Financhill
Buy
59

TNL Quote, Financials, Valuation and Earnings

Last price:
$51.20
Seasonality move :
5.2%
Day range:
$50.39 - $51.25
52-week range:
$38.00 - $56.91
Dividend yield:
3.91%
P/E ratio:
8.69x
P/S ratio:
0.96x
P/B ratio:
--
Volume:
180.8K
Avg. volume:
561.2K
1-year change:
26.73%
Market cap:
$3.5B
Revenue:
$3.8B
EPS (TTM):
$5.89
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $4B $2.2B $3.1B $3.6B $3.8B
Revenue Growth (YoY) 2.85% -46.57% 45.09% 13.82% 5.13%
 
Cost of Revenues $292M $103M $238M $236M $245M
Gross Profit $3.8B $2.1B $2.9B $3.3B $3.5B
Gross Profit Margin 92.78% 95.23% 92.41% 93.38% 93.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $727M $797M $930M $961M
Other Inc / (Exp) $10M -$165M $8M -$4M -$25M
Operating Expenses $2.9B $2B $2.3B $2.7B $2.8B
Operating Income $825M $74M $616M $679M $748M
 
Net Interest Expenses $155M $185M $195M $189M $238M
EBT. Incl. Unusual Items $680M -$276M $429M $486M $485M
Earnings of Discontinued Ops. $18M -$2M -$5M $1M $5M
Income Tax Expense $191M -$23M $116M $130M $94M
Net Income to Company $489M -$253M $313M $356M $391M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $507M -$255M $308M $357M $396M
 
Basic EPS (Cont. Ops) $5.50 -$2.97 $3.56 $4.28 $5.31
Diluted EPS (Cont. Ops) $5.48 -$2.97 $3.52 $4.24 $5.28
Weighted Average Basic Share $92.1M $86.1M $86.5M $83.4M $74.5M
Weighted Average Diluted Share $92.4M $86.1M $87.3M $84.2M $75M
 
EBITDA $963M $42M $751M $800M $848M
EBIT $842M -$84M $627M $681M $736M
 
Revenue (Reported) $4B $2.2B $3.1B $3.6B $3.8B
Operating Income (Reported) $825M $74M $616M $679M $748M
Operating Income (Adjusted) $842M -$84M $627M $681M $736M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $614M $839M $937M $986M $993M
Revenue Growth (YoY) -44.43% 36.65% 11.68% 5.23% 0.71%
 
Cost of Revenues $48M $62M $59M $72M $62M
Gross Profit $566M $777M $878M $914M $931M
Gross Profit Margin 92.18% 92.61% 93.7% 92.7% 93.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $185M $207M $242M $249M $263M
Other Inc / (Exp) -$17M -$1M $19M -- -$15M
Operating Expenses $480M $590M $689M $705M $726M
Operating Income $86M $187M $189M $209M $205M
 
Net Interest Expenses $50M $46M $46M $61M $60M
EBT. Incl. Unusual Items $19M $140M $162M $148M $130M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$21M $39M $46M $38M $33M
Net Income to Company $40M $101M $115M $110M $97M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $40M $101M $116M $110M $97M
 
Basic EPS (Cont. Ops) $0.47 $1.16 $1.39 $1.50 $1.40
Diluted EPS (Cont. Ops) $0.47 $1.15 $1.38 $1.49 $1.39
Weighted Average Basic Share $85.9M $86.6M $83M $73.3M $69.8M
Weighted Average Diluted Share $86.1M $87.4M $83.6M $73.6M $70.2M
 
EBITDA $103M $218M $240M $240M $223M
EBIT $71M $187M $210M $212M $193M
 
Revenue (Reported) $614M $839M $937M $986M $993M
Operating Income (Reported) $86M $187M $189M $209M $205M
Operating Income (Adjusted) $71M $187M $210M $212M $193M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.5B $2.9B $3.5B $3.7B $3.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $123M $221M $249M $243M $240M
Gross Profit $2.4B $2.7B $3.3B $3.5B $3.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $816M $771M $907M $961M $1B
Other Inc / (Exp) -$106M -$20M $6M -$23M -$24M
Operating Expenses $2.2B $2.2B $2.6B $2.7B $2.8B
Operating Income $192M $532M $691M $721M $750M
 
Net Interest Expenses $172M $196M $187M $223M $244M
EBT. Incl. Unusual Items -$86M $316M $518M $477M $482M
Earnings of Discontinued Ops. $13M -$4M -$3M $7M $32M
Income Tax Expense $17M $107M $141M $125M $93M
Net Income to Company -$103M $206M $378M $357M $416M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$90M $205M $374M $359M $421M
 
Basic EPS (Cont. Ops) -$1.12 $2.35 $4.38 $4.70 $5.93
Diluted EPS (Cont. Ops) -$1.12 $2.33 $4.35 $4.67 $5.89
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $218M $643M $833M $824M $855M
EBIT $93M $517M $711M $712M $740M
 
Revenue (Reported) $2.5B $2.9B $3.5B $3.7B $3.8B
Operating Income (Reported) $192M $532M $691M $721M $750M
Operating Income (Adjusted) $93M $517M $711M $712M $740M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.5B $2.3B $2.7B $2.8B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $50M $168M $179M $187M $183M
Gross Profit $1.5B $2.1B $2.5B $2.6B $2.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $543M $586M $696M $726M $768M
Other Inc / (Exp) -$146M -$2M $6M -$12M -$9M
Operating Expenses $1.5B $1.7B $2B $2.1B $2.2B
Operating Income -$33M $426M $500M $542M $544M
 
Net Interest Expenses $133M $144M $138M $174M $180M
EBT. Incl. Unusual Items -$312M $280M $368M $358M $355M
Earnings of Discontinued Ops. -- -$2M -- $6M $32M
Income Tax Expense -$54M $76M $101M $96M $95M
Net Income to Company -$258M $201M $266M $267M $292M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$258M $202M $267M $268M $292M
 
Basic EPS (Cont. Ops) -$2.99 $2.32 $3.15 $3.57 $4.15
Diluted EPS (Cont. Ops) -$2.99 $2.30 $3.13 $3.55 $4.12
Weighted Average Basic Share $258.2M $259.4M $253.9M $226M $212.1M
Weighted Average Diluted Share $258.4M $261.7M $256.3M $227.4M $213.2M
 
EBITDA -$79M $521M $601M $625M $631M
EBIT -$173M $427M $510M $541M $545M
 
Revenue (Reported) $1.5B $2.3B $2.7B $2.8B $2.9B
Operating Income (Reported) -$33M $426M $500M $542M $544M
Operating Income (Adjusted) -$173M $427M $510M $541M $545M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $355M $1.2B $369M $550M $282M
Short Term Investments $45M $9M $27M $23M $32M
Accounts Receivable, Net $144M $115M $131M $160M $179M
Inventory $1.2B $1.3B $1.2B $1.2B $1.1B
Prepaid Expenses $236M $224M $247M $224M $239M
Other Current Assets -- -- -- -- --
Total Current Assets $5.4B $5.6B $4.5B $4.8B $4.8B
 
Property Plant And Equipment $816M $758M $768M $720M $701M
Long-Term Investments -- $26M $21M $18M $19M
Goodwill $970M $964M $961M $955M $962M
Other Intangibles $143M $131M $219M $207M $199M
Other Long-Term Assets $30M $26M $14M $5M $8M
Total Assets $7.5B $7.6B $6.6B $6.8B $6.7B
 
Accounts Payable $73M $62M $62M $65M $73M
Accrued Expenses $552M $531M $560M $532M $517M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $13M $10M
Total Current Liabilities $772M $1.2B $1.2B $1.1B $1.2B
 
Long-Term Debt $5.6B $6.4B $5.3B $5.6B $5.6B
Capital Leases -- -- -- -- --
Total Liabilities $8B $8.6B $7.4B $7.7B $7.7B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$52M -$16M -$48M -$79M -$70M
Common Equity -$530M -$975M -$801M -$913M -$918M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6M $7M $7M $9M $1M
Total Equity -$524M -$968M -$794M -$904M -$917M
 
Total Liabilities and Equity $7.5B $7.6B $6.6B $6.8B $6.7B
Cash and Short Terms $400M $1.2B $396M $573M $314M
Total Debt $5.6B $6.4B $5.3B $5.6B $5.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.3B $346M $169M $238M $194M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $122M $125M $167M $184M $152M
Inventory $1.3B $1.3B $1.1B $1.1B $1.2B
Prepaid Expenses $202M $196M $206M $247M $233M
Other Current Assets -- -- -- -- --
Total Current Assets $5.6B $4.4B $4.2B $4.4B $4.6B
 
Property Plant And Equipment $679M $678M $736M $655M $594M
Long-Term Investments -- -- -- -- --
Goodwill $958M $962M $950M $959M $971M
Other Intangibles $132M $222M $211M $201M $215M
Other Long-Term Assets $479M $382M $301M $408M $364M
Total Assets $7.8B $6.6B $6.4B $6.7B $6.7B
 
Accounts Payable $57M $60M $66M $71M $55M
Accrued Expenses $953M $953M $852M $818M $779M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.5B $1.4B $1.3B $1.3B $1.3B
 
Long-Term Debt $6.6B $5.3B $5.3B $5.6B $5.6B
Capital Leases -- -- -- -- --
Total Liabilities $8.8B $7.5B $7.3B $7.7B $7.6B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$56M -$42M -$112M -$94M -$61M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7M $8M $8M $11M $1M
Total Equity -$993M -$849M -$903M -$997M -$861M
 
Total Liabilities and Equity $7.8B $6.6B $6.4B $6.7B $6.7B
Cash and Short Terms $1.3B $346M $169M $238M $194M
Total Debt $6.6B $5.3B $5.3B $5.6B $5.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $489M -$253M $313M $356M $391M
Depreciation & Amoritzation $121M $126M $124M $119M $112M
Stock-Based Compensation $24M $20M $32M $45M $38M
Change in Accounts Receivable -$577M $267M $20M -$401M -$522M
Change in Inventories $13M -$119M -$6M $31M $25M
Cash From Operations $452M $374M $568M $442M $350M
 
Capital Expenditures $108M $69M $57M $52M $74M
Cash Acquisitions $55M -- -$37M -$2M -$6M
Cash From Investing -$66M -$65M -$93M -$50M -$80M
 
Dividends Paid (Ex Special Dividend) -$166M -$138M -$109M -$135M -$136M
Special Dividend Paid
Long-Term Debt Issued $5.3B $3.3B $2.1B $2.2B $4B
Long-Term Debt Repaid -$5B -$2.5B -$3.2B -$1.9B -$4B
Repurchase of Common Stock -$340M -$128M -$25M -$351M -$309M
Other Financing Activities -$103M -$47M -$50M -$44M -$42M
Cash From Financing -$289M $502M -$1.3B -$196M -$500M
 
Beginning Cash (CF) $404M $502M $1.3B $497M $688M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $97M $811M -$813M $196M -$230M
Ending Cash (CF) $502M $1.3B $497M $688M $458M
 
Levered Free Cash Flow $344M $305M $511M $390M $276M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $40M $101M $115M $110M $97M
Depreciation & Amoritzation $32M $30M $30M $28M $30M
Stock-Based Compensation $6M $8M $10M $9M $9M
Change in Accounts Receivable $64M -$43M -$181M -$162M -$143M
Change in Inventories -$20M $26M -$2M $6M $2M
Cash From Operations $94M $145M $37M $88M $145M
 
Capital Expenditures $17M $15M $12M $14M $20M
Cash Acquisitions -- -- -$2M -- --
Cash From Investing -$62M -$15M -$5M -$13M -$20M
 
Dividends Paid (Ex Special Dividend) -$26M -$26M -$33M -$33M -$35M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B $221M $520M $862M $1.1B
Long-Term Debt Repaid -$1B -$281M -$460M -$814M -$1.2B
Repurchase of Common Stock -- -- -$113M -$67M -$68M
Other Financing Activities -$27M -$11M -$12M -$6M -$5M
Cash From Financing $177M -$97M -$99M -$58M -$113M
 
Beginning Cash (CF) $1.2B $328M $241M $214M $166M
Foreign Exchange Rate Adjustment $3M -$5M -$6M -$3M $5M
Additions / Reductions $209M $33M -$67M $17M $12M
Ending Cash (CF) $1.3B $346M $169M $238M $194M
 
Levered Free Cash Flow $77M $130M $25M $74M $125M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$103M $206M $378M $357M $416M
Depreciation & Amoritzation $125M $125M $122M $111M $115M
Stock-Based Compensation $21M $30M $42M $42M $36M
Change in Accounts Receivable $123M $89M -$351M -$458M -$510M
Change in Inventories -$76M -$26M -$2M $58M $8M
Cash From Operations $356M $585M $400M $373M $518M
 
Capital Expenditures $89M $53M $53M $58M $90M
Cash Acquisitions $106M -$37M -$2M -$6M -$44M
Cash From Investing -$27M -$44M -$50M -$62M -$135M
 
Dividends Paid (Ex Special Dividend) -$153M -$105M -$133M -$136M -$140M
Special Dividend Paid
Long-Term Debt Issued $4.6B $1B $2.3B $3.6B $4.1B
Long-Term Debt Repaid -$3.5B -$2.4B -$2.4B -$3.3B -$4.2B
Repurchase of Common Stock -$253M -- -$265M -$380M -$202M
Other Financing Activities -$44M -$48M -$48M -$38M -$32M
Cash From Financing $642M -$1.5B -$507M -$226M -$430M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $971M -$927M -$157M $85M -$47M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $267M $532M $347M $315M $428M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$258M $201M $266M $267M $292M
Depreciation & Amoritzation $94M $93M $91M $83M $86M
Stock-Based Compensation $14M $24M $34M $31M $29M
Change in Accounts Receivable $229M $51M -$320M -$377M -$365M
Change in Inventories -$107M -$14M -$10M $17M --
Cash From Operations $224M $435M $267M $198M $366M
 
Capital Expenditures $56M $40M $36M $42M $58M
Cash Acquisitions -- -$37M -$2M -$6M -$44M
Cash From Investing -$98M -$77M -$34M -$46M -$101M
 
Dividends Paid (Ex Special Dividend) -$112M -$79M -$103M -$104M -$108M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.2B $940M $1.2B $2.6B $2.8B
Long-Term Debt Repaid -$2.1B -$2B -$1.2B -$2.6B -$2.8B
Repurchase of Common Stock -$128M -- -$240M -$269M -$162M
Other Financing Activities -$38M -$39M -$37M -$31M -$21M
Cash From Financing $775M -$1.2B -$414M -$444M -$374M
 
Beginning Cash (CF) $2.9B $2.1B $1.3B $1.2B $1.3B
Foreign Exchange Rate Adjustment -$5M -$6M -$11M -$4M --
Additions / Reductions $901M -$837M -$181M -$292M -$109M
Ending Cash (CF) $3.6B $1.1B $957M $786M $1B
 
Levered Free Cash Flow $168M $395M $231M $156M $308M

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock