TI reports Q4 2024 and 2024 financial results and shareholder returns

Conference call on TI website at 3:30 p.m. Central time today
 

www.ti.com/ir

   /PRNewswire/ -- Texas Instruments Incorporated (TI) (Nasdaq: TXN) today reported fourth quarter revenue of $4.01 billion, net income of $1.21 billion and earnings per share of $1.30. Earnings per share included a 2-cent benefit that was not in the company's original guidance.

Regarding the company's performance and returns to shareholders, Haviv Ilan, TI's president and CEO, made the following comments:

  • "Revenue decreased 3% sequentially and 2% from the same quarter a year ago.
  • "Our cash flow from operations of $6.3 billion for the trailing 12 months again underscored the strength of our business model, the quality of our product portfolio and the benefit of 300mm production. Free cash flow for the same period was $1.5 billion.
  • "Over the past 12 months we invested $3.8 billion in R&D and SG&A, invested $4.8 billion in capital expenditures and returned $5.7 billion to owners.
  • "TI's first quarter outlook is for revenue in the range of $3.74 billion to $4.06 billion and earnings per share between $0.94 and $1.16. We now expect our 2025 effective tax rate to be about 12%."

Free cash flow, a non-GAAP financial measure, is cash flow from operations less capital expenditures.

Earnings summary

(In millions, except per-share amounts)

 

Q4 2024

 

Q4 2023

 

Change 

Revenue

 

$

4,007

 

$

4,077

 

(2) %

Operating profit

 

$

1,377

 

$

1,533

 

(10) %

Net income

 

$

1,205

 

$

1,371

 

(12) %

Earnings per share

 

$

1.30

 

$

1.49

 

(13) %

 

Cash generation

     

Trailing 12 Months

(In millions)

 

Q4 2024

 

Q4 2024

 

Q4 2023

 

Change 

Cash flow from operations

 

$

1,998

 

$

6,318

 

$

6,420

 

(2) %

Capital expenditures

 

$

1,192

 

$

4,820

 

$

5,071

 

(5) %

Free cash flow

 

$

806

 

$

1,498

 

$

1,349

 

11 %

Free cash flow % of revenue

     

9.6 %

  

7.7 %

  

 

Cash return

     

Trailing 12 Months

(In millions)

 

Q4 2024

 

Q4 2024

 

Q4 2023

 

Change 

Dividends paid

 

$

1,240

 

$

4,795

 

$

4,557

 

5 %

Stock repurchases

 

$

537

 

$

929

 

$

293

 

217 %

Total cash returned

 

$

1,777

 

$

5,724

 

$

4,850

 

18 %

 

  INSTRUMENTS INCORPORATED AND SUBSIDIARIES

 

Consolidated Statements of Income

 

For Three Months Ended

 ,

 

For Years Ended

 ,

(In millions, except per-share amounts)

 

2024

 

2023

 

2024

 

2023

Revenue

 

$

4,007

 

$

4,077

 

$

15,641

 

$

17,519

Cost of revenue (COR)

  

1,693

  

1,646

  

6,547

  

6,500

Gross profit

  

2,314

  

2,431

  

9,094

  

11,019

Research and development (R&D)

  

491

  

460

  

1,959

  

1,863

Selling, general and administrative (SG&A)

  

446

  

438

  

1,794

  

1,825

Restructuring charges/other

  

  

  

(124)

  

Operating profit

  

1,377

  

1,533

  

5,465

  

7,331

Other income (expense), net (OI&E)

  

112

  

113

  

496

  

440

Interest and debt expense

  

130

  

98

  

508

  

353

Income before income taxes

  

1,359

  

1,548

  

5,453

  

7,418

Provision for income taxes

  

154

  

177

  

654

  

908

Net income

 

$

1,205

 

$

1,371

 

$

4,799

 

$

6,510

             

Diluted earnings per common share

 

$

1.30

 

$

1.49

 

$

5.20

 

$

7.07

             

Average shares outstanding:

            

   Basic

  

912

  

908

  

912

  

908

   Diluted

  

919

  

915

  

919

  

916

             

Cash dividends declared per common share

 

$

1.36

 

$

1.30

 

$

5.26

 

$

5.02

             

Supplemental Information

       

Provision for income taxes is based on the following:

      

Operating taxes (calculated using the estimated annual effective tax rate)

 

$

170

 

$

180

 

$

743

 

$

974

Discrete tax items

  

(16)

  

(3)

  

(89)

  

(66)

Provision for income taxes (effective taxes)

 

$

154

 

$

177

 

$

654

 

$

908

             

A portion of net income is allocated to unvested restricted stock units (RSUs) on which we pay dividend equivalents. Diluted EPS

is calculated using the following:

Net income

 

$

1,205

 

$

1,371

 

$

4,799

 

$

6,510

Income allocated to RSUs

  

(7)

  

(7)

  

(24)

  

(33)

Income allocated to common stock for diluted EPS

 

$

1,198

 

$

1,364

 

$

4,775

 

$

6,477

 

  INSTRUMENTS INCORPORATED AND SUBSIDIARIES

 

Consolidated Balance Sheets

 

 ,

(In millions, except par value)

 

2024

 

2023

Assets

      

Current assets:

      

   Cash and cash equivalents

 

$

3,200

 

$

2,964

   Short-term investments

  

4,380

  

5,611

   Accounts receivable, net of allowances of ($21) and ($16)

  

1,719

  

1,787

   Raw materials

  

395

  

420

   Work in process

  

2,214

  

2,109

   Finished goods

  

1,918

  

1,470

   Inventories

  

4,527

  

3,999

   Prepaid expenses and other current assets

  

1,200

  

761

   Total current assets

  

15,026

  

15,122

Property, plant and equipment at cost

  

15,254

  

13,268

   Accumulated depreciation

  

(3,907)

  

(3,269)

   Property, plant and equipment

  

11,347

  

9,999

Goodwill

  

4,362

  

4,362

Deferred tax assets

  

936

  

757

Capitalized software licenses

  

257

  

223

Overfunded retirement plans

  

233

  

173

Other long-term assets

  

3,348

  

1,712

Total assets

 

$

35,509

 

$

32,348

       

Liabilities and stockholders' equity

      

Current liabilities:

      

   Current portion of long-term debt

 

$

750

 

$

599

   Accounts payable

  

820

  

802

   Accrued compensation

  

839

  

836

   Income taxes payable

  

159

  

172

   Accrued expenses and other liabilities

  

1,075

  

911

   Total current liabilities

  

3,643

  

3,320

Long-term debt

  

12,846

  

10,624

Underfunded retirement plans

  

110

  

108

Deferred tax liabilities

  

53

  

63

Other long-term liabilities

  

1,954

  

1,336

Total liabilities

  

18,606

  

15,451

Stockholders' equity:

      

   Preferred stock, $25 par value. Shares authorized – 10; none issued

  

  

   Common stock, $1 par value. Shares authorized – 2,400; shares issued – 1,741

  

1,741

  

1,741

   Paid-in capital

  

3,935

  

3,362

   Retained earnings

  

52,262

  

52,283

   Treasury common stock at cost

      

   Shares: 2024 – 830; 2023 – 832

  

(40,895)

  

(40,284)

   Accumulated other comprehensive income (loss), net of taxes (AOCI)

  

(140)

  

(205)

Total stockholders' equity

  

16,903

  

16,897

Total liabilities and stockholders' equity

 

$

35,509

 

$

32,348

 

  INSTRUMENTS INCORPORATED AND SUBSIDIARIES

 

Consolidated Statements of Cash Flows

 

For Three Months Ended

 ,

 

For Years Ended

 ,

(In millions)

 

2024

 

2023

 

2024

 

2023

Cash flows from operating activities

            

   Net income

 

$

1,205

 

$

1,371

 

$

4,799

 

$

6,510

   Adjustments to net income:

            

   Depreciation

  

416

  

322

  

1,508

  

1,175

   Amortization of capitalized software

  

19

  

15

  

72

  

63

   Stock compensation

  

78

  

68

  

387

  

362

   (Gains) losses on sales of assets

  

(1)

  

1

  

(127)

  

   Deferred taxes

  

(21)

  

(140)

  

(210)

  

(299)

   Increase (decrease) from changes in:

            

   Accounts receivable

  

143

  

189

  

68

  

108

   Inventories

  

(231)

  

(91)

  

(528)

  

(1,242)

   Prepaid expenses and other current assets

  

76

  

8

  

7

  

46

   Accounts payable and accrued expenses

  

87

  

(10)

  

125

  

(33)

   Accrued compensation

  

115

  

126

  

(12)

  

29

   Income taxes payable

  

110

  

58

  

597

  

(7)

   Changes in funded status of retirement plans

  

31

  

(4)

  

33

  

45

   Other

  

(29)

  

11

  

(401)

  

(337)

Cash flows from operating activities

  

1,998

  

1,924

  

6,318

  

6,420

             

Cash flows from investing activities

            

   Capital expenditures

  

(1,192)

  

(1,148)

  

(4,820)

  

(5,071)

   Proceeds from asset sales

  

1

  

  

195

  

3

   Purchases of short-term investments

  

(909)

  

(2,565)

  

(9,716)

  

(12,705)

   Proceeds from short-term investments

  

2,726

  

3,411

  

11,187

  

13,387

   Other

  

(12)

  

(9)

  

(48)

  

24

Cash flows from investing activities

  

614

  

(311)

  

(3,202)

  

(4,362)

             

Cash flows from financing activities

            

   Proceeds from issuance of long-term debt

  

  

  

2,980

  

3,000

   Repayment of debt

  

(300)

  

  

(600)

  

(500)

   Dividends paid

  

(1,240)

  

(1,181)

  

(4,795)

  

(4,557)

   Stock repurchases

  

(537)

  

(65)

  

(929)

  

(293)

   Proceeds from common stock transactions

  

87

  

45

  

517

  

263

   Other

  

(11)

  

(14)

  

(53)

  

(57)

Cash flows from financing activities

  

(2,001)

  

(1,215)

  

(2,880)

  

(2,144)

             

Net change in cash and cash equivalents

  

611

  

398

  

236

  

(86)

Cash and cash equivalents at beginning of period

  

2,589

  

2,566

  

2,964

  

3,050

Cash and cash equivalents at end of period

 

$

3,200

 

$

2,964

 

$

3,200

 

$

2,964

             

Supplemental cash flow information

            

   Investment tax credit (ITC) used to reduce income taxes payable

 

$

56

 

$

 

$

588

 

$

Total cash benefit related to the   CHIPS and Science Act

 

$

56

 

$

 

$

588

 

$

 

Quarterly segment results 

(In millions)

 

Q4 2024

 

Q4 2023

 

Change 

Analog:

        

   Revenue

 

$

3,174

 

$

3,120

 

2 %

   Operating profit

 

$

1,237

 

$

1,280

 

(3) %

Embedded Processing:

        

   Revenue

 

$

613

 

$

752

 

(18) %

   Operating profit

 

$

58

 

$

195

 

(70) %

Other:

        

   Revenue

 

$

220

 

$

205

 

7 %

   Operating profit*

 

$

82

 

$

58

 

41 %

 

    * Includes restructuring charges/other.

 

Annual segment results

(In millions)

 

2024

 

2023

 

Change 

Analog:

        

   Revenue

 

$

12,161

 

$

13,040

 

(7) %

   Operating profit

 

$

4,608

 

$

5,821

 

(21) %

Embedded Processing:

        

   Revenue

 

$

2,533

 

$

3,368

 

(25) %

   Operating profit

 

$

352

 

$

1,008

 

(65) %

Other:

        

   Revenue

 

$

947

 

$

1,111

 

(15) %

   Operating profit*

 

$

505

 

$

502

 

1 %

 

    * Includes restructuring charges/other.

 

Non-GAAP financial information

This release includes references to free cash flow and ratios based on that measure. These are financial measures that were not prepared in accordance with GAAP. Free cash flow was calculated by subtracting capital expenditures from the most directly comparable GAAP measure, cash flows from operating activities (also referred to as cash flow from operations).

We believe that free cash flow and the associated ratios provide insight into our liquidity, our cash-generating capability and the amount of cash potentially available to return to shareholders, as well as insight into our financial performance. These non-GAAP measures are supplemental to the comparable GAAP measures.

Reconciliation to the most directly comparable GAAP measures is provided in the table below.

  

For Years Ended

 ,

  

(In millions)

 

2024

 

2023

 

Change 

Cash flow from operations (GAAP)*

 

$

6,318

 

$

6,420

 

(2) %

Capital expenditures

  

(4,820)

  

(5,071)

  

Free cash flow (non-GAAP)

 

$

1,498

 

$

1,349

 

11 %

         

Revenue

 

$

15,641

 

$

17,519

  
         

Cash flow from operations as a percentage of revenue (GAAP)

  

40.4 %

  

36.6 %

  

Free cash flow as a percentage of revenue (non-GAAP)

  

9.6 %

  

7.7 %

  
 

* Includes a cash benefit of $588 million from the   CHIPS and Science Act ITC used to reduce income taxes

payable for 2024.

This release also includes references to operating taxes, a non-GAAP term we use to describe taxes calculated using the estimated annual effective tax rate, a GAAP measure that by definition does not include discrete tax items. We believe the term operating taxes helps to differentiate from effective taxes, which include discrete tax items.

Notice regarding forward-looking statements

This release includes forward-looking statements intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995. These forward-looking statements generally can be identified by phrases such as TI or its management "believes," "expects," "anticipates," "foresees," "forecasts," "estimates" or other words or phrases of similar import. Similarly, statements herein that describe TI's business strategy, outlook, objectives, plans, intentions or goals also are forward-looking statements. All such forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those in forward-looking statements.

We urge you to carefully consider the following important factors that could cause actual results to differ materially from the expectations of TI or our management:

  • Economic, social and political conditions, and natural events in the countries in which we, our customers or our suppliers operate, including global trade policies;
  • Market demand for semiconductors, particularly in the industrial and automotive markets, and customer demand that differs from forecasts;
  • Our ability to compete in products and prices in an intensely competitive industry;
  • Evolving cybersecurity and other threats relating to our information technology systems or those of our customers, suppliers and other third parties;
  • Our ability to successfully implement and realize opportunities from strategic, business and organizational changes, or our ability to realize our expectations regarding the amount and timing of associated restructuring charges and cost savings;
  • Our ability to develop, manufacture and market innovative products in a rapidly changing technological environment, our timely implementation of new manufacturing technologies and installation of manufacturing equipment, and our ability to realize expected returns on significant investments in manufacturing capacity;
  • Availability and cost of key materials, utilities, manufacturing equipment, third-party manufacturing services and manufacturing technology;
  • Our ability to recruit and retain skilled personnel and effectively manage key employee succession;
  • Product liability, warranty or other claims relating to our products, software, manufacturing, delivery, services, design or communications, or recalls by our customers for a product containing one of our parts;
  • Compliance with or changes in the complex laws, rules and regulations to which we are or may become subject, or actions of enforcement authorities, that restrict our ability to operate our business or subject us to fines, penalties or other legal liability;
  • Changes in tax law and accounting standards that impact the tax rate applicable to us, the jurisdictions in which profits are determined to be earned and taxed, adverse resolution of tax audits, increases in tariff rates, and the ability to realize deferred tax assets;
  • Financial difficulties of our distributors or semiconductor distributors' promotion of competing product lines to our detriment; or disputes with current or former distributors;
  • Losses or curtailments of purchases from key customers or the timing and amount of customer inventory adjustments;
  • Our ability to maintain or improve profit margins, including our ability to utilize our manufacturing facilities at sufficient levels to cover our fixed operating costs, in an intensely competitive and cyclical industry and changing regulatory environment;
  • Our ability to maintain and enforce a strong intellectual property portfolio and maintain freedom of operation in all jurisdictions where we conduct business; or our exposure to infringement claims;
  • Instability in the global credit and financial markets; and
  • Impairments of our non-financial assets.

For a more detailed discussion of these factors, see the Risk factors discussion in Item 1A of TI's most recent Form 10-K. The forward-looking statements included in this release are made only as of the date of this release, and we undertake no obligation to update the forward-looking statements to reflect subsequent events or circumstances. If we do update any forward-looking statement, you should not infer that we will make additional updates with respect to that statement or any other forward-looking statement.

About Texas Instruments

Texas Instruments Incorporated (Nasdaq: TXN) is a global semiconductor company that designs, manufactures and sells analog and embedded processing chips for markets such as industrial, automotive, personal electronics, communications equipment and enterprise systems. At our core, we have a passion to create a better world by making electronics more affordable through semiconductors. This passion is alive today as each generation of innovation builds upon the last to make our technology more reliable, more affordable and lower power, making it possible for semiconductors to go into electronics everywhere. Learn more at TI.com.

TXN-G

Texas Instruments Logo. (PRNewsFoto/Texas Instruments Incorporated) (PRNewsfoto/Texas Instruments Incorporated)

 

 

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/ti-reports-q4-2024-and-2024-financial-results-and-shareholder-returns-302359040.html

SOURCE Texas Instruments Incorporated