Financhill
Buy
52

TEL Quote, Financials, Valuation and Earnings

Last price:
$142.38
Seasonality move :
1.37%
Day range:
$139.80 - $142.88
52-week range:
$128.52 - $159.98
Dividend yield:
1.78%
P/E ratio:
13.87x
P/S ratio:
2.78x
P/B ratio:
3.45x
Volume:
1.3M
Avg. volume:
1.5M
1-year change:
3.84%
Market cap:
$42.6B
Revenue:
$15.8B
EPS (TTM):
$10.27
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 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.3B $3.8B $4.4B $4B $4.1B
Revenue Growth (YoY) -1.18% 17.08% 14.17% -7.43% 0.82%
 
Cost of Revenues $2.3B $2.6B $3B $2.8B $2.7B
Gross Profit $969M $1.3B $1.3B $1.3B $1.4B
Gross Profit Margin 29.72% 33.08% 30.95% 31.85% 34%
 
R&D Expenses $148M $173M $179M $174M $195M
Selling, General & Admin $352M $384M $412M $412M $433M
Other Inc / (Exp) -$122M -$68M -$94M -$67M -$109M
Operating Expenses $500M $557M $591M $586M $628M
Operating Income $469M $706M $758M $699M $755M
 
Net Interest Expenses $10M $11M $12M -- --
EBT. Incl. Unusual Items $337M $627M $652M $634M $657M
Earnings of Discontinued Ops. $2M -- -- -$1M --
Income Tax Expense $109M -$167M -$56M $81M $381M
Net Income to Company $228M $794M $708M $553M $276M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $230M $794M $708M $552M $276M
 
Basic EPS (Cont. Ops) $0.70 $2.42 $2.22 $1.76 $0.91
Diluted EPS (Cont. Ops) $0.69 $2.40 $2.21 $1.75 $0.90
Weighted Average Basic Share $329M $327M $320M $312M $304M
Weighted Average Diluted Share $329M $333M $320M $314M $306M
 
EBITDA $530M $820M $858M $853M $904M
EBIT $349M $641M $670M $653M $672M
 
Revenue (Reported) $3.3B $3.8B $4.4B $4B $4.1B
Operating Income (Reported) $469M $706M $758M $699M $755M
Operating Income (Adjusted) $349M $641M $670M $653M $672M
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) -- -- -- -- --
 
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 -- -- -- -- --
 
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) -$0.71 $6.86 $7.51 $6.06 $10.34
Diluted EPS (Cont. Ops) -$0.72 $6.79 $7.47 $6.02 $10.27
Weighted Average Basic Share
Weighted Average Diluted Share
 
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 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $14.9B $16.3B $16B $15.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10B $11B $11B $10.4B --
Gross Profit $4.9B $5.2B $5.1B $5.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $677M $718M $708M $741M --
Selling, General & Admin $1.5B $1.6B $1.7B $1.7B --
Other Inc / (Exp) -$281M -$158M -$389M -$203M --
Operating Expenses $2.2B $2.3B $2.4B $2.5B --
Operating Income $2.7B $2.9B $2.7B $3B --
 
Net Interest Expenses $39M $51M $22M -- --
EBT. Incl. Unusual Items $2.4B $2.7B $2.3B $2.8B --
Earnings of Discontinued Ops. $6M $1M $6M -$1M --
Income Tax Expense $123M $306M $364M -$397M --
Net Income to Company $2.3B $2.4B $1.9B $3.2B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.3B $2.4B $1.9B $3.2B --
 
Basic EPS (Cont. Ops) $6.86 $7.51 $6.06 $10.34 --
Diluted EPS (Cont. Ops) $6.79 $7.47 $6.02 $10.27 --
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.2B --
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.2B --
 
EBITDA $3.2B $3.6B $3.1B $3.7B --
EBIT $2.4B $2.8B $2.3B $2.9B --
 
Revenue (Reported) $14.9B $16.3B $16B $15.8B --
Operating Income (Reported) $2.7B $2.9B $2.7B $3B --
Operating Income (Adjusted) $2.4B $2.8B $2.3B $2.9B --
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 2020-09-30 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 -- -- -- -- --
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 2020-09-30 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 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $228M $794M $708M $553M $276M
Depreciation & Amoritzation $181M $179M $188M $200M $232M
Stock-Based Compensation $20M $21M $31M $28M $27M
Change in Accounts Receivable -$245M $120M $308M $56M -$216M
Change in Inventories $253M -$74M $398M $278M $97M
Cash From Operations $720M $774M $944M $1.1B $1B
 
Capital Expenditures $121M $236M $212M $194M $213M
Cash Acquisitions -$11M -$301M -$104M -$2M --
Cash From Investing -$117M -$540M -$310M -$195M -$206M
 
Dividends Paid (Ex Special Dividend) -$159M -$164M -$179M -$184M -$196M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $348M
Long-Term Debt Repaid -- -$2M -- $82M -$329M
Repurchase of Common Stock -- -$313M -$326M -$271M -$761M
Other Financing Activities -$1M -$1M -$2M -$4M -$18M
Cash From Financing -$135M -$443M -$354M -$407M -$994M
 
Beginning Cash (CF) $474M $1.4B $820M $1.1B $1.5B
Foreign Exchange Rate Adjustment $3M -$4M -$12M -$6M $8M
Additions / Reductions $468M -$209M $280M $536M -$158M
Ending Cash (CF) $945M $1.2B $1.1B $1.7B $1.3B
 
Levered Free Cash Flow $599M $538M $732M $944M $829M
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 -- $661M -- -- --
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22M $253M -$94M $571M -$342M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.4B $2B $1.7B $2.4B $2.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.3B $2.4B $1.9B $3.2B --
Depreciation & Amoritzation $769M $785M $794M $826M --
Stock-Based Compensation $94M $119M $123M $127M --
Change in Accounts Receivable -$518M $200M -$146M -$134M --
Change in Inventories -$556M -$41M -$45M -$30M --
Cash From Operations $2.7B $2.5B $3.1B $3.5B --
 
Capital Expenditures $690M $768M $732M $680M --
Cash Acquisitions -$427M -$204M -$62M -$280M --
Cash From Investing -$1B -$878M -$768M -$950M --
 
Dividends Paid (Ex Special Dividend) -$647M -$685M -$725M -$760M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $661M $588M $499M $348M --
Long-Term Debt Repaid -$708M -$558M -$591M -$352M --
Repurchase of Common Stock -$831M -$1.4B -$945M -$2.1B --
Other Financing Activities -$28M -$41M -$34M -$57M --
Cash From Financing -$1.4B -$1.7B -$1.8B -$2.9B --
 
Beginning Cash (CF) $5.2B $3.8B $3.9B $5.5B --
Foreign Exchange Rate Adjustment $5M -$21M $2M -- --
Additions / Reductions $253M -$94M $571M -$342M --
Ending Cash (CF) $5.5B $3.6B $4.5B $5.1B --
 
Levered Free Cash Flow $2B $1.7B $2.4B $2.8B --

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

GET BETTER TRADE IDEAS

Popular

Will Booking Holdings Stock Split?
Will Booking Holdings Stock Split?

Booking Holdings, the travel and technology company that owns brands…

Why Buy Domino’s Pizza Stock?
Why Buy Domino’s Pizza Stock?

When you think of growth stocks, you probably imagine technology…

What Companies Are In The VanEck Semiconductor ETF?
What Companies Are In The VanEck Semiconductor ETF?

There’s a lot to love about the VanEck Semiconductor ETF,…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 121x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Sell
39
DOGZ alert for Jan 4

Dogness (International) [DOGZ] is down 20.52% over the past day.

Buy
66
DMRC alert for Jan 4

Digimarc [DMRC] is up 16.19% over the past day.

Sell
39
MSTR alert for Jan 4

MicroStrategy [MSTR] is up 13.33% over the past day.

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

Show me the best stock