Financhill
Buy
58

TXN Quote, Financials, Valuation and Earnings

Last price:
$171.73
Seasonality move :
0.9%
Day range:
$164.64 - $168.43
52-week range:
$139.95 - $220.39
Dividend yield:
3.25%
P/E ratio:
31.43x
P/S ratio:
9.48x
P/B ratio:
9.17x
Volume:
4.9M
Avg. volume:
9.7M
1-year change:
-9.95%
Market cap:
$150.5B
Revenue:
$15.6B
EPS (TTM):
$5.27
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 $5.2B $6B $6.3B $6.5B $6.5B
Gross Profit $9.3B $12.4B $13.8B $11B $9.1B
Gross Profit Margin 64.1% 67.47% 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 $6.1B $9.2B $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 $7.8B $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 $8.26 $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 $7.2B $10.1B $11.2B $9B $7.5B
EBIT $6.2B $9.1B $10.2B $7.8B $6B
 
Revenue (Reported) $14.5B $18.3B $20B $17.5B $15.6B
Operating Income (Reported) $6.1B $9.2B $10.4B $7.3B $5.3B
Operating Income (Adjusted) $6.2B $9.1B $10.2B $7.8B $6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.3B $4.9B $4.4B $3.7B $4.1B
Revenue Growth (YoY) 28.84% 14.36% -10.72% -16.4% 11.15%
 
Cost of Revenues $1.5B $1.5B $1.5B $1.6B $1.8B
Gross Profit $2.8B $3.4B $2.9B $2.1B $2.3B
Gross Profit Margin 65.21% 70.17% 65.38% 57.23% 56.84%
 
R&D Expenses $386M $391M $455M $478M $517M
Selling, General & Admin $425M $422M $474M $455M $472M
Other Inc / (Exp) -$1M -$51M $80M $247M $80M
Operating Expenses $811M $813M $929M $933M $989M
Operating Income $2B $2.6B $1.9B $1.2B $1.3B
 
Net Interest Expenses $46M $52M $68M $116M $128M
EBT. Incl. Unusual Items $1.9B $2.5B $1.9B $1.3B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $186M $325M $238M $188M $97M
Net Income to Company $1.8B $2.2B $1.7B $1.1B $1.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.8B $2.2B $1.7B $1.1B $1.2B
 
Basic EPS (Cont. Ops) $1.89 $2.37 $1.87 $1.21 $1.29
Diluted EPS (Cont. Ops) $1.87 $2.35 $1.85 $1.20 $1.28
Weighted Average Basic Share $922M $923M $907M $910M $910M
Weighted Average Diluted Share $935M $934M $916M $917M $916M
 
EBITDA $2.2B $2.8B $2.3B $1.8B $1.8B
EBIT $2B $2.6B $2B $1.4B $1.4B
 
Revenue (Reported) $4.3B $4.9B $4.4B $3.7B $4.1B
Operating Income (Reported) $2B $2.6B $1.9B $1.2B $1.3B
Operating Income (Adjusted) $2B $2.6B $2B $1.4B $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $15.4B $19B $19.5B $16.8B $16B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.4B $5.9B $6.3B $6.6B $6.7B
Gross Profit $10B $13B $13.2B $10.3B $9.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.5B $1.6B $1.7B $1.9B $2B
Selling, General & Admin $1.6B $1.7B $1.8B $1.8B $1.8B
Other Inc / (Exp) $115M -$103M -$20M $607M $453M
Operating Expenses $3.2B $3.2B $3.5B $3.7B $3.8B
Operating Income $6.8B $9.8B $9.7B $6.6B $5.5B
 
Net Interest Expenses $191M $190M $230M $401M $520M
EBT. Incl. Unusual Items $6.7B $9.5B $9.5B $6.8B $5.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $558M $1.3B $1.2B $858M $563M
Net Income to Company $6.2B $8.2B $8.3B $5.9B $4.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.2B $8.2B $8.3B $5.9B $4.9B
 
Basic EPS (Cont. Ops) $6.70 $8.86 $9.02 $6.48 $5.32
Diluted EPS (Cont. Ops) $6.60 $8.74 $8.90 $6.41 $5.27
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $7.9B $10.6B $10.7B $8.5B $7.6B
EBIT $6.9B $9.7B $9.7B $7.2B $6B
 
Revenue (Reported) $15.4B $19B $19.5B $16.8B $16B
Operating Income (Reported) $6.8B $9.8B $9.7B $6.6B $5.5B
Operating Income (Adjusted) $6.9B $9.7B $9.7B $7.2B $6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.3B $4.9B $4.4B $3.7B $4.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $1.5B $1.5B $1.6B $1.8B
Gross Profit $2.8B $3.4B $2.9B $2.1B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $386M $391M $455M $478M $517M
Selling, General & Admin $425M $422M $474M $455M $472M
Other Inc / (Exp) -$1M -$51M $80M $247M $80M
Operating Expenses $811M $813M $929M $933M $989M
Operating Income $2B $2.6B $1.9B $1.2B $1.3B
 
Net Interest Expenses $46M $52M $68M $116M $128M
EBT. Incl. Unusual Items $1.9B $2.5B $1.9B $1.3B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $186M $325M $238M $188M $97M
Net Income to Company $1.8B $2.2B $1.7B $1.1B $1.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.8B $2.2B $1.7B $1.1B $1.2B
 
Basic EPS (Cont. Ops) $1.89 $2.37 $1.87 $1.21 $1.29
Diluted EPS (Cont. Ops) $1.87 $2.35 $1.85 $1.20 $1.28
Weighted Average Basic Share $922M $923M $907M $910M $910M
Weighted Average Diluted Share $935M $934M $916M $917M $916M
 
EBITDA $2.2B $2.8B $2.3B $1.8B $1.8B
EBIT $2B $2.6B $2B $1.4B $1.4B
 
Revenue (Reported) $4.3B $4.9B $4.4B $3.7B $4.1B
Operating Income (Reported) $2B $2.6B $1.9B $1.2B $1.3B
Operating Income (Adjusted) $2B $2.6B $2B $1.4B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.1B $4.6B $3.1B $3B $3.2B
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 $3.3B $5.1B $6.9B $10B $11.3B
Long-Term Investments -- -- -- -- --
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 $571M $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 $6.2B $7.2B $8.2B $10.6B $12.8B
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 $6.8B $7.7B $8.7B $11.2B $13.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.4B $3.5B $4.5B $2.5B $2.8B
Short Term Investments $4.2B $6.3B $5.1B $7.9B $2.2B
Accounts Receivable, Net $1.6B $1.8B $1.9B $1.7B $1.9B
Inventory $1.9B $2.1B $3.3B $4.1B $4.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $245M $330M $313M $302M $339M
Total Current Assets $10.4B $14B $15B $17.4B $13.1B
 
Property Plant And Equipment $3.4B $5.4B $7.7B $10.4B $11.8B
Long-Term Investments -- -- -- -- --
Goodwill $4.4B $4.4B $4.4B $4.4B $4.4B
Other Intangibles $218M $91M $140M $231M $263M
Other Long-Term Assets $657M $718M $1.4B $914M $1.1B
Total Assets $19.6B $25.3B $29.2B $34.9B $33.8B
 
Accounts Payable $567M $641M $952M $551M $866M
Accrued Expenses $467M $596M $686M $876M $921M
Current Portion Of Long-Term Debt -- $500M $500M $1.3B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.7B $2.5B $2.9B $3.6B $2.5B
 
Long-Term Debt $6.3B $7.2B $9.6B $12.8B $12.8B
Capital Leases -- -- -- -- --
Total Liabilities $9.5B $11.3B $14B $17.9B $17.4B
 
Common Stock $1.7B $1.7B $1.7B $1.7B $1.7B
Other Common Equity Adj -$347M -$153M -$252M -$203M -$147M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $10.2B $14B $15.2B $17B $16.4B
 
Total Liabilities and Equity $19.6B $25.3B $29.2B $34.9B $33.8B
Cash and Short Terms $6.7B $9.8B $9.5B $10.4B $5B
Total Debt $6.3B $7.7B $10.1B $14.2B $12.8B
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) $2.4B $3.1B $4.6B $3.1B $3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $670M $1.5B -$1.6B -$86M $236M
Ending Cash (CF) $3.1B $4.6B $3.1B $3B $3.2B
 
Levered Free Cash Flow $5.5B $6.3B $5.9B $1.3B $1.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.8B $2.2B $1.7B $1.1B $1.2B
Depreciation & Amoritzation $241M $214M $281M $362M $444M
Stock-Based Compensation $61M $74M $104M $106M $116M
Change in Accounts Receivable -$170M -$94M $18M $116M -$141M
Change in Inventories $65M -$150M -$531M -$84M -$160M
Cash From Operations $1.9B $2.1B $1.2B $1B $849M
 
Capital Expenditures $308M $443M $982M $1.2B $1.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1B -$1.7B $28M -$3.3B $1.3B
 
Dividends Paid (Ex Special Dividend) -$940M -$1.1B -$1.1B -$1.2B -$1.2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1.4B $3B --
Long-Term Debt Repaid -$550M -- -- -- -$750M
Repurchase of Common Stock -$100M -$589M -$103M -$3M -$653M
Other Financing Activities -$12M -$7M -$15M -$28M -$16M
Cash From Financing -$1.4B -$1.6B $239M $1.8B -$2.5B
 
Beginning Cash (CF) $3.1B $4.6B $3.1B $3B $3.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$665M -$1.1B $1.4B -$481M -$437M
Ending Cash (CF) $2.4B $3.5B $4.5B $2.5B $2.8B
 
Levered Free Cash Flow $1.5B $1.7B $178M -$231M -$274M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $6.2B $8.2B $8.3B $5.9B $4.9B
Depreciation & Amoritzation $983M $927M $1B $1.3B $1.7B
Stock-Based Compensation $222M $243M $319M $364M $397M
Change in Accounts Receivable -$268M -$211M -$82M $206M -$189M
Change in Inventories $113M -$170M -$1.2B -$795M -$604M
Cash From Operations $7.1B $9.1B $7.7B $6.3B $6.2B
 
Capital Expenditures $796M $2.6B $3.3B $5.3B $4.7B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.9B -$4.7B -$1.9B -$7.7B $1.4B
 
Dividends Paid (Ex Special Dividend) -$3.5B -$4B -$4.4B -$4.6B -$4.9B
Special Dividend Paid
Long-Term Debt Issued -- -- $2.9B $4.6B --
Long-Term Debt Repaid -$1.1B -- -- -$500M -$1.4B
Repurchase of Common Stock -$1B -$1B -$3.1B -$193M -$1.6B
Other Financing Activities -$39M -$41M -$49M -$70M -$41M
Cash From Financing -$4.4B -$3.3B -$4.9B -$552M -$7.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$76M $1.1B $972M -$2B $280M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $6.3B $6.5B $4.4B $940M $1.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.8B $2.2B $1.7B $1.1B $1.2B
Depreciation & Amoritzation $241M $214M $281M $362M $444M
Stock-Based Compensation $61M $74M $104M $106M $116M
Change in Accounts Receivable -$170M -$94M $18M $116M -$141M
Change in Inventories $65M -$150M -$531M -$84M -$160M
Cash From Operations $1.9B $2.1B $1.2B $1B $849M
 
Capital Expenditures $308M $443M $982M $1.2B $1.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1B -$1.7B $28M -$3.3B $1.3B
 
Dividends Paid (Ex Special Dividend) -$940M -$1.1B -$1.1B -$1.2B -$1.2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1.4B $3B --
Long-Term Debt Repaid -$550M -- -- -- -$750M
Repurchase of Common Stock -$100M -$589M -$103M -$3M -$653M
Other Financing Activities -$12M -$7M -$15M -$28M -$16M
Cash From Financing -$1.4B -$1.6B $239M $1.8B -$2.5B
 
Beginning Cash (CF) $3.1B $4.6B $3.1B $3B $3.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$665M -$1.1B $1.4B -$481M -$437M
Ending Cash (CF) $2.4B $3.5B $4.5B $2.5B $2.8B
 
Levered Free Cash Flow $1.5B $1.7B $178M -$231M -$274M

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

GET BETTER TRADE IDEAS

Popular

What Is a Millionaire-Maker Stock?
What Is a Millionaire-Maker Stock?

From time to time, investors will run across the term…

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

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

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 9.31% over the past day.

Buy
52
QDEL alert for May 9

QuidelOrtho [QDEL] is down 0.22% over the past day.

Buy
61
TPC alert for May 9

Tutor Perini [TPC] is up 9.61% over the past day.

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

Show me the best stock