.7B -$1.8B -$1.9B -$2.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $356M -$108M -$180M $382M $98M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.7B $1.8B $1.7B $2.6B $2.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $375M $567M $398M $1.8B $528M
Depreciation & Amoritzation $187M $198M $187M $194M $186M
Stock-Based Compensation $19M $32M $32M $34M $35M
Change in Accounts Receivable -$299M $148M -$54M $127M $146M
Change in Inventories -$145M -$264M -$324M -$282M -$118M
Cash From Operations $640M $532M $581M $719M $878M
 
Capital Expenditures $142M $172M $183M $151M $205M
Cash Acquisitions -$107M -$84M -$109M -$311M -$325M
Cash From Investing -$246M -$199M -$265M -$468M -$537M
 
Dividends Paid (Ex Special Dividend) -$159M -$163M -$178M -$183M -$189M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$30M -$555M -$143M -$1M --
Repurchase of Common Stock -$119M -$304M -$287M -$476M -$303M
Other Financing Activities -$19M -$31M -$24M -$27M -$27M
Cash From Financing -$252M -$552M -$621M -$745M -$395M
 
Beginning Cash (CF) $945M $1.2B $1.1B $1.7B $1.3B
Foreign Exchange Rate Adjustment $11M -$2M $10M $3M -$11M
Additions / Reductions $142M -$219M -$305M -$494M -$54M
Ending Cash (CF) $1.1B $982M $793M $1.2B $1.3B
 
Levered Free Cash Flow $498M $360M $398M $568M $673M

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

GET BETTER TRADE IDEAS

Popular

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…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
52
Is NVDA Stock a Buy?

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

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is down 15.35% over the past day.

Sell
31
TECS alert for Apr 10

Direxion Daily Technology Bear 3x Shares [TECS] is up 12.66% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 13.3% over the past day.

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

Show me the best stock