Financhill
Sell
50

TEL Quote, Financials, Valuation and Earnings

Last price:
$142.26
Seasonality move :
10.92%
Day range:
$139.35 - $143.22
52-week range:
$137.61 - $159.98
Dividend yield:
1.83%
P/E ratio:
22.73x
P/S ratio:
2.75x
P/B ratio:
3.42x
Volume:
1.5M
Avg. volume:
1.8M
1-year change:
-0.28%
Market cap:
$42.5B
Revenue:
$15.8B
EPS (TTM):
$6.26
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $12.2B $14.9B $16.3B $16B $15.8B
Revenue Growth (YoY) -9.49% 22.6% 9.1% -1.52% -1.18%
 
Cost of Revenues $8.4B $10B $11B $11B $10.4B
Gross Profit $3.7B $4.9B $5.2B $5.1B $5.5B
Gross Profit Margin 30.69% 32.75% 32.21% 31.53% 34.43%
 
R&D Expenses $613M $677M $718M $708M $741M
Selling, General & Admin $1.4B $1.5B $1.6B $1.7B $1.7B
Other Inc / (Exp) -$1.2B -$281M -$158M -$389M -$203M
Operating Expenses $2B $2.2B $2.3B $2.4B $2.5B
Operating Income $1.7B $2.7B $2.9B $2.7B $3B
 
Net Interest Expenses $33M $39M $51M $20M --
EBT. Incl. Unusual Items $524M $2.4B $2.7B $2.3B $2.8B
Earnings of Discontinued Ops. $18M $6M $1M $6M -$1M
Income Tax Expense $783M $123M $306M $364M -$397M
Net Income to Company -$259M $2.3B $2.4B $1.9B $3.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$241M $2.3B $2.4B $1.9B $3.2B
 
Basic EPS (Cont. Ops) -$0.73 $6.85 $7.52 $6.06 $10.40
Diluted EPS (Cont. Ops) -$0.73 $6.79 $7.47 $6.03 $10.33
Weighted Average Basic Share $332M $330M $323M $315M $307M
Weighted Average Diluted Share $332M $333M $325M $317M $309M
 
EBITDA $1.3B $3.2B $3.6B $3.1B $3.7B
EBIT $572M $2.4B $2.8B $2.3B $2.9B
 
Revenue (Reported) $12.2B $14.9B $16.3B $16B $15.8B
Operating Income (Reported) $1.7B $2.7B $2.9B $2.7B $3B
Operating Income (Adjusted) $572M $2.4B $2.8B $2.3B $2.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.5B $3.8B $3.8B $3.8B $3.8B
Revenue Growth (YoY) 11.17% 8.4% 0.6% -0.26% 0.13%
 
Cost of Revenues $2.4B $2.6B $2.7B $2.5B $2.5B
Gross Profit $1.1B $1.2B $1.2B $1.3B $1.4B
Gross Profit Margin 32.54% 32.22% 30.9% 34.56% 35.45%
 
R&D Expenses $162M $175M $173M $173M $188M
Selling, General & Admin $361M $363M $392M $424M $427M
Other Inc / (Exp) -$176M -$5M -$125M -$32M -$56M
Operating Expenses $523M $538M $565M $597M $615M
Operating Income $623M $692M $622M $727M $745M
 
Net Interest Expenses $12M $10M $12M -- --
EBT. Incl. Unusual Items $435M $677M $485M $699M $706M
Earnings of Discontinued Ops. $6M -$1M -$1M -$1M --
Income Tax Expense $60M $110M $87M -$1.1B $178M
Net Income to Company $375M $567M $398M $1.8B $528M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $381M $566M $397M $1.8B $528M
 
Basic EPS (Cont. Ops) $1.15 $1.73 $1.25 $5.80 $1.77
Diluted EPS (Cont. Ops) $1.14 $1.72 $1.24 $5.76 $1.75
Weighted Average Basic Share $331M $327M $317M $311M $299M
Weighted Average Diluted Share $333M $330M $319M $313M $301M
 
EBITDA $637M $887M $693M $911M $898M
EBIT $450M $689M $506M $717M $712M
 
Revenue (Reported) $3.5B $3.8B $3.8B $3.8B $3.8B
Operating Income (Reported) $623M $692M $622M $727M $745M
Operating Income (Adjusted) $450M $689M $506M $717M $712M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.5B $15.2B $16.3B $16B $15.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.7B $10.2B $11.1B $10.8B $10.4B
Gross Profit $3.9B $5B $5.2B $5.2B $5.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $614M $690M $716M $708M $756M
Selling, General & Admin $1.4B $1.5B $1.6B $1.7B $1.7B
Other Inc / (Exp) -$1.3B -$110M -$278M -$296M -$227M
Operating Expenses $2B $2.2B $2.3B $2.4B $2.5B
Operating Income $1.9B $2.8B $2.9B $2.8B $3B
 
Net Interest Expenses $39M $37M $53M $4M --
EBT. Incl. Unusual Items $489M $2.6B $2.5B $2.5B $2.8B
Earnings of Discontinued Ops. $21M -$1M $1M $6M --
Income Tax Expense $396M $173M $283M -$828M $886M
Net Income to Company $90M $2.4B $2.3B $3.3B $1.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $114M $2.4B $2.3B $3.3B $1.9B
 
Basic EPS (Cont. Ops) $0.36 $7.44 $7.03 $10.61 $6.31
Diluted EPS (Cont. Ops) $0.34 $7.37 $6.99 $10.54 $6.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.3B $3.5B $3.4B $3.4B $3.7B
EBIT $540M $2.7B $2.6B $2.6B $2.9B
 
Revenue (Reported) $12.5B $15.2B $16.3B $16B $15.9B
Operating Income (Reported) $1.9B $2.8B $2.9B $2.8B $3B
Operating Income (Adjusted) $540M $2.7B $2.6B $2.6B $2.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.5B $3.8B $3.8B $3.8B $3.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $2.6B $2.7B $2.5B $2.5B
Gross Profit $1.1B $1.2B $1.2B $1.3B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $162M $175M $173M $173M $188M
Selling, General & Admin $361M $363M $392M $424M $427M
Other Inc / (Exp) -$176M -$5M -$125M -$32M -$56M
Operating Expenses $523M $538M $565M $597M $615M
Operating Income $623M $692M $622M $727M $745M
 
Net Interest Expenses $12M $10M $12M -- --
EBT. Incl. Unusual Items $435M $677M $485M $699M $706M
Earnings of Discontinued Ops. $6M -$1M -$1M -$1M --
Income Tax Expense $60M $110M $87M -$1.1B $178M
Net Income to Company $375M $567M $398M $1.8B $528M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $381M $566M $397M $1.8B $528M
 
Basic EPS (Cont. Ops) $1.15 $1.73 $1.25 $5.80 $1.77
Diluted EPS (Cont. Ops) $1.14 $1.72 $1.24 $5.76 $1.75
Weighted Average Basic Share $331M $327M $317M $311M $299M
Weighted Average Diluted Share $333M $330M $319M $313M $301M
 
EBITDA $637M $887M $693M $911M $898M
EBIT $450M $689M $506M $717M $712M
 
Revenue (Reported) $3.5B $3.8B $3.8B $3.8B $3.8B
Operating Income (Reported) $623M $692M $622M $727M $745M
Operating Income (Adjusted) $450M $689M $506M $717M $712M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $945M $1.2B $1.1B $1.7B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.4B $2.9B $2.9B $3B $3.1B
Inventory $2B $2.5B $2.7B $2.6B $2.5B
Prepaid Expenses $512M $621M -- -- --
Other Current Assets -- -- $639M $712M $740M
Total Current Assets $5.8B $7.3B $7.3B $7.9B $7.6B
 
Property Plant And Equipment $3.7B $3.8B $3.6B $3.8B $3.9B
Long-Term Investments -- -- -- -- --
Goodwill $5.2B $5.6B $5.3B $5.5B $5.8B
Other Intangibles $1.6B $1.5B $1.3B $1.2B $1.2B
Other Long-Term Assets $813M $783M $903M $828M $848M
Total Assets $19.2B $21.5B $20.8B $21.7B $22.9B
 
Accounts Payable $1.3B $1.9B $1.6B $1.6B $1.7B
Accrued Expenses $490M $718M $563M $605M $684M
Current Portion Of Long-Term Debt $694M $503M $914M $682M $871M
Current Portion Of Capital Lease Obligations $116M $118M $126M $118M $128M
Other Current Liabilities $408M $573M $603M $602M $541M
Total Current Liabilities $3.7B $4.7B $4.6B $4.5B $4.7B
 
Long-Term Debt $3.5B $3.6B $3.3B $3.5B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $9.7B $10.7B $9.9B $10.1B $10.4B
 
Common Stock $149M $148M $146M $142M $139M
Other Common Equity Adj -$445M -$168M -$495M -$158M $5M
Common Equity $9.4B $10.6B $10.8B $11.6B $12.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $112M $114M $95M $104M $131M
Total Equity $9.5B $10.7B $10.9B $11.7B $12.5B
 
Total Liabilities and Equity $19.2B $21.5B $20.8B $21.7B $22.9B
Cash and Short Terms $945M $1.2B $1.1B $1.7B $1.3B
Total Debt $4.1B $4.1B $4.2B $4.2B $4.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1B $982M $793M $1.2B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.6B $2.8B $2.9B $2.8B $2.9B
Inventory $2.1B $2.8B $2.9B $2.8B $2.6B
Prepaid Expenses $677M $573M -- -- --
Other Current Assets -- -- $688M $660M $734M
Total Current Assets $6.5B $7.2B $7.3B $7.4B $7.5B
 
Property Plant And Equipment $3.8B $3.8B $3.8B $3.9B $3.8B
Long-Term Investments -- -- -- -- --
Goodwill $5.4B $5.5B $5.5B $5.8B $5.8B
Other Intangibles $1.6B $1.5B $1.4B $1.3B $1.2B
Other Long-Term Assets $819M $813M $795M $810M $881M
Total Assets $20.3B $21.4B $21.4B $23.1B $22.4B
 
Accounts Payable $1.6B $2B $1.8B $1.7B $1.9B
Accrued Expenses $1.8B $1.8B $1.8B $1.7B $1.7B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.1B $4.3B $4.4B $4B $4.5B
 
Long-Term Debt $3.5B $3.5B $3.4B $3.6B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $10.3B $10.3B $9.9B $9.8B $9.9B
 
Common Stock $149M $148M $146M $142M $3M
Other Common Equity Adj -$305M -$139M -$128M $11M -$217M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $118M $108M $104M $113M $124M
Total Equity $10B $11.1B $11.5B $13.2B $12.5B
 
Total Liabilities and Equity $20.3B $21.4B $21.4B $23.1B $22.4B
Cash and Short Terms $1.1B $982M $793M $1.2B $1.3B
Total Debt $4.2B $4B $4.2B $4.2B $4.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$259M $2.3B $2.4B $1.9B $3.2B
Depreciation & Amoritzation $711M $769M $785M $794M $826M
Stock-Based Compensation $74M $94M $119M $123M $127M
Change in Accounts Receivable -$63M -$518M $200M -$146M -$134M
Change in Inventories -$89M -$556M -$41M -$45M -$30M
Cash From Operations $2B $2.7B $2.5B $3.1B $3.5B
 
Capital Expenditures $560M $690M $768M $732M $680M
Cash Acquisitions -$339M -$427M -$204M -$62M -$280M
Cash From Investing -$865M -$1B -$878M -$768M -$950M
 
Dividends Paid (Ex Special Dividend) -$625M -$647M -$685M -$725M -$760M
Special Dividend Paid
Long-Term Debt Issued $593M $661M $588M $499M $348M
Long-Term Debt Repaid -$352M -$708M -$558M -$591M -$352M
Repurchase of Common Stock -$523M -$831M -$1.4B -$945M -$2.1B
Other Financing Activities -$33M -$28M -$41M -$34M -$57M
Cash From Financing -$1.1B -$1.4B -$1.7B -$1.8B -$2.9B
 
Beginning Cash (CF) $927M $945M $1.2B $1.1B $1.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22M $253M -$94M $571M -$342M
Ending Cash (CF) $945M $1.2B $1.1B $1.7B $1.3B
 
Levered Free Cash Flow $1.4B $2B $1.7B $2.4B $2.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $375M $567M $398M $1.8B $528M
Depreciation & Amoritzation $187M $198M $187M $194M $186M
Stock-Based Compensation $19M $32M $32M $34M $35M
Change in Accounts Receivable -$299M $148M -$54M $127M $146M
Change in Inventories -$145M -$264M -$324M -$282M -$118M
Cash From Operations $640M $532M $581M $719M $878M
 
Capital Expenditures $142M $172M $183M $151M $205M
Cash Acquisitions -$107M -$84M -$109M -$311M -$325M
Cash From Investing -$246M -$199M -$265M -$468M -$537M
 
Dividends Paid (Ex Special Dividend) -$159M -$163M -$178M -$183M -$189M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$30M -$555M -$143M -$1M --
Repurchase of Common Stock -$119M -$304M -$287M -$476M -$303M
Other Financing Activities -$19M -$31M -$24M -$27M -$27M
Cash From Financing -$252M -$552M -$621M -$745M -$395M
 
Beginning Cash (CF) $945M $1.2B $1.1B $1.7B $1.3B
Foreign Exchange Rate Adjustment $11M -$2M $10M $3M -$11M
Additions / Reductions $142M -$219M -$305M -$494M -$54M
Ending Cash (CF) $1.1B $982M $793M $1.2B $1.3B
 
Levered Free Cash Flow $498M $360M $398M $568M $673M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $90M $2.4B $2.3B $3.3B $1.9B
Depreciation & Amoritzation $724M $780M $774M $801M $818M
Stock-Based Compensation $71M $107M $119M $125M $128M
Change in Accounts Receivable -$338M -$71M -$2M $35M -$115M
Change in Inventories -$58M -$675M -$101M -$3M $134M
Cash From Operations $2.2B $2.6B $2.5B $3.3B $3.6B
 
Capital Expenditures $526M $720M $779M $700M $734M
Cash Acquisitions -$331M -$404M -$229M -$264M -$294M
Cash From Investing -$822M -$990M -$944M -$971M -$1B
 
Dividends Paid (Ex Special Dividend) -$630M -$651M -$700M -$730M -$766M
Special Dividend Paid
Long-Term Debt Issued $593M -- -- -- --
Long-Term Debt Repaid -$382M -$1.2B -$146M -$449M -$351M
Repurchase of Common Stock -$503M -$1B -$1.4B -$1.1B -$1.9B
Other Financing Activities -$26M -$40M -$34M -$37M -$57M
Cash From Financing -$1B -$1.7B -$1.8B -$1.9B -$2.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $356M -$108M -$180M $382M $98M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.7B $1.8B $1.7B $2.6B $2.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $375M $567M $398M $1.8B $528M
Depreciation & Amoritzation $187M $198M $187M $194M $186M
Stock-Based Compensation $19M $32M $32M $34M $35M
Change in Accounts Receivable -$299M $148M -$54M $127M $146M
Change in Inventories -$145M -$264M -$324M -$282M -$118M
Cash From Operations $640M $532M $581M $719M $878M
 
Capital Expenditures $142M $172M $183M $151M $205M
Cash Acquisitions -$107M -$84M -$109M -$311M -$325M
Cash From Investing -$246M -$199M -$265M -$468M -$537M
 
Dividends Paid (Ex Special Dividend) -$159M -$163M -$178M -$183M -$189M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$30M -$555M -$143M -$1M --
Repurchase of Common Stock -$119M -$304M -$287M -$476M -$303M
Other Financing Activities -$19M -$31M -$24M -$27M -$27M
Cash From Financing -$252M -$552M -$621M -$745M -$395M
 
Beginning Cash (CF) $945M $1.2B $1.1B $1.7B $1.3B
Foreign Exchange Rate Adjustment $11M -$2M $10M $3M -$11M
Additions / Reductions $142M -$219M -$305M -$494M -$54M
Ending Cash (CF) $1.1B $982M $793M $1.2B $1.3B
 
Levered Free Cash Flow $498M $360M $398M $568M $673M

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

GET BETTER TRADE IDEAS

Popular

Should I Buy Alcoa Stock?
Should I Buy Alcoa Stock?

Alcoa (AA) finds itself in an interesting position in early…

Where Will Nu Holdings Stock Be in 2030?
Where Will Nu Holdings Stock Be in 2030?

Despite fast growth, high profitability and an extraordinary runway ahead,…

Is it Too Late to Buy United Airlines Stock?
Is it Too Late to Buy United Airlines Stock?

United Airlines (NASDAQ:UAL) has thoroughly outpaced the broader stock market…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Sell
47
Is MSFT Stock a Buy?

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

Sell
44
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
54
NUTX alert for Apr 3

Nutex Health [NUTX] is up 5.41% over the past day.

Sell
50
PVH alert for Apr 3

PVH [PVH] is up 1.81% over the past day.

Sell
15
PCVX alert for Apr 3

Vaxcyte [PCVX] is up 4.47% over the past day.

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

Show me the best stock