Financhill
Buy
52

TR Quote, Financials, Valuation and Earnings

Last price:
$30.5300
Seasonality move :
7.99%
Day range:
$30.4100 - $31.4000
52-week range:
$27.5800 - $34.2233
Dividend yield:
1.17%
P/E ratio:
23.30x
P/S ratio:
2.99x
P/B ratio:
2.50x
Volume:
87.3K
Avg. volume:
104.7K
1-year change:
-8.95%
Market cap:
$2.2B
Revenue:
$769.4M
EPS (TTM):
$1.31
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $527.1M $471.1M $570.8M $687M $769.4M
Revenue Growth (YoY) 1.58% -10.63% 21.17% 20.36% 11.99%
 
Cost of Revenues $330.1M $300.7M $371.5M $454.2M $512.5M
Gross Profit $197M $170.4M $199.2M $232.7M $256.8M
Gross Profit Margin 37.38% 36.17% 34.91% 33.88% 33.38%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $127.8M $112.1M $132.1M $122M $155M
Other Inc / (Exp) $12M $14.2M $15.9M -$15.2M $13.2M
Operating Expenses $127.8M $112.1M $132.1M $122M $155M
Operating Income $69.2M $58.2M $67.1M $110.8M $101.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $85.4M $76.3M $85.7M $98.1M $119.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.6M $17.3M $20.4M $22.2M $28M
Net Income to Company $64.8M $59M $65.3M $75.9M $91.9M
 
Minority Interest in Earnings $81K $21K $18K $45K $26K
Net Income to Common Excl Extra Items $64.9M $59M $65.3M $75.9M $91.9M
 
Basic EPS (Cont. Ops) $0.86 $0.79 $0.91 $1.07 $1.28
Diluted EPS (Cont. Ops) $0.86 $0.79 $0.91 $1.07 $1.28
Weighted Average Basic Share $75.8M $74.8M $71.5M $70.9M $71.9M
Weighted Average Diluted Share $75.8M $74.8M $71.5M $70.9M $71.9M
 
EBITDA $104.4M $94.6M $103.3M $115.9M $138.5M
EBIT $85.6M $76.4M $85.8M $98.2M $120.2M
 
Revenue (Reported) $527.1M $471.1M $570.8M $687M $769.4M
Operating Income (Reported) $69.2M $58.2M $67.1M $110.8M $101.8M
Operating Income (Adjusted) $85.6M $76.4M $85.8M $98.2M $120.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $157.8M $184.2M $213.2M $249.9M $225.9M
Revenue Growth (YoY) -13.64% 16.71% 15.75% 17.21% -9.57%
 
Cost of Revenues $99.4M $118.8M $141.6M $164.7M $148.9M
Gross Profit $58.4M $65.4M $71.5M $85.2M $77.1M
Gross Profit Margin 37.01% 35.51% 33.56% 34.1% 34.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $32.9M $35.7M $36M $39.3M $41.8M
Other Inc / (Exp) $5.9M $1.8M -$1.2M -$718K $7.2M
Operating Expenses $32.9M $35.7M $36M $39.3M $41.8M
Operating Income $25.5M $29.6M $35.6M $45.9M $35.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $31.4M $31.4M $34.3M $45.2M $42.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.7M $6.7M $7.8M $10.8M $9.6M
Net Income to Company $24.7M $24.7M $26.6M $34.4M $32.8M
 
Minority Interest in Earnings $10K $14K $16K $5K $11K
Net Income to Common Excl Extra Items $24.7M $24.7M $26.6M $34.4M $32.8M
 
Basic EPS (Cont. Ops) $0.33 $0.34 $0.36 $0.48 $0.46
Diluted EPS (Cont. Ops) $0.33 $0.34 $0.36 $0.48 $0.46
Weighted Average Basic Share $74.7M $73.5M $73M $71.7M $71.4M
Weighted Average Diluted Share $74.7M $73.5M $73M $71.7M $71.4M
 
EBITDA $30.1M $33.7M $40.4M $50.5M $39.8M
EBIT $25.5M $29.6M $35.6M $45.9M $35.2M
 
Revenue (Reported) $157.8M $184.2M $213.2M $249.9M $225.9M
Operating Income (Reported) $25.5M $29.6M $35.6M $45.9M $35.2M
Operating Income (Adjusted) $25.5M $29.6M $35.6M $45.9M $35.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $477.7M $531.7M $665.2M $761.8M $727.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $302.4M $344.9M $440.7M $508.1M $480.8M
Gross Profit $175.3M $186.8M $224.5M $253.7M $246.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $113.6M $128.3M $120.9M $152.9M $156.1M
Other Inc / (Exp) $11.2M $15.9M -$13.3M $11.1M $25.4M
Operating Expenses $113.6M $128.3M $120.9M $152.9M $156.1M
Operating Income $61.7M $58.4M $103.6M $100.8M $90.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $77M $78.2M $93M $114.5M $120.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.5M $17.9M $22.4M $26.6M $26.8M
Net Income to Company $58.6M $60.2M $70.6M $87.8M $93.7M
 
Minority Interest in Earnings $39K $19K $30K $31K $24K
Net Income to Common Excl Extra Items $58.6M $60.2M $70.6M $87.9M $93.7M
 
Basic EPS (Cont. Ops) $0.78 $0.82 $0.96 $1.22 $1.31
Diluted EPS (Cont. Ops) $0.78 $0.81 $0.96 $1.22 $1.31
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $96.5M $93.8M $140.2M $106.5M $126.7M
EBIT $78.1M $76.6M $122.2M $88.3M $108.6M
 
Revenue (Reported) $477.7M $531.7M $665.2M $761.8M $727.1M
Operating Income (Reported) $61.7M $58.4M $103.6M $100.8M $90.2M
Operating Income (Adjusted) $78.1M $76.6M $122.2M $88.3M $108.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $342.2M $402.9M $497.3M $572.1M $529.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $216.7M $261M $330.1M $384M $352.3M
Gross Profit $125.5M $141.9M $167.1M $188.1M $177.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $78.7M $94.9M $83.7M $114.7M $115.8M
Other Inc / (Exp) $10.1M $11.8M -$17.4M $8.9M $21.1M
Operating Expenses $78.7M $94.9M $83.7M $114.7M $115.8M
Operating Income $46.8M $47M $83.4M $73.4M $61.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $56.9M $58.8M $66M $82.3M $82.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.8M $13.5M $15.4M $19.8M $18.6M
Net Income to Company $44M $45.3M $50.6M $62.5M $64.3M
 
Minority Interest in Earnings $22K $20K $32K $18K $16K
Net Income to Common Excl Extra Items $44M $45.3M $50.6M $62.5M $64.3M
 
Basic EPS (Cont. Ops) $0.59 $0.61 $0.69 $0.87 $0.90
Diluted EPS (Cont. Ops) $0.59 $0.61 $0.69 $0.87 $0.90
Weighted Average Basic Share $225M $221.4M $219.4M $216.2M $214.2M
Weighted Average Diluted Share $225M $221.4M $219.4M $216.2M $214.2M
 
EBITDA $60.5M $59.8M $96.6M $87.2M $75.5M
EBIT $46.8M $47M $83.4M $73.4M $61.8M
 
Revenue (Reported) $342.2M $402.9M $497.3M $572.1M $529.8M
Operating Income (Reported) $46.8M $47M $83.4M $73.4M $61.8M
Operating Income (Adjusted) $46.8M $47M $83.4M $73.4M $61.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $139M $166.8M $105.8M $53.3M $75.9M
Short Term Investments $100.4M $42.1M $40M $96.1M $95.5M
Accounts Receivable, Net $45M $41.2M $54.9M $58.6M $55.6M
Inventory $59.1M $59.6M $55.5M $84.3M $94.9M
Prepaid Expenses $6M $6.8M $7.8M $12.1M $9.2M
Other Current Assets -- -- -- -- --
Total Current Assets $353.3M $320.9M $268.3M $309M $340.7M
 
Property Plant And Equipment $188.5M $187.3M $208.9M $212M $223M
Long-Term Investments $153M $220M $291.2M $247.5M $255.6M
Goodwill $73.2M $73.2M $73.2M $73.2M $73.2M
Other Intangibles $175M $175M $175M $175M $175M
Other Long-Term Assets -- -- $603K $465K $15.2M
Total Assets $977.9M $984.6M $1B $1B $1.1B
 
Accounts Payable $12.7M $13M $15M $25.2M $15.8M
Accrued Expenses $20.4M $25M $30.8M $30.7M $36.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1M $780K $1.1M $791K $1.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $79.5M $70M $80M $90.1M $94.9M
 
Long-Term Debt $7.5M $7.5M $7.5M $7.5M $7.5M
Capital Leases -- -- -- -- --
Total Liabilities $218.2M $221.5M $249.8M $235.9M $261.3M
 
Common Stock $45.2M $45.9M $46.6M $47.5M $48.2M
Other Common Equity Adj -$20.2M -$19.8M -$25M -$30.2M -$23.2M
Common Equity $759.9M $763.3M $769M $783.2M $823.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$205K -$227K -$245K -$289K -$315K
Total Equity $759.6M $763.1M $768.8M $782.9M $823.1M
 
Total Liabilities and Equity $977.9M $984.6M $1B $1B $1.1B
Cash and Short Terms $239.4M $208.9M $145.8M $149.4M $171.4M
Total Debt $8.2M $8.3M $8.4M $8.6M $8.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $108.3M $76.2M $57.2M $47.3M $91.7M
Short Term Investments $58.3M $39.5M $88.5M $88.1M $71.5M
Accounts Receivable, Net $67.4M $80.9M $82.3M $80.1M $72.5M
Inventory $71.2M $71.8M $89.6M $107.6M $94.6M
Prepaid Expenses $5.7M $5.7M $2M $7M $7.3M
Other Current Assets -- -- -- -- --
Total Current Assets $314.8M $277.9M $324.1M $336.1M $343.4M
 
Property Plant And Equipment $184.9M $206.3M $210.8M $217.4M $221.1M
Long-Term Investments $201.7M $280.3M $241.3M $243.2M $318.3M
Goodwill $73.2M $73.2M $73.2M $73.2M $73.2M
Other Intangibles $175M $175M $175M $175M $175M
Other Long-Term Assets -- -- -- $19.3M $13.6M
Total Assets $982M $1B $1B $1.1B $1.1B
 
Accounts Payable $15.9M $24.5M $30.7M $22.7M $20.6M
Accrued Expenses $47.1M $57.6M $60.3M $72.3M $65M
Current Portion Of Long-Term Debt $933K -- -- -- --
Current Portion Of Capital Lease Obligations $948K $1.1M $833K $1.1M $1.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $78.1M $94.6M $101.5M $105.6M $95.7M
 
Long-Term Debt $7.5M $7.5M $7.5M $7.5M $7.5M
Capital Leases -- -- -- -- --
Total Liabilities $221.3M $258.9M $243M $262.3M $276.4M
 
Common Stock $46.1M $46.6M $47.9M $48.4M $49.6M
Other Common Equity Adj -$21.7M -$23.3M -$34.4M -$25.2M -$19.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$227K -$246K -$278K -$307K -$331K
Total Equity $760.7M $756.5M $783.3M $803.6M $869.8M
 
Total Liabilities and Equity $982M $1B $1B $1.1B $1.1B
Cash and Short Terms $166.5M $115.7M $145.7M $135.4M $163.2M
Total Debt $8.4M $8.5M $8.4M $8.5M $8.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $64.8M $59M $65.3M $75.9M $91.9M
Depreciation & Amoritzation $18.8M $18.2M $17.6M $17.7M $18.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $4.8M $4.1M -$14.8M -$4.1M $317K
Change in Inventories -$4.4M -$770K $3.9M -$28.4M -$9.6M
Cash From Operations $100.2M $74.7M $85.3M $72.1M $94.6M
 
Capital Expenditures $20.3M $18M $31.4M $23.4M $26.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$15M $9.5M -$91.9M -$68.6M -$14.2M
 
Dividends Paid (Ex Special Dividend) -$23.5M -$23.8M -$24.1M -$24.6M -$25.1M
Special Dividend Paid
Long-Term Debt Issued $3.6M $3.9M $3.8M $4M $3.5M
Long-Term Debt Repaid -$3.2M -$3.9M -$3.6M -$3.9M -$3.5M
Repurchase of Common Stock -$34.1M -$32.1M -$30.2M -$31.9M -$33.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$57.2M -$55.8M -$54.1M -$56.4M -$58.2M
 
Beginning Cash (CF) $111.3M $139.3M $167.3M $106.2M $53.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28M $28.4M -$60.7M -$52.9M $22.2M
Ending Cash (CF) $139.3M $167.3M $106.2M $53.6M $76.3M
 
Levered Free Cash Flow $80M $56.7M $53.9M $48.7M $67.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $15M $20M $25.3M $29.4M --
Depreciation & Amoritzation $4.4M $4.8M $4.4M $4.5M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $26.7M $25.4M $24.2M $20.9M --
Change in Inventories $12.2M $16.4M $5.6M $12.8M --
Cash From Operations $50.6M $53.1M $41.5M $55M --
 
Capital Expenditures $6.5M $8.5M $5.8M $7.3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $21.6M -$17.4M -$15.6M -$14.4M --
 
Dividends Paid (Ex Special Dividend) -$6M -$6M -$6.2M -$6.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $854K $822K $749K $577K --
Long-Term Debt Repaid -$983K -$820K -$748K -$550K --
Repurchase of Common Stock -$8.6M -- -$23.9M -$5.6M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$14.6M -$6M -$30.1M -$11.8M --
 
Beginning Cash (CF) $108.7M $76.6M $57.5M $47.7M --
Foreign Exchange Rate Adjustment $994K -$81K $334K -$174K --
Additions / Reductions $57.6M $29.7M -$4.2M $28.8M --
Ending Cash (CF) $167.3M $106.2M $53.6M $76.3M --
 
Levered Free Cash Flow $44.1M $44.6M $35.7M $47.7M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $58.6M $60.2M $70.6M $87.8M $93.7M
Depreciation & Amoritzation $18.4M $17.2M $18M $18.2M $18.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $21.4M -$13.5M -$2.9M $3.7M $6.5M
Change in Inventories -$1.5M -$209K -$17.6M -$16.8M $11.7M
Cash From Operations $88.1M $82.8M $83.7M $81.1M $125.1M
 
Capital Expenditures $17.5M $29.5M $26M $25.3M $21.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.1M -$52.9M -$70.4M -$15.4M -$46.6M
 
Dividends Paid (Ex Special Dividend) -$23.7M -$24.1M -$24.5M -$25M -$25.3M
Special Dividend Paid
Long-Term Debt Issued $4M $3.8M $4.1M $3.7M $3.5M
Long-Term Debt Repaid -$3.9M -$3.8M -$3.9M -$3.7M -$3.5M
Repurchase of Common Stock -$30.4M -$38.7M -$8M -$51.4M -$7.8M
Other Financing Activities -- -- -- -- --
Cash From Financing -$54M -$62.8M -$32.4M -$76.5M -$33.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22.1M -$32.9M -$19M -$10.8M $45.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $70.6M $53.3M $57.7M $55.8M $103.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $59M $65.3M $75.9M $91.9M $64.3M
Depreciation & Amoritzation $18.2M $17.6M $17.7M $18.2M $13.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $4.1M -$14.8M -$4.1M $317K -$14.3M
Change in Inventories -$770K $3.9M -$28.4M -$9.6M -$1.1M
Cash From Operations $74.7M $85.3M $72.1M $94.6M $70.1M
 
Capital Expenditures $18M $31.4M $23.4M $26.8M $13.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing $9.5M -$91.9M -$68.6M -$14.2M -$32.2M
 
Dividends Paid (Ex Special Dividend) -$23.8M -$24.1M -$24.6M -$25.1M -$19.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.9M $3.8M $4M $3.5M $2.9M
Long-Term Debt Repaid -$3.9M -$3.6M -$3.9M -$3.5M -$2.9M
Repurchase of Common Stock -$32.1M -$30.2M -$31.9M -$33.1M -$2.2M
Other Financing Activities -- -- -- -- --
Cash From Financing -$55.8M -$54.1M -$56.4M -$58.2M -$21.3M
 
Beginning Cash (CF) $494.1M $477.6M $297.9M $166.1M $187.5M
Foreign Exchange Rate Adjustment -$449K -$283K $347K $424K -$846K
Additions / Reductions $28.4M -$60.7M -$52.9M $22.2M $16.6M
Ending Cash (CF) $522M $416.5M $245.3M $188.7M $203.3M
 
Levered Free Cash Flow $56.7M $53.9M $48.7M $67.8M $56.2M

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

GET BETTER TRADE IDEAS

Popular

Why Did Buffett Sell So Much Last Year?
Why Did Buffett Sell So Much Last Year?

In 2024, value investing legend Warren Buffett did the seemingly…

Is American Tower Stock Undervalued?
Is American Tower Stock Undervalued?

The market action of late has been nothing short of…

Is Broadcom Stock Overvalued?
Is Broadcom Stock Overvalued?

The semiconductor company Broadcom Inc. (NASDAQ:AVGO) is having a stellar…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 39x

Sell
47
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 114x

Sell
39
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
87
CEG alert for Jan 13

Constellation Energy [CEG] is down 8.54% over the past day.

Sell
1
MCY alert for Jan 13

Mercury General [MCY] is down 2.86% over the past day.

Buy
84
ATZAF alert for Jan 13

Aritzia [ATZAF] is down 4.41% over the past day.

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

Show me the best stock