Go Pro

TD SYNNEX (SNX) Financials

TD SYNNEX logo
$243.09 -0.50 (-0.21%)
As of 01:09 PM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for TD SYNNEX

Annual Income Statements for TD SYNNEX

This table shows TD SYNNEX's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 11/30/2015 11/30/2016 11/30/2017 11/30/2018 11/30/2019 11/30/2020 11/30/2021 11/30/2022 11/30/2023 11/30/2024 11/30/2025
Net Income / (Loss) Attributable to Common Shareholders
209 235 300 300 18,276 529 395 651 627 689 828
Consolidated Net Income / (Loss)
209 235 300 300 501 529 395 651 627 689 828
Net Income / (Loss) Continuing Operations
209 235 300 300 18,276 335 395 651 627 689 828
Total Pre-Tax Income
327 356 463 457 473 436 466 827 790 866 1,057
Total Operating Income
355 380 507 550 519 521 623 1,051 1,078 1,194 1,415
Total Gross Profit
1,192 1,283 1,549 1,927 1,157 1,194 1,890 3,900 3,957 3,981 4,369
Total Revenue
13,338 14,062 16,771 19,768 19,070 19,977 31,614 62,344 57,555 58,452 62,508
Operating Revenue
13,338 14,062 16,771 19,768 19,070 19,977 31,614 62,344 57,555 58,452 62,508
Total Cost of Revenue
12,147 12,779 15,222 17,841 0.00 18,783 29,725 58,444 53,599 54,471 58,139
Operating Cost of Revenue
12,147 12,779 15,222 17,841 - 18,783 29,725 58,444 53,599 54,471 58,139
Total Operating Expenses
837 903 1,042 1,377 637 673 1,266 2,849 2,879 2,787 2,954
Selling, General & Admin Expense
837 903 1,042 1,377 637 665 1,154 2,627 2,673 2,716 2,947
Restructuring Charge
- - - - - 7.41 112 222 206 71 7.18
Total Other Income / (Expense), net
-27 -24 -44 -94 -46 -85 -157 -224 -289 -328 -358
Interest & Investment Income
-26 -29 -45 -85 -74 -79 -158 -223 -288 -319 -357
Other Income / (Expense), net
-1.06 5.46 1.12 -8.98 28 -6.17 1.10 -1.17 -0.21 -8.72 -1.06
Income Tax Expense
119 121 163 157 111 102 71 176 163 177 230
Basic Earnings per Share
$5.28 $5.91 $7.52 $7.21 $9.79 $10.28 $6.28 $6.79 $6.72 $7.99 $9.99
Weighted Average Basic Shares Outstanding
39.06M 39.32M 39.56M 41.22M 50.67M 50.90M 62.24M 95.23M 92.57M 85.49M 82.10M
Diluted Earnings per Share
$5.24 $5.88 $7.48 $7.17 $9.74 $10.21 $6.24 $6.77 $6.70 $7.95 $9.95
Weighted Average Diluted Shares Outstanding
39.35M 39.53M 39.76M 41.45M 50.94M 51.24M 62.70M 95.51M 92.85M 85.87M 82.43M
Weighted Average Basic & Diluted Shares Outstanding
39.50M 39.80M 39.90M 41.60M 51.44M 51.60M 96.39M 95.34M 89.09M 84.65M 80.73M
Cash Dividends to Common per Share
$0.58 $0.85 $1.05 $1.40 $1.50 $0.40 $0.80 $1.20 $1.40 $1.60 $1.76

Quarterly Income Statements for TD SYNNEX

This table shows TD SYNNEX's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 2/28/2026 5/31/2026
Net Income / (Loss) Attributable to Common Shareholders
188 172 144 179 195 168 185 227 248 327 334
Consolidated Net Income / (Loss)
188 172 144 179 195 168 185 227 248 327 334
Net Income / (Loss) Continuing Operations
188 172 144 179 195 168 185 227 248 327 334
Total Pre-Tax Income
227 224 184 221 237 215 238 293 311 422 430
Total Operating Income
287 303 264 303 325 304 328 384 399 489 519
Total Gross Profit
1,019 1,006 974 961 1,041 998 1,046 1,130 1,195 1,252 1,339
Total Revenue
14,407 13,975 13,948 14,685 15,845 14,532 14,946 15,651 17,379 17,161 19,575
Operating Revenue
14,407 13,975 13,948 14,685 15,845 14,532 14,946 15,651 17,379 17,161 19,575
Total Cost of Revenue
13,389 12,969 12,974 13,724 14,804 13,534 13,900 14,521 16,184 15,909 18,235
Operating Cost of Revenue
13,389 12,969 12,974 13,724 14,804 13,534 13,900 14,521 16,184 15,909 18,235
Total Operating Expenses
732 703 710 658 716 695 719 746 796 764 822
Selling, General & Admin Expense
685 672 672 658 715 694 718 744 793 763 820
Restructuring Charge
47 32 38 0.66 1.12 1.06 0.66 2.30 3.15 0.88 2.12
Total Other Income / (Expense), net
-60 -79 -80 -82 -88 -90 -90 -90 -88 -67 -89
Interest & Investment Income
-66 -76 -77 -80 -86 -88 -90 -91 -88 -87 -98
Other Income / (Expense), net
6.49 -2.88 -3.09 -1.52 -1.23 -1.70 -0.08 0.79 -0.07 20 8.41
Income Tax Expense
40 52 41 42 42 47 53 66 63 95 96
Basic Earnings per Share
$2.06 $1.94 $1.67 $2.09 $2.29 $1.98 $2.22 $2.76 $3.03 $4.05 $4.16
Weighted Average Basic Shares Outstanding
92.57M 87.89M 85.45M 84.51M 85.49M 83.62M 82.63M 81.56M 82.10M 79.96M 79.56M
Diluted Earnings per Share
$2.05 $1.93 $1.66 $2.08 $2.28 $1.98 $2.21 $2.74 $3.02 $4.04 $4.15
Weighted Average Diluted Shares Outstanding
92.85M 88.20M 85.87M 84.94M 85.87M 83.97M 82.94M 81.90M 82.43M 80.18M 79.76M
Weighted Average Basic & Diluted Shares Outstanding
89.09M 87.66M 85.46M 85.09M 84.65M 83.92M 82.47M 81.44M 80.73M 80.39M 79.96M
Cash Dividends to Common per Share
- $0.40 $0.40 $0.40 - $0.44 $0.44 $0.44 - $0.48 $0.48

Annual Cash Flow Statements for TD SYNNEX

This table details how cash moves in and out of TD SYNNEX's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 11/30/2015 11/30/2016 11/30/2017 11/30/2018 11/30/2019 11/30/2020 11/30/2021 11/30/2022 11/30/2023 11/30/2024 11/30/2025
Net Change in Cash & Equivalents
227 -27 161 -78 -231 1,338 -535 -472 511 26 1,376
Net Cash From Operating Activities
641 325 177 101 550 1,834 810 -50 1,407 1,218 1,532
Net Cash From Continuing Operating Activities
641 325 177 101 550 1,834 810 -50 1,407 1,218 1,532
Net Income / (Loss) Continuing Operations
209 235 300 300 501 529 395 651 627 689 828
Consolidated Net Income / (Loss)
209 235 300 300 501 529 395 651 627 689 828
Depreciation Expense
104 121 160 225 372 342 152 463 418 408 414
Non-Cash Adjustments To Reconcile Net Income
22 5.54 21 26 76 101 77 135 127 73 108
Changes in Operating Assets and Liabilities, net
307 -37 -305 -451 -399 863 186 -1,299 235 48 182
Net Cash From Investing Activities
-59 -532 -654 -1,180 -147 -209 -952 -116 -156 -194 -221
Net Cash From Continuing Investing Activities
-59 -532 -654 -1,180 -147 -209 -952 -116 -156 -194 -221
Purchase of Property, Plant & Equipment
-100 -123 -98 -125 -137 -198 -55 -117 -150 -175 -142
Acquisitions
- -415 -527 -1,070 -9.43 -5.56 -907 0.00 0.00 -44 -84
Purchase of Investments
-10 -92 -13 - - - - - - - -0.35
Sale of Property, Plant & Equipment
- - - - - - - 0.00 0.00 43 0.00
Other Investing Activities, net
1.73 5.87 -28 -2.91 0.01 -5.97 9.64 1.54 -5.85 -3.10 5.13
Net Cash From Financing Activities
-355 180 639 1,001 -632 -292 -393 -276 -786 -953 -33
Net Cash From Continuing Financing Activities
-355 180 639 1,001 -632 -292 -393 -276 -786 -953 -33
Repayment of Debt
-3,093 -3,287 -8,382 -8,931 -8,025 -265 -2,741 -129 -74 -1,500 -607
Repurchase of Common Equity
-8.74 -6.92 - -66 -15 -3.41 0.00 -125 -621 -612 -596
Payment of Dividends
-23 -34 -42 -60 -77 -21 -50 -115 -130 -138 -146
Issuance of Debt
2,847 3,504 9,062 10,060 7,504 - 2,546 97 -2.57 -40 162
Other Financing Activities, net
-84 -3.25 -3.16 -7.44 -24 -15 -160 -2.83 42 1,337 1,155
Other Net Changes in Cash
- - - - - - - -31 46 -45 98
Cash Interest Paid
19 22 37 89 156 121 117 221 318 359 374
Cash Income Taxes Paid
141 102 137 145 236 180 174 178 283 241 223

Quarterly Cash Flow Statements for TD SYNNEX

This table details how cash moves in and out of TD SYNNEX's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 2/28/2026 5/31/2026
Net Change in Cash & Equivalents
-217 -2.83 143 -320 205 -518 225 107 1,561 -873 -468
Net Cash From Operating Activities
211 385 -115 386 562 -748 573 246 1,460 -896 -266
Net Cash From Continuing Operating Activities
211 385 -115 386 562 -748 573 246 1,460 -896 -266
Net Income / (Loss) Continuing Operations
188 172 144 179 195 168 185 227 248 327 334
Consolidated Net Income / (Loss)
188 172 144 179 195 168 185 227 248 327 334
Depreciation Expense
103 101 106 98 102 100 104 106 105 105 105
Non-Cash Adjustments To Reconcile Net Income
38 30 12 17 15 33 18 21 37 7.69 24
Changes in Operating Assets and Liabilities, net
-119 82 -376 92 250 -1,048 267 -107 1,070 -1,335 -729
Net Cash From Investing Activities
-43 -68 -33 -81 -12 -45 -27 -106 -44 -12 -54
Net Cash From Continuing Investing Activities
-43 -68 -33 -81 -12 -45 -27 -106 -44 -12 -54
Purchase of Property, Plant & Equipment
-43 -41 -38 -47 -49 -42 -30 -32 -38 -33 -67
Divestitures
- - - - - 0.00 - - - 30 13
Other Investing Activities, net
-0.66 1.62 2.73 -13 5.16 0.79 4.36 -0.12 0.10 -0.52 0.08
Net Cash From Financing Activities
-380 -311 294 -638 -298 289 -415 -59 153 7.59 -139
Net Cash From Continuing Financing Activities
-380 -311 294 -638 -298 289 -415 -59 153 7.59 -139
Repayment of Debt
-22 -18 -723 -702 -0.79 -0.63 -15 - -592 -2.40 -14
Repurchase of Common Equity
-343 -199 -254 -57 -102 -101 -149 -174 -173 -80 -112
Payment of Dividends
-31 -36 -34 -34 -34 -37 -37 -36 -36 -39 -39
Issuance of Debt
25 -56 - 151 -145 421 -213 136 -183 113 25
Issuance of Common Equity
- 2.73 2.78 5.53 - 9.78 2.73 15 - 19 3.71
Other Financing Activities, net
-1.49 -4.80 1,348 -1.44 -4.98 -4.25 -4.58 -0.51 1,164 -3.58 -3.11
Other Net Changes in Cash
-4.25 -8.42 - 13 -47 -14 94 26 -8.03 27 -9.41

Annual Balance Sheets for TD SYNNEX

This table presents TD SYNNEX's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 11/30/2015 11/30/2016 11/30/2017 11/30/2018 11/30/2019 11/30/2020 11/30/2021 11/30/2022 11/30/2023 11/30/2024 11/30/2025
Total Assets
4,444 5,215 7,699 11,543 11,698 13,469 27,666 29,734 29,413 30,274 34,251
Total Current Assets
3,650 3,995 5,740 7,163 7,453 8,769 17,734 20,501 20,084 21,325 25,289
Cash & Equivalents
336 381 551 455 226 1,412 994 523 1,034 1,059 2,435
Accounts Receivable
1,760 1,757 2,846 3,992 4,295 3,078 9,429 10,240 11,262 11,300 12,680
Inventories, net
1,329 1,742 2,163 2,393 2,547 2,684 6,643 9,067 7,146 8,287 9,504
Other Current Assets
91 105 169 323 385 174 668 672 642 679 669
Plant, Property, & Equipment, net
249 313 347 571 570 158 483 421 450 457 496
Total Noncurrent Assets
546 908 1,612 3,809 3,675 4,542 9,449 8,812 8,878 8,493 8,465
Goodwill
299 486 873 2,203 2,254 424 3,917 3,804 3,904 3,895 4,099
Intangible Assets
167 299 583 1,377 1,162 186 4,913 4,423 4,244 3,912 3,775
Other Noncurrent Operating Assets
61 64 125 152 161 178 618 585 730 685 591
Total Liabilities & Shareholders' Equity
4,444 5,215 7,699 11,543 11,698 13,469 27,666 29,734 29,413 30,274 34,251
Total Liabilities
2,644 3,239 5,415 8,108 7,910 9,130 19,760 21,708 21,230 22,239 25,800
Total Current Liabilities
1,918 2,477 4,041 4,954 4,607 5,630 14,233 16,429 16,739 17,221 20,961
Short-Term Debt
92 363 805 833 299 125 181 268 984 171 1,018
Accounts Payable
1,445 1,683 2,644 3,048 3,149 3,751 12,035 13,989 13,347 15,084 17,624
Accrued Expenses
219 217 354 673 724 768 2,017 2,172 2,408 1,966 2,318
Total Noncurrent Liabilities
726 763 1,374 3,155 3,302 3,500 5,527 5,280 4,491 5,018 4,840
Long-Term Debt
639 601 1,136 2,623 2,718 1,497 3,955 3,836 3,099 3,736 3,592
Noncurrent Deferred & Payable Income Tax Liabilities
11 59 114 207 222 5.84 1,016 942 893 813 800
Other Noncurrent Operating Liabilities
77 103 124 325 362 130 556 502 499 469 448
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,800 1,976 2,284 3,435 3,788 4,339 7,906 8,026 8,183 8,035 8,450
Total Preferred & Common Equity
1,799 1,976 2,284 3,435 3,788 4,339 7,906 8,026 8,183 8,035 8,450
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1,799 1,976 2,284 3,435 3,788 4,339 7,906 8,026 8,183 8,035 8,450
Common Stock
412 441 468 1,512 1,545 1,592 7,271 7,374 7,435 7,438 7,431
Retained Earnings
1,494 1,695 1,955 2,199 2,625 3,133 1,172 1,708 2,205 2,756 3,437
Treasury Stock
-51 -67 -77 -150 -173 -191 -201 -337 -950 -1,513 -2,039
Accumulated Other Comprehensive Income / (Loss)
-55 -93 -62 -126 -209 -195 -336 -720 -507 -645 -379

Quarterly Balance Sheets for TD SYNNEX

This table presents TD SYNNEX's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 2/28/2023 5/31/2023 8/31/2023 2/29/2024 5/31/2024 8/31/2024 2/28/2025 5/31/2025 8/31/2025 2/28/2026 5/31/2026
Total Assets
29,235 27,979 28,505 27,800 27,716 29,208 28,796 30,509 31,683 35,084 38,506
Total Current Assets
19,965 18,721 19,169 18,581 18,584 20,058 19,959 21,493 22,578 26,109 29,589
Cash & Equivalents
539 852 1,251 1,031 1,174 854 542 767 874 1,563 1,094
Accounts Receivable
10,332 9,360 9,714 9,818 9,683 10,896 10,394 11,116 11,769 12,882 13,832
Inventories, net
8,373 7,797 7,462 7,091 7,098 7,674 8,360 8,656 9,138 10,981 13,894
Other Current Assets
721 712 741 641 629 634 663 954 797 684 769
Plant, Property, & Equipment, net
430 428 437 459 463 477 468 483 489 504 540
Total Noncurrent Assets
8,840 8,830 8,899 8,760 8,669 8,672 8,369 8,533 8,616 8,470 8,377
Goodwill
3,833 3,857 3,883 3,902 3,903 3,952 3,878 3,998 4,104 4,128 4,116
Intangible Assets
4,390 4,349 4,314 4,162 4,088 4,067 3,819 3,893 3,888 3,736 3,643
Other Noncurrent Operating Assets
617 624 702 696 679 654 672 643 624 606 618
Total Liabilities & Shareholders' Equity
29,235 27,979 28,505 27,800 27,716 29,208 28,796 30,509 31,683 35,084 38,506
Total Liabilities
21,087 19,710 20,137 19,698 19,759 21,043 20,746 22,167 23,229 26,301 29,556
Total Current Liabilities
15,791 14,413 15,532 15,255 14,703 15,990 15,734 17,122 18,881 21,441 24,673
Short-Term Debt
573 300 940 927 860 314 591 382 1,195 1,129 1,126
Accounts Payable
12,998 12,135 12,485 12,373 12,135 13,873 13,037 14,543 15,651 18,055 21,179
Accrued Expenses
2,220 1,978 2,107 1,955 1,708 1,803 2,105 2,197 2,035 2,257 2,368
Total Noncurrent Liabilities
5,296 5,297 4,605 4,443 5,056 5,053 5,012 5,044 4,349 4,860 4,883
Long-Term Debt
3,816 3,805 3,139 3,082 3,736 3,736 3,737 3,723 3,044 3,593 3,594
Noncurrent Deferred & Payable Income Tax Liabilities
951 953 960 868 865 867 812 834 841 805 802
Other Noncurrent Operating Liabilities
529 539 505 493 455 450 463 487 464 462 486
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
8,149 8,269 8,368 8,102 7,956 8,164 8,050 8,342 8,454 8,783 8,950
Total Preferred & Common Equity
8,149 8,269 8,368 8,102 7,956 8,164 8,050 8,342 8,454 8,783 8,950
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
8,149 8,269 8,368 8,102 7,956 8,164 8,050 8,342 8,454 8,783 8,950
Common Stock
7,401 7,423 7,442 7,439 7,447 7,458 7,446 7,448 7,458 7,447 7,455
Retained Earnings
1,842 1,942 2,049 2,341 2,451 2,595 2,886 3,034 3,225 3,725 4,021
Treasury Stock
-459 -521 -622 -1,139 -1,389 -1,437 -1,596 -1,737 -1,896 -2,096 -2,198
Accumulated Other Comprehensive Income / (Loss)
-636 -575 -501 -539 -552 -452 -687 -403 -333 -294 -327

Annual Metrics And Ratios for TD SYNNEX

This table displays calculated financial ratios and metrics derived from TD SYNNEX's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 11/30/2015 11/30/2016 11/30/2017 11/30/2018 11/30/2019 11/30/2020 11/30/2021 11/30/2022 11/30/2023 11/30/2024 11/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-3.62% 5.42% 19.27% 17.87% -3.53% 4.76% 58.25% 97.20% -7.68% 1.56% 6.94%
EBITDA Growth
13.92% 10.80% 31.99% 14.69% 19.97% -6.83% -9.43% 94.99% -1.12% 6.48% 14.76%
EBIT Growth
14.23% 8.93% 32.05% 6.45% 1.16% -5.91% 21.19% 68.14% 2.68% 9.99% 19.26%
NOPAT Growth
15.63% 10.83% 31.29% 9.91% 9.95% 0.60% 31.99% 56.78% 3.45% 11.00% 16.57%
Net Income Growth
15.80% 12.65% 27.76% -0.09% 66.91% 5.68% -25.34% 64.86% -3.75% 9.92% 20.11%
EPS Growth
14.66% 12.21% 27.21% -0.09% 66.91% 5.68% -38.88% 8.49% -1.03% 18.66% 25.16%
Operating Cash Flow Growth
373.18% -49.37% -45.56% -43.03% 446.06% 233.57% -55.85% -106.13% 2,937.22% -13.48% 25.78%
Free Cash Flow Firm Growth
182.24% -136.51% -300.24% -206.57% 110.52% 1,774.04% -274.47% 103.25% 357.06% 5.55% 5.15%
Invested Capital Growth
-12.94% 21.28% 43.79% 75.70% 2.23% -66.17% 396.36% 5.05% -3.23% -3.10% -2.37%
Revenue Q/Q Growth
-2.01% 2.46% 7.36% 2.63% -16.07% 26.82% 42.91% 1.03% -3.10% 2.52% 2.52%
EBITDA Q/Q Growth
1.97% -0.79% 6.35% 9.24% -17.97% 32.96% 0.42% 12.11% -3.57% 1.88% 4.44%
EBIT Q/Q Growth
2.07% 7.22% 5.51% 7.42% -28.02% 70.45% -1.80% 18.20% -4.61% 2.63% 5.60%
NOPAT Q/Q Growth
1.89% 10.78% 3.58% 11.80% -27.10% 66.04% 10.98% 10.11% -4.71% 3.18% 4.93%
Net Income Q/Q Growth
2.51% 10.89% 1.64% 9.12% 13.82% 7.99% -19.50% 18.52% -5.10% 1.06% 6.93%
EPS Q/Q Growth
2.75% 10.53% 1.49% 9.12% 13.82% 7.99% -34.80% 17.13% -6.03% 2.98% 8.03%
Operating Cash Flow Q/Q Growth
12.66% -9.18% 707.71% -53.49% 60.06% -3.18% 51.06% -123.71% -6.11% 40.54% 141.87%
Free Cash Flow Firm Q/Q Growth
-10.23% -19.09% -291.85% -305.76% 111.60% 236.25% -326.77% 103.17% -2.15% 71.66% 128.51%
Invested Capital Q/Q Growth
-0.39% 1.90% 21.36% 63.52% -1.32% -59.49% 377.64% 0.44% 0.32% -4.20% -10.09%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
8.94% 9.12% 9.24% 9.75% 6.07% 5.98% 5.98% 6.26% 6.87% 6.81% 6.99%
EBITDA Margin
3.43% 3.60% 3.99% 3.88% 4.82% 4.29% 2.45% 2.43% 2.60% 2.73% 2.92%
Operating Margin
2.66% 2.70% 3.03% 2.78% 2.72% 2.61% 1.97% 1.69% 1.87% 2.04% 2.26%
EBIT Margin
2.65% 2.74% 3.03% 2.74% 2.87% 2.58% 1.97% 1.68% 1.87% 2.03% 2.26%
Profit (Net Income) Margin
1.56% 1.67% 1.79% 1.52% 2.63% 2.65% 1.25% 1.04% 1.09% 1.18% 1.32%
Tax Burden Percent
63.76% 66.00% 64.83% 65.70% 105.79% 121.33% 84.69% 78.74% 79.41% 79.57% 78.28%
Interest Burden Percent
92.56% 92.47% 91.08% 84.36% 86.44% 84.66% 74.72% 78.80% 73.25% 73.05% 74.78%
Effective Tax Rate
36.24% 34.00% 35.17% 34.30% 23.48% 23.30% 15.31% 21.26% 20.59% 20.43% 21.72%
Return on Invested Capital (ROIC)
10.02% 10.78% 10.59% 7.16% 6.11% 9.08% 7.95% 7.31% 7.50% 8.59% 10.30%
ROIC Less NNEP Spread (ROIC-NNEP)
6.72% 7.22% 7.65% 4.35% 9.67% 47.17% -17.83% 2.06% 0.59% -0.26% -0.85%
Return on Net Nonoperating Assets (RNNOA)
2.06% 1.67% 3.51% 3.33% 7.76% 3.94% -1.50% 0.87% 0.24% -0.10% -0.26%
Return on Equity (ROE)
12.08% 12.45% 14.10% 10.49% 13.86% 13.02% 6.45% 8.18% 7.74% 8.50% 10.04%
Cash Return on Invested Capital (CROIC)
23.86% -8.46% -25.33% -47.76% 3.90% 107.97% -124.97% 2.38% 10.78% 11.75% 12.70%
Operating Return on Assets (OROA)
7.72% 7.97% 7.87% 5.63% 4.71% 4.09% 3.04% 3.66% 3.64% 3.97% 4.38%
Return on Assets (ROA)
4.56% 4.87% 4.65% 3.12% 4.31% 4.21% 1.92% 2.27% 2.12% 2.31% 2.57%
Return on Common Equity (ROCE)
12.08% 12.45% 14.10% 10.49% 13.86% 13.02% 6.45% 8.18% 7.74% 8.50% 10.04%
Return on Equity Simple (ROE_SIMPLE)
11.59% 11.89% 13.15% 8.73% 13.22% 12.20% 5.00% 8.12% 7.66% 8.58% 0.00%
Net Operating Profit after Tax (NOPAT)
226 251 329 362 397 400 528 827 856 950 1,108
NOPAT Margin
1.69% 1.78% 1.96% 1.83% 2.08% 2.00% 1.67% 1.33% 1.49% 1.63% 1.77%
Net Nonoperating Expense Percent (NNEP)
3.29% 3.56% 2.94% 2.81% -3.56% -38.09% 25.79% 5.24% 6.91% 8.86% 11.15%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 6.82% 6.98% 7.96% 8.48%
Cost of Revenue to Revenue
91.07% 90.88% 90.76% 90.25% 0.00% 94.02% 94.02% 93.74% 93.13% 93.19% 93.01%
SG&A Expenses to Revenue
6.28% 6.42% 6.21% 6.96% 3.34% 3.33% 3.65% 4.21% 4.64% 4.65% 4.71%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
6.28% 6.42% 6.21% 6.96% 3.34% 3.37% 4.01% 4.57% 5.00% 4.77% 4.73%
Earnings before Interest and Taxes (EBIT)
353 385 508 541 548 515 624 1,050 1,078 1,185 1,414
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
457 506 668 767 920 857 776 1,513 1,496 1,593 1,828
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.88 2.16 2.21 1.13 1.58 1.82 1.21 1.18 1.09 1.26 1.46
Price to Tangible Book Value (P/TBV)
2.54 3.58 6.09 0.00 16.07 2.12 0.00 0.00 258.03 44.25 21.48
Price to Revenue (P/Rev)
0.25 0.30 0.30 0.20 0.31 0.40 0.30 0.15 0.16 0.17 0.20
Price to Earnings (P/E)
16.26 18.16 16.78 12.93 0.33 14.92 24.20 14.54 14.28 14.65 14.96
Dividend Yield
0.67% 0.79% 0.83% 1.85% 1.28% 1.00% 0.80% 1.21% 1.44% 1.35% 1.16%
Earnings Yield
6.15% 5.51% 5.96% 7.74% 305.77% 6.70% 4.13% 6.88% 7.00% 6.83% 6.69%
Enterprise Value to Invested Capital (EV/IC)
1.76 1.90 1.75 1.07 1.33 3.64 1.15 1.12 1.07 1.19 1.37
Enterprise Value to Revenue (EV/Rev)
0.28 0.34 0.38 0.35 0.46 0.41 0.40 0.21 0.21 0.22 0.23
Enterprise Value to EBITDA (EV/EBITDA)
8.08 9.56 9.60 8.97 9.54 9.46 16.37 8.63 8.02 8.12 7.96
Enterprise Value to EBIT (EV/EBIT)
10.45 12.57 12.62 12.71 16.02 15.73 20.35 12.43 11.14 10.92 10.29
Enterprise Value to NOPAT (EV/NOPAT)
16.34 19.32 19.51 19.03 22.06 20.27 24.07 15.77 14.02 13.62 13.14
Enterprise Value to Operating Cash Flow (EV/OCF)
5.76 14.90 36.31 68.30 15.95 4.42 15.69 0.00 8.53 10.63 9.50
Enterprise Value to Free Cash Flow (EV/FCFF)
6.86 0.00 0.00 0.00 34.57 1.70 0.00 48.48 9.75 9.96 10.66
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.41 0.49 0.85 1.01 0.80 0.37 0.52 0.51 0.50 0.49 0.55
Long-Term Debt to Equity
0.35 0.30 0.50 0.76 0.72 0.35 0.50 0.48 0.38 0.47 0.43
Financial Leverage
0.31 0.23 0.46 0.77 0.80 0.08 0.08 0.42 0.41 0.36 0.30
Leverage Ratio
2.65 2.56 3.03 3.36 3.22 3.10 3.36 3.60 3.65 3.68 3.91
Compound Leverage Factor
2.45 2.37 2.76 2.84 2.78 2.62 2.51 2.84 2.67 2.69 2.93
Debt to Total Capital
28.88% 32.79% 45.95% 50.15% 44.33% 27.21% 34.35% 33.83% 33.29% 32.72% 35.30%
Short-Term Debt to Total Capital
3.64% 12.34% 19.06% 12.09% 4.39% 2.10% 1.51% 2.21% 8.02% 1.43% 7.80%
Long-Term Debt to Total Capital
25.24% 20.45% 26.89% 38.06% 39.94% 25.11% 32.84% 31.62% 25.27% 31.29% 27.50%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.02% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
71.10% 67.21% 54.05% 49.85% 55.67% 72.79% 65.65% 66.17% 66.71% 67.28% 64.70%
Debt to EBITDA
1.60 1.90 2.91 4.51 3.28 1.89 5.33 2.71 2.73 2.45 2.52
Net Debt to EBITDA
0.66 1.13 2.06 3.92 3.04 0.24 4.05 2.37 2.04 1.79 1.19
Long-Term Debt to EBITDA
1.40 1.19 1.70 3.42 2.96 1.75 5.10 2.54 2.07 2.35 1.97
Debt to NOPAT
3.23 3.85 5.90 9.56 7.59 4.06 7.84 4.96 4.77 4.11 4.16
Net Debt to NOPAT
1.33 2.28 4.19 8.30 7.02 0.52 5.95 4.33 3.56 3.00 1.96
Long-Term Debt to NOPAT
2.83 2.40 3.45 7.25 6.84 3.74 7.49 4.64 3.62 3.93 3.24
Altman Z-Score
4.97 4.53 3.58 2.65 2.84 2.73 1.72 2.72 2.57 2.62 2.54
Noncontrolling Interest Sharing Ratio
0.03% 0.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.90 1.61 1.42 1.45 1.62 1.56 1.25 1.25 1.20 1.24 1.21
Quick Ratio
1.10 0.87 0.84 0.90 0.98 0.80 0.73 0.66 0.73 0.72 0.72
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
538 -197 -787 -2,412 254 4,754 -8,295 269 1,231 1,299 1,366
Operating Cash Flow to CapEx
640.66% 263.49% 181.21% 80.37% 400.17% 926.61% 1,475.24% -42.38% 938.20% 920.97% 1,076.53%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
2.91 2.91 2.60 2.05 1.64 1.59 1.54 2.17 1.95 1.96 1.94
Accounts Receivable Turnover
6.93 8.00 7.29 5.78 4.60 5.42 5.06 6.34 5.35 5.18 5.21
Inventory Turnover
8.91 8.32 7.80 7.83 0.00 7.18 6.37 7.44 6.61 7.06 6.54
Fixed Asset Turnover
59.36 50.10 50.88 43.07 33.42 54.92 98.63 137.85 132.15 128.89 131.14
Accounts Payable Turnover
8.02 8.17 7.04 6.27 0.00 5.44 3.77 4.49 3.92 3.83 3.56
Days Sales Outstanding (DSO)
52.70 45.63 50.09 63.14 79.31 67.36 72.20 57.58 68.18 70.44 70.01
Days Inventory Outstanding (DIO)
40.98 43.85 46.81 46.60 0.00 50.83 57.26 49.06 55.20 51.71 55.85
Days Payable Outstanding (DPO)
45.54 44.68 51.88 58.22 0.00 67.05 96.92 81.26 93.08 95.26 102.67
Cash Conversion Cycle (CCC)
48.14 44.81 45.03 51.51 79.31 51.14 32.54 25.37 30.31 26.89 23.19
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,101 2,548 3,663 6,436 6,580 2,226 11,048 11,607 11,232 10,884 10,625
Invested Capital Turnover
5.91 6.05 5.40 3.91 2.93 4.54 4.76 5.50 5.04 5.29 5.81
Increase / (Decrease) in Invested Capital
-312 447 1,116 2,773 144 -4,354 8,823 558 -375 -349 -258
Enterprise Value (EV)
3,693 4,839 6,419 6,879 8,769 8,105 12,705 13,052 12,002 12,942 14,553
Market Capitalization
3,392 4,267 5,039 3,877 5,977 7,895 9,563 9,471 8,953 10,094 12,378
Book Value per Share
$45.47 $49.67 $57.14 $67.14 $74.17 $84.18 $82.35 $83.99 $88.61 $94.44 $103.77
Tangible Book Value per Share
$33.71 $29.94 $20.72 ($2.85) $7.28 $72.34 ($9.63) ($2.11) $0.38 $2.68 $7.08
Total Capital
2,531 2,940 4,225 6,891 6,806 5,961 12,042 12,129 12,266 11,943 13,061
Total Debt
731 964 1,942 3,456 3,017 1,622 4,136 4,104 4,083 3,907 4,610
Total Long-Term Debt
639 601 1,136 2,623 2,718 1,497 3,955 3,836 3,099 3,736 3,592
Net Debt
301 572 1,380 3,001 2,792 210 3,142 3,581 3,049 2,848 2,175
Capital Expenditures (CapEx)
100 123 98 125 137 198 55 117 150 132 142
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,394 1,489 1,942 2,588 2,919 1,852 2,688 3,818 3,295 3,215 2,912
Debt-free Net Working Capital (DFNWC)
1,824 1,881 2,504 3,042 3,145 3,264 3,682 4,340 4,329 4,275 5,347
Net Working Capital (NWC)
1,732 1,518 1,699 2,209 2,846 3,139 3,501 4,072 3,346 4,103 4,329
Net Nonoperating Expense (NNE)
17 16 29 62 -103 -129 133 176 229 261 280
Net Nonoperating Obligations (NNO)
301 572 1,380 3,001 2,792 -2,113 3,142 3,581 3,049 2,848 2,175
Total Depreciation and Amortization (D&A)
104 121 160 225 372 342 152 463 418 408 414
Debt-free, Cash-free Net Working Capital to Revenue
10.45% 10.59% 11.58% 13.09% 15.31% 9.27% 8.50% 6.12% 5.73% 5.50% 4.66%
Debt-free Net Working Capital to Revenue
13.67% 13.38% 14.93% 15.39% 16.49% 16.34% 11.65% 6.96% 7.52% 7.31% 8.55%
Net Working Capital to Revenue
12.98% 10.80% 10.13% 11.18% 14.92% 15.71% 11.07% 6.53% 5.81% 7.02% 6.92%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.65 $2.96 $3.78 $3.62 $4.90 $10.28 $6.28 $6.79 $6.72 $7.99 $9.99
Adjusted Weighted Average Basic Shares Outstanding
77.97M 78.49M 78.96M 82.27M 101.14M 50.90M 62.24M 95.23M 92.57M 85.49M 82.10M
Adjusted Diluted Earnings per Share
$2.63 $2.95 $3.76 $3.60 $4.88 $10.21 $6.24 $6.77 $6.70 $7.95 $9.95
Adjusted Weighted Average Diluted Shares Outstanding
78.55M 78.91M 79.36M 82.74M 101.68M 51.24M 62.70M 95.51M 92.85M 85.87M 82.43M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.28 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
79.21M 79.64M 80.01M 102.26M 102.68M 51.60M 96.39M 95.34M 89.09M 84.65M 80.73M
Normalized Net Operating Profit after Tax (NOPAT)
226 251 329 362 397 406 623 1,003 1,020 1,007 1,113
Normalized NOPAT Margin
1.69% 1.78% 1.96% 1.83% 2.08% 2.03% 1.97% 1.61% 1.77% 1.72% 1.78%
Pre Tax Income Margin
2.45% 2.53% 2.76% 2.31% 2.48% 2.18% 1.48% 1.33% 1.37% 1.48% 1.69%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
10.83% 14.35% 13.93% 19.91% 15.30% 3.93% 12.72% 17.65% 20.80% 20.04% 17.69%
Augmented Payout Ratio
15.02% 17.29% 13.93% 41.91% 18.33% 4.57% 12.72% 36.84% 119.80% 108.84% 89.71%

Quarterly Metrics And Ratios for TD SYNNEX

This table displays calculated financial ratios and metrics derived from TD SYNNEX's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 2/28/2026 5/31/2026
DEI Shares Outstanding
- - - - - - - - - 80,729,152.00 80,391,093.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 80,729,152.00 80,391,093.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 4.05 4.16
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-11.33% -7.60% -0.81% 5.19% 9.98% 3.98% 7.16% 6.58% 9.69% 18.09% 30.97%
EBITDA Growth
-12.27% -0.59% 3.81% 16.44% 7.41% 0.54% 17.57% 22.71% 18.23% 52.46% 46.66%
EBIT Growth
-15.09% 0.56% 4.88% 26.70% 10.35% 1.03% 25.76% 27.57% 23.18% 68.10% 60.88%
NOPAT Growth
-15.05% 1.78% 6.68% 24.51% 12.67% 2.00% 23.83% 21.20% 19.34% 59.55% 58.35%
Net Income Growth
-15.23% 3.06% 7.90% 28.22% 3.87% -2.67% 28.77% 27.02% 27.52% 95.13% 80.67%
EPS Growth
-11.64% 10.29% 17.73% 39.60% 11.22% 2.59% 33.13% 31.73% 32.46% 104.04% 87.78%
Operating Cash Flow Growth
-30.29% 474.25% -116.21% -34.83% 166.74% -294.43% 599.69% -36.20% 159.88% -19.77% -146.34%
Free Cash Flow Firm Growth
318.69% 45.83% 43.97% -85.52% 0.67% -145.10% -113.63% -300.28% -6.33% 152.70% -932.99%
Invested Capital Growth
-3.23% -7.65% -1.24% 1.47% -3.10% 6.82% 2.66% 4.03% -2.37% 0.89% 7.66%
Revenue Q/Q Growth
3.20% -3.00% -0.20% 5.28% 7.90% -8.29% 2.85% 4.71% 11.04% -1.25% 14.06%
EBITDA Q/Q Growth
15.59% 0.93% -8.28% 8.83% 6.63% -5.53% 7.25% 13.58% 2.73% 21.83% 3.17%
EBIT Q/Q Growth
23.28% 2.20% -12.96% 15.53% 7.38% -6.44% 8.36% 17.19% 3.68% 27.69% 3.70%
NOPAT Q/Q Growth
20.44% -1.72% -11.55% 18.94% 8.98% -11.03% 7.37% 16.41% 7.31% 18.95% 6.56%
Net Income Q/Q Growth
34.67% -8.22% -16.57% 24.34% 9.10% -14.00% 10.38% 22.64% 9.53% 31.60% 2.19%
EPS Q/Q Growth
37.58% -5.85% -13.99% 25.30% 9.62% -13.16% 11.62% 23.98% 10.22% 33.77% 2.72%
Operating Cash Flow Q/Q Growth
-64.41% 82.61% -129.82% 436.32% 45.66% -233.11% 176.63% -57.06% 493.31% -161.34% 70.35%
Free Cash Flow Firm Q/Q Growth
9.98% 88.19% -69.65% -76.94% 664.50% -184.30% 90.83% -238.79% 457.54% -52.57% -279.80%
Invested Capital Q/Q Growth
0.32% -1.35% 2.69% -0.16% -4.20% 8.76% -1.31% 1.18% -10.09% 12.39% 5.31%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
7.07% 7.20% 6.98% 6.54% 6.57% 6.87% 7.00% 7.22% 6.87% 7.30% 6.84%
EBITDA Margin
2.75% 2.86% 2.63% 2.72% 2.69% 2.77% 2.89% 3.13% 2.90% 3.58% 3.23%
Operating Margin
1.99% 2.17% 1.89% 2.06% 2.05% 2.10% 2.20% 2.45% 2.29% 2.85% 2.65%
EBIT Margin
2.04% 2.14% 1.87% 2.05% 2.04% 2.08% 2.19% 2.46% 2.29% 2.97% 2.70%
Profit (Net Income) Margin
1.30% 1.23% 1.03% 1.22% 1.23% 1.15% 1.24% 1.45% 1.43% 1.91% 1.71%
Tax Burden Percent
82.58% 76.91% 77.98% 80.83% 82.14% 77.97% 77.67% 77.34% 79.87% 77.39% 77.71%
Interest Burden Percent
77.45% 74.68% 70.60% 73.31% 73.29% 70.97% 72.57% 76.28% 78.03% 83.00% 81.46%
Effective Tax Rate
17.42% 23.09% 22.02% 19.17% 17.86% 22.03% 22.33% 22.66% 20.13% 22.61% 22.29%
Return on Invested Capital (ROIC)
8.28% 8.14% 7.25% 8.43% 8.90% 8.41% 8.88% 9.97% 10.65% 12.09% 11.86%
ROIC Less NNEP Spread (ROIC-NNEP)
6.80% 6.37% 5.39% 6.23% 6.46% 6.35% 6.81% 7.84% 7.86% 10.60% 9.86%
Return on Net Nonoperating Assets (RNNOA)
2.78% 2.67% 2.22% 2.27% 2.35% 2.66% 2.82% 3.10% 2.40% 4.37% 3.97%
Return on Equity (ROE)
11.06% 10.81% 9.47% 10.70% 11.25% 11.07% 11.70% 13.07% 13.04% 16.46% 15.83%
Cash Return on Invested Capital (CROIC)
10.78% 15.41% 8.87% 6.71% 11.75% 1.74% 6.09% 5.16% 12.70% 9.62% 4.14%
Operating Return on Assets (OROA)
3.96% 4.24% 3.78% 4.05% 4.00% 4.34% 4.52% 4.92% 4.44% 6.05% 5.45%
Return on Assets (ROA)
2.53% 2.44% 2.08% 2.40% 2.41% 2.40% 2.55% 2.90% 2.77% 3.89% 3.45%
Return on Common Equity (ROCE)
11.06% 10.81% 9.47% 10.70% 11.25% 11.07% 11.70% 13.07% 13.04% 16.46% 15.83%
Return on Equity Simple (ROE_SIMPLE)
0.00% 7.80% 8.08% 8.35% 0.00% 8.50% 8.70% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
237 233 206 245 267 237 255 297 318 379 404
NOPAT Margin
1.64% 1.67% 1.48% 1.67% 1.68% 1.63% 1.71% 1.90% 1.83% 2.21% 2.06%
Net Nonoperating Expense Percent (NNEP)
1.49% 1.77% 1.86% 2.20% 2.44% 2.07% 2.07% 2.13% 2.79% 1.49% 2.00%
Return On Investment Capital (ROIC_SIMPLE)
1.93% 1.92% - - 2.23% 1.92% 2.05% 2.34% 2.44% 2.80% 2.95%
Cost of Revenue to Revenue
92.93% 92.80% 93.02% 93.46% 93.43% 93.13% 93.00% 92.78% 93.13% 92.70% 93.16%
SG&A Expenses to Revenue
4.76% 4.81% 4.82% 4.48% 4.51% 4.77% 4.80% 4.75% 4.56% 4.44% 4.19%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
5.08% 5.03% 5.09% 4.48% 4.52% 4.77% 4.81% 4.77% 4.58% 4.45% 4.20%
Earnings before Interest and Taxes (EBIT)
293 300 261 301 324 303 328 384 399 509 528
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
397 400 367 400 426 402 432 490 504 614 633
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.09 1.17 1.44 1.27 1.26 1.45 1.22 1.44 1.46 1.44 2.35
Price to Tangible Book Value (P/TBV)
258.03 252.41 0.00 71.26 44.25 32.91 22.55 26.43 21.48 13.78 17.63
Price to Revenue (P/Rev)
0.16 0.17 0.20 0.18 0.17 0.20 0.17 0.20 0.20 0.19 0.30
Price to Earnings (P/E)
14.28 14.98 17.79 15.22 14.65 17.00 14.03 15.78 14.96 12.83 18.49
Dividend Yield
1.44% 1.41% 1.15% 1.28% 1.35% 1.19% 1.38% 1.16% 1.16% 1.43% 0.70%
Earnings Yield
7.00% 6.68% 5.62% 6.57% 6.83% 5.88% 7.13% 6.34% 6.69% 7.80% 5.41%
Enterprise Value to Invested Capital (EV/IC)
1.07 1.12 1.31 1.19 1.19 1.30 1.16 1.32 1.37 1.32 1.96
Enterprise Value to Revenue (EV/Rev)
0.21 0.22 0.26 0.24 0.22 0.26 0.23 0.26 0.23 0.24 0.35
Enterprise Value to EBITDA (EV/EBITDA)
8.02 8.33 9.85 8.68 8.12 9.67 8.15 8.90 7.96 7.76 10.99
Enterprise Value to EBIT (EV/EBIT)
11.14 11.53 13.60 11.75 10.92 12.98 10.77 11.63 10.29 9.76 13.54
Enterprise Value to NOPAT (EV/NOPAT)
14.02 14.47 17.02 14.74 13.62 16.15 13.47 14.76 13.14 12.67 17.63
Enterprise Value to Operating Cash Flow (EV/OCF)
8.53 6.57 13.85 15.66 10.63 181.43 17.49 24.60 9.50 11.43 45.19
Enterprise Value to Free Cash Flow (EV/FCFF)
9.75 7.00 14.62 17.94 9.96 77.49 19.27 26.06 10.66 13.84 49.08
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.50 0.49 0.58 0.50 0.49 0.54 0.49 0.50 0.55 0.54 0.53
Long-Term Debt to Equity
0.38 0.38 0.47 0.46 0.47 0.46 0.45 0.36 0.43 0.41 0.40
Financial Leverage
0.41 0.42 0.41 0.36 0.36 0.42 0.41 0.39 0.30 0.41 0.40
Leverage Ratio
3.65 3.51 3.43 3.49 3.68 3.50 3.57 3.66 3.91 3.79 3.99
Compound Leverage Factor
2.83 2.62 2.42 2.56 2.70 2.49 2.59 2.80 3.05 3.15 3.25
Debt to Total Capital
33.29% 33.10% 36.61% 33.16% 32.72% 34.96% 32.98% 33.40% 35.30% 34.96% 34.53%
Short-Term Debt to Total Capital
8.02% 7.65% 6.85% 2.57% 1.43% 4.77% 3.07% 9.41% 7.80% 8.36% 8.24%
Long-Term Debt to Total Capital
25.27% 25.45% 29.76% 30.59% 31.29% 30.19% 29.91% 23.98% 27.50% 26.61% 26.29%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
66.71% 66.90% 63.39% 66.84% 67.28% 65.04% 67.02% 66.60% 64.70% 65.04% 65.47%
Debt to EBITDA
2.73 2.68 3.05 2.59 2.45 2.71 2.47 2.42 2.52 2.32 2.11
Net Debt to EBITDA
2.04 1.99 2.27 2.04 1.79 2.37 2.01 1.92 1.19 1.55 1.62
Long-Term Debt to EBITDA
2.07 2.06 2.48 2.39 2.35 2.34 2.24 1.74 1.97 1.76 1.60
Debt to NOPAT
4.77 4.66 5.27 4.40 4.11 4.53 4.09 4.02 4.16 3.78 3.38
Net Debt to NOPAT
3.56 3.46 3.92 3.47 3.00 3.96 3.33 3.19 1.96 2.53 2.60
Long-Term Debt to NOPAT
3.62 3.58 4.28 4.06 3.93 3.91 3.71 2.88 3.24 2.88 2.57
Altman Z-Score
2.48 2.61 2.70 2.57 2.53 2.74 2.59 2.56 2.44 2.50 2.58
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.20 1.22 1.26 1.25 1.24 1.27 1.26 1.20 1.21 1.22 1.20
Quick Ratio
0.73 0.71 0.74 0.73 0.72 0.70 0.69 0.67 0.72 0.67 0.61
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
611 1,150 349 81 615 -519 -48 -161 576 273 -492
Operating Cash Flow to CapEx
494.64% 936.31% -303.28% 818.34% 1,145.42% -1,801.32% 1,895.26% 763.91% 3,813.69% -2,702.71% -397.49%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.95 1.98 2.02 1.98 1.96 2.09 2.06 2.00 1.94 2.04 2.02
Accounts Receivable Turnover
5.35 5.60 5.91 5.53 5.18 5.84 5.77 5.38 5.21 5.60 5.59
Inventory Turnover
6.61 6.78 7.03 7.01 7.06 7.12 7.10 6.75 6.54 6.26 5.75
Fixed Asset Turnover
132.15 126.90 126.42 124.70 128.89 127.25 126.88 126.15 131.14 133.95 136.36
Accounts Payable Turnover
3.92 4.13 4.31 4.03 3.83 4.33 4.20 3.84 3.56 3.89 3.63
Days Sales Outstanding (DSO)
68.18 65.19 61.74 65.97 70.44 62.51 63.26 67.84 70.01 65.21 65.26
Days Inventory Outstanding (DIO)
55.20 53.81 51.96 52.07 51.71 51.24 51.38 54.06 55.85 58.33 63.46
Days Payable Outstanding (DPO)
93.08 88.28 84.65 90.67 95.26 84.26 87.00 94.93 102.67 93.77 100.53
Cash Conversion Cycle (CCC)
30.31 30.72 29.04 27.37 26.89 29.48 27.63 26.96 23.19 29.77 28.19
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
11,232 11,080 11,379 11,360 10,884 11,836 11,681 11,818 10,625 11,942 12,576
Invested Capital Turnover
5.04 4.89 4.92 5.06 5.29 5.15 5.20 5.26 5.81 5.48 5.75
Increase / (Decrease) in Invested Capital
-375 -918 -143 164 -349 756 302 458 -258 105 895
Enterprise Value (EV)
12,002 12,445 14,851 13,573 12,942 15,425 13,522 15,575 14,553 15,818 24,630
Market Capitalization
8,953 9,467 11,429 10,377 10,094 11,639 10,183 12,211 12,378 12,659 21,005
Book Value per Share
$88.61 $92.18 $90.77 $95.53 $94.44 $95.10 $99.41 $102.51 $103.77 $108.79 $111.34
Tangible Book Value per Share
$0.38 $0.43 ($0.39) $1.70 $2.68 $4.18 $5.38 $5.60 $7.08 $11.38 $14.82
Total Capital
12,266 12,111 12,552 12,214 11,943 12,378 12,448 12,693 13,061 13,504 13,670
Total Debt
4,083 4,009 4,596 4,050 3,907 4,328 4,106 4,239 4,610 4,722 4,720
Total Long-Term Debt
3,099 3,082 3,736 3,736 3,736 3,737 3,723 3,044 3,592 3,593 3,594
Net Debt
3,049 2,978 3,422 3,196 2,848 3,786 3,339 3,364 2,175 3,159 3,626
Capital Expenditures (CapEx)
43 41 38 47 49 42 30 32 38 33 67
Debt-free, Cash-free Net Working Capital (DFCFNWC)
3,295 3,222 3,567 3,528 3,215 4,274 3,986 4,018 2,912 4,234 4,948
Debt-free Net Working Capital (DFNWC)
4,329 4,253 4,741 4,382 4,275 4,816 4,753 4,892 5,347 5,797 6,042
Net Working Capital (NWC)
3,346 3,326 3,881 4,067 4,103 4,225 4,370 3,697 4,329 4,668 4,916
Net Nonoperating Expense (NNE)
49 61 62 66 72 70 70 70 70 52 69
Net Nonoperating Obligations (NNO)
3,049 2,978 3,422 3,196 2,848 3,786 3,339 3,364 2,175 3,159 3,626
Total Depreciation and Amortization (D&A)
103 101 106 98 102 100 104 106 105 105 105
Debt-free, Cash-free Net Working Capital to Revenue
5.73% 5.71% 6.34% 6.19% 5.50% 7.24% 6.64% 6.59% 4.66% 6.50% 7.09%
Debt-free Net Working Capital to Revenue
7.52% 7.54% 8.42% 7.68% 7.31% 8.16% 7.92% 8.02% 8.55% 8.90% 8.66%
Net Working Capital to Revenue
5.81% 5.90% 6.89% 7.13% 7.02% 7.16% 7.28% 6.06% 6.92% 7.17% 7.05%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.06 $1.94 $1.67 $2.09 $2.29 $1.98 $2.22 $2.76 $3.03 $4.05 $4.16
Adjusted Weighted Average Basic Shares Outstanding
92.57M 87.89M 85.45M 84.51M 85.49M 83.62M 82.63M 81.56M 82.10M 79.96M 79.56M
Adjusted Diluted Earnings per Share
$2.05 $1.93 $1.66 $2.08 $2.28 $1.98 $2.21 $2.74 $3.02 $4.04 $4.15
Adjusted Weighted Average Diluted Shares Outstanding
92.85M 88.20M 85.87M 84.94M 85.87M 83.97M 82.94M 81.90M 82.43M 80.18M 79.76M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
89.09M 87.66M 85.46M 85.09M 84.65M 83.92M 82.47M 81.44M 80.73M 80.39M 79.96M
Normalized Net Operating Profit after Tax (NOPAT)
275 257 235 245 268 238 255 298 321 379 405
Normalized NOPAT Margin
1.91% 1.84% 1.69% 1.67% 1.69% 1.64% 1.71% 1.91% 1.85% 2.21% 2.07%
Pre Tax Income Margin
1.58% 1.60% 1.32% 1.50% 1.50% 1.48% 1.59% 1.87% 1.79% 2.46% 2.20%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
20.80% 21.01% 20.85% 19.88% 20.04% 20.40% 19.61% 18.66% 17.69% 14.98% 13.16%
Augmented Payout Ratio
119.80% 132.57% 160.81% 144.95% 108.84% 95.37% 75.80% 86.50% 89.71% 73.27% 60.59%

Financials Breakdown Chart

Key Financial Trends

TD SYNNEX (NYSE: SNX) continues to look like a highly profitable distributor with strong working-capital discipline over the longer term, but the latest quarter shows a clear earnings-to-cash conversion problem that investors should watch closely.

For Q1 2026, revenue was $17.16 billion, up modestly from $16.39 billion in Q1 2025 and $15.13 billion in Q1 2024. Net income also improved to $326.9 million, or $4.04 diluted EPS, versus $167.5 million and $1.98 EPS in the prior-year quarter. That suggests the business is still growing and remains meaningfully profitable.

However, the headline issue in Q1 2026 was cash flow: operating cash flow was negative $895.9 million, compared with positive $1.46 billion in Q4 2025 and positive $246.1 million in Q3 2025. The main driver was a large swing in working capital, with changes in operating assets and liabilities of negative $1.34 billion. For a distributor like SNX, this kind of volatility can happen, but it still matters because it can pressure liquidity and reduce flexibility.

The balance sheet remains sizable, but leverage is still notable. As of Q1 2026, SNX had $35.08 billion in assets, $26.30 billion in liabilities, and $8.78 billion in equity. Total debt stood at about $4.72 billion combined short- and long-term, while cash was only $1.56 billion. That leaves the company dependent on efficient working-capital management and steady operating performance.

What stands out over the last four years:

  • Revenue has generally trended upward over time, with Q1 2026 revenue above both Q1 2025 and Q1 2024.
  • Net income improved year over year in Q1 2026, showing the company can still convert sales into profit.
  • Gross profit also improved, with Q1 2026 gross profit of $1.25 billion versus $1.00 billion in Q1 2025.
  • SNX has continued returning cash to shareholders through dividends and buybacks.
  • The company has kept interest-bearing debt from exploding, and total debt is lower than it was in some prior quarters.
  • EPS has been helped by a lower share count over time, though the benefit is partly offset by ongoing repurchases and stock issuance.
  • Inventory and receivables remain very large, which is normal for distribution but keeps working capital sensitive to demand and collections.
  • Goodwill and intangible assets represent a sizable portion of the asset base, so future impairment risk should not be ignored.
  • Operating cash flow turned sharply negative in Q1 2026, a major deterioration from the prior quarter.
  • Interest and other non-operating items have consistently reduced pre-tax income, indicating the business is carrying meaningful financing costs.

Looking at the longer trend, SNX has shown steady profitability, but not always steady cash generation. In several quarters, net income was supported by working-capital releases, while other quarters saw that dynamic reverse sharply. That makes the stock more sensitive to inventory builds, customer payment timing, and supply-chain swings than a typical software company or asset-light business.

Bottom line: TD SYNNEX appears fundamentally profitable and still growing, but the latest quarter highlights a key risk: earnings are not always translating into cash. Retail investors should watch whether Q2 2026 brings a rebound in operating cash flow and better working-capital control. If cash generation normalizes, the stock’s financial profile looks solid; if not, the balance sheet could become a bigger concern.

07/17/26 01:09 PM ETAI Generated. May Contain Errors.

TD SYNNEX Financials - Frequently Asked Questions

According to the most recent income statement we have on file, TD SYNNEX's fiscal year ends in November. Their fiscal year 2025 ended on November 30, 2025.

TD SYNNEX's net income appears to be on an upward trend, with a most recent value of $827.66 million in 2025, rising from $208.61 million in 2015. The previous period was $689.09 million in 2024. See where experts think TD SYNNEX is headed by visiting TD SYNNEX's forecast page.

TD SYNNEX's total operating income in 2025 was $1.41 billion, based on the following breakdown:
  • Total Gross Profit: $4.37 billion
  • Total Operating Expenses: $2.95 billion

Over the last 10 years, TD SYNNEX's total revenue changed from $13.34 billion in 2015 to $62.51 billion in 2025, a change of 368.6%.

TD SYNNEX's total liabilities were at $25.80 billion at the end of 2025, a 16.0% increase from 2024, and a 875.7% increase since 2015.

In the past 10 years, TD SYNNEX's cash and equivalents has ranged from $225.53 million in 2019 to $2.44 billion in 2025, and is currently $2.44 billion as of their latest financial filing in 2025.

Over the last 10 years, TD SYNNEX's book value per share changed from 45.47 in 2015 to 103.77 in 2025, a change of 128.2%.



Financial statements for NYSE:SNX last updated on 7/6/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners