Financhill
Buy
61

TEL Quote, Financials, Valuation and Earnings

Last price:
$227.09
Seasonality move :
4.27%
Day range:
$221.34 - $226.14
52-week range:
$116.30 - $250.67
Dividend yield:
1.25%
P/E ratio:
32.13x
P/S ratio:
3.67x
P/B ratio:
5.03x
Volume:
2M
Avg. volume:
1.9M
1-year change:
48.71%
Market cap:
$65.4B
Revenue:
$17.3B
EPS (TTM):
$6.93
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $14.9B $16.3B $16B $15.8B $17.3B
Revenue Growth (YoY) 22.6% 9.1% -1.52% -1.18% 8.94%
 
Cost of Revenues $10.2B $11.2B $11.1B $10.5B $11.4B
Gross Profit $4.7B $5.1B $5B $5.3B $5.9B
Gross Profit Margin 31.7% 31.51% 31.05% 33.56% 34.15%
 
R&D Expenses $612M $610M $593M $621M $699M
Selling, General & Admin $1.5B $1.6B $1.7B $1.7B $1.9B
Other Inc / (Exp) -$281M -$158M -$389M -$203M --
Operating Expenses $2.1B $2.3B $2.3B $2.4B $2.6B
Operating Income $2.6B $2.9B $2.7B $3B $3.3B
 
Net Interest Expenses $56M $66M $80M $70M $77M
EBT. Incl. Unusual Items $2.4B $2.7B $2.3B $2.8B $3.2B
Earnings of Discontinued Ops. $6M $1M $6M -$1M -$1M
Income Tax Expense $123M $306M $364M -$397M $1.4B
Net Income to Company $2.3B $2.4B $1.9B $3.2B $1.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.3B $2.4B $1.9B $3.2B $1.8B
 
Basic EPS (Cont. Ops) $6.85 $7.52 $6.06 $10.40 $6.20
Diluted EPS (Cont. Ops) $6.79 $7.47 $6.03 $10.33 $6.16
Weighted Average Basic Share $330M $323M $315M $307M $297M
Weighted Average Diluted Share $333M $325M $317M $309M $299M
 
EBITDA $3.4B $3.7B $3.5B $3.8B $4.2B
EBIT $2.6B $2.9B $2.7B $3B $3.3B
 
Revenue (Reported) $14.9B $16.3B $16B $15.8B $17.3B
Operating Income (Reported) $2.6B $2.9B $2.7B $3B $3.3B
Operating Income (Adjusted) $2.6B $2.9B $2.7B $3B $3.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.8B $3.8B $3.8B $3.8B $4.7B
Revenue Growth (YoY) 8.4% 0.6% -0.26% 0.13% 21.72%
 
Cost of Revenues $2.6B $2.7B $2.5B $2.5B $2.9B
Gross Profit $1.2B $1.2B $1.3B $1.4B $1.8B
Gross Profit Margin 32.14% 30.15% 34.67% 35.82% 37.87%
 
R&D Expenses $175M $173M $173M $188M $225M
Selling, General & Admin $363M $392M $424M $427M --
Other Inc / (Exp) -$5M -$125M -$32M -$56M --
Operating Expenses $567M $565M $597M $615M $763M
Operating Income $660M $593M $731M $759M $1B
 
Net Interest Expenses $12M $21M $18M $6M $30M
EBT. Incl. Unusual Items $677M $485M $699M $706M $961M
Earnings of Discontinued Ops. -$1M -$1M -$1M -- -$1M
Income Tax Expense $110M $87M -$1.1B $178M $210M
Net Income to Company $567M $398M $1.8B $528M $751M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $567M $398M $1.8B $528M $751M
 
Basic EPS (Cont. Ops) $1.73 $1.25 $5.80 $1.77 $2.55
Diluted EPS (Cont. Ops) $1.72 $1.24 $5.76 $1.75 $2.53
Weighted Average Basic Share $327M $317M $311M $299M $294M
Weighted Average Diluted Share $330M $319M $313M $301M $297M
 
EBITDA $858M $780M $925M $945M $1.3B
EBIT $660M $593M $731M $759M $1B
 
Revenue (Reported) $3.8B $3.8B $3.8B $3.8B $4.7B
Operating Income (Reported) $660M $593M $731M $759M $1B
Operating Income (Adjusted) $660M $593M $731M $759M $1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $15.2B $16.3B $16B $15.9B $18.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.3B $11.1B $10.8B $10.4B $11.6B
Gross Profit $4.9B $5.2B $5.2B $5.5B $6.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $690M $716M $708M $756M $866M
Selling, General & Admin $1.5B $1.6B $1.7B $1.7B $1.4B
Other Inc / (Exp) -$110M -$278M -$296M -$227M --
Operating Expenses $2.3B $2.4B $2.4B $2.5B $2.8B
Operating Income $2.6B $2.8B $2.8B $3B $3.7B
 
Net Interest Expenses $53M $75M $77M $58M $101M
EBT. Incl. Unusual Items $2.6B $2.5B $2.5B $2.8B $3.5B
Earnings of Discontinued Ops. -$1M $1M $6M -- -$2M
Income Tax Expense $173M $283M -$828M $886M $1.4B
Net Income to Company $2.4B $2.3B $3.3B $1.9B $2.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.4B $2.3B $3.3B $1.9B $2.1B
 
Basic EPS (Cont. Ops) $7.44 $7.04 $10.61 $6.31 $7.00
Diluted EPS (Cont. Ops) $7.37 $7.00 $10.53 $6.26 $6.93
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.4B $3.6B $3.6B $3.8B $4.6B
EBIT $2.6B $2.8B $2.8B $3B $3.7B
 
Revenue (Reported) $15.2B $16.3B $16B $15.9B $18.1B
Operating Income (Reported) $2.6B $2.8B $2.8B $3B $3.7B
Operating Income (Adjusted) $2.6B $2.8B $2.8B $3B $3.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.8B $3.8B $3.8B $3.8B $4.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6B $2.7B $2.5B $2.5B $2.9B
Gross Profit $1.2B $1.2B $1.3B $1.4B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $175M $173M $173M $188M $225M
Selling, General & Admin $363M $392M $424M $427M --
Other Inc / (Exp) -$5M -$125M -$32M -$56M --
Operating Expenses $567M $565M $597M $615M $763M
Operating Income $660M $593M $731M $759M $1B
 
Net Interest Expenses $12M $21M $18M $6M $30M
EBT. Incl. Unusual Items $677M $485M $699M $706M $961M
Earnings of Discontinued Ops. -$1M -$1M -$1M -- -$1M
Income Tax Expense $110M $87M -$1.1B $178M $210M
Net Income to Company $567M $398M $1.8B $528M $751M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $567M $398M $1.8B $528M $751M
 
Basic EPS (Cont. Ops) $1.73 $1.25 $5.80 $1.77 $2.55
Diluted EPS (Cont. Ops) $1.72 $1.24 $5.76 $1.75 $2.53
Weighted Average Basic Share $327M $317M $311M $299M $294M
Weighted Average Diluted Share $330M $319M $313M $301M $297M
 
EBITDA $858M $780M $925M $945M $1.3B
EBIT $660M $593M $731M $759M $1B
 
Revenue (Reported) $3.8B $3.8B $3.8B $3.8B $4.7B
Operating Income (Reported) $660M $593M $731M $759M $1B
Operating Income (Adjusted) $660M $593M $731M $759M $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.2B $1.1B $1.7B $1.3B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.9B $2.9B $3B $3.1B $3.4B
Inventory $2.5B $2.7B $2.6B $2.5B $2.7B
Prepaid Expenses $621M -- -- -- --
Other Current Assets -- $639M $712M $740M --
Total Current Assets $7.3B $7.3B $7.9B $7.6B $8B
 
Property Plant And Equipment $4.2B $4B $4.1B $4.3B $4.8B
Long-Term Investments $18M $172M $79M $15M $30M
Goodwill $5.6B $5.3B $5.5B $5.8B --
Other Intangibles $1.5B $1.3B $1.2B $1.2B --
Other Long-Term Assets $783M $903M $828M $848M --
Total Assets $21.5B $20.8B $21.7B $22.9B $25.1B
 
Accounts Payable $1.9B $1.6B $1.6B $1.7B $2B
Accrued Expenses $718M $563M $605M $684M --
Current Portion Of Long-Term Debt $503M $914M $682M $871M --
Current Portion Of Capital Lease Obligations $118M $126M $118M $128M --
Other Current Liabilities $573M $603M $602M $541M --
Total Current Liabilities $4.7B $4.6B $4.5B $4.7B $5.1B
 
Long-Term Debt $3.9B $3.6B $3.8B $3.6B $5.2B
Capital Leases -- -- -- -- --
Total Liabilities $10.7B $9.9B $10.1B $10.4B $12.4B
 
Common Stock $148M $146M $142M $139M $3M
Other Common Equity Adj -$168M -$495M -$158M $5M --
Common Equity $10.6B $10.8B $11.6B $12.4B $12.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $114M $95M $104M $131M $145M
Total Equity $10.7B $10.9B $11.7B $12.5B $12.7B
 
Total Liabilities and Equity $21.5B $20.8B $21.7B $22.9B $25.1B
Cash and Short Terms $1.2B $1.1B $1.7B $1.3B $1.3B
Total Debt $4.4B $4.5B $4.5B $4.5B $6.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $982M $793M $1.2B $1.3B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.8B $2.9B $2.8B $2.9B $3.5B
Inventory $2.8B $2.9B $2.8B $2.6B $3B
Prepaid Expenses $573M -- -- -- --
Other Current Assets -- $688M $660M $734M --
Total Current Assets $7.2B $7.3B $7.4B $7.5B $8.4B
 
Property Plant And Equipment $3.8B $3.8B $3.9B $3.8B $4.4B
Long-Term Investments $30M $68M $35M $87M $81M
Goodwill $5.5B $5.5B $5.8B $5.8B --
Other Intangibles $1.5B $1.4B $1.3B $1.2B --
Other Long-Term Assets $813M $795M $810M $881M --
Total Assets $21.4B $21.4B $23.1B $22.4B $25.6B
 
Accounts Payable $2B $1.8B $1.7B $1.9B $2.1B
Accrued Expenses $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 $4.3B $4.4B $4B $4.5B $5.1B
 
Long-Term Debt $3.5B $3.4B $3.6B $3.3B $4.9B
Capital Leases -- -- -- -- --
Total Liabilities $10.3B $9.9B $9.8B $9.9B $12.4B
 
Common Stock $148M $146M $142M $3M $3M
Other Common Equity Adj -$139M -$128M $11M -$217M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $108M $104M $113M $124M $149M
Total Equity $11.1B $11.5B $13.2B $12.5B $13.1B
 
Total Liabilities and Equity $21.4B $21.4B $23.1B $22.4B $25.6B
Cash and Short Terms $982M $793M $1.2B $1.3B $1.3B
Total Debt $4B $4.2B $4.2B $4.2B $5.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.3B $2.4B $1.9B $3.2B $1.8B
Depreciation & Amoritzation $769M $785M $794M $826M $838M
Stock-Based Compensation $94M $119M $123M $127M $149M
Change in Accounts Receivable -$518M $200M -$146M -$134M -$341M
Change in Inventories -$556M -$41M -$45M -$30M -$160M
Cash From Operations $2.7B $2.5B $3.1B $3.5B $4.1B
 
Capital Expenditures $690M $768M $732M $680M $936M
Cash Acquisitions $423M $220M $110M $339M $2.6B
Cash From Investing -$1B -$878M -$768M -$950M -$3.6B
 
Dividends Paid (Ex Special Dividend) $647M $685M $725M $760M $803M
Special Dividend Paid
Long-Term Debt Issued $661M $588M $499M $348M --
Long-Term Debt Repaid -$708M -$558M -$591M -$352M --
Repurchase of Common Stock $831M $1.4B $945M $2.1B $1.3B
Other Financing Activities -$28M -$41M -$34M -$57M --
Cash From Financing -$1.4B -$1.7B -$1.8B -$2.9B -$629M
 
Beginning Cash (CF) $1.2B $1.1B $1.7B $1.3B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $258M -$115M $573M -$342M -$64M
Ending Cash (CF) $1.5B $952M $2.2B $977M $1.2B
 
Levered Free Cash Flow $2B $1.7B $2.4B $2.8B $3.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $567M $398M $1.8B $528M $751M
Depreciation & Amoritzation $198M $187M $194M $186M $259M
Stock-Based Compensation $32M $32M $34M $35M $50M
Change in Accounts Receivable $148M -$54M $127M $146M -$79M
Change in Inventories -$264M -$324M -$282M -$118M -$301M
Cash From Operations $532M $581M $719M $878M $865M
 
Capital Expenditures $172M $183M $151M $205M $258M
Cash Acquisitions $100M $109M $349M $325M --
Cash From Investing -$199M -$265M -$468M -$537M -$254M
 
Dividends Paid (Ex Special Dividend) $163M $178M $183M $189M $209M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$555M -$143M -$1M -- --
Repurchase of Common Stock $304M $287M $476M $303M $405M
Other Financing Activities -$31M -$24M -$27M -$27M --
Cash From Financing -$552M -$621M -$745M -$395M -$616M
 
Beginning Cash (CF) $982M $793M $1.2B $1.3B $1.3B
Foreign Exchange Rate Adjustment -$2M $10M $3M -$11M $1M
Additions / Reductions -$221M -$295M -$491M -$65M -$4M
Ending Cash (CF) $759M $508M $682M $1.2B $1.2B
 
Levered Free Cash Flow $360M $398M $568M $673M $607M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.4B $2.3B $3.3B $1.9B $2.1B
Depreciation & Amoritzation $780M $774M $801M $818M $911M
Stock-Based Compensation $107M $119M $125M $128M $164M
Change in Accounts Receivable -$71M -$2M $35M -$115M -$566M
Change in Inventories -$675M -$101M -$3M $134M -$343M
Cash From Operations $2.6B $2.5B $3.3B $3.6B $4.1B
 
Capital Expenditures $720M $779M $700M $734M $989M
Cash Acquisitions $416M $229M $350M $315M $2.3B
Cash From Investing -$990M -$944M -$971M -$1B -$3.3B
 
Dividends Paid (Ex Special Dividend) $651M $700M $730M $766M $823M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.2B -$146M -$449M -$351M --
Repurchase of Common Stock $1B $1.4B $1.1B $1.9B $1.4B
Other Financing Activities -$40M -$34M -$37M -$57M --
Cash From Financing -$1.7B -$1.8B -$1.9B -$2.5B -$850M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$116M -$189M $377M $84M -$3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.8B $1.7B $2.6B $2.9B $3.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $567M $398M $1.8B $528M $751M
Depreciation & Amoritzation $198M $187M $194M $186M $259M
Stock-Based Compensation $32M $32M $34M $35M $50M
Change in Accounts Receivable $148M -$54M $127M $146M -$79M
Change in Inventories -$264M -$324M -$282M -$118M -$301M
Cash From Operations $532M $581M $719M $878M $865M
 
Capital Expenditures $172M $183M $151M $205M $258M
Cash Acquisitions $100M $109M $349M $325M --
Cash From Investing -$199M -$265M -$468M -$537M -$254M
 
Dividends Paid (Ex Special Dividend) $163M $178M $183M $189M $209M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$555M -$143M -$1M -- --
Repurchase of Common Stock $304M $287M $476M $303M $405M
Other Financing Activities -$31M -$24M -$27M -$27M --
Cash From Financing -$552M -$621M -$745M -$395M -$616M
 
Beginning Cash (CF) $982M $793M $1.2B $1.3B $1.3B
Foreign Exchange Rate Adjustment -$2M $10M $3M -$11M $1M
Additions / Reductions -$221M -$295M -$491M -$65M -$4M
Ending Cash (CF) $759M $508M $682M $1.2B $1.2B
 
Levered Free Cash Flow $360M $398M $568M $673M $607M

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

GET BETTER TRADE IDEAS

Popular

How Big Will the SpaceX IPO Be?
How Big Will the SpaceX IPO Be?

Operated up to now as a private business, SpaceX will…

Where Will ISRG Stock Be in 5 Years?
Where Will ISRG Stock Be in 5 Years?

Intuitive Surgical (NASDAQ:ISRG) is the innovative medical tech business behind…

Is Kratos Stock a Good Investment?
Is Kratos Stock a Good Investment?

UAV and hypersonic system defense contractor Kratos (NASDAQ:KTOS) has swung…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Sell
50
Is GOOGL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Alerts

Sell
40
GDXU alert for Feb 2

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 1.63% over the past day.

Sell
34
PFSI alert for Feb 2

PennyMac Financial Services, Inc. [PFSI] is down 6.76% over the past day.

Sell
40
SHNY alert for Feb 2

MicroSectors Gold 3X Leveraged ETN [SHNY] is down 11.85% over the past day.

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

Show me the best stock