Income Statement

Revenue

-1%

+156%

10Y

Currency: USD

	Nov-2001	Feb-2002	May-2002	Aug-2002	Nov-2002	Feb-2003	May-2003	Aug-2003	Nov-2003	Feb-2004	May-2004	Aug-2004	Nov-2004	Feb-2005	May-2005	Aug-2005	Nov-2005	Feb-2006	May-2006	Aug-2006	Nov-2006	Feb-2007	May-2007	Aug-2007	Nov-2007	Feb-2008	May-2008	Aug-2008	Nov-2008	Feb-2009	May-2009	Aug-2009	Nov-2009	Feb-2010	May-2010	Aug-2010	Nov-2010	Feb-2011	May-2011	Aug-2011	Nov-2011	Feb-2012	May-2012	Aug-2012	Nov-2012	Feb-2013	May-2013	Aug-2013	Nov-2013	Feb-2014	May-2014	Aug-2014	Nov-2014	Feb-2015	May-2015	Aug-2015	Nov-2015	Feb-2016	May-2016	Aug-2016	Nov-2016	Feb-2017	May-2017	Aug-2017	Nov-2017	Feb-2018	May-2018	Aug-2018	Nov-2018	Feb-2019	May-2019	Aug-2019	Nov-2019	Feb-2020	May-2020	Aug-2020	Nov-2020	Feb-2021	May-2021	Aug-2021	Nov-2021	Feb-2022	May-2022	Aug-2022	Nov-2022	Feb-2023	May-2023	Aug-2023	Nov-2023	Feb-2024	May-2024	Aug-2024	Nov-2024	Feb-2025	May-2025	Aug-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	7	12	16	20	19	20	25	28	29	29	28	28	28	29	30	31	33	35	37	47	57	68	79	93	129	153	176	173	167	158	145	79	111	98	95	158	176	200	225	223	260	287	302	288	284	286	299	319	331	345	355
Revenue	3 224 N/A	3 166 -2%	3 279 +4%	3 551 +8%	3 768 +6%	3 843 +2%	3 921 +2%	3 947 +1%	3 945 0%	4 408 +12%	4 694 +6%	4 963 +6%	5 150 +4%	5 286 +3%	5 401 +2%	5 489 +2%	5 641 +3%	5 833 +3%	5 998 +3%	6 199 +3%	6 344 +2%	6 430 +1%	6 603 +3%	6 771 +3%	6 987 +3%	7 158 +2%	7 343 +3%	7 620 +4%	7 737 +2%	7 715 0%	7 648 -1%	7 609 -1%	7 719 +1%	7 935 +3%	8 165 +3%	8 344 +2%	8 614 +3%	9 179 +7%	9 642 +5%	10 037 +4%	10 410 +4%	10 370 0%	10 357 0%	10 361 +0%	10 286 -1%	10 286 0%	10 394 +1%	10 551 +2%	10 845 +3%	11 411 +5%	12 274 +8%	13 075 +7%	13 840 +6%	14 015 +1%	13 815 -1%	13 613 -1%	13 338 -2%	13 262 -1%	13 387 +1%	13 725 +3%	14 062 +2%	14 457 +3%	15 014 +4%	15 621 +4%	16 771 +7%	17 744 +6%	18 716 +5%	19 261 +3%	19 768 +3%	20 524 +4%	21 339 +4%	22 720 +6%	23 757 +5%	22 589 -5%	23 582 +4%	23 843 +1%	24 676 +3%	25 534 +3%	24 675 -3%	23 417 -5%	31 614 +35%	42 145 +33%	51 558 +22%	61 707 +20%	62 344 +1%	61 999 -1%	75 917 +22%	74 521 -2%	57 555 -23%	71 531 +24%	56 291 -21%	57 015 +1%	58 452 +3%	59 009 +1%	60 007 +2%	60 974 +2%
Gross Profit
Cost of Revenue	(3 060)	(3 008)	(3 121)	(3 387)	(3 594)	(3 666)	(3 743)	(3 767)	(3 767)	(4 212)	(4 490)	(4 753)	(4 935)	(5 064)	(5 174)	(5 256)	(5 402)	(5 585)	(5 739)	(5 926)	(6 058)	(6 135)	(6 293)	(6 442)	(6 640)	(6 785)	(6 958)	(7 218)	(7 323)	(7 293)	(7 221)	(7 183)	(7 296)	(7 504)	(7 718)	(7 878)	(8 123)	(8 653)	(9 087)	(9 454)	(9 779)	(9 714)	(9 689)	(9 696)	(9 629)	(9 642)	(9 752)	(9 897)	(10 190)	(10 706)	(11 444)	(12 110)	(12 741)	(12 834)	(12 614)	(12 420)	(12 147)	(12 074)	(12 206)	(12 508)	(12 779)	(13 117)	(13 595)	(14 153)	(15 222)	(16 123)	(17 038)	(17 528)	(17 841)	(18 332)	(18 877)	(19 963)	(20 859)	(20 115)	(20 745)	(21 024)	(21 828)	(22 637)	(22 509)	(21 647)	(29 725)	(39 592)	(48 378)	(57 923)	(58 444)	(58 064)	(70 971)	(69 520)	(53 599)	(66 568)	(52 322)	(53 056)	(54 471)	(55 035)	(55 961)	(56 758)
Gross Profit	164 N/A	158 -4%	158 0%	164 +4%	174 +6%	177 +2%	178 +0%	180 +1%	178 -1%	196 +10%	204 +4%	210 +3%	215 +2%	221 +3%	227 +2%	233 +3%	239 +3%	248 +4%	259 +5%	273 +5%	285 +4%	295 +3%	311 +5%	329 +6%	346 +5%	373 +8%	385 +3%	402 +4%	414 +3%	423 +2%	427 +1%	425 0%	423 -1%	431 +2%	447 +4%	466 +4%	492 +6%	526 +7%	555 +5%	584 +5%	630 +8%	656 +4%	667 +2%	665 0%	657 -1%	644 -2%	642 0%	654 +2%	655 +0%	706 +8%	830 +18%	965 +16%	1 099 +14%	1 181 +7%	1 202 +2%	1 193 -1%	1 192 0%	1 188 0%	1 182 -1%	1 217 +3%	1 283 +5%	1 341 +4%	1 419 +6%	1 468 +3%	1 549 +6%	1 621 +5%	1 678 +4%	1 733 +3%	1 927 +11%	2 192 +14%	2 462 +12%	2 758 +12%	2 898 +5%	2 474 -15%	2 837 +15%	2 819 -1%	2 848 +1%	2 897 +2%	2 165 -25%	1 770 -18%	1 890 +7%	2 554 +35%	3 180 +25%	3 784 +19%	3 900 +3%	3 935 +1%	4 946 +26%	5 002 +1%	3 957 -21%	4 963 +25%	3 969 -20%	3 959 0%	3 981 +1%	3 974 0%	4 046 +2%	4 215 +4%
Operating Income
Operating Expenses	(107)	(105)	(109)	(116)	(123)	(126)	(127)	(127)	(121)	(133)	(136)	(138)	(138)	(144)	(150)	(155)	(160)	(163)	(171)	(180)	(189)	(196)	(208)	(223)	(237)	(254)	(262)	(265)	(268)	(274)	(279)	(277)	(274)	(277)	(279)	(284)	(292)	(315)	(333)	(347)	(375)	(387)	(393)	(401)	(390)	(397)	(402)	(408)	(406)	(450)	(567)	(687)	(747)	(808)	(855)	(844)	(827)	(837)	(845)	(863)	(902)	(933)	(961)	(986)	(1 042)	(1 104)	(1 162)	(1 226)	(1 377)	(1 564)	(1 767)	(1 959)	(2 014)	(1 722)	(2 059)	(2 018)	(1 972)	(2 026)	(1 314)	(976)	(1 154)	(1 644)	(2 139)	(2 610)	(2 627)	(2 628)	(3 286)	(3 317)	(2 673)	(3 344)	(2 688)	(2 686)	(2 716)	(2 737)	(2 783)	(2 869)
Selling, General & Administrative	(106)	(105)	(109)	(116)	(123)	(127)	(127)	(127)	(121)	(133)	(136)	(138)	(138)	(144)	(150)	(155)	(160)	(163)	(171)	(181)	(189)	(196)	(208)	(223)	(237)	(252)	(259)	(265)	(267)	(274)	(279)	(277)	(273)	(277)	(279)	(284)	(292)	(314)	(332)	(347)	(374)	(387)	(393)	(400)	(391)	(386)	(392)	(398)	(406)	(441)	(558)	(679)	(747)	(802)	(812)	(800)	(827)	(845)	(835)	(853)	(902)	(933)	(961)	(986)	(1 042)	(1 104)	(1 162)	(1 226)	(1 377)	(1 564)	(1 767)	(1 959)	(2 013)	(1 678)	(2 012)	(1 999)	(1 973)	(1 981)	(1 314)	(976)	(1 154)	(1 631)	(2 126)	(2 597)	(2 627)	(2 628)	(3 286)	(3 317)	(2 673)	(3 344)	(2 688)	(2 686)	(2 716)	(2 737)	(2 783)	(2 869)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(14)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(77)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3)	(3)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(11)	(11)	(11)	0	(8)	(9)	(9)	0	9	(43)	(43)	0	8	(10)	(10)	0	0	0	0	0	0	0	0	0	0	0	0	0	(44)	(47)	(18)	0	(45)	0	0	0	(13)	(13)	(13)	0	0	0	0	0	0	0	0	0	0	0	77
Operating Income	58 N/A	53 -8%	49 -9%	48 -2%	50 +5%	50 +0%	51 +2%	53 +4%	57 +7%	63 +10%	68 +8%	73 +6%	78 +8%	77 -1%	77 0%	78 +1%	79 +2%	85 +7%	89 +5%	93 +4%	96 +4%	99 +3%	102 +3%	106 +4%	109 +3%	119 +9%	123 +4%	137 +11%	146 +7%	149 +2%	149 0%	149 N/A	150 +1%	155 +3%	168 +9%	182 +8%	199 +9%	212 +6%	222 +5%	236 +6%	256 +8%	269 +5%	275 +2%	265 -3%	266 +0%	247 -7%	240 -3%	246 +3%	249 +1%	256 +3%	263 +3%	278 +6%	352 +26%	373 +6%	347 -7%	349 +1%	365 +4%	351 -4%	337 -4%	354 +5%	381 +8%	408 +7%	457 +12%	482 +5%	507 +5%	517 +2%	516 0%	508 -2%	550 +8%	628 +14%	695 +11%	799 +15%	885 +11%	752 -15%	778 +3%	801 +3%	875 +9%	871 0%	852 -2%	794 -7%	735 -7%	909 +24%	1 041 +14%	1 173 +13%	1 273 +9%	1 307 +3%	1 661 +27%	1 684 +1%	1 284 -24%	1 618 +26%	1 281 -21%	1 273 -1%	1 266 -1%	1 237 -2%	1 264 +2%	1 346 +7%
Pre-Tax Income
Interest Income Expense	(1)	(2)	(2)	(2)	(1)	(2)	(2)	(2)	(7)	(4)	(5)	(6)	(8)	(10)	(12)	(14)	(17)	(19)	(20)	(19)	(17)	(14)	(13)	(14)	(15)	(16)	(16)	(16)	(17)	(16)	(17)	(18)	(18)	(17)	(16)	(17)	(17)	(26)	(28)	(30)	(26)	(25)	(22)	(22)	(20)	(18)	(14)	(8)	(7)	(4)	(14)	(20)	(3)	(19)	(16)	(14)	(7)	(40)	(32)	(35)	(29)	(32)	(42)	(48)	(48)	(58)	(56)	(74)	(91)	(109)	(138)	(153)	(146)	(126)	(142)	(126)	(127)	(131)	(102)	(100)	(158)	(177)	(203)	(228)	(223)	(260)	(367)	(383)	(288)	(364)	(286)	(299)	(319)	(331)	(345)	(355)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3)	0	0	0	0	(1)	0	0	0	0	0	0	0	0	(1)	0	0	0	0	0	0	(11)	0	0	0	(8)	(9)	0	0	(43)	(47)	0	0	(10)	0	0	0	(1)	(2)	(2)	(2)	0	0	0	0	0	(28)	(43)	(52)	(71)	0	0	(23)	(45)	0	(32)	(35)	(112)	(206)	(232)	(271)	(222)	(180)	(236)	(261)	(206)	(238)	(188)	(117)	(71)	(41)	(4)	(5)
Total Other Income	(13)	(11)	(9)	(8)	(4)	(4)	(5)	(6)	(3)	(8)	(7)	(5)	(1)	0	2	0	2	1	(0)	1	1	1	2	2	1	(1)	(1)	(3)	(7)	(6)	(5)	(3)	3	5	3	2	1	8	8	7	(1)	0	(3)	(1)	2	(1)	(3)	5	4	4	12	0	(22)	(10)	(14)	(15)	(20)	16	11	12	6	2	9	14	3	3	(7)	(3)	(3)	(8)	16	9	10	13	3	2	1	1	(5)	1	1	(2)	(7)	(14)	(1)	3	5	4	(0)	(3)	(2)	(1)	(9)	(8)	(5)	(2)
Pre-Tax Income	44 N/A	41 -8%	38 -7%	38 +2%	45 +17%	45 N/A	45 -1%	46 +2%	47 +3%	52 +10%	57 +10%	62 +10%	69 +11%	67 -2%	67 0%	64 -4%	63 -2%	67 +6%	69 +3%	75 +9%	80 +7%	86 +7%	91 +6%	91 0%	96 +6%	102 +6%	106 +4%	118 +12%	121 +2%	127 +5%	127 0%	128 +1%	135 +5%	143 +6%	155 +9%	168 +8%	184 +10%	193 +5%	201 +4%	213 +6%	230 +8%	244 +6%	250 +2%	243 -3%	237 -2%	228 -4%	222 -3%	243 +9%	238 -2%	247 +4%	261 +6%	259 -1%	284 +10%	297 +4%	317 +7%	320 +1%	327 +2%	328 +0%	316 -4%	332 +5%	356 +7%	376 +6%	422 +12%	446 +6%	463 +4%	463 0%	453 -2%	432 -5%	457 +6%	483 +6%	530 +10%	602 +14%	678 +13%	639 -6%	639 N/A	654 +2%	704 +8%	741 +5%	712 -4%	659 -7%	466 -29%	525 +12%	599 +14%	660 +10%	827 +25%	869 +5%	1 063 +22%	1 045 -2%	790 -24%	1 013 +28%	805 -21%	856 +6%	866 +1%	857 -1%	911 +6%	983 +8%
Net Income
Tax Provision	(18)	(16)	(15)	(15)	(17)	(16)	(16)	(16)	(17)	(19)	(21)	(23)	(23)	(23)	(23)	(22)	(24)	(25)	(25)	(26)	(28)	(31)	(33)	(32)	(35)	(37)	(39)	(45)	(45)	(47)	(46)	(47)	(49)	(52)	(57)	(60)	(67)	(70)	(72)	(75)	(79)	(84)	(86)	(84)	(84)	(82)	(80)	(88)	(86)	(89)	(95)	(94)	(104)	(108)	(116)	(117)	(119)	(119)	(115)	(120)	(121)	(126)	(143)	(151)	(163)	(159)	(145)	(132)	(123)	(129)	(138)	(154)	(177)	(157)	(160)	(164)	(175)	(192)	(182)	(168)	(71)	(85)	(103)	(110)	(176)	(183)	(226)	(218)	(163)	(214)	(163)	(174)	(177)	(173)	(185)	(209)
Income from Continuing Operations	26	24	23	23	28	28	29	29	29	32	35	39	46	45	45	42	40	42	43	48	52	55	58	59	61	65	68	74	77	80	81	81	86	91	99	108	117	123	130	138	151	160	163	159	153	147	143	155	152	157	166	165	180	188	200	204	209	209	201	212	235	250	279	295	300	304	308	300	333	354	392	448	501	482	479	490	529	549	531	491	395	440	495	550	651	686	837	828	627	799	643	682	689	685	726	774
Income to Minority Interest	0	(0)	0	0	0	0	0	(0)	0	0	1	1	0	0	0	0	0	0	0	(0)	0	(0)	(1)	(0)	0	(0)	(0)	0	(1)	0	(0)	(1)	(1)	(1)	(1)	(1)	0	0	0	(0)	0	(1)	(2)	(1)	(1)	(0)	0	(0)	0	0	0	0	0	0	0	0	0	(0)	(0)	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	26 N/A	24 -7%	23 -6%	24 +4%	28 +19%	29 +2%	29 +0%	29 +2%	30 +3%	33 +10%	36 +10%	40 +10%	47 +18%	46 -3%	58 +27%	55 -4%	53 -4%	55 +4%	44 -20%	49 +11%	51 +5%	55 +7%	58 +6%	59 +1%	63 +8%	66 +5%	70 +6%	78 +11%	82 +6%	86 +5%	86 +0%	86 +0%	90 +4%	106 +17%	112 +6%	120 +8%	128 +7%	123 -4%	130 +5%	138 +6%	150 +9%	159 +6%	162 +2%	158 -2%	151 -4%	147 -3%	143 -2%	154 +8%	150 -3%	155 +3%	163 +5%	161 -1%	178 +11%	185 +4%	198 +7%	201 +2%	206 +3%	207 +0%	199 -4%	210 +5%	233 +11%	248 +6%	276 +12%	293 +6%	297 +1%	260 -12%	281 +8%	272 -3%	297 +9%	360 +21%	380 +6%	436 +15%	496 +14%	531 +7%	474 -11%	485 +2%	523 +8%	489 -6%	525 +7%	485 -8%	391 -19%	436 +11%	492 +13%	546 +11%	647 +18%	681 +5%	831 +22%	821 -1%	622 -24%	793 +27%	637 -20%	676 +6%	683 +1%	678 -1%	719 +6%	767 +7%
EPS (Diluted)	1.08 N/A	1 -7%	0.93 -7%	0.97 +4%	1.16 +20%	1.17 +1%	1.17 N/A	1.19 +2%	1.21 +2%	1.11 -8%	1.19 +7%	1.33 +12%	1.56 +17%	1.46 -6%	1.86 +27%	1.77 -5%	1.7 -4%	1.75 +3%	1.39 -21%	1.53 +10%	1.61 +5%	1.7 +6%	1.79 +5%	1.8 +1%	1.9 +6%	2 +5%	2.09 +4%	2.3 +10%	2.48 +8%	2.61 +5%	2.55 -2%	2.49 -2%	2.64 +6%	2.98 +13%	3.09 +4%	3.34 +8%	3.55 +6%	3.32 -6%	3.49 +5%	3.76 +8%	4.05 +8%	4.22 +4%	4.22 N/A	4.16 -1%	3.99 -4%	3.87 -3%	3.78 -2%	4.09 +8%	3.94 -4%	4.05 +3%	4.06 +0%	4.1 +1%	4.57 +11%	4.71 +3%	4.96 +5%	5.11 +3%	5.28 +3%	5.24 -1%	4.97 -5%	5.31 +7%	5.82 +10%	6.25 +7%	6.87 +10%	7.36 +7%	7.42 +1%	6.53 -12%	7.06 +8%	6.89 -2%	7.24 +5%	7.06 -2%	7.39 +5%	8.58 +16%	9.74 +14%	10.36 +6%	9.16 -12%	9.46 +3%	10.25 +8%	9.47 -8%	10.14 +7%	9.37 -8%	6.24 -33%	4.54 -27%	5.13 +13%	5.71 +11%	6.77 +19%	7.25 +7%	8.9 +23%	8.84 -1%	6.7 -24%	9.16 +37%	7.41 -19%	7.95 +7%	7.95 N/A	8.07 +2%	8.67 +7%	9.36 +8%

Income Statement Balance Sheet Cash Flow Statement

TD Synnex Corp
NYSE:SNX

Income Statement

Earnings Waterfall
TD Synnex Corp

Income Statement
TD Synnex Corp

See Also

Company

Help

Tools

Stocks

52 Week Range	95.81 166.01
Price Target

TD Synnex Corp NYSE:SNX

Income Statement

Earnings Waterfall TD Synnex Corp

Income Statement TD Synnex Corp

See Also

Company

Help

Tools

Stocks

TD Synnex Corp
NYSE:SNX

Earnings Waterfall
TD Synnex Corp

Income Statement
TD Synnex Corp