First Time Loading...

Seagate Technology Holdings PLC
NASDAQ:STX

Watchlist Manager
Seagate Technology Holdings PLC Logo
Seagate Technology Holdings PLC
NASDAQ:STX
Watchlist
Price: 82.46 USD -1.17% Market Closed
Updated: Apr 20, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Income Statement

6.5B
-5%
Revenue
Growth Rates:
1 Year
-31%
3 Years
-36%
5 Years
-43%
7 Years
-41%
10 Years
-54%
-11m
+94%
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-
-728m
+2%
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Seagate Technology Holdings PLC

Revenue
6.5B USD
Cost of Revenue
-5.3B USD
Gross Profit
1.1B USD
Operating Expenses
-1.1B USD
Operating Income
-11m USD
Other Expenses
-717m USD
Net Income
-728m USD

Income Statement
Seagate Technology Holdings PLC

Rotate your device to view
Income Statement
Currency: USD
Dec-2013 Mar-2014 Jun-2014 Oct-2014 Jan-2015 Apr-2015 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Oct-2019 Jan-2020 Apr-2020 Jul-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Dec-2021 Apr-2022 Jul-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
13 967
N/A
13 847
-1%
13 724
-1%
14 020
+2%
14 188
+1%
14 112
-1%
13 739
-3%
12 879
-6%
12 169
-6%
11 434
-6%
11 160
-2%
11 032
-1%
10 940
-1%
11 019
+1%
10 771
-2%
10 606
-2%
10 626
+0%
10 755
+1%
11 184
+4%
11 543
+3%
11 344
-2%
10 854
-4%
10 390
-4%
9 977
-4%
9 958
0%
10 363
+4%
10 509
+1%
10 245
-3%
10 172
-1%
10 185
+0%
10 681
+5%
11 482
+7%
11 975
+4%
12 046
+1%
11 661
-3%
10 581
-9%
9 352
-12%
8 410
-10%
7 384
-12%
6 803
-8%
6 471
-5%
Gross Profit
Cost of Revenue
(10 118)
(9 987)
(9 878)
(10 099)
(10 226)
(10 153)
(9 929)
(9 430)
(9 007)
(8 704)
(8 545)
(8 304)
(8 062)
(7 849)
(7 597)
(7 497)
(7 531)
(7 629)
(7 820)
(8 002)
(7 886)
(7 642)
(7 458)
(7 287)
(7 304)
(7 564)
(7 667)
(7 478)
(7 467)
(7 486)
(7 764)
(8 205)
(8 446)
(8 451)
(8 192)
(7 586)
(7 059)
(6 604)
(6 033)
(5 785)
(5 337)
Gross Profit
3 849
N/A
3 860
+0%
3 846
0%
3 921
+2%
3 962
+1%
3 959
0%
3 810
-4%
3 449
-9%
3 162
-8%
2 730
-14%
2 615
-4%
2 728
+4%
2 878
+5%
3 170
+10%
3 174
+0%
3 109
-2%
3 095
0%
3 126
+1%
3 364
+8%
3 541
+5%
3 458
-2%
3 212
-7%
2 932
-9%
2 690
-8%
2 654
-1%
2 799
+5%
2 842
+2%
2 767
-3%
2 705
-2%
2 699
0%
2 917
+8%
3 277
+12%
3 529
+8%
3 595
+2%
3 469
-4%
2 995
-14%
2 293
-23%
1 806
-21%
1 351
-25%
1 018
-25%
1 134
+11%
Operating Income
Operating Expenses
(1 996)
(2 027)
(2 046)
(2 139)
(2 203)
(2 288)
(2 339)
(2 294)
(2 198)
(2 077)
(1 995)
(1 950)
(1 943)
(1 968)
(1 942)
(1 876)
(1 799)
(1 692)
(1 641)
(1 598)
(1 558)
(1 517)
(1 467)
(1 461)
(1 464)
(1 478)
(1 460)
(1 423)
(1 395)
(1 383)
(1 417)
(1 442)
(1 463)
(1 484)
(1 511)
(1 508)
(1 466)
(1 403)
(1 291)
(1 201)
(1 145)
Selling, General & Administrative
(717)
(739)
(722)
(757)
(785)
(814)
(857)
(822)
(764)
(695)
(635)
(609)
(604)
(604)
(606)
(599)
(586)
(571)
(562)
(532)
(510)
(485)
(453)
(460)
(460)
(469)
(473)
(469)
(471)
(478)
(502)
(517)
(531)
(546)
(559)
(555)
(544)
(526)
(491)
(467)
(450)
Research & Development
(1 194)
(1 197)
(1 226)
(1 274)
(1 303)
(1 352)
(1 353)
(1 339)
(1 302)
(1 254)
(1 237)
(1 224)
(1 225)
(1 251)
(1 232)
(1 180)
(1 125)
(1 055)
(1 026)
(1 029)
(1 025)
(1 009)
(991)
(980)
(984)
(992)
(973)
(941)
(912)
(893)
(903)
(913)
(920)
(926)
(941)
(942)
(914)
(872)
(797)
(734)
(695)
Depreciation & Amortization
(85)
(91)
(98)
(108)
(115)
(122)
(129)
(133)
(132)
(128)
(123)
(117)
(114)
(113)
(104)
(97)
(88)
(66)
(53)
(37)
(23)
(23)
(23)
(21)
(20)
(17)
(14)
(13)
(12)
(12)
(12)
(12)
(12)
(12)
(11)
(11)
(8)
(5)
(3)
0
0
Operating Income
1 853
N/A
1 833
-1%
1 800
-2%
1 782
-1%
1 759
-1%
1 671
-5%
1 471
-12%
1 155
-21%
964
-17%
653
-32%
620
-5%
778
+25%
935
+20%
1 202
+29%
1 232
+2%
1 233
+0%
1 296
+5%
1 434
+11%
1 723
+20%
1 943
+13%
1 900
-2%
1 695
-11%
1 465
-14%
1 229
-16%
1 190
-3%
1 321
+11%
1 382
+5%
1 344
-3%
1 310
-3%
1 316
+0%
1 500
+14%
1 835
+22%
2 066
+13%
2 111
+2%
1 958
-7%
1 487
-24%
827
-44%
403
-51%
60
-85%
(183)
N/A
(11)
+94%
Pre-Tax Income
Interest Income Expense
(191)
(190)
(187)
(206)
(205)
(202)
(206)
(202)
(197)
(196)
(195)
(193)
(198)
(203)
(209)
(213)
(217)
(216)
(188)
(127)
(119)
(93)
(120)
(168)
(164)
(188)
(181)
(188)
(197)
(207)
(218)
(228)
(237)
(242)
(247)
(258)
(273)
(289)
(303)
(211)
(216)
Non-Reccuring Items
(19)
(20)
(24)
(29)
604
592
588
536
(98)
(104)
(175)
(199)
(215)
(243)
(178)
(146)
(146)
(109)
(89)
(61)
(35)
(35)
22
28
35
44
(82)
(66)
(68)
(64)
(8)
(8)
(7)
(9)
(3)
(11)
113
(204)
(212)
(234)
(326)
Total Other Income
(28)
(48)
(33)
(40)
33
44
117
121
(5)
16
24
29
23
(8)
(30)
(44)
(42)
(37)
(28)
(57)
(21)
(20)
5
13
(21)
(14)
(87)
(35)
(35)
(34)
74
61
61
35
(29)
(45)
(46)
(40)
(41)
(42)
(83)
Pre-Tax Income
1 615
N/A
1 575
-2%
1 556
-1%
1 507
-3%
2 191
+45%
2 105
-4%
1 970
-6%
1 610
-18%
664
-59%
369
-44%
274
-26%
415
+51%
545
+31%
748
+37%
815
+9%
830
+2%
891
+7%
1 072
+20%
1 418
+32%
1 698
+20%
1 725
+2%
1 547
-10%
1 372
-11%
1 102
-20%
1 040
-6%
1 163
+12%
1 032
-11%
1 055
+2%
1 010
-4%
1 011
+0%
1 348
+33%
1 660
+23%
1 883
+13%
1 895
+1%
1 679
-11%
1 173
-30%
621
-47%
(130)
N/A
(496)
-282%
(670)
-35%
(636)
+5%
Net Income
Tax Provision
4
23
14
17
(162)
(180)
(228)
(215)
(37)
(54)
(26)
(34)
(32)
(20)
(43)
(44)
(35)
(25)
288
277
267
255
640
660
656
658
(28)
(28)
(21)
(13)
(34)
(43)
(45)
(40)
(30)
(21)
(3)
(31)
(33)
(72)
(92)
Income from Continuing Operations
1 619
1 598
1 570
1 524
2 029
1 925
1 742
1 395
627
315
248
381
513
728
772
786
856
1 047
1 706
1 975
1 992
1 802
2 012
1 762
1 696
1 821
1 004
1 027
989
998
1 314
1 617
1 838
1 855
1 649
1 152
618
(161)
(529)
(742)
(728)
Income to Minority Interest
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)
1 619
N/A
1 598
-1%
1 570
-2%
1 524
-3%
2 029
+33%
1 925
-5%
1 742
-10%
1 395
-20%
627
-55%
315
-50%
248
-21%
381
+54%
513
+35%
728
+42%
772
+6%
786
+2%
648
-18%
835
+29%
1 182
+42%
1 451
+23%
1 676
+16%
1 490
-11%
2 012
+35%
1 762
-12%
1 696
-4%
1 821
+7%
1 004
-45%
1 027
+2%
989
-4%
998
+1%
1 314
+32%
1 617
+23%
1 838
+14%
1 855
+1%
1 649
-11%
1 152
-30%
618
-46%
(161)
N/A
(529)
-229%
(742)
-40%
(728)
+2%
EPS (Diluted)
4.67
N/A
4.72
+1%
4.52
-4%
4.53
+0%
6.04
+33%
5.83
-3%
5.26
-10%
4.52
-14%
2.08
-54%
1.05
-50%
0.82
-22%
1.26
+54%
1.71
+36%
2.43
+42%
2.58
+6%
2.69
+4%
2.22
-17%
2.86
+29%
4.04
+41%
4.96
+23%
5.83
+18%
5.24
-10%
7.06
+35%
6.52
-8%
6.4
-2%
6.92
+8%
3.79
-45%
3.96
+4%
3.94
-1%
4.21
+7%
5.36
+27%
7
+31%
8.16
+17%
8.35
+2%
7.36
-12%
5.48
-26%
3
-45%
-0.77
N/A
-2.56
-232%
-3.57
-39%
-3.48
+3%

See Also

Summary
STX intrinsic value, competitors valuation, and company profile.
DCF Valuation
STX stock valuation using Discount Cash Flow valuation method.
Relative Valuation
STX stock valuation using valuation multiples.
Wall Street Estimates
STX price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
STX stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 129,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.