2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $14B | $18B | $20B | $18B | $16B |
Cost of Revenue | $5.2B | $6B | $6.3B | $6.5B | $6.5B |
Gross Profit | $9.3B | $12B | $14B | $11B | $9.1B |
Gross Profit % | 64% | 67% | 69% | 63% | 58% |
R&D Expenses | $1.5B | $1.6B | $1.7B | $1.9B | $2B |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $5.6B | $7.8B | $8.7B | $6.5B | $4.8B |
Dep. & Amort. | $992M | $954M | $979M | $1.2B | $1.5B |
Def. Tax | -$137M | $15M | -$191M | -$299M | -$210M |
Stock Comp. | $224M | $230M | $289M | $362M | $387M |
Chg. in WC | -$428M | -$165M | -$813M | -$1.1B | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $3.1B | $4.6B | $3.1B | $3B | $3.2B |
ST Investments | $3.5B | $5.1B | $6B | $5.6B | $4.4B |
Cash & ST Inv. | $6.6B | $9.7B | $9.1B | $8.6B | $7.6B |
Receivables | $1.4B | $1.7B | $1.9B | $1.8B | $1.7B |
Inventory | $2B | $1.9B | $2.8B | $4B | $4.5B |
Q1 revenue was $4.1B, up 2% sequentially and 11% year-over-year; analog revenue grew 13% YoY, embedded processing was flat, and the "other" segment grew 23% YoY.
Industrial end market showed broad recovery with upper single-digit sequential growth after seven quarters of decline; automotive grew low single digits; personal electronics declined mid-teens due to seasonality; enterprise systems and communications equipment grew mid-single digits and ~10%, respectively.
Q2 2025 guidance: revenue expected between $4.17B and $4.53B; EPS expected between $1.21 and $1.47; management remains cautious due to ongoing geopolitical and supply chain uncertainties but does not see near-term impact from tariffs.
Gross margin in Q1 was 57%; operating profit was $1.3B (33% of revenue); free cash flow (TTM) was $1.7B; $1.2B paid in dividends and $653M in share repurchases in the quarter; balance sheet remains strong with $5B in cash/short-term investments.
Management emphasized flexibility in supply chain and manufacturing to address geopolitical risks, especially regarding China; competition in China is intensifying, but TI believes its broad portfolio, supply chain flexibility, and customer relationships provide a competitive advantage.