Financhill
Buy
60

TEL Quote, Financials, Valuation and Earnings

Last price:
$145.65
Seasonality move :
1.07%
Day range:
$143.39 - $145.86
52-week range:
$128.52 - $159.98
Dividend yield:
1.75%
P/E ratio:
14.17x
P/S ratio:
2.84x
P/B ratio:
3.52x
Volume:
412.2K
Avg. volume:
1.6M
1-year change:
3.21%
Market cap:
$43.5B
Revenue:
$15.8B
EPS (TTM):
$10.27
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 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.3B $3.8B $4.4B $4B $4.1B
Revenue Growth (YoY) -1.18% 17.08% 14.17% -7.43% 0.82%
 
Cost of Revenues $2.3B $2.6B $3B $2.8B $2.7B
Gross Profit $969M $1.3B $1.3B $1.3B $1.4B
Gross Profit Margin 29.72% 33.08% 30.95% 31.85% 34%
 
R&D Expenses $148M $173M $179M $174M $195M
Selling, General & Admin $352M $384M $412M $412M $433M
Other Inc / (Exp) -$122M -$68M -$94M -$67M -$109M
Operating Expenses $500M $557M $591M $586M $628M
Operating Income $469M $706M $758M $699M $755M
 
Net Interest Expenses $10M $11M $12M -- --
EBT. Incl. Unusual Items $337M $627M $652M $634M $657M
Earnings of Discontinued Ops. $2M -- -- -$1M --
Income Tax Expense $109M -$167M -$56M $81M $381M
Net Income to Company $228M $794M $708M $553M $276M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $230M $794M $708M $552M $276M
 
Basic EPS (Cont. Ops) $0.70 $2.42 $2.22 $1.76 $0.91
Diluted EPS (Cont. Ops) $0.69 $2.40 $2.21 $1.75 $0.90
Weighted Average Basic Share $329M $327M $320M $312M $304M
Weighted Average Diluted Share $329M $333M $320M $314M $306M
 
EBITDA $530M $820M $858M $853M $904M
EBIT $349M $641M $670M $653M $672M
 
Revenue (Reported) $3.3B $3.8B $4.4B $4B $4.1B
Operating Income (Reported) $469M $706M $758M $699M $755M
Operating Income (Adjusted) $349M $641M $670M $653M $672M
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) -- -- -- -- --
 
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 -- -- -- -- --
 
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) -$0.71 $6.86 $7.51 $6.06 $10.34
Diluted EPS (Cont. Ops) -$0.72 $6.79 $7.47 $6.02 $10.27
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
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 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $14.9B $16.3B $16B $15.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10B $11B $11B $10.4B --
Gross Profit $4.9B $5.2B $5.1B $5.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $677M $718M $708M $741M --
Selling, General & Admin $1.5B $1.6B $1.7B $1.7B --
Other Inc / (Exp) -$281M -$158M -$389M -$203M --
Operating Expenses $2.2B $2.3B $2.4B $2.5B --
Operating Income $2.7B $2.9B $2.7B $3B --
 
Net Interest Expenses $39M $51M $22M -- --
EBT. Incl. Unusual Items $2.4B $2.7B $2.3B $2.8B --
Earnings of Discontinued Ops. $6M $1M $6M -$1M --
Income Tax Expense $123M $306M $364M -$397M --
Net Income to Company $2.3B $2.4B $1.9B $3.2B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.3B $2.4B $1.9B $3.2B --
 
Basic EPS (Cont. Ops) $6.86 $7.51 $6.06 $10.34 --
Diluted EPS (Cont. Ops) $6.79 $7.47 $6.02 $10.27 --
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.2B --
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.2B --
 
EBITDA $3.2B $3.6B $3.1B $3.7B --
EBIT $2.4B $2.8B $2.3B $2.9B --
 
Revenue (Reported) $14.9B $16.3B $16B $15.8B --
Operating Income (Reported) $2.7B $2.9B $2.7B $3B --
Operating Income (Adjusted) $2.4B $2.8B $2.3B $2.9B --
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 2020-09-30 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 -- -- -- -- --
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 2020-09-30 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 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $228M $794M $708M $553M $276M
Depreciation & Amoritzation $181M $179M $188M $200M $232M
Stock-Based Compensation $20M $21M $31M $28M $27M
Change in Accounts Receivable -$245M $120M $308M $56M -$216M
Change in Inventories $253M -$74M $398M $278M $97M
Cash From Operations $720M $774M $944M $1.1B $1B
 
Capital Expenditures $121M $236M $212M $194M $213M
Cash Acquisitions -$11M -$301M -$104M -$2M --
Cash From Investing -$117M -$540M -$310M -$195M -$206M
 
Dividends Paid (Ex Special Dividend) -$159M -$164M -$179M -$184M -$196M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $348M
Long-Term Debt Repaid -- -$2M -- $82M -$329M
Repurchase of Common Stock -- -$313M -$326M -$271M -$761M
Other Financing Activities -$1M -$1M -$2M -$4M -$18M
Cash From Financing -$135M -$443M -$354M -$407M -$994M
 
Beginning Cash (CF) $474M $1.4B $820M $1.1B $1.5B
Foreign Exchange Rate Adjustment $3M -$4M -$12M -$6M $8M
Additions / Reductions $468M -$209M $280M $536M -$158M
Ending Cash (CF) $945M $1.2B $1.1B $1.7B $1.3B
 
Levered Free Cash Flow $599M $538M $732M $944M $829M
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 -- $661M -- -- --
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22M $253M -$94M $571M -$342M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.4B $2B $1.7B $2.4B $2.8B
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 --
Depreciation & Amoritzation $769M $785M $794M $826M --
Stock-Based Compensation $94M $119M $123M $127M --
Change in Accounts Receivable -$518M $200M -$146M -$134M --
Change in Inventories -$556M -$41M -$45M -$30M --
Cash From Operations $2.7B $2.5B $3.1B $3.5B --
 
Capital Expenditures $690M $768M $732M $680M --
Cash Acquisitions -$427M -$204M -$62M -$280M --
Cash From Investing -$1B -$878M -$768M -$950M --
 
Dividends Paid (Ex Special Dividend) -$647M -$685M -$725M -$760M --
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 --
Other Financing Activities -$28M -$41M -$34M -$57M --
Cash From Financing -$1.4B -$1.7B -$1.8B -$2.9B --
 
Beginning Cash (CF) $5.2B $3.8B $3.9B $5.5B --
Foreign Exchange Rate Adjustment $5M -$21M $2M -- --
Additions / Reductions $253M -$94M $571M -$342M --
Ending Cash (CF) $5.5B $3.6B $4.5B $5.1B --
 
Levered Free Cash Flow $2B $1.7B $2.4B $2.8B --

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock