Financhill
Sell
8

STM Quote, Financials, Valuation and Earnings

Last price:
$18.55
Seasonality move :
-0.18%
Day range:
$18.05 - $18.96
52-week range:
$18.05 - $45.39
Dividend yield:
1.95%
P/E ratio:
9.43x
P/S ratio:
1.30x
P/B ratio:
0.95x
Volume:
12M
Avg. volume:
7.4M
1-year change:
-55.85%
Market cap:
$16.5B
Revenue:
$13.3B
EPS (TTM):
$1.96
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.2B $12.8B $16.1B $17.3B $13.3B
Revenue Growth (YoY) 6.94% 24.88% 26.39% 7.18% -23.24%
 
Cost of Revenues $6.4B $7.4B $8.5B $9B $8B
Gross Profit $3.8B $5.3B $7.6B $8.3B $5.2B
Gross Profit Margin 37.08% 41.74% 47.34% 47.94% 39.34%
 
R&D Expenses $1.5B $1.7B $1.9B $2.1B $2.1B
Selling, General & Admin $1.1B $1.3B $1.5B $1.6B $1.6B
Other Inc / (Exp) -$76M $86M $148M $36M $166M
Operating Expenses $2.4B $3B $3.4B $3.7B $3.7B
Operating Income $1.4B $2.3B $4.3B $4.6B $1.5B
 
Net Interest Expenses $20M $29M -- -- --
EBT. Incl. Unusual Items $1.3B $2.3B $4.5B $4.8B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $159M $331M $520M $541M $313M
Net Income to Company $1.1B $2B $4B $4.2B $1.6B
 
Minority Interest in Earnings -$2M -$6M -$6M -$11M -$8M
Net Income to Common Excl Extra Items $1.1B $2B $4B $4.2B $1.6B
 
Basic EPS (Cont. Ops) $1.24 $2.21 $4.37 $4.66 $1.73
Diluted EPS (Cont. Ops) $1.20 $2.16 $4.19 $4.46 $1.66
Weighted Average Basic Share $894.6M $904.3M $905.6M $903.5M $901.2M
Weighted Average Diluted Share $919.7M $924.8M $946.2M $944.2M $939.3M
 
EBITDA $2.2B $3.4B $5.7B $6.4B $3.7B
EBIT $1.3B $2.4B $4.5B $4.8B $2B
 
Revenue (Reported) $10.2B $12.8B $16.1B $17.3B $13.3B
Operating Income (Reported) $1.4B $2.3B $4.3B $4.6B $1.5B
Operating Income (Adjusted) $1.3B $2.4B $4.5B $4.8B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.2B $3.6B $4.4B $4.3B $3.3B
Revenue Growth (YoY) 17.47% 9.92% 24.41% -3.21% -22.42%
 
Cost of Revenues $2B $1.9B $2.3B $2.3B $2.1B
Gross Profit $1.3B $1.6B $2.1B $1.9B $1.3B
Gross Profit Margin 38.76% 45.25% 47.51% 45.52% 37.72%
 
R&D Expenses $422M $402M $472M $521M $523M
Selling, General & Admin $307M $351M $378M $416M $420M
Other Inc / (Exp) -$102M $27M $30M $6M $56M
Operating Expenses $498M $753M $850M $937M $943M
Operating Income $756M $856M $1.3B $1B $310M
 
Net Interest Expenses $8M $5M -- -- --
EBT. Incl. Unusual Items $646M $878M $1.3B $1.1B $418M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $63M $127M $66M -$6M $82M
Net Income to Company $583M $751M $1.3B $1.1B $336M
 
Minority Interest in Earnings -$2M -$2M -$3M -$5M $5M
Net Income to Common Excl Extra Items $581M $749M $1.2B $1.1B $341M
 
Basic EPS (Cont. Ops) $0.64 $0.83 $1.38 $1.19 $0.38
Diluted EPS (Cont. Ops) $0.63 $0.82 $1.32 $1.14 $0.37
Weighted Average Basic Share $906M $907.1M $904.8M $903.6M $899.3M
Weighted Average Diluted Share $929.8M $917.7M $944.2M $942.7M $936.9M
 
EBITDA $943M $1.2B $1.7B $1.5B $889M
EBIT $688M $885M $1.3B $1.1B $438M
 
Revenue (Reported) $3.2B $3.6B $4.4B $4.3B $3.3B
Operating Income (Reported) $756M $856M $1.3B $1B $310M
Operating Income (Adjusted) $688M $885M $1.3B $1.1B $438M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.2B $12.8B $16.1B $17.3B $13.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.4B $7.4B $8.5B $9B $8.2B
Gross Profit $3.8B $5.3B $7.6B $8.3B $5.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.5B $1.7B $1.9B $2.1B $1.9B
Selling, General & Admin $1.1B $1.3B $1.5B $1.6B $1.7B
Other Inc / (Exp) -$132M $3M $109M $9M $264M
Operating Expenses $2.4B $3B $3.3B $3.7B $3.4B
Operating Income $1.4B $2.4B $4.3B $4.6B $1.7B
 
Net Interest Expenses $20M $30M -- -- --
EBT. Incl. Unusual Items $1.3B $2.3B $4.5B $4.8B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $160M $331M $519M $540M $312M
Net Income to Company $1.1B $2B $4B $4.2B $1.6B
 
Minority Interest in Earnings -$2M -$6M -$6M -$11M -$8M
Net Income to Common Excl Extra Items $1.1B $2B $4B $4.2B $1.8B
 
Basic EPS (Cont. Ops) $1.23 $2.21 $4.37 $4.66 $2.02
Diluted EPS (Cont. Ops) $1.20 $2.16 $4.19 $4.46 $1.96
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2B $3.4B $5.7B $6.5B $4B
EBIT $1.3B $2.4B $4.5B $4.8B $2.2B
 
Revenue (Reported) $10.2B $12.8B $16.1B $17.3B $13.3B
Operating Income (Reported) $1.4B $2.4B $4.3B $4.6B $1.7B
Operating Income (Adjusted) $1.3B $2.4B $4.5B $4.8B $2.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $12.8B $16.1B $17.3B $13.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.4B $8.5B $9B $8.2B --
Gross Profit $5.3B $7.6B $8.3B $5.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.7B $1.9B $2.1B $1.9B --
Selling, General & Admin $1.3B $1.5B $1.6B $1.7B --
Other Inc / (Exp) $3M $109M $9M $264M --
Operating Expenses $3B $3.3B $3.7B $3.4B --
Operating Income $2.4B $4.3B $4.6B $1.7B --
 
Net Interest Expenses $30M -- -- -- --
EBT. Incl. Unusual Items $2.3B $4.5B $4.8B $2.1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $331M $519M $540M $312M --
Net Income to Company $2B $4B $4.2B $1.6B --
 
Minority Interest in Earnings -$6M -$6M -$11M -$8M --
Net Income to Common Excl Extra Items $2B $4B $4.2B $1.8B --
 
Basic EPS (Cont. Ops) $2.21 $4.37 $4.66 $2.02 --
Diluted EPS (Cont. Ops) $2.16 $4.19 $4.46 $1.96 --
Weighted Average Basic Share $3.6B $3.6B $3.6B $3.6B --
Weighted Average Diluted Share $3.7B $3.8B $3.8B $3.7B --
 
EBITDA $3.4B $5.7B $6.5B $4B --
EBIT $2.4B $4.5B $4.8B $2.2B --
 
Revenue (Reported) $12.8B $16.1B $17.3B $13.3B --
Operating Income (Reported) $2.4B $4.3B $4.6B $1.7B --
Operating Income (Adjusted) $2.4B $4.5B $4.8B $2.2B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3B $3.2B $3.3B $3.2B $2.3B
Short Term Investments $714M $291M $1.3B $2.9B $3.9B
Accounts Receivable, Net $1.5B $1.8B $2B $1.7B $1.7B
Inventory $1.8B $2B $2.6B $2.7B $2.8B
Prepaid Expenses $109M $118M $125M $180M $210M
Other Current Assets $41M $33M $61M $128M $99M
Total Current Assets $7.6B $7.8B $9.8B $11.8B $11.7B
 
Property Plant And Equipment $4.6B $5.7B $8.2B $10.6B $10.9B
Long-Term Investments $35M $39M $37M $53M $108M
Goodwill $330M $313M $297M $303M $290M
Other Intangibles $445M $438M $405M $367M $346M
Other Long-Term Assets -- $74M $56M $58M $57M
Total Assets $14.5B $15.5B $20B $24.5B $24.7B
 
Accounts Payable $1.2B $1.6B $2.1B $1.9B $1.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $795M $143M $175M $217M $990M
Current Portion Of Capital Lease Obligations $54M $55M $52M $58M $54M
Other Current Liabilities $2M $43M $35M $4M $86M
Total Current Liabilities $3.1B $2.9B $3.8B $3.7B $3.8B
 
Long-Term Debt $1.8B $2.4B $2.5B $2.7B $2B
Capital Leases -- -- -- -- --
Total Liabilities $5.9B $6.3B $7.2B $7.6B $7.1B
 
Common Stock $1.2B $1.2B $1.2B $1.2B $1.2B
Other Common Equity Adj $723M $496M $460M $613M $236M
Common Equity $8.4B $9.2B $12.7B $16.7B $17.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $58M $64M $65M $123M $230M
Total Equity $8.5B $9.3B $12.8B $16.9B $17.7B
 
Total Liabilities and Equity $14.5B $15.5B $20B $24.5B $24.7B
Cash and Short Terms $3.7B $3.5B $4.5B $6.1B $6.2B
Total Debt $2.6B $2.5B $2.7B $2.9B $3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3B $3.2B $3.3B $3.2B $2.3B
Short Term Investments $714M $291M $1.3B $2.9B $3.9B
Accounts Receivable, Net $1.5B $1.8B $2B $1.7B $1.7B
Inventory $1.8B $2B $2.6B $2.7B $2.8B
Prepaid Expenses $109M $118M $125M $180M $210M
Other Current Assets $41M $33M $61M $128M $99M
Total Current Assets $7.6B $7.8B $9.8B $11.8B $11.7B
 
Property Plant And Equipment $4.6B $5.7B $8.2B $10.6B $10.9B
Long-Term Investments $35M $39M $37M $53M $108M
Goodwill $330M $313M $297M $303M $290M
Other Intangibles $445M $438M $405M $367M $346M
Other Long-Term Assets -- $74M $56M $58M $57M
Total Assets $14.5B $15.5B $20B $24.5B $24.7B
 
Accounts Payable $1.2B $1.6B $2.1B $1.9B $1.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $795M $143M $175M $217M $990M
Current Portion Of Capital Lease Obligations $54M $55M $52M $58M $54M
Other Current Liabilities $2M $43M $35M $4M $86M
Total Current Liabilities $3.1B $2.9B $3.8B $3.7B $3.8B
 
Long-Term Debt $1.8B $2.4B $2.5B $2.7B $2B
Capital Leases -- -- -- -- --
Total Liabilities $5.9B $6.3B $7.2B $7.6B $7.1B
 
Common Stock $1.2B $1.2B $1.2B $1.2B $1.2B
Other Common Equity Adj $723M $496M $460M $613M $236M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $58M $64M $65M $123M $230M
Total Equity $8.5B $9.3B $12.8B $16.9B $17.7B
 
Total Liabilities and Equity $14.5B $15.5B $20B $24.5B $24.7B
Cash and Short Terms $3.7B $3.5B $4.5B $6.1B $6.2B
Total Debt $2.6B $2.5B $2.7B $2.9B $3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1B $2B $4B $4.2B $1.6B
Depreciation & Amoritzation $923M $1B $1.2B $1.6B $1.8B
Stock-Based Compensation $155M $221M $215M $236M $222M
Change in Accounts Receivable -$72M -$307M -$231M $229M -$32M
Change in Inventories -$84M -$188M -$650M -$72M -$167M
Cash From Operations $2.1B $3.1B $5.2B $6B $3B
 
Capital Expenditures $1.4B $1.9B $3.6B $4.5B $3.2B
Cash Acquisitions -$112M -- -- -- --
Cash From Investing -$2B -$1.5B -$4.6B -$5.8B -$3.7B
 
Dividends Paid (Ex Special Dividend) -$168M -$205M -$212M -$223M -$288M
Special Dividend Paid
Long-Term Debt Issued $1.6B $788M $200M $329M $300M
Long-Term Debt Repaid -$893M -$1.4B -$134M -$169M -$203M
Repurchase of Common Stock -$125M -$485M -$346M -$346M -$359M
Other Financing Activities -$37M -$55M -$75M $142M $395M
Cash From Financing $348M -$1.3B -$567M -$267M -$155M
 
Beginning Cash (CF) $2.6B $3B $3.2B $3.3B $3.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $398M $228M $44M -$41M -$932M
Ending Cash (CF) $3B $3.2B $3.3B $3.2B $2.3B
 
Levered Free Cash Flow $735M $1.1B $1.6B $1.5B -$216M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $583M $751M $1.3B $1.1B $336M
Depreciation & Amoritzation $255M $267M $332M $414M $451M
Stock-Based Compensation $44M $55M $63M $67M $56M
Change in Accounts Receivable -$22M -$153M $272M $114M -$30M
Change in Inventories $127M -$20M -$125M $218M -$2M
Cash From Operations $922M $881M $1.5B $1.5B $681M
 
Capital Expenditures $404M $579M $963M $1.1B $616M
Cash Acquisitions -$6M -- -- -- --
Cash From Investing -$313M -$508M -$923M -$1.6B -$1.3B
 
Dividends Paid (Ex Special Dividend) -$40M -$60M -$54M -$60M -$87M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3M -- -- $327M --
Long-Term Debt Repaid -$277M -$104M -$38M -$42M -$74M
Repurchase of Common Stock -- -$86M -$87M -$86M -$92M
Other Financing Activities -$6M -$6M -$6M $196M $44M
Cash From Financing -$320M -$256M -$185M $335M -$209M
 
Beginning Cash (CF) $2.7B $3.1B $2.8B $3B $3.1B
Foreign Exchange Rate Adjustment $3M -$4M $5M $5M -$8M
Additions / Reductions $289M $117M $441M $206M -$787M
Ending Cash (CF) $3B $3.2B $3.3B $3.2B $2.3B
 
Levered Free Cash Flow $518M $302M $586M $376M $65M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1B $2B $4B $4.2B $1.6B
Depreciation & Amoritzation $923M $1B $1.2B $1.6B $1.8B
Stock-Based Compensation $155M $221M $215M $236M $222M
Change in Accounts Receivable -$72M -$307M -$231M $229M -$32M
Change in Inventories -$84M -$188M -$650M -$72M -$167M
Cash From Operations $2.1B $3.1B $5.2B $6B $3B
 
Capital Expenditures $1.4B $1.9B $3.6B $4.5B $3.2B
Cash Acquisitions -$112M -- -- -- --
Cash From Investing -$2B -$1.5B -$4.6B -$5.8B -$3.7B
 
Dividends Paid (Ex Special Dividend) -$168M -$205M -$212M -$223M -$288M
Special Dividend Paid
Long-Term Debt Issued $1.6B $788M -- $329M $300M
Long-Term Debt Repaid -$893M -$1.4B -$134M -$169M -$203M
Repurchase of Common Stock -$125M -$485M -$346M -$346M -$359M
Other Financing Activities -- -- -- $142M $395M
Cash From Financing $348M -$1.3B -$567M -$267M -$155M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $398M $228M $44M -$41M -$932M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $735M $1.1B $1.6B $1.5B -$216M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2B $4B $4.2B $1.6B --
Depreciation & Amoritzation $1B $1.2B $1.6B $1.8B --
Stock-Based Compensation $221M $215M $236M $222M --
Change in Accounts Receivable -$307M -$231M $229M -$32M --
Change in Inventories -$188M -$650M -$72M -$167M --
Cash From Operations $3.1B $5.2B $6B $3B --
 
Capital Expenditures $1.9B $3.6B $4.5B $3.2B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5B -$4.6B -$5.8B -$3.7B --
 
Dividends Paid (Ex Special Dividend) -$205M -$212M -$223M -$288M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $788M $200M $329M $300M --
Long-Term Debt Repaid -$1.4B -$134M -$169M -$203M --
Repurchase of Common Stock -$485M -$346M -$346M -$359M --
Other Financing Activities -$55M -$75M $142M $395M --
Cash From Financing -$1.3B -$567M -$267M -$155M --
 
Beginning Cash (CF) $13.3B $11.9B $13B $12.5B --
Foreign Exchange Rate Adjustment -$9M -$11M $5M -$8M --
Additions / Reductions $228M $44M -$41M -$932M --
Ending Cash (CF) $13.5B $11.9B $12.9B $11.6B --
 
Levered Free Cash Flow $1.1B $1.6B $1.5B -$216M --

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

GET BETTER TRADE IDEAS

Popular

What Do I Need to Know About Alcoa Stock?
What Do I Need to Know About Alcoa Stock?

Alcoa (AA) is a global leader in aluminum production. Based…

Is ROOT Stock the Next Big Thing?
Is ROOT Stock the Next Big Thing?

Root Holdings (NASDAQ:ROOT) is the parent company of Root Insurance,…

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock