Financhill
Sell
22

TSN Quote, Financials, Valuation and Earnings

Last price:
$58.05
Seasonality move :
9.25%
Day range:
$57.76 - $58.63
52-week range:
$51.16 - $66.88
Dividend yield:
3.4%
P/E ratio:
25.79x
P/S ratio:
0.39x
P/B ratio:
1.12x
Volume:
5.3M
Avg. volume:
2.6M
1-year change:
13.41%
Market cap:
$20.6B
Revenue:
$53.3B
EPS (TTM):
$2.25
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $43.2B $47B $53.3B $52.9B $53.3B
Revenue Growth (YoY) 1.84% 8.95% 13.25% -0.75% 0.81%
 
Cost of Revenues $37.8B $40.5B $46.6B $50.3B $49.7B
Gross Profit $5.4B $6.5B $6.7B $2.6B $3.6B
Gross Profit Margin 12.47% 13.87% 12.52% 4.98% 6.8%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4B $2.1B $2.3B $2.2B $2.2B
Other Inc / (Exp) $131M $65M $87M -$739M $75M
Operating Expenses $2.4B $2.1B $2.3B $2.2B $2.2B
Operating Income $3B $4.4B $4.4B $386M $1.4B
 
Net Interest Expenses $475M $420M $348M $325M $392M
EBT. Incl. Unusual Items $2.7B $4B $4.1B -$678M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $593M $981M $900M -$29M $270M
Net Income to Company $2.1B $3.1B $3.2B -$649M $822M
 
Minority Interest in Earnings -$10M -$13M -$11M $1M -$22M
Net Income to Common Excl Extra Items $2.1B $3B $3.2B -$648M $800M
 
Basic EPS (Cont. Ops) $5.79 $8.57 $9.18 -$1.87 $2.31
Diluted EPS (Cont. Ops) $5.64 $8.34 $8.92 -$1.87 $2.25
Weighted Average Basic Share $363M $363M $360M $354M $354M
Weighted Average Diluted Share $365M $363M $363M $354M $356M
 
EBITDA $4.3B $5.7B $5.7B $1B $3B
EBIT $3.1B $4.5B $4.5B -$323M $1.6B
 
Revenue (Reported) $43.2B $47B $53.3B $52.9B $53.3B
Operating Income (Reported) $3B $4.4B $4.4B $386M $1.4B
Operating Income (Adjusted) $3.1B $4.5B $4.5B -$323M $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $11.5B $12.8B $13.7B $13.3B $13.6B
Revenue Growth (YoY) 5.29% 11.79% 7.23% -2.83% 1.63%
 
Cost of Revenues $9.9B $10.3B $12.4B $12.9B $12.5B
Gross Profit $1.6B $2.5B $1.3B $459M $1.1B
Gross Profit Margin 14.05% 19.33% 9.52% 3.44% 7.81%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $648M $567M $541M $589M $535M
Other Inc / (Exp) -$2M $27M -$24M -$341M $51M
Operating Expenses $648M $567M $541M $589M $535M
Operating Income $962M $1.9B $766M -$130M $525M
 
Net Interest Expenses $123M $101M $76M $85M $101M
EBT. Incl. Unusual Items $837M $1.8B $666M -$556M $475M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $180M $477M $129M -$113M $111M
Net Income to Company $657M $1.4B $537M -$443M $364M
 
Minority Interest in Earnings -$3M -$3M $1M -$7M -$7M
Net Income to Common Excl Extra Items $654M $1.4B $538M -$450M $357M
 
Basic EPS (Cont. Ops) $1.95 $3.81 $1.54 -$1.31 $1.03
Diluted EPS (Cont. Ops) $1.90 $3.71 $1.50 -$1.31 $1.00
Weighted Average Basic Share $363M $363M $357M $351M $354M
Weighted Average Diluted Share $363M $363M $360M $351M $359M
 
EBITDA $1.3B $2.2B $1.1B -$67M $923M
EBIT $961M $1.9B $749M -$463M $605M
 
Revenue (Reported) $11.5B $12.8B $13.7B $13.3B $13.6B
Operating Income (Reported) $962M $1.9B $766M -$130M $525M
Operating Income (Adjusted) $961M $1.9B $749M -$463M $605M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $43.2B $47B $53.3B $52.9B $53.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $37.8B $40.5B $46.6B $50.3B $49.7B
Gross Profit $5.4B $6.5B $6.7B $2.6B $3.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4B $2.1B $2.3B $2.2B $2.2B
Other Inc / (Exp) $131M $65M $87M -$739M $75M
Operating Expenses $2.4B $2.1B $2.3B $2.2B $2.2B
Operating Income $3B $4.4B $4.4B $386M $1.4B
 
Net Interest Expenses $475M $420M $348M $325M $392M
EBT. Incl. Unusual Items $2.7B $4B $4.1B -$678M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $593M $981M $900M -$29M $270M
Net Income to Company $2.1B $3.1B $3.2B -$649M $822M
 
Minority Interest in Earnings -$10M -$13M -$11M $1M -$22M
Net Income to Common Excl Extra Items $2.1B $3B $3.2B -$648M $800M
 
Basic EPS (Cont. Ops) $5.91 $8.57 $9.18 -$1.86 $2.31
Diluted EPS (Cont. Ops) $5.75 $8.34 $8.92 -$1.89 $2.25
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $4.3B $5.7B $5.7B $1B $3B
EBIT $3.1B $4.5B $4.5B -$323M $1.6B
 
Revenue (Reported) $43.2B $47B $53.3B $52.9B $53.3B
Operating Income (Reported) $3B $4.4B $4.4B $386M $1.4B
Operating Income (Adjusted) $3.1B $4.5B $4.5B -$323M $1.6B
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 --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $40.5B $46.6B $50.3B $49.7B --
Gross Profit $6.5B $6.7B $2.6B $3.6B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1B $2.3B $2.2B $2.2B --
Other Inc / (Exp) $65M $87M -$739M $75M --
Operating Expenses $2.1B $2.3B $2.2B $2.2B --
Operating Income $4.4B $4.4B $386M $1.4B --
 
Net Interest Expenses $420M $348M $325M $392M --
EBT. Incl. Unusual Items $4B $4.1B -$678M $1.1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $981M $900M -$29M $270M --
Net Income to Company $3.1B $3.2B -$649M $822M --
 
Minority Interest in Earnings -$13M -$11M $1M -$22M --
Net Income to Common Excl Extra Items $3B $3.2B -$648M $800M --
 
Basic EPS (Cont. Ops) $8.57 $9.18 -$1.86 $2.31 --
Diluted EPS (Cont. Ops) $8.34 $8.92 -$1.89 $2.25 --
Weighted Average Basic Share $1.5B $1.4B $1.4B $1.4B --
Weighted Average Diluted Share $1.5B $1.5B $1.4B $1.4B --
 
EBITDA $5.7B $5.7B $1B $3B --
EBIT $4.5B $4.5B -$323M $1.6B --
 
Revenue (Reported) $47B $53.3B $52.9B $53.3B --
Operating Income (Reported) $4.4B $4.4B $386M $1.4B --
Operating Income (Adjusted) $4.5B $4.5B -$323M $1.6B --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.4B $2.5B $1B $573M $1.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2B $2.4B $2.6B $2.5B $2.4B
Inventory $3.9B $4.4B $5.5B $5.3B $5.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $367M $533M $508M $345M $433M
Total Current Assets $7.6B $9.8B $9.6B $8.7B $9.8B
 
Property Plant And Equipment $7.6B $7.8B $8.7B $9.6B $9.4B
Long-Term Investments -- -- -- -- --
Goodwill $10.9B $10.5B $10.5B $9.9B $9.8B
Other Intangibles $6.8B $6.5B $6.3B $6.1B $5.9B
Other Long-Term Assets $1.6B $1.6B $1.7B $1.9B $2.2B
Total Assets $34.5B $36.3B $36.8B $36.3B $37.1B
 
Accounts Payable $1.9B $2.2B $2.5B $2.6B $2.4B
Accrued Expenses $841M $1.5B $1.2B $961M $1.3B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $817M $840M $884M $893M $840M
Total Current Liabilities $4.2B $6.3B $5.3B $6.5B $4.8B
 
Long-Term Debt $10.8B $8.3B $7.9B $7.6B $9.7B
Capital Leases -- -- -- -- --
Total Liabilities $19.1B $18.5B $17B $18B $18.6B
 
Common Stock $45M $45M $45M $45M $45M
Other Common Equity Adj -$179M -$172M -$297M -$260M -$184M
Common Equity $15.3B $17.7B $19.7B $18.1B $18.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $132M $131M $109M $122M $124M
Total Equity $15.4B $17.9B $19.8B $18.3B $18.5B
 
Total Liabilities and Equity $34.5B $36.3B $36.8B $36.3B $37.1B
Cash and Short Terms $1.4B $2.5B $1B $573M $1.7B
Total Debt $11.3B $9.3B $8.3B $9.5B $9.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.4B $2.5B $1B $573M $1.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2B $2.4B $2.6B $2.5B $2.4B
Inventory $3.9B $4.4B $5.5B $5.3B $5.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $367M $533M $508M $345M $433M
Total Current Assets $7.6B $9.8B $9.6B $8.7B $9.8B
 
Property Plant And Equipment $7.6B $7.8B $8.7B $9.6B $9.4B
Long-Term Investments -- -- -- -- --
Goodwill $10.9B $10.5B $10.5B $9.9B $9.8B
Other Intangibles $6.8B $6.5B $6.3B $6.1B $5.9B
Other Long-Term Assets $1.6B $1.6B $1.7B $1.9B $2.2B
Total Assets $34.5B $36.3B $36.8B $36.3B $37.1B
 
Accounts Payable $1.9B $2.2B $2.5B $2.6B $2.4B
Accrued Expenses $841M $1.5B $1.2B $961M $1.3B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $817M $840M $884M $893M $840M
Total Current Liabilities $4.2B $6.3B $5.3B $6.5B $4.8B
 
Long-Term Debt $10.8B $8.3B $7.9B $7.6B $9.7B
Capital Leases -- -- -- -- --
Total Liabilities $19.1B $18.5B $17B $18B $18.6B
 
Common Stock $45M $45M $45M $45M $45M
Other Common Equity Adj -$179M -$172M -$297M -$260M -$184M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $132M $131M $109M $122M $124M
Total Equity $15.4B $17.9B $19.8B $18.3B $18.5B
 
Total Liabilities and Equity $34.5B $36.3B $36.8B $36.3B $37.1B
Cash and Short Terms $1.4B $2.5B $1B $573M $1.7B
Total Debt $11.3B $9.3B $8.3B $9.5B $9.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.1B $3.1B $3.2B -$649M $822M
Depreciation & Amoritzation $1.2B $1.2B $1.2B $1.3B $1.4B
Stock-Based Compensation $89M $91M $93M $61M $101M
Change in Accounts Receivable $191M -$508M -$176M $136M $59M
Change in Inventories $86M -$567M -$1.2B $175M $153M
Cash From Operations $3.9B $3.8B $2.7B $1.8B $2.6B
 
Capital Expenditures $1.2B $1.2B $1.9B $1.9B $1.1B
Cash Acquisitions -$154M $1.1B -$177M -$377M $145M
Cash From Investing -$1.4B $58M -$1.9B -$2.3B -$888M
 
Dividends Paid (Ex Special Dividend) -$601M -$636M -$653M -$670M -$684M
Special Dividend Paid
Long-Term Debt Issued $17.1B $585M $103M $8.8B $4.1B
Long-Term Debt Repaid -$17.8B -$2.6B -$1.2B -$7.7B -$3.9B
Repurchase of Common Stock -$207M -$67M -$702M -$354M -$49M
Other Financing Activities -$18M -$22M -$6M -$16M -$45M
Cash From Financing -$1.5B -$2.7B -$2.3B $88M -$581M
 
Beginning Cash (CF) $484M $1.5B $2.6B $1B $573M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $983M $907M -$1.6B -$459M $1.1B
Ending Cash (CF) $1.5B $2.5B $1B $573M $1.7B
 
Levered Free Cash Flow $2.7B $2.6B $800M -$187M $1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $657M $1.4B $537M -$443M $364M
Depreciation & Amoritzation $316M $308M $310M $396M $318M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- $136M $59M
Change in Inventories -- -- -- $175M $153M
Cash From Operations $1.2B $1.2B $797M $323M $617M
 
Capital Expenditures $292M $350M $564M $375M $248M
Cash Acquisitions -- $1.2B -$80M -$65M $173M
Cash From Investing -$280M $841M -$610M -$427M -$34M
 
Dividends Paid (Ex Special Dividend) -$150M -$159M -$162M -$167M -$171M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$26M $12M $24M $691M $69M
Long-Term Debt Repaid -$681M -$1B -$43M -$516M -$1.3B
Repurchase of Common Stock -$7M -$17M -$9M -$11M -$5M
Other Financing Activities -$11M -$9M -$6M -$11M -$23M
Cash From Financing -$874M -$1.2B -$195M -$13M -$1.5B
 
Beginning Cash (CF) $1.4B $1.6B $1.1B $699M $2.6B
Foreign Exchange Rate Adjustment $7M -$7M -$17M -$9M $29M
Additions / Reductions $12M $576M -$8M -$117M -$881M
Ending Cash (CF) $1.5B $2.5B $1B $573M $1.7B
 
Levered Free Cash Flow $874M $834M $233M -$52M $369M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.1B $3.1B $3.2B -$649M $822M
Depreciation & Amoritzation $1.2B $1.2B $1.2B $1.3B $1.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.9B $3.8B $2.7B $1.8B $2.6B
 
Capital Expenditures $1.2B $1.2B $1.9B $1.9B $1.1B
Cash Acquisitions -$154M $1.1B -$177M -$377M $145M
Cash From Investing -$1.4B $58M -$1.9B -$2.3B -$888M
 
Dividends Paid (Ex Special Dividend) -$601M -$636M -$653M -$670M -$684M
Special Dividend Paid
Long-Term Debt Issued $17.1B $585M $103M $8.8B $4.1B
Long-Term Debt Repaid -$17.8B -$2.6B -$1.2B -$7.7B -$3.9B
Repurchase of Common Stock -$207M -$67M -$702M -$354M -$49M
Other Financing Activities -$18M -$22M -- -- -$45M
Cash From Financing -$1.5B -$2.7B -$2.3B $88M -$581M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $983M $907M -$1.6B -$459M $1.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.7B $2.6B $800M -$187M $1.5B
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 --
Depreciation & Amoritzation $1.2B $1.2B $1.3B $1.4B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- $136M $59M --
Change in Inventories -- -- $175M $153M --
Cash From Operations $3.8B $2.7B $1.8B $2.6B --
 
Capital Expenditures $1.2B $1.9B $1.9B $1.1B --
Cash Acquisitions $1.1B -$177M -$377M $145M --
Cash From Investing $58M -$1.9B -$2.3B -$888M --
 
Dividends Paid (Ex Special Dividend) -$636M -$653M -$670M -$684M --
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 --
Other Financing Activities -$22M -$6M -$16M -$45M --
Cash From Financing -$2.7B -$2.3B $88M -$581M --
 
Beginning Cash (CF) $6.4B $7.8B $2.9B $6.8B --
Foreign Exchange Rate Adjustment $4M -$35M $1M $23M --
Additions / Reductions $907M -$1.6B -$459M $1.1B --
Ending Cash (CF) $7.4B $6.2B $2.5B $8B --
 
Levered Free Cash Flow $2.6B $800M -$187M $1.5B --

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock