Financhill
Sell
44

TSN Quote, Financials, Valuation and Earnings

Last price:
$63.95
Seasonality move :
8.73%
Day range:
$62.18 - $64.56
52-week range:
$50.56 - $66.41
Dividend yield:
3.18%
P/E ratio:
110.00x
P/S ratio:
0.40x
P/B ratio:
1.23x
Volume:
2.6M
Avg. volume:
3M
1-year change:
10.16%
Market cap:
$22.1B
Revenue:
$54.4B
EPS (TTM):
$0.57
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $12.9B $13.3B $13.3B $13.6B $14.3B
Revenue Growth (YoY) 23.64% 2.53% 0.45% 2.28% 5.07%
 
Cost of Revenues $11B $12.3B $12.5B $12.5B $13.5B
Gross Profit $1.9B $955M $831M $1.1B $820M
Gross Profit Margin 14.98% 7.2% 6.24% 8.09% 5.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $560M $501M $592M $515M $506M
Other Inc / (Exp) $52M $42M $25M -$7M --
Operating Expenses $560M $501M $565M $442M $389M
Operating Income $1.4B $454M $266M $660M $431M
 
Net Interest Expenses $100M $83M $105M $119M $104M
EBT. Incl. Unusual Items $1.4B $434M $161M $478M $127M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $284M $114M $47M $112M $37M
Net Income to Company $1.1B $320M $114M $366M $90M
 
Minority Interest in Earnings $5M $4M $7M $7M $5M
Net Income to Common Excl Extra Items $1.1B $320M $114M $366M $90M
 
Basic EPS (Cont. Ops) $3.16 $0.91 $0.31 $1.03 $0.25
Diluted EPS (Cont. Ops) $3.13 $0.90 $0.31 $1.03 $0.25
Weighted Average Basic Share $355M $349M $347M $348M $345M
Weighted Average Diluted Share $358M $351M $347M $348M $345M
 
EBITDA $1.7B $755M $639M $1B $807M
EBIT $1.4B $454M $266M $660M $431M
 
Revenue (Reported) $12.9B $13.3B $13.3B $13.6B $14.3B
Operating Income (Reported) $1.4B $454M $266M $660M $431M
Operating Income (Adjusted) $1.4B $454M $266M $660M $431M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $49.5B $53.6B $52.9B $53.6B $55.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $41.9B $48.2B $50.3B $49.6B $51.8B
Gross Profit $7.6B $5.4B $2.6B $4B $3.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.2B $2.3B $2.1B $2.1B
Other Inc / (Exp) $98M $77M -$756M $43M --
Operating Expenses $2.2B $2.2B $2.1B $2.1B $1.9B
Operating Income $5.4B $3.3B $538M $1.9B $1.4B
 
Net Interest Expenses $417M $347M $376M $494M $432M
EBT. Incl. Unusual Items $4.8B $3.2B -$951M $1.4B $418M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1B $730M -$96M $335M $187M
Net Income to Company $3.7B $2.4B -$855M $1.1B $231M
 
Minority Interest in Earnings $13M $10M $2M $22M $31M
Net Income to Common Excl Extra Items $3.7B $2.4B -$855M $1.1B $231M
 
Basic EPS (Cont. Ops) $10.41 $6.91 -$2.47 $3.02 $0.58
Diluted EPS (Cont. Ops) $10.32 $6.85 -$2.47 $3.02 $0.57
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $6.6B $4.5B $1.9B $4.4B $2.8B
EBIT $5.4B $3.3B $538M $1.9B $1.4B
 
Revenue (Reported) $49.5B $53.6B $52.9B $53.6B $55.1B
Operating Income (Reported) $5.4B $3.3B $538M $1.9B $1.4B
Operating Income (Adjusted) $5.4B $3.3B $538M $1.9B $1.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $12.9B $13.3B $13.3B $13.6B $14.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11B $12.3B $12.5B $12.5B $13.5B
Gross Profit $1.9B $955M $831M $1.1B $820M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $560M $501M $592M $515M $506M
Other Inc / (Exp) $52M $42M $25M -$7M --
Operating Expenses $560M $501M $565M $442M $389M
Operating Income $1.4B $454M $266M $660M $431M
 
Net Interest Expenses $100M $83M $105M $119M $104M
EBT. Incl. Unusual Items $1.4B $434M $161M $478M $127M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $284M $114M $47M $112M $37M
Net Income to Company $1.1B $320M $114M $366M $90M
 
Minority Interest in Earnings $5M $4M $7M $7M $5M
Net Income to Common Excl Extra Items $1.1B $320M $114M $366M $90M
 
Basic EPS (Cont. Ops) $3.16 $0.91 $0.31 $1.03 $0.25
Diluted EPS (Cont. Ops) $3.13 $0.90 $0.31 $1.03 $0.25
Weighted Average Basic Share $355M $349M $347M $348M $345M
Weighted Average Diluted Share $358M $351M $347M $348M $345M
 
EBITDA $1.7B $755M $639M $1B $807M
EBIT $1.4B $454M $266M $660M $431M
 
Revenue (Reported) $12.9B $13.3B $13.3B $13.6B $14.3B
Operating Income (Reported) $1.4B $454M $266M $660M $431M
Operating Income (Adjusted) $1.4B $454M $266M $660M $431M
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $3.1B $654M $1.5B $2.3B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.1B $2.3B $2.3B $2.3B $2.4B
Inventory $4.5B $5.6B $5.1B $5.1B $5.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $635M $408M $382M $353M --
Total Current Assets $10.1B $9B $9.2B $10.1B $9.5B
 
Property Plant And Equipment $8B $9.1B $9.7B $9.4B $9.1B
Long-Term Investments $111M -- $93M $109M $118M
Goodwill $10.6B $10.6B $9.9B $9.8B --
Other Intangibles $6.5B $6.2B $6B $5.8B --
Other Long-Term Assets $1.7B $1.8B $1.9B $2.3B --
Total Assets $36.8B $36.7B $36.7B $37.3B $36B
 
Accounts Payable $2.1B $2.5B $2.6B $2.5B $2.7B
Accrued Expenses $1.1B $859M $1.1B $982M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $861M $933M $939M $906M --
Total Current Liabilities $6B $5.1B $6.2B $4.8B $6.2B
 
Long-Term Debt $8.3B $7.9B $8.4B $9.7B $7.5B
Capital Leases -- -- -- -- --
Total Liabilities $18.3B $16.9B $18.5B $18.7B $17.9B
 
Common Stock $45M $45M $45M $45M $45M
Other Common Equity Adj -$172M -$215M -$205M -$281M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $139M $152M $138M $124M $140M
Total Equity $18.5B $19.8B $18.3B $18.6B $18.2B
 
Total Liabilities and Equity $36.8B $36.7B $36.7B $37.3B $36B
Cash and Short Terms $3.1B $654M $1.5B $2.3B $1.3B
Total Debt $9.4B $8.3B $9.7B $9.8B $8.4B
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.1B $320M $114M $366M $90M
Depreciation & Amoritzation $298M $301M $373M $348M $376M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $762M $1.3B $1B $942M
 
Capital Expenditures $408M $589M $354M $271M $252M
Cash Acquisitions -- $39M -- -- --
Cash From Investing -$459M -$669M -$378M -$233M -$183M
 
Dividends Paid (Ex Special Dividend) $164M $169M $171M $175M $177M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $26M $54M $2.4B $22M --
Long-Term Debt Repaid -$43M -$58M -$2.3B -$42M --
Repurchase of Common Stock $348M $313M $13M $15M $47M
Other Financing Activities -$1M -- $3M -- --
Cash From Financing -$484M -$482M -$26M -$195M -$718M
 
Beginning Cash (CF) $3.1B $654M $1.5B $2.3B $1.3B
Foreign Exchange Rate Adjustment $2M $12M $15M -$28M $8M
Additions / Reductions $491M -$377M $911M $575M $49M
Ending Cash (CF) $3.6B $289M $2.4B $2.8B $1.3B
 
Levered Free Cash Flow $1B $173M $946M $760M $690M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $3.7B $2.4B -$855M $1.1B $231M
Depreciation & Amoritzation $1.2B $1.2B $1.4B $1.4B $1.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.9B $2B $2.3B $2.3B $2.1B
 
Capital Expenditures $1.3B $2.1B $1.7B $1B $959M
Cash Acquisitions -- $39M $223M -- --
Cash From Investing -$142M -$2.1B -$2B -$743M -$615M
 
Dividends Paid (Ex Special Dividend) $641M $658M $672M $688M $699M
Special Dividend Paid
Long-Term Debt Issued $582M $131M $11.2B $1.7B --
Long-Term Debt Repaid -$2.6B -$1.2B -$9.9B -$1.7B --
Repurchase of Common Stock $398M $667M $54M $51M $228M
Other Financing Activities -$22M -- -$13M -- --
Cash From Financing -$3B -$2.3B $544M -$750M -$2.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $693M -$2.5B $830M $808M -$1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.6B -$51M $586M $1.3B $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.1B $320M $114M $366M $90M
Depreciation & Amoritzation $298M $301M $373M $348M $376M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $762M $1.3B $1B $942M
 
Capital Expenditures $408M $589M $354M $271M $252M
Cash Acquisitions -- $39M -- -- --
Cash From Investing -$459M -$669M -$378M -$233M -$183M
 
Dividends Paid (Ex Special Dividend) $164M $169M $171M $175M $177M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $26M $54M $2.4B $22M --
Long-Term Debt Repaid -$43M -$58M -$2.3B -$42M --
Repurchase of Common Stock $348M $313M $13M $15M $47M
Other Financing Activities -$1M -- $3M -- --
Cash From Financing -$484M -$482M -$26M -$195M -$718M
 
Beginning Cash (CF) $3.1B $654M $1.5B $2.3B $1.3B
Foreign Exchange Rate Adjustment $2M $12M $15M -$28M $8M
Additions / Reductions $491M -$377M $911M $575M $49M
Ending Cash (CF) $3.6B $289M $2.4B $2.8B $1.3B
 
Levered Free Cash Flow $1B $173M $946M $760M $690M

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

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

Sell
49
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
60
HYMC alert for Feb 18

Hycroft Mining Holding Corp. [HYMC] is up 21.1% over the past day.

Buy
67
ACLS alert for Feb 18

Axcelis Technologies, Inc. [ACLS] is down 16.57% over the past day.

Sell
40
GPN alert for Feb 18

Global Payments, Inc. [GPN] is up 16.5% over the past day.

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

Show me the best stock