Financhill
Sell
46

TEF Quote, Financials, Valuation and Earnings

Last price:
$5.15
Seasonality move :
-1.48%
Day range:
$5.13 - $5.16
52-week range:
$3.89 - $5.48
Dividend yield:
6.38%
P/E ratio:
--
P/S ratio:
0.71x
P/B ratio:
1.36x
Volume:
350.9K
Avg. volume:
542K
1-year change:
16.55%
Market cap:
$29B
Revenue:
$44.7B
EPS (TTM):
-$0.37
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $49.2B $46.5B $42.2B $44B $44.7B
Revenue Growth (YoY) -9.25% -5.53% -9.24% 4.35% 1.61%
 
Cost of Revenues $13.9B $13.6B $12.8B $13.5B $13.6B
Gross Profit $35.3B $32.9B $29.4B $30.5B $31.1B
Gross Profit Margin 71.82% 70.75% 69.6% 69.26% 69.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.1B $8.1B $5.9B $7.9B $6.5B
Other Inc / (Exp) -$465.9M $13B $838.4M -$2.1B -$2.2B
Operating Expenses $29.9B $29.9B $25.8B $27.9B $26.2B
Operating Income $5.4B $3B $3.6B $2.6B $5B
 
Net Interest Expenses $2B $1.7B $1.3B $2.1B $2.2B
EBT. Incl. Unusual Items $2.9B $14.3B $3.1B -$1.6B $602.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $714.9M $1.6B $676M -$973.3M $376.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$428.3M -$3.1B -$324.8M -$344.3M -$279.2M
Net Income to Common Excl Extra Items $1.8B $9.6B $2.1B -$965.7M -$53M
 
Basic EPS (Cont. Ops) $0.26 $1.59 $0.33 -$0.22 -$0.06
Diluted EPS (Cont. Ops) $0.26 $1.59 $0.33 -$0.22 -$0.06
Weighted Average Basic Share $5.8B $5.9B $5.7B $5.7B $5.6B
Weighted Average Diluted Share $5.8B $5.9B $5.8B $5.7B $5.7B
 
EBITDA $16.4B $26.6B $15.6B $11.2B $13.4B
EBIT $5.7B $16.7B $6.3B $1.7B $3.8B
 
Revenue (Reported) $49.2B $46.5B $42.2B $44B $44.7B
Operating Income (Reported) $5.4B $3B $3.6B $2.6B $5B
Operating Income (Adjusted) $5.7B $16.7B $6.3B $1.7B $3.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $12.5B $10.6B $10.8B $10.3B $9.7B
Revenue Growth (YoY) -0.66% -15.26% 2.17% -4.39% -5.94%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $367.5M $781M $96.7M $336.7M $272.5M
Operating Expenses $11.2B $10B $10B $9.4B $8.9B
Operating Income $1.3B $521.8M $743.2M $937.4M $775.5M
 
Net Interest Expenses $289.2M $327.7M $285.7M $467.1M $379.9M
EBT. Incl. Unusual Items $1.4B $976.2M $554.2M $807M $668.2M
Earnings of Discontinued Ops. -- -- -- -$47.8M -$1.8B
Income Tax Expense $248.2M $105.5M $174M $147.7M $183.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$69.9M -$78.5M -$61.2M -$33.7M -$34.7M
Net Income to Common Excl Extra Items $1.1B $792.2M $320.1M $578.9M -$1.4B
 
Basic EPS (Cont. Ops) $0.17 $0.12 $0.04 $0.09 -$0.25
Diluted EPS (Cont. Ops) $0.17 $0.12 $0.04 $0.09 -$0.25
Weighted Average Basic Share $5.8B $5.8B $5.7B $5.6B $5.6B
Weighted Average Diluted Share $5.8B $5.8B $5.7B $5.6B $5.6B
 
EBITDA $3.7B $2.9B $3.1B $3.1B $2.8B
EBIT $1.3B $521.8M $743.2M $937.4M $775.5M
 
Revenue (Reported) $12.5B $10.6B $10.8B $10.3B $9.7B
Operating Income (Reported) $1.3B $521.8M $743.2M $937.4M $775.5M
Operating Income (Adjusted) $1.3B $521.8M $743.2M $937.4M $775.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $49.1B $44.6B $42.3B $43.5B $44.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$563.6M $13.6B $206.1M -$2.8B -$2.9B
Operating Expenses $28.6B $28.7B $26.2B $19.6B $18.4B
Operating Income $6B $2.3B $3.8B $3.8B $5.7B
 
Net Interest Expenses $1.8B $1.7B $1.2B $2.3B $2.4B
EBT. Incl. Unusual Items $3.6B $14.2B $2.7B -$1.3B $483.1M
Earnings of Discontinued Ops. -- -- -- -$47.8M -$1.8B
Income Tax Expense $738.1M $1.5B $742.6M -$996.9M $414.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$434.4M -$3.1B -$305.1M -$316.7M -$279.6M
Net Income to Common Excl Extra Items $2.4B $9.6B $1.7B -$690.4M -$2B
 
Basic EPS (Cont. Ops) $0.39 $1.57 $0.25 -$0.16 -$0.37
Diluted EPS (Cont. Ops) $0.39 $1.57 $0.25 -$0.16 -$0.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $16.5B $26.1B $15.6B $12.7B $14.5B
EBIT $6.3B $16.3B $6.4B $3.3B $5.1B
 
Revenue (Reported) $49.1B $44.6B $42.3B $43.5B $44.1B
Operating Income (Reported) $6B $2.3B $3.8B $3.8B $5.7B
Operating Income (Adjusted) $6.3B $16.3B $6.4B $3.3B $5.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $12.5B $10.6B $10.8B $10.3B $9.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $367.5M $781M $96.7M $336.7M $272.5M
Operating Expenses $11.2B $10B $10B $9.4B $8.9B
Operating Income $1.3B $521.8M $743.2M $937.4M $775.5M
 
Net Interest Expenses $289.2M $327.7M $285.7M $467.1M $379.9M
EBT. Incl. Unusual Items $1.4B $976.2M $554.2M $807M $668.2M
Earnings of Discontinued Ops. -- -- -- -$47.8M -$1.8B
Income Tax Expense $248.2M $105.5M $174M $147.7M $183.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$69.9M -$78.5M -$61.2M -$33.7M -$34.7M
Net Income to Common Excl Extra Items $1.1B $792.2M $320.1M $578.9M -$1.4B
 
Basic EPS (Cont. Ops) $0.17 $0.12 $0.04 $0.09 -$0.25
Diluted EPS (Cont. Ops) $0.17 $0.12 $0.04 $0.09 -$0.25
Weighted Average Basic Share $5.8B $5.8B $5.7B $5.6B $5.6B
Weighted Average Diluted Share $5.8B $5.8B $5.7B $5.6B $5.6B
 
EBITDA $3.7B $2.9B $3.1B $3.1B $2.8B
EBIT $1.3B $521.8M $743.2M $937.4M $775.5M
 
Revenue (Reported) $12.5B $10.6B $10.8B $10.3B $9.7B
Operating Income (Reported) $1.3B $521.8M $743.2M $937.4M $775.5M
Operating Income (Adjusted) $1.3B $521.8M $743.2M $937.4M $775.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6.9B $9.7B $7.8B $7.9B $8.4B
Short Term Investments $3.1B $2.4B $1.4B $571.5M $1.2B
Accounts Receivable, Net $7.1B $7.2B $7.3B $7.7B $7.3B
Inventory $2.1B $2B $1.7B $1B $992.7M
Prepaid Expenses $761.3M $1.5B $1.2B $1.7B $1.6B
Other Current Assets $713.4M $756.3M $949.1M $1.1B $1.1B
Total Current Assets $41.4B $28.2B $24.2B $22.9B $23.3B
 
Property Plant And Equipment $35.4B $34.3B $34.3B $34.7B $30.5B
Long-Term Investments $1.4B $16B $14B $11B $9.9B
Goodwill $21B $18.7B $19.8B $20.7B $17.1B
Other Intangibles $14.1B $13.3B $12.9B $12.6B $10.3B
Other Long-Term Assets -- -- -- -- -$1M
Total Assets $129.2B $123.7B $117.6B $115.3B $104.6B
 
Accounts Payable $10.3B $11B $11.1B $11.6B $11B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $3.8B $5.6B
Current Portion Of Capital Lease Obligations $1.5B $1.9B $2.2B $2.5B $2.3B
Other Current Liabilities $15.9B $8.1B $4.3B $301.8M $241.4M
Total Current Liabilities $34.6B $28.9B $24.8B $25.9B $26.8B
 
Long-Term Debt -- -- -- $35B $32.6B
Capital Leases -- -- -- -- --
Total Liabilities $106.7B $91.2B $83.6B $85.4B $80.9B
 
Common Stock -- -- $6.2B $6.4B $5.9B
Other Common Equity Adj -- -- $1.9B $1.5B $1.6B
Common Equity $13.8B $25.1B $26.9B $24.2B $20.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.6B $7.3B $7.1B $5.8B $3.5B
Total Equity $22.5B $32.5B $34B $30B $23.7B
 
Total Liabilities and Equity $129.2B $123.7B $117.6B $115.3B $104.6B
Cash and Short Terms $10B $12.1B $9.2B $8.5B $9.6B
Total Debt -- -- -- $38.9B $38.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $5.8B $9.1B $8B $6.9B $7.6B
Short Term Investments $1.8B $2.5B $2.4B $1.7B $3.3B
Accounts Receivable, Net $8.9B $10B $9.9B $10.8B $10.6B
Inventory $1.7B $1.8B $1.8B $1.1B $980.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $39.2B $25.8B $23.7B $22.7B $25.5B
 
Property Plant And Equipment $33.1B $35.9B $34.9B $33.4B $29.5B
Long-Term Investments $8.1B $22.5B $21.2B $17.7B $16.5B
Goodwill $19.7B $20.2B $20.3B $20.1B $18.1B
Other Intangibles $13.2B $13.6B $12.8B $12.1B $10.6B
Other Long-Term Assets -- -- -- -- --
Total Assets $120.8B $124.2B $118.1B $112.7B $107.2B
 
Accounts Payable $12.2B $14.7B $16.4B $14.5B $14.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.4B $2.1B $2.2B $2.4B $2.2B
Other Current Liabilities $14.8B $8.4B $4.6B $4.6B $7.4B
Total Current Liabilities $31.9B $29B $26.6B $25B $26.3B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $98.3B $88.7B $85.3B $83.3B $81.6B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.1B $8B $6.6B $4.6B $4.3B
Total Equity $22.5B $35.5B $32.8B $29.4B $25.6B
 
Total Liabilities and Equity $120.8B $124.2B $118.1B $112.7B $107.2B
Cash and Short Terms $7.5B $11.5B $10.4B $8.6B $11B
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $8B $8B $6.7B $6.7B $6.3B
Cash Acquisitions $2.3M $16.4B -$667.6M -$131M $33.6M
Cash From Investing -$8.9B $7B -$5.6B -$4.6B -$5.7B
 
Dividends Paid (Ex Special Dividend) -$1.5B -$735.9M -$1B -$1.9B -$1.9B
Special Dividend Paid
Long-Term Debt Issued $9.7B $4.3B $2.7B $2.9B $3.8B
Long-Term Debt Repaid -$13B -$13.9B -$9.1B -$6B -$4.8B
Repurchase of Common Stock -$254.7M -- -- -- --
Other Financing Activities -$1.6B -$5B -$978.7M -$2.9B -$2.2B
Cash From Financing -$6.2B -$15.4B -$8.4B -$7.8B -$5.1B
 
Beginning Cash (CF) $6.9B $6.6B $9B $7.8B $7.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$41.1M $3.7B -$1.6B $177.5M $1.2B
Ending Cash (CF) $6.4B $10.2B $7.6B $7.7B $8.7B
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $2.6B $1.2B $1.5B $1.5B $1.5B
Cash Acquisitions $45.8M $102.1M $1B -$27.2M $1.1B
Cash From Investing -$2.6B $507.2M -$197.6M -$2.2B -$1.8B
 
Dividends Paid (Ex Special Dividend) -$62.7M -$42.6M -$155.7M -$156.4M -$125.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.3B $745.1M $982.7M $2.1B $1.5B
Long-Term Debt Repaid -$5.3B -$3.7B -$2.3B -$1.9B -$2.3B
Repurchase of Common Stock -$19.3M -- -- -- --
Other Financing Activities -- -$388.3M -$47.3M -$102.1M -$46.3M
Cash From Financing -$1.1B -$3.6B -$2.2B -$1.1B -$1.1B
 
Beginning Cash (CF) $6.8B $9.6B $7.8B $7.8B $8.5B
Foreign Exchange Rate Adjustment -$245.8M $287.3M $3.2M $42.4M -$41M
Additions / Reductions -$554.3M -$812.4M $95.6M -$829.9M -$1B
Ending Cash (CF) $6B $9.1B $7.9B $7B $7.4B
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $8.7B $6.6B $7B $6.7B $6.2B
Cash Acquisitions $35.9M $16.5B $248.5M -$1.2B $1.1B
Cash From Investing -$10.7B $10B -$6.3B -$6.6B -$5.3B
 
Dividends Paid (Ex Special Dividend) -$1.4B -$715.9M -$1.1B -$1.9B -$1.9B
Special Dividend Paid
Long-Term Debt Issued $11.7B $772.7M $3B $4.1B $3.2B
Long-Term Debt Repaid -$14.8B -$12.4B -$7.6B -$5.6B -$5.1B
Repurchase of Common Stock -$261.8M -- -- -- --
Other Financing Activities -- -$5.4B -$637.7M -$2.9B -$2.2B
Cash From Financing -$4.8B -$17.9B -$7B -$6.7B -$5.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $146.2M $3.5B -$664.4M -$747.9M $1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $2.6B $1.2B $1.5B $1.5B $1.5B
Cash Acquisitions $45.8M $102.1M $1B -$27.2M $1.1B
Cash From Investing -$2.6B $507.2M -$197.6M -$2.2B -$1.8B
 
Dividends Paid (Ex Special Dividend) -$62.7M -$42.6M -$155.7M -$156.4M -$125.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.3B $745.1M $982.7M $2.1B $1.5B
Long-Term Debt Repaid -$5.3B -$3.7B -$2.3B -$1.9B -$2.3B
Repurchase of Common Stock -$19.3M -- -- -- --
Other Financing Activities -- -$388.3M -$47.3M -$102.1M -$46.3M
Cash From Financing -$1.1B -$3.6B -$2.2B -$1.1B -$1.1B
 
Beginning Cash (CF) $6.8B $9.6B $7.8B $7.8B $8.5B
Foreign Exchange Rate Adjustment -$245.8M $287.3M $3.2M $42.4M -$41M
Additions / Reductions -$554.3M -$812.4M $95.6M -$829.9M -$1B
Ending Cash (CF) $6B $9.1B $7.9B $7B $7.4B
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
71
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
72
SBET alert for Jul 18

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
68
MCRI alert for Jul 18

Monarch Casino & Resort [MCRI] is up 19.81% over the past day.

Sell
41
NEGG alert for Jul 18

Newegg Commerce [NEGG] is up 17.85% over the past day.

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

Show me the best stock