Financhill
Sell
46

TXT Quote, Financials, Valuation and Earnings

Last price:
$77.23
Seasonality move :
5.81%
Day range:
$75.48 - $76.58
52-week range:
$75.36 - $97.34
Dividend yield:
0.11%
P/E ratio:
16.76x
P/S ratio:
1.06x
P/B ratio:
2.04x
Volume:
1.3M
Avg. volume:
1.2M
1-year change:
-4.96%
Market cap:
$14.2B
Revenue:
$13.7B
EPS (TTM):
$4.56
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $13.6B $11.7B $12.4B $12.9B $13.7B
Revenue Growth (YoY) -2.45% -14.52% 6.27% 3.93% 6.33%
 
Cost of Revenues $11.4B $10.1B $10.3B $10.8B $11.4B
Gross Profit $2.2B $1.6B $2.1B $2.1B $2.3B
Gross Profit Margin 16.32% 13.36% 16.84% 16.08% 16.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1B $1.2B $1.2B $1.2B
Other Inc / (Exp) $41M -$64M $151M $240M $111M
Operating Expenses $1.2B $1B $1.2B $1.2B $1.2B
Operating Income $1.1B $512M $864M $883M $1.1B
 
Net Interest Expenses $171M $166M $142M $107M $77M
EBT. Incl. Unusual Items $942M $282M $873M $1B $1.1B
Earnings of Discontinued Ops. -- -- -$1M -$1M -$1M
Income Tax Expense $127M -$27M $126M $154M $165M
Net Income to Company $815M $309M $747M $862M $922M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $815M $309M $746M $861M $921M
 
Basic EPS (Cont. Ops) $3.52 $1.35 $3.33 $4.05 $4.61
Diluted EPS (Cont. Ops) $3.50 $1.35 $3.30 $4.01 $4.56
Weighted Average Basic Share $231.3M $228.5M $224.1M $212.8M $199.7M
Weighted Average Diluted Share $232.7M $229M $226.5M $215M $201.8M
 
EBITDA $1.5B $839M $1.4B $1.5B $1.6B
EBIT $1.1B $448M $1B $1.1B $1.2B
 
Revenue (Reported) $13.6B $11.7B $12.4B $12.9B $13.7B
Operating Income (Reported) $1.1B $512M $864M $883M $1.1B
Operating Income (Adjusted) $1.1B $448M $1B $1.1B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.7B $3B $3.1B $3.3B $3.4B
Revenue Growth (YoY) -16.08% 9.32% 2.94% 8.61% 2.51%
 
Cost of Revenues $2.3B $2.5B $2.6B $2.8B $2.9B
Gross Profit $403M $504M $494M $564M $492M
Gross Profit Margin 14.74% 16.86% 16.05% 16.87% 14.36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $258M $283M $266M $303M $282M
Other Inc / (Exp) $14M $30M $60M $59M $68M
Operating Expenses $258M $283M $266M $303M $282M
Operating Income $145M $221M $228M $261M $210M
 
Net Interest Expenses $43M $33M $24M $19M $26M
EBT. Incl. Unusual Items $116M $218M $264M $301M $252M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $33M $39M $32M $29M
Net Income to Company $115M $185M $225M $269M $223M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $115M $185M $225M $269M $223M
 
Basic EPS (Cont. Ops) $0.50 $0.83 $1.06 $1.36 $1.19
Diluted EPS (Cont. Ops) $0.50 $0.82 $1.06 $1.35 $1.18
Weighted Average Basic Share $228.9M $223.7M $211.3M $197.9M $187M
Weighted Average Diluted Share $229.3M $226.5M $213.1M $200M $188.9M
 
EBITDA $254M $348M $385M $419M $379M
EBIT $159M $251M $288M $320M $278M
 
Revenue (Reported) $2.7B $3B $3.1B $3.3B $3.4B
Operating Income (Reported) $145M $221M $228M $261M $210M
Operating Income (Adjusted) $159M $251M $288M $320M $278M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $12B $12.7B $12.6B $13.4B $14B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.4B $10.7B $10.5B $11.2B $11.7B
Gross Profit $1.6B $2.1B $2.1B $2.2B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.2B $1.2B $1.2B $1.2B
Other Inc / (Exp) -$106M $114M $215M $237M $107M
Operating Expenses $1.1B $1.2B $1.2B $1.2B $1.2B
Operating Income $550M $877M $911M $955M $1B
 
Net Interest Expenses $167M $150M $120M $78M $90M
EBT. Incl. Unusual Items $277M $841M $1B $1.1B $1B
Earnings of Discontinued Ops. -- -$1M -$1M -- -$2M
Income Tax Expense $5M $65M $163M $165M $159M
Net Income to Company $272M $776M $843M $949M $883M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $272M $775M $842M $949M $881M
 
Basic EPS (Cont. Ops) $1.19 $3.42 $3.90 $4.69 $4.61
Diluted EPS (Cont. Ops) $1.18 $3.40 $3.87 $4.64 $4.56
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $841M $1.4B $1.5B $1.6B $1.5B
EBIT $444M $991M $1.1B $1.2B $1.1B
 
Revenue (Reported) $12B $12.7B $12.6B $13.4B $14B
Operating Income (Reported) $550M $877M $911M $955M $1B
Operating Income (Adjusted) $444M $991M $1.1B $1.2B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8B $9.1B $9.2B $9.8B $10.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7B $7.5B $7.7B $8.2B $8.5B
Gross Profit $1B $1.5B $1.5B $1.6B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $760M $895M $850M $897M $891M
Other Inc / (Exp) -$62M $116M $180M $177M $173M
Operating Expenses $760M $895M $850M $897M $891M
Operating Income $254M $619M $666M $738M $710M
 
Net Interest Expenses $125M $109M $87M $58M $71M
EBT. Incl. Unusual Items $67M $626M $759M $857M $812M
Earnings of Discontinued Ops. -- -$1M -$1M -- -$1M
Income Tax Expense -$6M $86M $123M $134M $128M
Net Income to Company $73M $540M $636M $723M $684M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $73M $539M $635M $723M $683M
 
Basic EPS (Cont. Ops) $0.32 $2.39 $2.96 $3.60 $3.60
Diluted EPS (Cont. Ops) $0.32 $2.37 $2.94 $3.57 $3.56
Weighted Average Basic Share $685.5M $676.6M $642.9M $603.5M $569.5M
Weighted Average Diluted Share $686.5M $683.2M $649.4M $609.5M $575.7M
 
EBITDA $475M $1B $1.1B $1.2B $1.2B
EBIT $192M $735M $846M $915M $883M
 
Revenue (Reported) $8B $9.1B $9.2B $9.8B $10.1B
Operating Income (Reported) $254M $619M $666M $738M $710M
Operating Income (Adjusted) $192M $735M $846M $915M $883M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.4B $2.3B $2.1B $2B $2.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.6B $1.5B $1.4B $1.4B $1.5B
Inventory $4.1B $3.5B $3.5B $3.6B $3.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $894M $950M $1B $1B $857M
Total Current Assets $7.9B $8.2B $8B $8B $8.4B
 
Property Plant And Equipment $2.5B $2.5B $2.5B $2.5B $2.5B
Long-Term Investments -- -- -- -- --
Goodwill $2.2B $2.2B $2.1B $2.3B $2.3B
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.4B $2.5B $3.1B $3.5B $3.7B
Total Assets $15B $15.4B $15.8B $16.3B $16.9B
 
Accounts Payable $1.4B $776M $786M $1B $1B
Accrued Expenses $362M $381M $477M $414M $466M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $830M $846M $762M $815M $937M
Total Current Liabilities $3.8B $3.3B $3.1B $3.7B $4.4B
 
Long-Term Debt $3.2B $3.9B $3.8B $3.6B $3.5B
Capital Leases -- -- -- -- --
Total Liabilities $9.5B $9.6B $9B $9.2B $9.9B
 
Common Stock $29M $29M $28M $26M $24M
Other Common Equity Adj -$1.8B -$1.7B -$789M -$612M -$644M
Common Equity $5.5B $5.8B $6.8B $7.1B $7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.5B $5.8B $6.8B $7.1B $7B
 
Total Liabilities and Equity $15B $15.4B $15.8B $16.3B $16.9B
Cash and Short Terms $1.4B $2.3B $2.1B $2B $2.2B
Total Debt $3.8B $4.4B $3.8B $3.6B $3.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.7B $2.2B $1.9B $1.7B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.6B $1.4B $1.4B $1.5B $1.5B
Inventory $4.3B $3.7B $3.8B $4.2B $4.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $825M $890M $943M $815M $750M
Total Current Assets $9.3B $8.1B $8B $8.2B $8B
 
Property Plant And Equipment $2.4B $2.5B $2.4B $2.5B $2.5B
Long-Term Investments -- -- -- -- --
Goodwill $2.2B $2.2B $2.3B $2.3B $2.3B
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2B $2.5B $3.2B $3.5B $3.7B
Total Assets $15.9B $15.3B $16B $16.5B $16.5B
 
Accounts Payable $1.1B $775M $887M $1.2B $1.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2B $2.3B $2.7B $2.8B $2.9B
Total Current Liabilities $4B $3.1B $3.6B $4.4B $4.4B
 
Long-Term Debt $3.9B $3.8B $3.6B $3.2B $3.2B
Capital Leases -- -- -- -- --
Total Liabilities $10.1B $9.2B $9.2B $9.4B $9.5B
 
Common Stock $29M $29M $28M $26M $25M
Other Common Equity Adj -$1.7B -$1.7B -$942M -$628M -$632M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.7B $6B $6.8B $7.1B $7B
 
Total Liabilities and Equity $15.9B $15.3B $16B $16.5B $16.5B
Cash and Short Terms $2.7B $2.2B $1.9B $1.7B $1.3B
Total Debt $4.7B $3.8B $3.6B $3.5B $3.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $815M $309M $747M $862M $922M
Depreciation & Amoritzation $416M $391M $390M $397M $395M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $144M $60M $73M $9M -$26M
Change in Inventories -$292M $434M $45M -$55M -$359M
Cash From Operations $1B $768M $1.6B $1.5B $1.3B
 
Capital Expenditures $339M $317M $375M $354M $402M
Cash Acquisitions -$2M -$15M $38M -$202M -$1M
Cash From Investing -$266M -$248M -$281M -$447M -$317M
 
Dividends Paid (Ex Special Dividend) -$18M -$18M -$18M -$17M -$16M
Special Dividend Paid
Long-Term Debt Issued $301M $1.5B -- -- $348M
Long-Term Debt Repaid -$303M -$970M -$622M -$248M -$44M
Repurchase of Common Stock -$503M -$183M -$921M -$867M -$1.2B
Other Financing Activities -$3M -$5M -$1M -$3M -$6M
Cash From Financing -$502M $360M -$1.4B -$1.1B -$813M
 
Beginning Cash (CF) $1.1B $1.4B $2.3B $2.1B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $246M $880M -$129M -$50M $136M
Ending Cash (CF) $1.4B $2.3B $2.1B $2B $2.2B
 
Levered Free Cash Flow $675M $451M $1.2B $1.1B $864M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $115M $185M $225M $269M $223M
Depreciation & Amoritzation $95M $97M $97M $99M $101M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$109M $109M $19M $35M -$34M
Change in Inventories -$14M -$2M -$107M -$106M -$4M
Cash From Operations $351M $401M $348M $258M $208M
 
Capital Expenditures $55M $76M $78M $79M $71M
Cash Acquisitions -- -- -$3M -$1M --
Cash From Investing -$28M -$62M -$80M -$68M -$78M
 
Dividends Paid (Ex Special Dividend) -$5M -$5M -$4M -$4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$4M -- -- -- --
Long-Term Debt Repaid -$8M -$62M -$4M -$7M -$1M
Repurchase of Common Stock -- -$299M -$200M -$235M -$215M
Other Financing Activities -$6M -- $1M -- --
Cash From Financing -$7M -$338M -$203M -$211M -$205M
 
Beginning Cash (CF) $2.3B $2.2B $1.8B $1.8B $1.4B
Foreign Exchange Rate Adjustment $8M -$7M -$22M -$13M $11M
Additions / Reductions $316M $1M $65M -$21M -$75M
Ending Cash (CF) $2.7B $2.2B $1.9B $1.7B $1.3B
 
Levered Free Cash Flow $296M $325M $270M $179M $137M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $272M $776M $843M $949M $883M
Depreciation & Amoritzation $397M $393M $393M $401M $382M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $163M $186M -$81M -$74M $34M
Change in Inventories $102M $528M -$144M -$361M -$171M
Cash From Operations $990M $1.7B $1.4B $1.2B $1.1B
 
Capital Expenditures $274M $370M $363M $386M $389M
Cash Acquisitions -$13M $34M -$201M -$2M -$13M
Cash From Investing -$175M -$283M -$438M -$317M -$352M
 
Dividends Paid (Ex Special Dividend) -$23M -$18M -$17M -$16M -$12M
Special Dividend Paid
Long-Term Debt Issued $1.5B -- -- -- --
Long-Term Debt Repaid -$513M -$1.3B -$249M -$47M -$378M
Repurchase of Common Stock -$87M -$715M -$974M -$1.1B -$1.2B
Other Financing Activities -$23M -$5M -$2M -$5M -$26M
Cash From Financing $794M -$2B -$1.2B -$1.1B -$1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6B -$501M -$247M -$180M -$385M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $716M $1.4B $1B $858M $728M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $73M $540M $636M $723M $684M
Depreciation & Amoritzation $283M $285M $288M $292M $279M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $34M $160M $6M -$77M -$17M
Change in Inventories -$258M -$164M -$353M -$659M -$471M
Cash From Operations $199M $1.2B $961M $717M $568M
 
Capital Expenditures $151M $204M $192M $224M $211M
Cash Acquisitions -$11M $38M -$201M -$1M -$13M
Cash From Investing -$92M -$127M -$284M -$154M -$189M
 
Dividends Paid (Ex Special Dividend) -$14M -$14M -$13M -$12M -$8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B -- -- -- --
Long-Term Debt Repaid -$252M -$615M -$242M -$41M -$375M
Repurchase of Common Stock -$54M -$586M -$639M -$885M -$890M
Other Financing Activities -$2M -$2M -$3M -$5M -$25M
Cash From Financing $1.2B -$1.1B -$861M -$877M -$1.2B
 
Beginning Cash (CF) $6.1B $6.5B $6.1B $5.6B $5.1B
Foreign Exchange Rate Adjustment -$2M -$6M -$49M -$5M $1M
Additions / Reductions $1.3B -$66M -$184M -$314M -$835M
Ending Cash (CF) $7.5B $6.4B $5.9B $5.3B $4.2B
 
Levered Free Cash Flow $48M $969M $769M $493M $357M

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
52
TSLL alert for Dec 24

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
73
PSIX alert for Dec 24

Power Solutions International [PSIX] is up 27.42% over the past day.

Sell
31
SOXL alert for Dec 24

Direxion Daily Semiconductor Bull 3X Shares [SOXL] is up 11.87% over the past day.

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

Show me the best stock