Financhill
Buy
70

TNL Quote, Financials, Valuation and Earnings

Last price:
$44.05
Seasonality move :
2.7%
Day range:
$43.35 - $44.50
52-week range:
$37.77 - $58.95
Dividend yield:
4.68%
P/E ratio:
7.35x
P/S ratio:
0.79x
P/B ratio:
--
Volume:
796.1K
Avg. volume:
856.8K
1-year change:
-3.66%
Market cap:
$2.9B
Revenue:
$3.9B
EPS (TTM):
$5.99
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.2B $3.1B $3.6B $3.8B $3.9B
Revenue Growth (YoY) -46.57% 45.09% 13.82% 5.13% 3.04%
 
Cost of Revenues $103M $238M $236M $245M $228M
Gross Profit $2.1B $2.9B $3.3B $3.5B $3.6B
Gross Profit Margin 95.23% 92.41% 93.38% 93.47% 94.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $727M $797M $930M $961M $1B
Other Inc / (Exp) -$165M $8M -$4M -$25M -$4M
Operating Expenses $2B $2.3B $2.7B $2.8B $2.9B
Operating Income $74M $616M $679M $748M $752M
 
Net Interest Expenses $185M $195M $189M $238M $235M
EBT. Incl. Unusual Items -$276M $429M $486M $485M $513M
Earnings of Discontinued Ops. -$2M -$5M $1M $5M $33M
Income Tax Expense -$23M $116M $130M $94M $135M
Net Income to Company -$253M $313M $356M $391M $378M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$255M $308M $357M $396M $411M
 
Basic EPS (Cont. Ops) -$2.97 $3.56 $4.28 $5.31 $5.87
Diluted EPS (Cont. Ops) -$2.97 $3.52 $4.24 $5.28 $5.82
Weighted Average Basic Share $86.1M $86.5M $83.4M $74.5M $70.1M
Weighted Average Diluted Share $86.1M $87.3M $84.2M $75M $70.7M
 
EBITDA $42M $751M $800M $848M $877M
EBIT -$84M $627M $681M $736M $762M
 
Revenue (Reported) $2.2B $3.1B $3.6B $3.8B $3.9B
Operating Income (Reported) $74M $616M $679M $748M $752M
Operating Income (Adjusted) -$84M $627M $681M $736M $762M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $628M $809M $879M $916M $934M
Revenue Growth (YoY) 12.55% 28.82% 8.65% 4.21% 1.97%
 
Cost of Revenues $45M $57M $55M $67M $57M
Gross Profit $583M $752M $824M $849M $877M
Gross Profit Margin 92.83% 92.95% 93.74% 92.69% 93.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $175M $214M $236M $233M $246M
Other Inc / (Exp) -- -$7M -$2M $2M $1M
Operating Expenses $496M $625M $684M $699M $721M
Operating Income $87M $127M $140M $150M $156M
 
Net Interest Expenses $52M $46M $55M $60M $56M
EBT. Incl. Unusual Items $35M $74M $85M $92M $101M
Earnings of Discontinued Ops. -- -- $1M -- --
Income Tax Expense $6M $23M $22M $26M $28M
Net Income to Company $29M $51M $63M $66M $73M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $29M $51M $64M $66M $73M
 
Basic EPS (Cont. Ops) $0.33 $0.59 $0.82 $0.93 $1.09
Diluted EPS (Cont. Ops) $0.33 $0.59 $0.81 $0.92 $1.07
Weighted Average Basic Share $86.3M $85.9M $77.5M $71.5M $67.1M
Weighted Average Diluted Share $86.9M $87M $78.3M $72M $68.2M
 
EBITDA $119M $151M $171M $184M $188M
EBIT $88M $121M $143M $156M $158M
 
Revenue (Reported) $628M $809M $879M $916M $934M
Operating Income (Reported) $87M $127M $140M $150M $156M
Operating Income (Adjusted) $88M $121M $143M $156M $158M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.2B $3.3B $3.6B $3.8B $3.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $154M $250M $233M $256M $218M
Gross Profit $2.1B $3.1B $3.4B $3.5B $3.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $662M $836M $953M $958M $1B
Other Inc / (Exp) -$131M -$9M -- -$23M -$4M
Operating Expenses $1.8B $2.4B $2.7B $2.8B $2.9B
Operating Income $266M $657M $692M $758M $759M
 
Net Interest Expenses $198M $187M $196M $243M $234M
EBT. Incl. Unusual Items -$63M $469M $498M $492M $521M
Earnings of Discontinued Ops. -$2M -$5M $2M $5M $33M
Income Tax Expense $27M $133M $129M $98M $136M
Net Income to Company -$90M $335M $368M $394M $385M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$92M $331M $371M $399M $418M
 
Basic EPS (Cont. Ops) -$1.09 $3.81 $4.51 $5.46 $6.06
Diluted EPS (Cont. Ops) -$1.09 $3.78 $4.47 $5.43 $5.99
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $268M $785M $820M $862M $881M
EBIT $142M $661M $703M $749M $764M
 
Revenue (Reported) $2.2B $3.3B $3.6B $3.8B $3.9B
Operating Income (Reported) $266M $657M $692M $758M $759M
Operating Income (Adjusted) $142M $661M $703M $749M $764M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $628M $809M $879M $916M $934M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $45M $57M $55M $67M $57M
Gross Profit $583M $752M $824M $849M $877M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $175M $214M $236M $233M $246M
Other Inc / (Exp) -- -$7M -$2M $2M $1M
Operating Expenses $496M $625M $684M $699M $721M
Operating Income $87M $127M $140M $150M $156M
 
Net Interest Expenses $52M $46M $55M $60M $56M
EBT. Incl. Unusual Items $35M $74M $85M $92M $101M
Earnings of Discontinued Ops. -- -- $1M -- --
Income Tax Expense $6M $23M $22M $26M $28M
Net Income to Company $29M $51M $63M $66M $73M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $29M $51M $64M $66M $73M
 
Basic EPS (Cont. Ops) $0.33 $0.59 $0.82 $0.93 $1.09
Diluted EPS (Cont. Ops) $0.33 $0.59 $0.81 $0.92 $1.07
Weighted Average Basic Share $86.3M $85.9M $77.5M $71.5M $67.1M
Weighted Average Diluted Share $86.9M $87M $78.3M $72M $68.2M
 
EBITDA $119M $151M $171M $184M $188M
EBIT $88M $121M $143M $156M $158M
 
Revenue (Reported) $628M $809M $879M $916M $934M
Operating Income (Reported) $87M $127M $140M $150M $156M
Operating Income (Adjusted) $88M $121M $143M $156M $158M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.2B $369M $550M $282M $167M
Short Term Investments $9M $27M $12M $14M $17M
Accounts Receivable, Net $115M $131M $160M $179M $155M
Inventory $1.3B $1.2B $1.2B $1.1B $1.2B
Prepaid Expenses $224M $247M $224M $239M $231M
Other Current Assets -- -- -- -- --
Total Current Assets $5.6B $4.5B $4.8B $4.8B $4.8B
 
Property Plant And Equipment $758M $768M $720M $701M $638M
Long-Term Investments $26M $21M $18M $19M $18M
Goodwill $964M $961M $955M $962M $966M
Other Intangibles $131M $219M $207M $199M $209M
Other Long-Term Assets $26M $14M $5M $19M $50M
Total Assets $7.6B $6.6B $6.8B $6.7B $6.7B
 
Accounts Payable $62M $62M $65M $73M $67M
Accrued Expenses $531M $560M $532M $539M $535M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $13M $10M --
Total Current Liabilities $1.2B $1.2B $1.1B $1.2B $1.2B
 
Long-Term Debt $6.4B $5.3B $5.6B $5.6B $5.6B
Capital Leases -- -- -- -- --
Total Liabilities $8.6B $7.4B $7.7B $7.7B $7.6B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$16M -$48M -$79M -$70M -$112M
Common Equity -$975M -$801M -$913M -$918M -$881M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7M $7M $9M $1M $1M
Total Equity -$968M -$794M -$904M -$917M -$880M
 
Total Liabilities and Equity $7.6B $6.6B $6.8B $6.7B $6.7B
Cash and Short Terms $1.2B $396M $562M $296M $184M
Total Debt $6.4B $5.3B $5.6B $5.6B $5.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $322M $381M $196M $479M $188M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $111M $146M $157M $187M $171M
Inventory $1.4B $1.1B $1.2B $1.2B $1.2B
Prepaid Expenses $209M $228M $253M $269M $253M
Other Current Assets -- -- -- -- --
Total Current Assets $4.5B $4.3B $4.3B $4.8B $4.6B
 
Property Plant And Equipment $658M $743M $670M $614M $587M
Long-Term Investments -- -- -- -- --
Goodwill $964M $961M $961M $993M $968M
Other Intangibles $227M $216M $207M $197M $209M
Other Long-Term Assets $386M $369M $358M $394M $408M
Total Assets $6.7B $6.6B $6.5B $7B $6.8B
 
Accounts Payable $62M $67M $61M $65M $67M
Accrued Expenses $924M $927M $808M $798M $712M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.4B $1.4B $1.3B $1.3B $1.3B
 
Long-Term Debt $5.6B $5.3B $5.4B $5.9B $5.6B
Capital Leases -- -- -- -- --
Total Liabilities $7.7B $7.4B $7.5B $7.9B $7.7B
 
Common Stock $2M $2M $2M $2M $3M
Other Common Equity Adj -$29M -$45M -$81M -$85M -$100M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7M $8M $9M $1M --
Total Equity -$976M -$811M -$975M -$925M -$903M
 
Total Liabilities and Equity $6.7B $6.6B $6.5B $7B $6.8B
Cash and Short Terms $322M $381M $196M $479M $188M
Total Debt $5.6B $5.3B $5.4B $5.9B $5.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$253M $313M $356M $391M $378M
Depreciation & Amoritzation $126M $124M $119M $112M $115M
Stock-Based Compensation $20M $32M $45M $38M $41M
Change in Accounts Receivable $267M $20M -$401M -$522M -$514M
Change in Inventories -$119M -$6M $31M $25M -$16M
Cash From Operations $374M $568M $442M $350M $464M
 
Capital Expenditures $69M $57M $52M $74M $81M
Cash Acquisitions -- -$37M -$2M -$6M -$44M
Cash From Investing -$65M -$93M -$50M -$80M -$124M
 
Dividends Paid (Ex Special Dividend) -$138M -$109M -$135M -$136M -$142M
Special Dividend Paid
Long-Term Debt Issued $3.3B $2.1B $2.2B $4B $3.7B
Long-Term Debt Repaid -$2.5B -$3.2B -$1.9B -$4B -$3.8B
Repurchase of Common Stock -$128M -$25M -$351M -$309M -$234M
Other Financing Activities -$47M -$50M -$44M -$42M -$29M
Cash From Financing $502M -$1.3B -$196M -$500M -$458M
 
Beginning Cash (CF) $502M $1.3B $497M $688M $458M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $811M -$813M $196M -$230M -$118M
Ending Cash (CF) $1.3B $497M $688M $458M $329M
 
Levered Free Cash Flow $305M $511M $390M $276M $383M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $29M $51M $63M $66M $73M
Depreciation & Amoritzation $31M $30M $28M $28M $30M
Stock-Based Compensation $7M $12M $10M $9M $14M
Change in Accounts Receivable $93M -$10M -$79M -$96M -$66M
Change in Inventories -$53M $26M -$6M -$2M $6M
Cash From Operations $78M $141M $7M $47M $121M
 
Capital Expenditures $12M $10M $12M $17M $21M
Cash Acquisitions -$35M -- -$6M -$40M -$1M
Cash From Investing -$47M -$16M -$17M -$57M -$22M
 
Dividends Paid (Ex Special Dividend) -$26M -$35M -$37M -$38M -$41M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $597M $476M $751M $937M $1.1B
Long-Term Debt Repaid -$1.4B -$465M -$945M -$657M -$1.1B
Repurchase of Common Stock -- -$45M -$101M -$25M -$70M
Other Financing Activities -$7M -$5M -$6M -$5M -$7M
Cash From Financing -$884M -$79M -$343M $203M -$63M
 
Beginning Cash (CF) $1.3B $497M $688M $458M $329M
Foreign Exchange Rate Adjustment -$3M $4M -$1M -$4M $2M
Additions / Reductions -$853M $46M -$353M $193M $36M
Ending Cash (CF) $461M $547M $334M $647M $367M
 
Levered Free Cash Flow $66M $131M -$5M $30M $100M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$90M $335M $368M $394M $385M
Depreciation & Amoritzation $126M $123M $117M $112M $117M
Stock-Based Compensation $26M $37M $43M $37M $46M
Change in Accounts Receivable $371M -$83M -$470M -$539M -$484M
Change in Inventories -$132M $73M -$1M $29M -$8M
Cash From Operations $395M $631M $308M $390M $538M
 
Capital Expenditures $60M $55M $54M $79M $85M
Cash Acquisitions -$35M -$2M -$8M -$40M -$5M
Cash From Investing -$94M -$62M -$51M -$120M -$89M
 
Dividends Paid (Ex Special Dividend) -$121M -$118M -$137M -$137M -$145M
Special Dividend Paid
Long-Term Debt Issued $2.6B $2B $2.5B $4.1B $3.9B
Long-Term Debt Repaid -$3.4B -$2.2B -$2.3B -$3.7B -$4.2B
Repurchase of Common Stock -- -$70M -$407M -$233M -$279M
Other Financing Activities -$48M -$48M -$45M -$41M -$31M
Cash From Financing -$1B -$483M -$460M $46M -$724M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$727M $86M -$203M $316M -$275M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $335M $576M $254M $311M $453M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $29M $51M $63M $66M $73M
Depreciation & Amoritzation $31M $30M $28M $28M $30M
Stock-Based Compensation $7M $12M $10M $9M $14M
Change in Accounts Receivable $93M -$10M -$79M -$96M -$66M
Change in Inventories -$53M $26M -$6M -$2M $6M
Cash From Operations $78M $141M $7M $47M $121M
 
Capital Expenditures $12M $10M $12M $17M $21M
Cash Acquisitions -$35M -- -$6M -$40M -$1M
Cash From Investing -$47M -$16M -$17M -$57M -$22M
 
Dividends Paid (Ex Special Dividend) -$26M -$35M -$37M -$38M -$41M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $597M $476M $751M $937M $1.1B
Long-Term Debt Repaid -$1.4B -$465M -$945M -$657M -$1.1B
Repurchase of Common Stock -- -$45M -$101M -$25M -$70M
Other Financing Activities -$7M -$5M -$6M -$5M -$7M
Cash From Financing -$884M -$79M -$343M $203M -$63M
 
Beginning Cash (CF) $1.3B $497M $688M $458M $329M
Foreign Exchange Rate Adjustment -$3M $4M -$1M -$4M $2M
Additions / Reductions -$853M $46M -$353M $193M $36M
Ending Cash (CF) $461M $547M $334M $647M $367M
 
Levered Free Cash Flow $66M $131M -$5M $30M $100M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Is Chewy Stock Up — And Will It Keep Climbing?
Why Is Chewy Stock Up — And Will It Keep Climbing?

We are all witnesses to the crazy e-commerce industry boom…

Is Netflix a Must-own Stock?
Is Netflix a Must-own Stock?

The early months of 2025 have been very hard on…

Why Did Bill Ackman Buy Uber Stock?
Why Did Bill Ackman Buy Uber Stock?

In February, Pershing Square manager Bill Ackman revealed that his…

Stock Ideas

Buy
61
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Sell
27
SAIA alert for Apr 26

Saia [SAIA] is down 30.77% over the past day.

Sell
48
APPF alert for Apr 26

AppFolio [APPF] is down 18.16% over the past day.

Sell
15
KNSL alert for Apr 26

Kinsale Capital Group [KNSL] is down 16.33% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock