Texas Instruments Inc (TXN)

Index:

Nasdaq 100

$ 176.30
   
  • Change Today:
    $-3.91
  • 52 Week High: $220.29
  • 52 Week Low: $150.98
  • Currency: US Dollars
  • Shares Issued: 911.00m
  • Volume: 7,331,779
  • Market Cap: $160,609m
  • RiskGrade: 142

Fundamentals - based on IFRS

  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Income Statement 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Continuing Operations          
Revenue 15,641.00 17,519.00 20,028.00 18,344.00 14,461.00
Operating Profit/(Loss) 5,465.00 7,331.00 10,140.00 8,960.00 5,894.00
Profit Before Tax 5,453.00 7,418.00 10,032.00 8,919.00 6,017.00
Profit After Tax 4,799.00 6,510.00 8,749.00 7,769.00 5,595.00
           
Earnings per Share - Basic 524.00¢ 713.00¢ 951.00¢ 838.00¢ 597.00¢
Earnings per Share - Adjusted 524.00¢ 713.00¢ 951.00¢ 838.00¢ 597.00¢
           
Dividend per Share 526.00¢ 502.00¢ 469.00¢ 421.00¢ 372.00¢
  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Balance Sheet 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Assets          
Non-Current Assets          
Property, Plant & Equipment 11,347.00 9,999.00 6,876.00 5,141.00 3,269.00
Intangible Assets 4,362.00 4,362.00 4,362.00 4,362.00 4,362.00
Other Non-Current Assets 4,774.00 2,865.00 1,948.00 1,488.00 1,481.00
  20,483.00 17,226.00 13,186.00 10,991.00 9,112.00
Current Assets          
Inventories 4,527.00 3,999.00 2,757.00 1,910.00 1,955.00
Cash at Bank & in Hand 3,200.00 2,964.00 3,050.00 4,631.00 3,107.00
Other Current Assets 7,299.00 8,159.00 8,214.00 7,144.00 5,177.00
  15,026.00 15,122.00 14,021.00 13,685.00 10,239.00
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 35,509.00 32,348.00 27,207.00 24,676.00 19,351.00
Current Liabilities          
Borrowings 750.00 599.00 500.00 500.00 550.00
Other Current Liabilities 2,893.00 2,721.00 2,485.00 2,069.00 1,840.00
           
Current Liabilities 3,643.00 3,320.00 2,985.00 2,569.00 2,390.00
           
Net Current Assets c11,383.00 c11,802.00 c11,036.00 c11,116.00 c7,849.00
           
Borrowings 12,846.00 10,624.00 8,235.00 7,241.00 6,248.00
Other Non-Current Liabilities 2,117.00 1,507.00 1,410.00 1,533.00 1,526.00
Non-Current Liabilities 14,963.00 12,131.00 9,645.00 8,774.00 7,774.00
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 18,606.00 15,451.00 12,630.00 11,343.00 10,164.00
           
Net Assets 16,903.00 16,897.00 14,577.00 13,333.00 9,187.00
           
Shareholders Funds 16,903.00 16,897.00 14,577.00 13,333.00 9,187.00
           
Minority Interests/Other Equity n/a n/a n/a n/a n/a
Total Equity 16,903.00 16,897.00 14,577.00 13,333.00 9,187.00
Cash Flow 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Net Cash Flow From Operating Activities 6,318.00 6,420.00 8,720.00 8,756.00 6,139.00
Net Cash Flow from Investing Activities (3,202.00) (4,362.00) (3,583.00) (4,095.00) (922.00)
Net Cash Flow from Financing Activities (2,880.00) (2,144.00) (6,718.00) (3,137.00) (4,547.00)
Net Increase/Decrease In Cash 236.00 (86.00) (1,581.00) 1,524.00 670.00
Ratios - based on IFRS 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Continuing Operations          
PE Ratio - Adjusted 35.8 23.9 17.4 22.5 27.5
PEG - Adjusted n/a n/a 1.2 0.6 2.3
Earnings per Share Growth - Adjusted -26% -25% 14% 40% 12%
Dividend Cover 1.00 1.42 2.03 1.99 1.60
Revenue per Share 1,716.90¢ 1,923.05¢ 2,198.46¢ 20.32¢ 1,587.38¢
Pre-Tax Profit per Share 598.57¢ 814.27¢ 1,101.21¢ 9.88¢ 660.48¢
Operating Margin 34.94% 41.85% 50.63% 48.84% 40.76%
Return on Capital Employed 20.86% 31.22% 52.94% 0.54% 51.77%
           
Dividend Yield 2.8% 2.9% 2.8% 2.2% 2.3%
Dividend per Share Growth 4.78% 7.04% 11.40% 13.17% 15.89%
Operating Cash Flow per Share 693.52¢ 704.72¢ 957.19¢ 961.14¢ 673.88¢
Cash Incr/Decr per Share 25.91¢ (9.44¢) (173.55¢) 1.69¢ 73.55¢
Net Asset Value per Share (exc. Intangibles) 1,376.62¢ 1,375.96¢ 1,121.30¢ 984.74¢ 529.64¢
Net Gearing 61.50% 48.88% 39.00% 23.33% 40.18%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Forecast figures based on normalised accounts.

 

Top of Page