Financhill
Buy
65

TMP Quote, Financials, Valuation and Earnings

Last price:
$61.60
Seasonality move :
3.73%
Day range:
$60.67 - $62.71
52-week range:
$43.32 - $79.01
Dividend yield:
3.96%
P/E ratio:
12.15x
P/S ratio:
2.92x
P/B ratio:
1.22x
Volume:
50.1K
Avg. volume:
44.6K
1-year change:
33.76%
Market cap:
$901.3M
Revenue:
$295.2M
EPS (TTM):
$5.14
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $295.9M $299.1M $303.7M $215.5M $295.2M
Revenue Growth (YoY) 4.64% 1.07% 1.53% -29.04% 36.96%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $124.5M $127.3M $131.7M $134.3M $137.6M
Other Inc / (Exp) $443K $249K -$634K -$70M $32K
Operating Expenses $126M $125.7M $132.6M $134.6M $137.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $97.7M $114.6M $109.7M $12.1M $93M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.9M $25.2M $24.6M $2.5M $22M
Net Income to Company $77.6M $89.3M $85M $9.5M $70.9M
 
Minority Interest in Earnings -$154K -$127K -$126K -$124K -$123K
Net Income to Common Excl Extra Items $77.6M $89.3M $85M $9.5M $70.9M
 
Basic EPS (Cont. Ops) $5.22 $6.08 $5.92 $0.66 $4.98
Diluted EPS (Cont. Ops) $5.20 $6.05 $5.89 $0.66 $4.97
Weighted Average Basic Share $14.7M $14.6M $14.3M $14.3M $14.2M
Weighted Average Diluted Share $14.7M $14.6M $14.4M $14.3M $14.3M
 
EBITDA -- -- -- -- --
EBIT $126.7M $132.1M $130.8M $100M $229.4M
 
Revenue (Reported) $295.9M $299.1M $303.7M $215.5M $295.2M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $126.7M $132.1M $130.8M $100M $229.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $74.2M $75.5M $73.6M $72.8M $81.7M
Revenue Growth (YoY) 4.41% 1.65% -2.42% -1.11% 12.2%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.6M $30.8M $33.4M $31.1M $32.1M
Other Inc / (Exp) $317K -$47K $13K -$14K $14K
Operating Expenses $29M $31M $33.5M $31.2M $32.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $32.3M $30.3M $25.3M $22.1M $25.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.7M $7M $5.9M $5.2M $6.1M
Net Income to Company $25.6M $23.3M $19.4M $16.9M $19.7M
 
Minority Interest in Earnings -$33K -$31K -$31K -$31K --
Net Income to Common Excl Extra Items $25.6M $23.3M $19.4M $16.9M $19.7M
 
Basic EPS (Cont. Ops) $1.73 $1.61 $1.35 $1.19 $1.38
Diluted EPS (Cont. Ops) $1.72 $1.60 $1.35 $1.18 $1.37
Weighted Average Basic Share $14.7M $14.4M $14.3M $14.2M $14.2M
Weighted Average Diluted Share $14.8M $14.5M $14.4M $14.2M $14.3M
 
EBITDA -- -- -- -- --
EBIT $37.1M $32.8M $40.3M $54.6M $58.6M
 
Revenue (Reported) $74.2M $75.5M $73.6M $72.8M $81.7M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $37.1M $32.8M $40.3M $54.6M $58.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $299.1M $300.3M $301.9M $214.7M $305.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $124M $129.5M $134.3M $132M $136.2M
Other Inc / (Exp) $317K -$115K -$574K -$70M $60K
Operating Expenses $125.4M $130.7M $135.1M $132.3M $136.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $120.1M $112.5M $104.7M $8.9M $96.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24.7M $25.5M $23.5M $1.8M $22.9M
Net Income to Company $95.3M $86.9M $81.1M $7M $73.7M
 
Minority Interest in Earnings -$150K -$125K -$126K -$124K -$92K
Net Income to Common Excl Extra Items $95.3M $86.9M $81.1M $7M $73.7M
 
Basic EPS (Cont. Ops) $6.41 $5.96 $5.65 $0.49 $5.17
Diluted EPS (Cont. Ops) $6.40 $5.92 $5.64 $0.47 $5.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $143.6M $127.9M $138.2M $114.3M $233.4M
 
Revenue (Reported) $299.1M $300.3M $301.9M $214.7M $305.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $143.6M $127.9M $138.2M $114.3M $233.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $74.2M $75.5M $73.6M $72.8M $81.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.6M $30.8M $33.4M $31.1M $32.1M
Other Inc / (Exp) $317K -$47K $13K -$14K $14K
Operating Expenses $29M $31M $33.5M $31.2M $32.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $32.3M $30.3M $25.3M $22.1M $25.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.7M $7M $5.9M $5.2M $6.1M
Net Income to Company $25.6M $23.3M $19.4M $16.9M $19.7M
 
Minority Interest in Earnings -$33K -$31K -$31K -$31K --
Net Income to Common Excl Extra Items $25.6M $23.3M $19.4M $16.9M $19.7M
 
Basic EPS (Cont. Ops) $1.73 $1.61 $1.35 $1.19 $1.38
Diluted EPS (Cont. Ops) $1.72 $1.60 $1.35 $1.18 $1.37
Weighted Average Basic Share $14.7M $14.4M $14.3M $14.2M $14.2M
Weighted Average Diluted Share $14.8M $14.5M $14.4M $14.2M $14.3M
 
EBITDA -- -- -- -- --
EBIT $37.1M $32.8M $40.3M $54.6M $58.6M
 
Revenue (Reported) $74.2M $75.5M $73.6M $72.8M $81.7M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $37.1M $32.8M $40.3M $54.6M $58.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $388.5M $63.1M $77.8M $79.5M $134.4M
Short Term Investments $1.6B $2B $1.6B $1.4B $1.2B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2B $2.1B $1.7B $1.5B $1.4B
 
Property Plant And Equipment $88.7M $85.4M $82.1M $79.7M $76.6M
Long-Term Investments $1.6B $2.3B $1.9B $1.7B $1.5B
Goodwill $92.4M $92.4M $92.6M $92.6M $92.6M
Other Intangibles $4.9M $3.6M $2.7M $2.3M $2.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $7.6B $7.8B $7.7B $7.8B $8.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $14M $241.3M $477.1M $247M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $65.8M $80.8M $297.6M $528.1M $284M
 
Long-Term Debt $278.2M $110M $50M $125M $543.2M
Capital Leases -- -- -- -- --
Total Liabilities $6.9B $7.1B $7.1B $7.1B $7.4B
 
Common Stock $1.5M $1.5M $1.5M $1.4M $1.4M
Other Common Equity Adj -$32.1M -$56M -$208.7M -$125M -$118.5M
Common Equity $716.3M $727.5M $616M $668.5M $713.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.4M $1.4M $1.4M $1.4M --
Total Equity $717.7M $728.9M $617.4M $669.9M $713.4M
 
Total Liabilities and Equity $7.6B $7.8B $7.7B $7.8B $8.1B
Cash and Short Terms $2B $2.1B $1.7B $1.5B $1.4B
Total Debt $278.2M $124M $291.3M $602.1M $790.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $518.4M $175.1M $70.5M $57.1M $193.1M
Short Term Investments $1.9B $2B $1.6B $1.4B $840M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.5B $2.2B $1.7B $1.4B $1B
 
Property Plant And Equipment $87.5M $83.5M $81.6M $78.2M $75.8M
Long-Term Investments $1.9B $2.3B $1.9B $1.7B $1.6B
Goodwill $92.4M $92.4M $92.6M $92.6M $92.6M
Other Intangibles $4.6M $3.4M $2.6M $2.2M $2.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $8.1B $7.9B $7.6B $7.8B $8.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $47.5M $57.1M $63.5M $43.7M $123M
 
Long-Term Debt $278.3M $60M $327M $522.6M $493.2M
Capital Leases -- -- -- -- --
Total Liabilities $7.4B $7.2B $7B $7.1B $7.5B
 
Common Stock $1.5M $1.5M $1.5M $1.4M $1.4M
Other Common Equity Adj -$57M -$135.8M -$187.8M -$134.8M -$102.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.4M $1.4M $1.4M $1.4M --
Total Equity $709.9M $657.5M $649.8M $669.3M $741.4M
 
Total Liabilities and Equity $8.1B $7.9B $7.6B $7.8B $8.2B
Cash and Short Terms $2.5B $2.2B $1.7B $1.4B $1B
Total Debt $278.3M $60M $327M $522.6M $493.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $77.6M $89.3M $85M $9.5M $70.9M
Depreciation & Amoritzation $11.7M $11.6M $11.6M $11.7M $10.5M
Stock-Based Compensation $4.7M $5.1M $4.3M $4.1M $4.6M
Change in Accounts Receivable -$12.7M $9.4M -$2.3M -$1.2M -$2.7M
Change in Inventories -- -- -- -- --
Cash From Operations $101.4M $121.2M $103.3M $89M $95M
 
Capital Expenditures $4.6M $4.7M $8.2M $6.8M $6.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$643.7M -$583.3M -$8.4M -$146.3M -$250.4M
 
Dividends Paid (Ex Special Dividend) -$31.4M -$32.4M -$33.6M -$34.5M -$35M
Special Dividend Paid
Long-Term Debt Issued $74.6M $14M $435.9M $450.4M $804.9M
Long-Term Debt Repaid -$471.8M -$173.1M -$268.6M -$139.6M -$616.8M
Repurchase of Common Stock -$9.4M -$23.8M -$15.4M -$8.7M --
Other Financing Activities -- -- -- -- --
Cash From Financing $792.8M $136.8M -$80.2M $59M $210.3M
 
Beginning Cash (CF) $138M $388.5M $63.1M $77.8M $79.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $250.5M -$325.4M $14.7M $1.7M $54.9M
Ending Cash (CF) $388.5M $63.1M $77.8M $79.5M $134.4M
 
Levered Free Cash Flow $96.8M $116.4M $95.2M $82.2M $88.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $25.6M $23.3M $19.4M $16.9M $19.7M
Depreciation & Amoritzation $2.8M $2.9M $2.8M $3.1M $2.3M
Stock-Based Compensation $1.2M $945K $1M $984K $943K
Change in Accounts Receivable $559K $1M $1.2M -$2.5M -$48K
Change in Inventories -- -- -- -- --
Cash From Operations $30.3M $23.9M $22.8M $23.2M $22.2M
 
Capital Expenditures $811K $27K $1.4M $1.4M $1.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$381.2M -$47.9M $29.1M -$304K -$25.4M
 
Dividends Paid (Ex Special Dividend) -$8M -$8.3M -$8.7M -$8.5M -$8.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $85M -- $48M
Long-Term Debt Repaid -- -$64M -$49.3M -$79.5M -$345M
Repurchase of Common Stock -$1.5M -$10.4M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $480.9M $135.9M -$59.1M -$45.3M $61.9M
 
Beginning Cash (CF) $388.5M $63.1M $77.8M $79.5M $134.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $130M $112M -$7.3M -$22.4M $58.7M
Ending Cash (CF) $518.4M $175.1M $70.5M $57.1M $193.1M
 
Levered Free Cash Flow $29.4M $23.9M $21.4M $21.9M $20.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $95.3M $86.9M $81.1M $7M $73.7M
Depreciation & Amoritzation $11.6M $11.6M $11.5M $12.1M $9.7M
Stock-Based Compensation $4.7M $4.9M $4.4M $4M $4.6M
Change in Accounts Receivable -$13.5M $9.9M -$2.1M -$5M -$270K
Change in Inventories -- -- -- -- --
Cash From Operations $107.5M $114.8M $102.2M $89.5M $94M
 
Capital Expenditures $4.5M $4M $9.5M $6.7M $6.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$986.5M -$250M $68.5M -$175.7M -$275.6M
 
Dividends Paid (Ex Special Dividend) -$31.6M -$32.7M -$33.9M -$34.3M -$35.4M
Special Dividend Paid
Long-Term Debt Issued -- $14M $520.9M $365.4M $852.9M
Long-Term Debt Repaid -$197.1M -$237.1M -$253.9M -$169.8M -$882.3M
Repurchase of Common Stock -$5.3M -$32.6M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.3B -$208.2M -$275.2M $72.8M $317.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $403.2M -$343.4M -$104.5M -$13.4M $135.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $103M $110.9M $92.6M $82.7M $87.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $25.6M $23.3M $19.4M $16.9M $19.7M
Depreciation & Amoritzation $2.8M $2.9M $2.8M $3.1M $2.3M
Stock-Based Compensation $1.2M $945K $1M $984K $943K
Change in Accounts Receivable $559K $1M $1.2M -$2.5M -$48K
Change in Inventories -- -- -- -- --
Cash From Operations $30.3M $23.9M $22.8M $23.2M $22.2M
 
Capital Expenditures $811K $27K $1.4M $1.4M $1.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$381.2M -$47.9M $29.1M -$304K -$25.4M
 
Dividends Paid (Ex Special Dividend) -$8M -$8.3M -$8.7M -$8.5M -$8.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $85M -- $48M
Long-Term Debt Repaid -- -$64M -$49.3M -$79.5M -$345M
Repurchase of Common Stock -$1.5M -$10.4M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $480.9M $135.9M -$59.1M -$45.3M $61.9M
 
Beginning Cash (CF) $388.5M $63.1M $77.8M $79.5M $134.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $130M $112M -$7.3M -$22.4M $58.7M
Ending Cash (CF) $518.4M $175.1M $70.5M $57.1M $193.1M
 
Levered Free Cash Flow $29.4M $23.9M $21.4M $21.9M $20.9M

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

GET BETTER TRADE IDEAS

Popular

Is Apple Stock Undervalued or Overvalued?
Is Apple Stock Undervalued or Overvalued?

For many years, Apple (NASDAQ:AAPL) was just about the perfect…

Where Will Palo Alto Networks Stock Be in 5 Years?
Where Will Palo Alto Networks Stock Be in 5 Years?

You know those companies that just refuse to slow down…

UPS Stock Forecast: Is the 6.9% Dividend Too Good to Be True?
UPS Stock Forecast: Is the 6.9% Dividend Too Good to Be True?

Parcel delivery giant UPS (NYSE:UPS) has seen its fair share…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
68
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
84
SBET alert for May 28

SharpLink Gaming [SBET] is down 13.82% over the past day.

Buy
58
TNXP alert for May 28

Tonix Pharmaceuticals Holding [TNXP] is down 1.32% over the past day.

Sell
37
ATS alert for May 28

ATS [ATS] is down 1.24% over the past day.

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

Show me the best stock