Financhill
Sell
47

TSN Quote, Financials, Valuation and Earnings

Last price:
$57.72
Seasonality move :
9.08%
Day range:
$58.07 - $58.76
52-week range:
$50.56 - $64.36
Dividend yield:
3.41%
P/E ratio:
43.21x
P/S ratio:
0.38x
P/B ratio:
1.14x
Volume:
1.8M
Avg. volume:
3.5M
1-year change:
1.07%
Market cap:
$20.7B
Revenue:
$54.4B
EPS (TTM):
$1.36
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $47B $53.3B $52.9B $53.3B $54.4B
Revenue Growth (YoY) 8.95% 13.25% -0.75% 0.81% 2.12%
 
Cost of Revenues $40.2B $46.8B $50.1B $49.6B $50.8B
Gross Profit $6.8B $6.5B $2.7B $3.7B $3.7B
Gross Profit Margin 14.55% 12.13% 5.18% 6.95% 6.77%
 
R&D Expenses $114M $108M $114M $106M $126M
Selling, General & Admin $2.1B $2.3B $2.2B $2.2B $2.1B
Other Inc / (Exp) $65M $87M -$739M $75M --
Operating Expenses $2.1B $2.2B $2.2B $2.2B $2.1B
Operating Income $4.7B $4.3B $589M $1.5B $1.6B
 
Net Interest Expenses $427M $364M $353M $482M $447M
EBT. Incl. Unusual Items $4B $4.1B -$678M $1.1B $769M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $981M $900M -$29M $270M $262M
Net Income to Company $3.1B $3.2B -$649M $822M $507M
 
Minority Interest in Earnings $13M $11M -$1M $22M $33M
Net Income to Common Excl Extra Items $3.1B $3.2B -$649M $822M $507M
 
Basic EPS (Cont. Ops) $8.56 $9.17 -$1.87 $2.31 $1.36
Diluted EPS (Cont. Ops) $8.51 $9.10 -$1.87 $2.31 $1.36
Weighted Average Basic Share $356M $353M $347M $347M $348M
Weighted Average Diluted Share $358M $356M $347M $347M $348M
 
EBITDA $5.9B $5.4B $1.9B $2.9B $2.9B
EBIT $4.7B $4.3B $589M $1.5B $1.6B
 
Revenue (Reported) $47B $53.3B $52.9B $53.3B $54.4B
Operating Income (Reported) $4.7B $4.3B $589M $1.5B $1.6B
Operating Income (Adjusted) $4.7B $4.3B $589M $1.5B $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $12.8B $13.7B $13.3B $13.6B $13.9B
Revenue Growth (YoY) 11.79% 7.23% -2.83% 1.63% 2.18%
 
Cost of Revenues $10.2B $12.5B $12.9B $12.5B $13.1B
Gross Profit $2.6B $1.2B $487M $1.1B $766M
Gross Profit Margin 20.67% 9.02% 3.65% 8.06% 5.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $567M $541M $589M $535M $568M
Other Inc / (Exp) $27M -$24M -$341M $51M --
Operating Expenses $567M $493M $446M $535M $568M
Operating Income $2.1B $746M $41M $558M $198M
 
Net Interest Expenses $103M $83M $93M $130M $106M
EBT. Incl. Unusual Items $1.8B $666M -$556M $475M $68M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $477M $129M -$113M $111M $10M
Net Income to Company $1.4B $537M -$443M $364M $58M
 
Minority Interest in Earnings $3M -$1M $7M $7M $11M
Net Income to Common Excl Extra Items $1.4B $537M -$443M $364M $58M
 
Basic EPS (Cont. Ops) $3.81 $1.53 -$1.29 $1.02 $0.14
Diluted EPS (Cont. Ops) $3.77 $1.52 -$1.29 $1.02 $0.13
Weighted Average Basic Share $356M $351M $348.2M $348.9M $346.1M
Weighted Average Diluted Share $359M $354M $348.2M $348.9M $361.5M
 
EBITDA $2.4B $1.1B $434M $1.9B $501M
EBIT $2.1B $746M $41M $558M $198M
 
Revenue (Reported) $12.8B $13.7B $13.3B $13.6B $13.9B
Operating Income (Reported) $2.1B $746M $41M $558M $198M
Operating Income (Adjusted) $2.1B $746M $41M $558M $198M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $47B $53.3B $52.9B $53.3B $54.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $40.2B $46.9B $50.1B $49.6B $50.8B
Gross Profit $6.8B $6.4B $2.8B $3.7B $3.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1B $2.3B $2.2B $2.2B $2.1B
Other Inc / (Exp) $65M $87M -$739M $75M --
Operating Expenses $2.1B $2.2B $2B $2.2B $2B
Operating Income $4.7B $4.2B $726M $1.5B $1.7B
 
Net Interest Expenses $427M $364M $354M $480M $447M
EBT. Incl. Unusual Items $4B $4.1B -$678M $1.1B $769M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $981M $900M -$29M $270M $262M
Net Income to Company $3.1B $3.2B -$649M $822M $507M
 
Minority Interest in Earnings $13M $11M -$1M $22M $33M
Net Income to Common Excl Extra Items $3.1B $3.2B -$649M $822M $507M
 
Basic EPS (Cont. Ops) $8.56 $9.16 -$1.87 $2.30 $1.36
Diluted EPS (Cont. Ops) $8.49 $9.09 -$1.87 $2.30 $1.36
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5.9B $5.4B $2.1B $4B $3B
EBIT $4.7B $4.2B $726M $1.5B $1.7B
 
Revenue (Reported) $47B $53.3B $52.9B $53.3B $54.4B
Operating Income (Reported) $4.7B $4.2B $726M $1.5B $1.7B
Operating Income (Adjusted) $4.7B $4.2B $726M $1.5B $1.7B
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $53.3B $52.9B $53.3B $54.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $46.9B $50.1B $49.6B $50.8B --
Gross Profit $6.4B $2.8B $3.7B $3.7B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.3B $2.2B $2.2B $2.1B --
Other Inc / (Exp) $87M -$739M $75M $16M --
Operating Expenses $2.2B $2B $2.2B $2B --
Operating Income $4.2B $726M $1.5B $1.7B --
 
Net Interest Expenses $364M $354M $480M $447M --
EBT. Incl. Unusual Items $4.1B -$678M $1.1B $769M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $900M -$29M $270M $262M --
Net Income to Company $3.2B -$649M $822M $507M --
 
Minority Interest in Earnings $11M -$1M $22M $33M --
Net Income to Common Excl Extra Items $3.2B -$649M $822M $507M --
 
Basic EPS (Cont. Ops) $9.16 -$1.87 $2.30 $1.36 --
Diluted EPS (Cont. Ops) $9.09 -$1.87 $2.30 $1.36 --
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B --
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B --
 
EBITDA $5.4B $2.1B $4B $3B --
EBIT $4.2B $726M $1.5B $1.7B --
 
Revenue (Reported) $53.3B $52.9B $53.3B $54.4B --
Operating Income (Reported) $4.2B $726M $1.5B $1.7B --
Operating Income (Adjusted) $4.2B $726M $1.5B $1.7B --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.6B $1B $588M $1.7B $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.4B $2.6B $2.5B $2.4B $2.5B
Inventory $4.4B $5.5B $5.3B $5.2B $5.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $533M $508M $345M $433M --
Total Current Assets $9.8B $9.6B $8.7B $9.8B $9.9B
 
Property Plant And Equipment $8.4B $9.2B $10.2B $10.2B $10.1B
Long-Term Investments $112M $100M $89M $103M $117M
Goodwill $10.5B $10.5B $9.9B $9.8B --
Other Intangibles $6.5B $6.3B $6.1B $5.9B --
Other Long-Term Assets $1.6B $1.7B $1.9B $2.2B --
Total Assets $36.3B $36.8B $36.3B $37.1B $36.7B
 
Accounts Payable $2.2B $2.5B $2.6B $2.4B $2.6B
Accrued Expenses $1.5B $1.2B $961M $1.3B --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $840M $884M $893M $840M --
Total Current Liabilities $6.3B $5.3B $6.5B $4.8B $6.4B
 
Long-Term Debt $8.6B $8.2B $8B $10.2B $8.6B
Capital Leases -- -- -- -- --
Total Liabilities $18.5B $17B $18B $18.6B $18.4B
 
Common Stock $45M $45M $45M $45M $45M
Other Common Equity Adj -$172M -$297M -$260M -$184M --
Common Equity $17.7B $19.7B $18.1B $18.4B $18.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $131M $109M $122M $124M $142M
Total Equity $17.9B $19.8B $18.3B $18.5B $18.2B
 
Total Liabilities and Equity $36.3B $36.8B $36.3B $37.1B $36.7B
Cash and Short Terms $2.6B $1B $588M $1.7B $1.2B
Total Debt $9.7B $8.7B $9.9B $10.3B $9.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.6B $1B $588M $1.7B $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.4B $2.6B $2.5B $2.4B $2.5B
Inventory $4.4B $5.5B $5.3B $5.2B $5.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $533M $508M $345M $433M --
Total Current Assets $9.8B $9.6B $8.7B $9.8B $9.9B
 
Property Plant And Equipment $8.4B $9.2B $10.2B $10.2B $10.1B
Long-Term Investments $112M $100M $89M $103M $117M
Goodwill $10.5B $10.5B $9.9B $9.8B --
Other Intangibles $6.5B $6.3B $6.1B $5.9B --
Other Long-Term Assets $1.6B $1.7B $1.9B $2.2B --
Total Assets $36.3B $36.8B $36.3B $37.1B $36.7B
 
Accounts Payable $2.2B $2.5B $2.6B $2.4B $2.6B
Accrued Expenses $1.5B $1.2B $961M $1.3B --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $840M $884M $893M $840M --
Total Current Liabilities $6.3B $5.3B $6.5B $4.8B $6.4B
 
Long-Term Debt $8.6B $8.2B $8B $10.2B $8.6B
Capital Leases -- -- -- -- --
Total Liabilities $18.5B $17B $18B $18.6B $18.4B
 
Common Stock $45M $45M $45M $45M $45M
Other Common Equity Adj -$172M -$297M -$260M -$184M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $131M $109M $122M $124M $142M
Total Equity $17.9B $19.8B $18.3B $18.5B $18.2B
 
Total Liabilities and Equity $36.3B $36.8B $36.3B $37.1B $36.7B
Cash and Short Terms $2.6B $1B $588M $1.7B $1.2B
Total Debt $9.7B $8.7B $9.9B $10.3B $9.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.1B $3.2B -$649M $822M $507M
Depreciation & Amoritzation $1.2B $1.2B $1.3B $1.4B $1.4B
Stock-Based Compensation $91M $93M $61M $101M $100M
Change in Accounts Receivable -$508M -$176M $136M $59M -$121M
Change in Inventories -$567M -$1.2B $175M $153M -$449M
Cash From Operations $3.8B $2.7B $1.8B $2.6B $2.2B
 
Capital Expenditures $1.2B $1.9B $1.9B $1.1B $978M
Cash Acquisitions -- -- $262M -- --
Cash From Investing $58M -$1.9B -$2.3B -$888M -$665M
 
Dividends Paid (Ex Special Dividend) $636M $653M $670M $684M $697M
Special Dividend Paid
Long-Term Debt Issued $585M $103M $8.8B $4.1B --
Long-Term Debt Repaid -$2.6B -$1.2B -$7.7B -$3.9B --
Repurchase of Common Stock $67M $702M $354M $49M $196M
Other Financing Activities -$22M -$6M -$16M -$45M --
Cash From Financing -$2.7B -$2.3B $88M -$581M -$2B
 
Beginning Cash (CF) $2.6B $1B $573M $1.7B $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B -$1.6B -$458M $1.1B -$488M
Ending Cash (CF) $3.8B -$610M $116M $2.9B $740M
 
Levered Free Cash Flow $2.6B $800M -$187M $1.5B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.4B $537M -$443M $364M $58M
Depreciation & Amoritzation $289M $306M $393M $318M $332M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- $136M $59M --
Change in Inventories -- -- $175M $153M --
Cash From Operations $1.2B $797M $323M $617M $535M
 
Capital Expenditures $350M $564M $375M $248M $287M
Cash Acquisitions -- -- -- -- --
Cash From Investing $841M -$610M -$427M -$34M -$260M
 
Dividends Paid (Ex Special Dividend) $159M $162M $167M $171M $173M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $12M $24M $691M $69M --
Long-Term Debt Repaid -$1B -$43M -$516M -$1.3B --
Repurchase of Common Stock $17M $9M $11M $5M $154M
Other Financing Activities -$9M -$6M -$11M -$23M --
Cash From Financing -$1.2B -$195M -$13M -$1.5B -$600M
 
Beginning Cash (CF) $2.6B $1B $573M $1.7B $1.2B
Foreign Exchange Rate Adjustment -$7M -$17M -$9M $29M $7M
Additions / Reductions $829M -$25M -$126M -$852M -$318M
Ending Cash (CF) $3.5B $989M $438M $894M $918M
 
Levered Free Cash Flow $834M $233M -$52M $369M $248M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.1B $3.2B -$649M $822M $507M
Depreciation & Amoritzation $1.2B $1.2B $1.3B $1.4B $1.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.8B $2.7B $1.8B $2.6B $2.2B
 
Capital Expenditures $1.2B $1.9B $1.9B $1.1B $978M
Cash Acquisitions -- -- $262M -- --
Cash From Investing $58M -$1.9B -$2.3B -$888M -$665M
 
Dividends Paid (Ex Special Dividend) $636M $653M $670M $684M $697M
Special Dividend Paid
Long-Term Debt Issued $585M $103M $8.8B $4.1B --
Long-Term Debt Repaid -$2.6B -$1.2B -$7.7B -$3.9B --
Repurchase of Common Stock $67M $702M $354M $49M $196M
Other Financing Activities -$22M -- -- -$45M --
Cash From Financing -$2.7B -$2.3B $88M -$581M -$2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B -$1.6B -$458M $1.1B -$488M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.6B $800M -$187M $1.5B $1.2B
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $3.2B -$649M $822M $507M --
Depreciation & Amoritzation $1.2B $1.3B $1.4B $1.4B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- $136M $59M -- --
Change in Inventories -- $175M $153M -- --
Cash From Operations $2.7B $1.8B $2.6B $2.2B --
 
Capital Expenditures $1.9B $1.9B $1.1B $978M --
Cash Acquisitions -- $262M -- -- --
Cash From Investing -$1.9B -$2.3B -$888M -$665M --
 
Dividends Paid (Ex Special Dividend) $653M $670M $684M $697M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $103M $8.8B $4.1B $31M --
Long-Term Debt Repaid -$1.2B -$7.7B -$3.9B -$816M --
Repurchase of Common Stock $702M $354M $49M $196M --
Other Financing Activities -$6M -$16M -$45M -$1M --
Cash From Financing -$2.3B $88M -$581M -$2B --
 
Beginning Cash (CF) $6.4B $2.5B $8B $6.1B --
Foreign Exchange Rate Adjustment -$35M $1M $23M -$1M --
Additions / Reductions -$1.6B -$458M $1.1B -$488M --
Ending Cash (CF) $4.8B $2B $9.1B $5.6B --
 
Levered Free Cash Flow $800M -$187M $1.5B $1.2B --

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 23

Applied Optoelectronics, Inc. [AAOI] is up 4.05% over the past day.

Buy
52
ABVX alert for Dec 23

Abivax SA [ABVX] is up 0.41% over the past day.

Buy
60
ZBIO alert for Dec 23

Zenas BioPharma, Inc. [ZBIO] is up 1.02% over the past day.

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

Show me the best stock