SNX
TD SYNNEX Corporation (SNX)
Last Price$127.71.1%
Market Cap$10.6B
$58.5B
+1.6% YoY
$689.1M
+9.9% YoY
($888.3M)
Net Debt to FCF - (0.9x)
$1,042.6M
1.8% margin

SNX Income Statement

SNX Income Statement Overview

Annual
Quarterly
LTM
Nov'15
Nov'16
Nov'17
Nov'18
Nov'19
Nov'20
Nov'21
Nov'22
Nov'23
Nov'24
$58.5B 1.6% YoY
$3,981.3M 0.6% YoY
6.8% margin
Cost of revenue
$54.5B 1.6% YoY
Operating income
$1,194.2M 10.8% YoY
2.0% margin
Other: $8,718.0K
Net interest: $319.5M
Operating expenses
$2,787.1M (5.4%) YoY
Pre-tax income
$866.0M 9.7% YoY
1.5% margin
Net income
$689.1M 9.9% YoY
1.2% margin
Income tax
$176.9M
20.4% tax rate
SG&A
$2,715.8M 1.6% YoY
4.6% of revenue

SNX Income statement key metrics

Annual
Quarterly
LTM

Revenue

$58.5B +1.6% YoY

Operating Income

$1.2B +10.8% YoY

Net Income

$0.7B +9.9% YoY

SNX Balance Sheet

SNX Balance Sheet Overview

Annual
Quarterly
LTM
Nov'15
Nov'16
Nov'17
Nov'18
Nov'19
Nov'20
Nov'21
Nov'22
Nov'23
Nov'24
Assets
Liabilities
Total assets
$30.3B
Current assets ($21.3B, 70.4% of total)
$1,059.4M (3.5%)
$11.3B (37.3%)
Other current assets
$8,965.6M (29.6%)
Non-current assets ($8,949.8M, 29.6% of total)
$3,912.3M (12.9%)
Other non-current assets
$4,580.5M (15.1%)
Financial position
($888.3M)
$1,059.4M$171.1M
Cash & Short-term Investments
Total Debt

SNX Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$30.3B +2.9% YoY

Liabilities

$22.2B +4.8% YoY

Shareholder's Equity

$8,035.4M -1.8% YoY

SNX Cash Flow Statement

SNX Cash Flow Statement Overview

Annual
Quarterly
LTM
Nov'15
Nov'16
Nov'17
Nov'18
Nov'19
Nov'20
Nov'21
Nov'22
Nov'23
Nov'24
Cash Beginning of PeriodOperating Cash FlowInvesting Cash FlowFinancing Cash FlowForex Changes on CashCash End of Period$1,033.8M$1,217.7M($193.8M)($953.1M)($45.2M)$1,059.4M

SNX Cash Flow Statement key metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$1,217.7M -13.5% YoY

Capital Expenditure (CAPEX)

($175.1M) +16.7% YoY

Free Cash Flow (FCF)

$1,042.6M -17.1% YoY

SNX Financials

USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Nov'05Nov'06Nov'07Nov'08Nov'09Nov'10Nov'11Nov'12Nov'13Nov'14Nov'15Nov'16Nov'17Nov'18Nov'19Nov'20Nov'21Nov'22Nov'23Nov'24
% growth
5,640.8
6.1%
6,346.5
12.5%
7,004.1
10.4%
7,768.2
10.9%
7,719.2
(0.6%)
8,614.1
11.6%
10,409.8
20.8%
10,285.5
(1.2%)
10,845.2
5.4%
13,839.6
27.6%
13,338.4
(3.6%)
14,061.8
5.4%
17,045.7
21.2%
20,053.8
17.6%
23,757.3
18.5%
19,977.2
(15.9%)
31,614.2
58.3%
62,343.8
97.2%
57,555.4
(7.7%)
58,452.4
1.6%
Cost of Goods Sold (COGS)5,402.26,058.26,648.77,336.37,296.28,122.59,779.39,628.810,190.212,740.612,146.612,778.915,494.818,126.120,859.418,783.329,724.658,443.653,598.654,471.1
% margin
238.6
4.2%
288.4
4.5%
355.4
5.1%
431.9
5.6%
423.0
5.5%
491.6
5.7%
630.5
6.1%
656.7
6.4%
655.0
6.0%
1,099.0
7.9%
1,191.8
8.9%
1,283.0
9.1%
1,550.9
9.1%
1,927.7
9.6%
2,897.9
12.2%
1,193.9
6.0%
1,889.5
6.0%
3,900.2
6.3%
3,956.8
6.9%
3,981.3
6.8%
Operating Expenses159.6189.1243.2280.1273.4292.5374.3401.7414.1790.5837.2903.41,042.01,376.72,084.2672.51,154.22,627.02,945.22,787.1
Research & Development Expenses (R&D)0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Selling, General & Administrative Expenses (SG&A)159.6189.1243.2280.1273.4292.5374.3401.7414.1790.5837.2903.41,042.01,376.72,084.2672.51,154.22,627.02,672.62,715.8
76.7
1.4%
79.7
1.3%
98.3
1.4%
128.9
1.7%
156.7
2.0%
212.0
2.5%
255.0
2.4%
255.0
2.5%
240.8
2.2%
308.5
2.2%
354.6
2.7%
379.6
2.7%
509.0
3.0%
551.0
2.7%
472.0
2.0%
521.3
2.6%
623.2
2.0%
808.7
1.3%
1,078.0
1.9%
1,194.2
2.0%
Interest Income0.00.00.00.00.00.00.00.00.00.00.00.00.00.072.075.8106.1196.40.00.0
Interest Expense13.30.00.015.014.017.125.522.917.125.226.329.045.484.7166.479.0157.8222.6288.3319.5
Pre-tax Income63.580.298.7129.6138.7183.6229.7236.6238.1284.3327.2356.1464.7457.4677.7436.1466.5827.1789.5866.0
% effective tax rate
23.9
37.7%
28.3
35.3%
35.2
35.6%
45.1
34.8%
50.7
36.5%
66.9
36.4%
79.2
34.5%
84.1
35.5%
85.7
36.0%
104.1
36.6%
118.6
36.2%
121.1
34.0%
163.6
35.2%
156.8
34.3%
177.0
26.1%
101.6
23.3%
71.4
15.3%
175.8
21.3%
162.6
20.6%
176.9
20.4%
% margin
52.8
0.9%
51.4
0.8%
63.1
0.9%
83.8
1.1%
92.1
1.2%
127.9
1.5%
150.3
1.4%
151.4
1.5%
152.2
1.4%
180.0
1.3%
208.5
1.6%
234.9
1.7%
301.2
1.8%
300.6
1.5%
500.7
2.1%
334.5
1.7%
395.1
1.2%
651.3
1.0%
626.9
1.1%
689.1
1.2%
EPS1.851.732.042.652.823.684.204.144.134.685.345.987.617.299.796.576.286.796.728.06
Diluted EPS1.701.611.932.522.713.584.083.994.034.635.305.947.587.259.746.536.246.776.708.02
% margin
87.7
1.6%
106.0
1.7%
127.9
1.8%
162.8
2.1%
172.3
2.2%
215.4
2.5%
279.9
2.7%
288.8
2.8%
279.6
2.6%
404.0
2.9%
458.6
3.4%
507.1
3.6%
670.2
3.9%
769.0
3.8%
1,204.8
5.1%
593.8
3.0%
731.9
2.3%
1,488.4
2.4%
1,514.8
2.6%
1,194.2
2.0%