Financhill
Sell
39

TER Quote, Financials, Valuation and Earnings

Last price:
$85.90
Seasonality move :
8.16%
Day range:
$83.93 - $87.67
52-week range:
$82.98 - $163.21
Dividend yield:
0.56%
P/E ratio:
25.62x
P/S ratio:
4.94x
P/B ratio:
4.89x
Volume:
4.3M
Avg. volume:
3.3M
1-year change:
-19.08%
Market cap:
$13.8B
Revenue:
$2.8B
EPS (TTM):
$3.33
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.1B $3.7B $3.2B $2.7B $2.8B
Revenue Growth (YoY) 36.01% 18.63% -14.8% -15.17% 5.37%
 
Cost of Revenues $1.3B $1.5B $1.3B $1.1B $1.2B
Gross Profit $1.8B $2.2B $1.9B $1.5B $1.6B
Gross Profit Margin 57.21% 59.59% 59.18% 57.42% 58.48%
 
R&D Expenses $375M $427.6M $440.6M $418.1M $460.9M
Selling, General & Admin $464.8M $547.6M $558.1M $577.3M $617M
Other Inc / (Exp) $4M -$33.9M -$11.4M -$20.3M $35.7M
Operating Expenses $870.5M $996.6M $1B $1B $1.1B
Operating Income $915.2M $1.2B $849.1M $522.3M $552.2M
 
Net Interest Expenses $18.2M $15.2M -- -- --
EBT. Incl. Unusual Items $901M $1.2B $840.4M $525.6M $609.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $116.9M $146.4M $124.9M $76.8M $59.5M
Net Income to Company $784.1M $1B $715.5M $448.8M $542.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $784.1M $1B $715.5M $448.8M $542.4M
 
Basic EPS (Cont. Ops) $4.72 $6.15 $4.52 $2.91 $3.41
Diluted EPS (Cont. Ops) $4.28 $5.53 $4.22 $2.73 $3.32
Weighted Average Basic Share $166.1M $165M $158.4M $154.3M $159.1M
Weighted Average Diluted Share $183M $183.6M $169.7M $164.3M $163.3M
 
EBITDA $1.1B $1.3B $954.8M $640.3M $732.4M
EBIT $925.2M $1.2B $844.1M $529.4M $612.7M
 
Revenue (Reported) $3.1B $3.7B $3.2B $2.7B $2.8B
Operating Income (Reported) $915.2M $1.2B $849.1M $522.3M $552.2M
Operating Income (Adjusted) $925.2M $1.2B $844.1M $529.4M $612.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $759M $885M $731.8M $670.6M $752.9M
Revenue Growth (YoY) 15.94% 16.61% -17.31% -8.37% 12.27%
 
Cost of Revenues $309.2M $358M $311.4M $291.1M $305.6M
Gross Profit $449.8M $527M $420.5M $379.5M $447.3M
Gross Profit Margin 59.26% 59.55% 57.45% 56.6% 59.41%
 
R&D Expenses $100.8M $110M $108.8M $102.2M $128.4M
Selling, General & Admin $124.3M $142.7M $142.8M $142.3M $155.7M
Other Inc / (Exp) $9.5M -$12.1M $28.6M $1.4M -$5.2M
Operating Expenses $230.8M $257.9M $256.2M $249.2M $288.8M
Operating Income $219M $269.2M $164.2M $130.3M $158.5M
 
Net Interest Expenses $5.6M $1.9M -- -- --
EBT. Incl. Unusual Items $222.9M $255.2M $195.2M $139.8M $157.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.6M $31.1M $22.9M $22.8M $5.4M
Net Income to Company $196.3M $224M $172.3M $117.1M $146.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $196.3M $224M $172.3M $117.1M $146.3M
 
Basic EPS (Cont. Ops) $1.18 $1.41 $1.11 $0.77 $0.90
Diluted EPS (Cont. Ops) $1.05 $1.29 $1.04 $0.72 $0.90
Weighted Average Basic Share $166.1M $162.8M $155.8M $152.8M $162.5M
Weighted Average Diluted Share $186.8M $178M $165.5M $162.1M $163.2M
 
EBITDA $261.3M $287.6M $224M $168.6M $189.5M
EBIT $229.3M $257.6M $196.3M $140.6M $158.4M
 
Revenue (Reported) $759M $885M $731.8M $670.6M $752.9M
Operating Income (Reported) $219M $269.2M $164.2M $130.3M $158.5M
Operating Income (Adjusted) $229.3M $257.6M $196.3M $140.6M $158.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.1B $3.7B $3.2B $2.7B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.5B $1.3B $1.1B $1.2B
Gross Profit $1.8B $2.2B $1.9B $1.5B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $375M $427.6M $440.6M $418.1M $460.9M
Selling, General & Admin $464.8M $547.6M $558.1M $577.3M $617M
Other Inc / (Exp) $4M -$33.9M -$11.4M -$20.3M $35.9M
Operating Expenses $870.5M $996.6M $1B $1B $1.1B
Operating Income $915.2M $1.2B $849.1M $522.3M $552.2M
 
Net Interest Expenses $18.2M $15.2M -- -- --
EBT. Incl. Unusual Items $901M $1.2B $840.4M $525.6M $609.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $116.9M $146.4M $124.9M $76.8M $59.5M
Net Income to Company $784.1M $1B $715.5M $448.8M $542.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $784.1M $1B $715.5M $448.8M $542.4M
 
Basic EPS (Cont. Ops) $4.72 $6.18 $4.52 $2.92 $3.39
Diluted EPS (Cont. Ops) $4.28 $5.55 $4.22 $2.73 $3.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.1B $1.3B $954.8M $640.3M $732.4M
EBIT $925.2M $1.2B $844.1M $529.4M $612.7M
 
Revenue (Reported) $3.1B $3.7B $3.2B $2.7B $2.8B
Operating Income (Reported) $915.2M $1.2B $849.1M $522.3M $552.2M
Operating Income (Adjusted) $925.2M $1.2B $844.1M $529.4M $612.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.7B $3.2B $2.7B $2.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $1.3B $1.1B $1.2B --
Gross Profit $2.2B $1.9B $1.5B $1.6B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $427.6M $440.6M $418.1M $460.9M --
Selling, General & Admin $547.6M $558.1M $577.3M $617M --
Other Inc / (Exp) -$33.9M -$11.4M -$20.3M $35.9M --
Operating Expenses $996.6M $1B $1B $1.1B --
Operating Income $1.2B $849.1M $522.3M $552.2M --
 
Net Interest Expenses $15.2M $309K -- -- --
EBT. Incl. Unusual Items $1.2B $840.4M $525.6M $609.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $146.4M $124.9M $76.8M $59.5M --
Net Income to Company $1B $715.5M $448.8M $542.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1B $715.5M $448.8M $542.4M --
 
Basic EPS (Cont. Ops) $6.18 $4.52 $2.92 $3.39 --
Diluted EPS (Cont. Ops) $5.55 $4.22 $2.73 $3.33 --
Weighted Average Basic Share $659.8M $633.7M $617.2M $636.3M --
Weighted Average Diluted Share $734.5M $678.9M $657.2M $653.3M --
 
EBITDA $1.3B $954.8M $640.3M $732.4M --
EBIT $1.2B $844.1M $529.4M $612.7M --
 
Revenue (Reported) $3.7B $3.2B $2.7B $2.8B --
Operating Income (Reported) $1.2B $849.1M $522.3M $552.2M --
Operating Income (Adjusted) $1.2B $844.1M $529.4M $612.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $914.1M $1.1B $854.8M $757.6M $553.4M
Short Term Investments $522.3M $244.2M $39.6M $62.2M $46.3M
Accounts Receivable, Net $497.5M $550.7M $491.1M $422.1M $471.4M
Inventory $222.2M $243.3M $325M $310M $298.5M
Prepaid Expenses -- $406.3M $533M $549M $429.1M
Other Current Assets $259.3M $9.5M $14.4M $38M $17.7M
Total Current Assets $2.4B $2.6B $2.3B $2.2B $1.8B
 
Property Plant And Equipment $449.4M $456M $492.4M $518.9M $578.4M
Long-Term Investments $118M $133.9M $110.8M $117.4M $618.6M
Goodwill $453.9M $426M $403.2M $415.7M $395.4M
Other Intangibles $100.9M $75.6M $53.5M $35.4M $15.9M
Other Long-Term Assets $9.4M $24.1M $28.9M $50.1M $49.6M
Total Assets $3.7B $3.8B $3.5B $3.5B $3.7B
 
Accounts Payable $133.7M $153.1M $139.7M $180.1M $134.8M
Accrued Expenses $77.6M $124.2M $112.3M $114.7M $90.8M
Current Portion Of Long-Term Debt $33.3M $19.2M $50.1M -- --
Current Portion Of Capital Lease Obligations $20.6M $20M $18.6M $17.5M $18.7M
Other Current Liabilities -- -- -- $7.4M --
Total Current Liabilities $700.9M $805.1M $746.3M $660M $624.6M
 
Long-Term Debt $376.8M $89.2M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.2B $1B $960.9M $889.4M
 
Common Stock $20.8M $20.3M $19.5M $19.1M $20.2M
Other Common Equity Adj $33.5M $3.7M -$49.9M -$27M -$81.2M
Common Equity $2.2B $2.6B $2.5B $2.5B $2.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.2B $2.6B $2.5B $2.5B $2.8B
 
Total Liabilities and Equity $3.7B $3.8B $3.5B $3.5B $3.7B
Cash and Short Terms $1.4B $1.4B $894.4M $819.7M $599.7M
Total Debt $410.1M $108.4M $50.1M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $914.1M $1.1B $854.8M $757.6M $553.4M
Short Term Investments $522.3M $244.2M $39.6M $62.2M $46.3M
Accounts Receivable, Net $497.5M $550.7M $491.1M $422.1M $471.4M
Inventory $222.2M $243.3M $325M $310M $298.5M
Prepaid Expenses -- $406.3M $533M $549M $429.1M
Other Current Assets $259.3M $9.5M $14.4M $38M $17.7M
Total Current Assets $2.4B $2.6B $2.3B $2.2B $1.8B
 
Property Plant And Equipment $449.4M $456M $492.4M $518.9M $578.4M
Long-Term Investments $118M $133.9M $110.8M $117.4M $618.6M
Goodwill $453.9M $426M $403.2M $415.7M $395.4M
Other Intangibles $100.9M $75.6M $53.5M $35.4M $15.9M
Other Long-Term Assets $9.4M $24.1M $28.9M $50.1M $49.6M
Total Assets $3.7B $3.8B $3.5B $3.5B $3.7B
 
Accounts Payable $133.7M $153.1M $139.7M $180.1M $134.8M
Accrued Expenses $77.6M $124.2M $112.3M $114.7M $90.8M
Current Portion Of Long-Term Debt $33.3M $19.2M $50.1M -- --
Current Portion Of Capital Lease Obligations $20.6M $20M $18.6M $17.5M $18.7M
Other Current Liabilities -- -- -- $7.4M --
Total Current Liabilities $700.9M $805.1M $746.3M $660M $624.6M
 
Long-Term Debt $376.8M $89.2M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.2B $1B $960.9M $889.4M
 
Common Stock $20.8M $20.3M $19.5M $19.1M $20.2M
Other Common Equity Adj $33.5M $3.7M -$49.9M -$27M -$81.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.2B $2.6B $2.5B $2.5B $2.8B
 
Total Liabilities and Equity $3.7B $3.8B $3.5B $3.5B $3.7B
Cash and Short Terms $1.4B $1.4B $894.4M $819.7M $599.7M
Total Debt $410.1M $108.4M $50.1M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $784.1M $1B $715.5M $448.8M $542.4M
Depreciation & Amoritzation $126.7M $125.5M $110.7M $110.9M $119.7M
Stock-Based Compensation $44.9M $45.6M $48.2M $57.7M $60.1M
Change in Accounts Receivable -$129.5M -$57.8M $50.6M $71M -$52.7M
Change in Inventories -$8.4M $6.5M -$80.8M $5.3M $8.7M
Cash From Operations $868.9M $1.1B $577.9M $585.2M $672.2M
 
Capital Expenditures $185M $132.5M $163.2M $159.6M $198.1M
Cash Acquisitions -- -- -- -- -$441.7M
Cash From Investing -$569.8M $120.4M $43.8M -$179.6M -$622.3M
 
Dividends Paid (Ex Special Dividend) -$66.5M -$66M -$69.7M -$67.9M -$76.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $185M
Long-Term Debt Repaid -- -$343M -$66.8M -$50.3M -$185M
Repurchase of Common Stock -$88.5M -$600M -$752.1M -$397.2M -$198.6M
Other Financing Activities -$8.9M -- -- -- --
Cash From Financing -$158.3M -$1B -$893M -$501.9M -$251.8M
 
Beginning Cash (CF) $773.9M $914.1M $1.1B $854.8M $757.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $140.9M $210.1M -$271.3M -$96.3M -$201.9M
Ending Cash (CF) $914.1M $1.1B $854.8M $757.6M $553.4M
 
Levered Free Cash Flow $684M $965.9M $414.7M $425.6M $474.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $196.3M $224M $172.3M $117.1M $146.3M
Depreciation & Amoritzation $32.1M $30M $27.8M $27.9M $31.1M
Stock-Based Compensation $11.9M $11M $10.8M $12.4M $14.9M
Change in Accounts Receivable $92.6M $45.5M $46.4M $40.8M $12.6M
Change in Inventories -$25.4M -$15.4M -$12M -$1.1M -$2.4M
Cash From Operations $260.4M $331.3M $183.4M $248.8M $282.6M
 
Capital Expenditures $38.1M $29.3M $34.6M $44.3M $57.4M
Cash Acquisitions -$149K -- -- -- -$5M
Cash From Investing -$277.2M -$35.7M -$1.7M -$30.4M -$67.5M
 
Dividends Paid (Ex Special Dividend) -$16.6M -$16.3M -$17.1M -$16.8M -$19.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$41M -$14.8M -$23.5M --
Repurchase of Common Stock -- -$193.8M -$2.1M -$50.7M -$143.5M
Other Financing Activities -- -- -- -- --
Cash From Financing -$14.9M -$251.2M -$34.2M -$91.1M -$163.2M
 
Beginning Cash (CF) $945.2M $1.1B $710.7M $637M $510M
Foreign Exchange Rate Adjustment $616K -$1.6M -$3.5M -$6.6M -$8.6M
Additions / Reductions -$31.7M $44.3M $147.6M $127.3M $51.9M
Ending Cash (CF) $914.1M $1.1B $854.8M $757.6M $553.4M
 
Levered Free Cash Flow $222.3M $302M $148.8M $204.4M $225.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $784.1M $1B $715.5M $448.8M $542.4M
Depreciation & Amoritzation $126.7M $125.5M $110.7M $110.9M $119.7M
Stock-Based Compensation $44.9M $45.6M $48.2M $57.7M $60.1M
Change in Accounts Receivable -$129.5M -$57.8M $50.6M $71M -$52.7M
Change in Inventories -$8.4M $6.5M -$80.8M $5.3M $8.7M
Cash From Operations $868.9M $1.1B $577.9M $585.2M $672.2M
 
Capital Expenditures $185M $132.5M $163.2M $159.6M $198.1M
Cash Acquisitions -- -- -- -- -$441.7M
Cash From Investing -$569.8M $120.4M $43.8M -$179.6M -$622.3M
 
Dividends Paid (Ex Special Dividend) -$66.5M -$66M -$69.7M -$67.9M -$76.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$343M -$66.8M -$50.3M -$185M
Repurchase of Common Stock -$88.5M -$600M -$752.1M -$397.2M -$198.6M
Other Financing Activities -$8.9M -- -- -- --
Cash From Financing -$158.3M -$1B -$893M -$501.9M -$251.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $140.9M $210.1M -$271.3M -$96.3M -$201.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $684M $965.9M $414.7M $425.6M $474.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1B $715.5M $448.8M $542.4M --
Depreciation & Amoritzation $125.5M $110.7M $110.9M $119.7M --
Stock-Based Compensation $45.6M $48.2M $57.7M $60.1M --
Change in Accounts Receivable -$57.8M $50.6M $71M -$52.7M --
Change in Inventories $6.5M -$80.8M $5.3M $8.7M --
Cash From Operations $1.1B $577.9M $585.2M $672.2M --
 
Capital Expenditures $132.5M $163.2M $159.6M $198.1M --
Cash Acquisitions -- -- -- -$441.7M --
Cash From Investing $120.4M $43.8M -$179.6M -$622.3M --
 
Dividends Paid (Ex Special Dividend) -$66M -$69.7M -$67.9M -$76.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $185M --
Long-Term Debt Repaid -$343M -$66.8M -$50.3M -$185M --
Repurchase of Common Stock -$600M -$752.1M -$397.2M -$198.6M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1B -$893M -$501.9M -$251.8M --
 
Beginning Cash (CF) $3.8B $3.2B $2.8B $2.4B --
Foreign Exchange Rate Adjustment -$2.1M $3.9M -$876K -$2.3M --
Additions / Reductions $210.1M -$271.3M -$96.3M -$201.9M --
Ending Cash (CF) $4B $2.9B $2.7B $2.2B --
 
Levered Free Cash Flow $965.9M $414.7M $425.6M $474.1M --

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

GET BETTER TRADE IDEAS

Popular

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Tesla Stock: The Bear Case
Tesla Stock: The Bear Case

The recent stock market drop has been a punishing time…

Is VUG a Good ETF to Buy?
Is VUG a Good ETF to Buy?

For the last few years, earnings growth from the tech…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Alerts

Sell
5
CABO alert for Mar 14

Cable One [CABO] is down 0.87% over the past day.

Sell
38
ADBE alert for Mar 14

Adobe [ADBE] is up 1.5% over the past day.

Sell
29
CAR alert for Mar 14

Avis Budget Group [CAR] is up 0.58% over the past day.

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

Show me the best stock