Financhill
Buy
52

TXN Quote, Financials, Valuation and Earnings

Last price:
$177.07
Seasonality move :
8.83%
Day range:
$176.68 - $178.61
52-week range:
$139.95 - $221.69
Dividend yield:
3.08%
P/E ratio:
32.62x
P/S ratio:
9.48x
P/B ratio:
9.77x
Volume:
5.4M
Avg. volume:
7.4M
1-year change:
-6.87%
Market cap:
$162.5B
Revenue:
$15.6B
EPS (TTM):
$5.48
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14.5B $18.3B $20B $17.5B $15.6B
Revenue Growth (YoY) 0.54% 26.85% 9.18% -12.53% -10.72%
 
Cost of Revenues $5.4B $6.1B $6.3B $6.5B $6.5B
Gross Profit $9.1B $12.2B $13.8B $11B $9.1B
Gross Profit Margin 62.73% 66.69% 68.76% 62.9% 58.14%
 
R&D Expenses $1.5B $1.6B $1.7B $1.9B $2B
Selling, General & Admin $1.6B $1.7B $1.7B $1.8B $1.8B
Other Inc / (Exp) $91M -$53M -$151M $440M $620M
Operating Expenses $3.2B $3.2B $3.4B $3.7B $3.8B
Operating Income $5.9B $9B $10.4B $7.3B $5.3B
 
Net Interest Expenses $190M $184M $214M $353M $508M
EBT. Incl. Unusual Items $6B $8.9B $10B $7.4B $5.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $422M $1.2B $1.3B $908M $654M
Net Income to Company $5.6B $7.8B $8.7B $6.5B $4.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.6B $7.7B $8.7B $6.5B $4.8B
 
Basic EPS (Cont. Ops) $6.05 $8.38 $9.51 $7.13 $5.24
Diluted EPS (Cont. Ops) $5.97 $8.27 $9.41 $7.07 $5.20
Weighted Average Basic Share $921M $923M $916M $908M $912M
Weighted Average Diluted Share $933M $936M $926M $916M $919M
 
EBITDA $6.9B $10B $11.4B $8.6B $6.9B
EBIT $5.9B $9B $10.4B $7.3B $5.3B
 
Revenue (Reported) $14.5B $18.3B $20B $17.5B $15.6B
Operating Income (Reported) $5.9B $9B $10.4B $7.3B $5.3B
Operating Income (Adjusted) $5.9B $9B $10.4B $7.3B $5.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.6B $5.2B $4.5B $4.2B $4.7B
Revenue Growth (YoY) 21.64% 12.88% -13.53% -8.41% 14.24%
 
Cost of Revenues $1.5B $1.6B $1.7B $1.7B $2B
Gross Profit $3.2B $3.6B $2.8B $2.5B $2.7B
Gross Profit Margin 67.89% 69.01% 62.11% 59.6% 57.42%
 
R&D Expenses $388M $431M $471M $492M $518M
Selling, General & Admin $412M $431M $452M $428M $457M
Other Inc / (Exp) -$32M -$44M $128M $131M --
Operating Expenses $800M $862M $923M $920M $975M
Operating Income $2.4B $2.8B $1.9B $1.6B $1.7B
 
Net Interest Expenses $45M $53M $98M $131M $141M
EBT. Incl. Unusual Items $2.3B $2.7B $1.9B $1.6B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $328M $363M $213M $192M $220M
Net Income to Company $1.9B $2.3B $1.7B $1.4B $1.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.9B $2.3B $1.7B $1.4B $1.4B
 
Basic EPS (Cont. Ops) $2.10 $2.50 $1.87 $1.48 $1.49
Diluted EPS (Cont. Ops) $2.07 $2.47 $1.85 $1.47 $1.48
Weighted Average Basic Share $923M $913M $908M $913M $909M
Weighted Average Diluted Share $936M $923M $916M $920M $914M
 
EBITDA $2.6B $3B $2.2B $2B $2.3B
EBIT $2.4B $2.8B $1.9B $1.6B $1.7B
 
Revenue (Reported) $4.6B $5.2B $4.5B $4.2B $4.7B
Operating Income (Reported) $2.4B $2.8B $1.9B $1.6B $1.7B
Operating Income (Adjusted) $2.4B $2.8B $1.9B $1.6B $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $17.6B $20.2B $18.1B $15.7B $17.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6B $6.2B $6.4B $6.5B $7.3B
Gross Profit $11.6B $14B $11.7B $9.2B $9.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.6B $1.6B $1.8B $1.9B $2.1B
Selling, General & Admin $1.7B $1.7B $1.8B $1.8B $1.9B
Other Inc / (Exp) $107M -$199M $330M $621M --
Operating Expenses $3.2B $3.3B $3.7B $3.7B $3.9B
Operating Income $8.4B $10.7B $8B $5.5B $6B
 
Net Interest Expenses $183M $203M $315M $476M $532M
EBT. Incl. Unusual Items $8.4B $10.3B $8B $5.6B $5.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1B $1.4B $936M $677M $654M
Net Income to Company $7.3B $8.9B $7.1B $5B $5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.3B $8.9B $7.1B $4.9B $5B
 
Basic EPS (Cont. Ops) $7.90 $9.66 $7.79 $5.42 $5.51
Diluted EPS (Cont. Ops) $7.79 $9.55 $7.71 $5.38 $5.48
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $9.4B $11.7B $9.2B $7B $7.9B
EBIT $8.4B $10.7B $8B $5.5B $6B
 
Revenue (Reported) $17.6B $20.2B $18.1B $15.7B $17.3B
Operating Income (Reported) $8.4B $10.7B $8B $5.5B $6B
Operating Income (Adjusted) $8.4B $10.7B $8B $5.5B $6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $13.5B $15.4B $13.4B $11.6B $13.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.5B $4.7B $4.9B $4.9B $5.6B
Gross Profit $9B $10.7B $8.6B $6.8B $7.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.2B $1.2B $1.4B $1.5B $1.6B
Selling, General & Admin $1.3B $1.3B $1.4B $1.3B $1.4B
Other Inc / (Exp) -$8M -$154M $327M $508M $128M
Operating Expenses $2.4B $2.5B $2.8B $2.8B $3B
Operating Income $6.6B $8.2B $5.8B $4B $4.6B
 
Net Interest Expenses $135M $154M $255M $378M $402M
EBT. Incl. Unusual Items $6.5B $7.9B $5.9B $4.1B $4.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $825M $1.1B $731M $500M $500M
Net Income to Company $5.6B $6.8B $5.1B $3.6B $3.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.6B $6.8B $5.1B $3.6B $3.8B
 
Basic EPS (Cont. Ops) $6.08 $7.36 $5.63 $3.92 $4.20
Diluted EPS (Cont. Ops) $5.99 $7.27 $5.58 $3.89 $4.18
Weighted Average Basic Share $2.8B $2.8B $2.7B $2.7B $2.7B
Weighted Average Diluted Share $2.8B $2.8B $2.7B $2.8B $2.7B
 
EBITDA $7.3B $8.9B $6.7B $5.1B $6.1B
EBIT $6.6B $8.2B $5.8B $4B $4.6B
 
Revenue (Reported) $13.5B $15.4B $13.4B $11.6B $13.3B
Operating Income (Reported) $6.6B $8.2B $5.8B $4B $4.6B
Operating Income (Adjusted) $6.6B $8.2B $5.8B $4B $4.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6.6B $9.7B $9.1B $8.6B $7.6B
Short Term Investments $3.5B $5.1B $6B $5.6B $4.4B
Accounts Receivable, Net $1.4B $1.7B $1.9B $1.8B $1.7B
Inventory $2B $1.9B $2.8B $4B $4.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $302M $335M $302M $761M $1.2B
Total Current Assets $10.2B $13.7B $14B $15.1B $15B
 
Property Plant And Equipment $3.6B $5.6B $7.3B $10.6B $12.1B
Long-Term Investments $49M $62M $34M $34M $23M
Goodwill $4.4B $4.4B $4.4B $4.4B $4.4B
Other Intangibles $122M $85M $152M $223M $257M
Other Long-Term Assets $770M $748M $740M $1.7B $3.3B
Total Assets $19.4B $24.7B $27.2B $32.3B $35.5B
 
Accounts Payable $415M $653M $851M $802M $820M
Accrued Expenses $524M $82M $191M $341M $352M
Current Portion Of Long-Term Debt $550M $500M $500M $599M $750M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $520M $455M $570M $723M
Total Current Liabilities $2.4B $2.6B $3B $3.3B $3.6B
 
Long-Term Debt $6.5B $7.6B $8.6B $11.1B $13.5B
Capital Leases -- -- -- -- --
Total Liabilities $10.2B $11.3B $12.6B $15.5B $18.6B
 
Common Stock $1.7B $1.7B $1.7B $1.7B $1.7B
Other Common Equity Adj -$360M -$157M -$254M -$205M -$140M
Common Equity $9.2B $13.3B $14.6B $16.9B $16.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $9.2B $13.3B $14.6B $16.9B $16.9B
 
Total Liabilities and Equity $19.4B $24.7B $27.2B $32.3B $35.5B
Cash and Short Terms $6.6B $9.7B $9.1B $8.6B $7.6B
Total Debt $7B $8.1B $9.1B $11.7B $14.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $9.8B $9.1B $8.9B $8.8B $5.2B
Short Term Investments $4.1B $5.9B $6.4B $6.2B --
Accounts Receivable, Net $1.7B $2B $2B $1.9B $2.1B
Inventory $1.9B $2.4B $3.9B $4.3B $4.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $287M $238M $265M $341M --
Total Current Assets $13.6B $13.8B $15.1B $15.9B $13.9B
 
Property Plant And Equipment $4B $6.5B $9.3B $12.6B $12.3B
Long-Term Investments $73M $37M $32M $26M $17M
Goodwill $4.4B $4.4B $4.4B $4.4B --
Other Intangibles $97M $75M $138M $229M --
Other Long-Term Assets $647M $799M $1.9B $325M --
Total Assets $23.3B $26.1B $31.6B $35.3B $35B
 
Accounts Payable $596M $780M $713M $794M $779M
Accrued Expenses $551M $734M $824M $1B --
Current Portion Of Long-Term Debt $500M $499M $300M $1B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.4B $2.8B $2.7B $3.7B $3.1B
 
Long-Term Debt $7.2B $7.4B $10.9B $13.5B $13.5B
Capital Leases -- -- -- -- --
Total Liabilities $11.1B $11.6B $15B $18.1B $18.4B
 
Common Stock $1.7B $1.7B $1.7B $1.7B $1.7B
Other Common Equity Adj -$313M -$154M -$235M -$195M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $12.2B $14.5B $16.6B $17.3B $16.6B
 
Total Liabilities and Equity $23.3B $26.1B $31.6B $35.3B $35B
Cash and Short Terms $9.8B $9.1B $8.9B $8.8B $5.2B
Total Debt $7.7B $7.9B $11.2B $14.6B $14B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $5.6B $7.8B $8.7B $6.5B $4.8B
Depreciation & Amoritzation $992M $954M $979M $1.2B $1.6B
Stock-Based Compensation $224M $230M $289M $362M $387M
Change in Accounts Receivable -$340M -$287M -$194M $108M $68M
Change in Inventories $46M $45M -$847M -$1.2B -$528M
Cash From Operations $6.1B $8.8B $8.7B $6.4B $6.3B
 
Capital Expenditures $649M $2.5B $2.8B $5.1B $4.8B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$922M -$4.1B -$3.6B -$4.4B -$3.2B
 
Dividends Paid (Ex Special Dividend) $3.4B $3.9B $4.3B $4.6B $4.8B
Special Dividend Paid
Long-Term Debt Issued $1.5B $1.5B $1.5B $3B $3B
Long-Term Debt Repaid -$500M -$550M -$500M -$500M -$600M
Repurchase of Common Stock $2.6B $527M $3.6B $293M $929M
Other Financing Activities -$36M -$46M -$41M -$57M -$53M
Cash From Financing -$4.5B -$3.1B -$6.7B -$2.1B -$2.9B
 
Beginning Cash (CF) $3.1B $4.6B $3.1B $3B $3.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $670M $1.5B -$1.6B -$86M $236M
Ending Cash (CF) $3.8B $6.2B $1.5B $2.9B $3.4B
 
Levered Free Cash Flow $5.5B $6.3B $5.9B $1.3B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.9B $2.3B $1.7B $1.4B $1.4B
Depreciation & Amoritzation $253M $262M $320M $402M $517M
Stock-Based Compensation $50M $68M $79M $87M $93M
Change in Accounts Receivable -$62M $150M -$20M -$151M -$128M
Change in Inventories -$13M -$205M -$179M -$190M -$17M
Cash From Operations $2.4B $2.8B $1.9B $1.7B $2.2B
 
Capital Expenditures $486M $790M $1.5B $1.3B $1.2B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$884M -$2.1B -$1.7B -$487M -$681M
 
Dividends Paid (Ex Special Dividend) $942M $1.1B $1.1B $1.2B $1.2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B $695M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $139M $996M $46M $318M $119M
Other Financing Activities -$19M -$12M -$12M -$8M --
Cash From Financing $470M -$1.3B -$1.1B -$1.4B -$1.2B
 
Beginning Cash (CF) $5.7B $3.2B $2.6B $2.6B $3.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2B -$633M -$873M -$151M $267M
Ending Cash (CF) $7.7B $2.5B $1.7B $2.4B $3.6B
 
Levered Free Cash Flow $1.9B $2B $442M $416M $993M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $7.3B $8.9B $7.1B $5B $5B
Depreciation & Amoritzation $984M $929M $1.2B $1.5B $1.9B
Stock-Based Compensation $222M $277M $356M $377M $416M
Change in Accounts Receivable -$261M -$387M $64M $114M -$200M
Change in Inventories $209M -$541M -$1.5B -$388M -$533M
Cash From Operations $8.5B $9B $6.5B $6.2B $6.9B
 
Capital Expenditures $1.4B $3.1B $4.9B $4.8B $4.8B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.9B -$4.8B -$5.1B -$4.1B -$149M
 
Dividends Paid (Ex Special Dividend) $3.8B $4.2B $4.5B $4.7B $4.9B
Special Dividend Paid
Long-Term Debt Issued -- $695M $3.8B $3B --
Long-Term Debt Repaid -$550M -- -- -$300M --
Repurchase of Common Stock $400M $2.9B $1.1B $457M $1.6B
Other Financing Activities -$44M -$37M -$55M -$56M --
Cash From Financing -$2.8B -$6.7B -$2.1B -$2.1B -$6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.8B -$2.5B -$603M $23M $722M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $7.1B $5.9B $1.6B $1.5B $2.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5.6B $6.8B $5.1B $3.6B $3.8B
Depreciation & Amoritzation $741M $716M $901M $1.1B $1.4B
Stock-Based Compensation $180M $227M $294M $309M $338M
Change in Accounts Receivable -$239M -$339M -$81M -$75M -$343M
Change in Inventories $92M -$494M -$1.2B -$297M -$302M
Cash From Operations $6.4B $6.7B $4.5B $4.3B $4.9B
 
Capital Expenditures $1.2B $1.8B $3.9B $3.6B $3.6B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.9B -$2.6B -$4.1B -$3.8B -$763M
 
Dividends Paid (Ex Special Dividend) $2.8B $3.2B $3.4B $3.6B $3.7B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B $695M $3B $3B $1.2B
Long-Term Debt Repaid -$550M -$500M -$500M -$300M -$750M
Repurchase of Common Stock $385M $2.8B $228M $392M $1.1B
Other Financing Activities -$38M -$29M -$43M -$42M -$37M
Cash From Financing -$2B -$5.6B -$929M -$879M -$4B
 
Beginning Cash (CF) $11.8B $10.5B $10.5B $7.8B $9.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.6B -$1.5B -$484M -$375M $111M
Ending Cash (CF) $14.3B $9B $10B $7.4B $9.2B
 
Levered Free Cash Flow $5.2B $4.8B $573M $692M $1.3B

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

GET BETTER TRADE IDEAS

Popular

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

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

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 23

Applied Optoelectronics, Inc. [AAOI] is up 3.95% over the past day.

Buy
60
ZBIO alert for Dec 24

Zenas BioPharma, Inc. [ZBIO] is up 1.18% over the past day.

Buy
54
UNF alert for Dec 24

UniFirst Corp. [UNF] is up 0.77% over the past day.

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

Show me the best stock