Financhill
Buy
52

TEZNY Quote, Financials, Valuation and Earnings

Last price:
$30.49
Seasonality move :
1.66%
Day range:
$30.15 - $30.64
52-week range:
$22.94 - $31.18
Dividend yield:
4.38%
P/E ratio:
17.85x
P/S ratio:
5.20x
P/B ratio:
2.43x
Volume:
8.5K
Avg. volume:
11.3K
1-year change:
32.41%
Market cap:
$20.5B
Revenue:
$3.9B
EPS (TTM):
$1.72
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.7B $3B $3.1B $3.4B $3.9B
Revenue Growth (YoY) 5.62% 10.6% 1.65% 10.73% 15.84%
 
Cost of Revenues $399.6M $258.3M $292M $338.1M $383.6M
Gross Profit $2.3B $2.8B $2.8B $3.1B $3.6B
Gross Profit Margin 85.4% 91.47% 90.51% 90.08% 90.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $1.4B $1.4B $1.6B $1.8B
Operating Income $1.3B $1.4B $1.4B $1.5B $1.8B
 
Net Interest Expenses $89.4M $99.6M $113.1M $129.8M $190M
EBT. Incl. Unusual Items $1.2B $1.3B $1.3B $1.3B $1.6B
Earnings of Discontinued Ops. $2.4M -$15.1M -$21.4M $2.7M $12.6M
Income Tax Expense $339.6M $376.1M $374.8M $394.4M $492.5M
Net Income to Company $908.3M $935.7M $904.5M $955.7M $1.1B
 
Minority Interest in Earnings -$11.2M -$1.7M -$738.2K $2.8M -$649.4K
Net Income to Common Excl Extra Items $897.1M $934M $903.8M $958.5M $1.1B
 
Basic EPS (Cont. Ops) $1.34 $1.39 $1.35 $1.39 $1.70
Diluted EPS (Cont. Ops) $1.34 $1.39 $1.35 $1.39 $1.70
Weighted Average Basic Share $669.2M $668.9M $668.6M $668.7M $668.7M
Weighted Average Diluted Share $669.2M $668.9M $668.6M $668.7M $668.7M
 
EBITDA $2.1B $2.2B $2.2B $2.4B $2.9B
EBIT $1.3B $1.4B $1.4B $1.6B $1.9B
 
Revenue (Reported) $2.7B $3B $3.1B $3.4B $3.9B
Operating Income (Reported) $1.3B $1.4B $1.4B $1.5B $1.8B
Operating Income (Adjusted) $1.3B $1.4B $1.4B $1.6B $1.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $741.9M $723.1M $765.3M $932.1M $948.9M
Revenue Growth (YoY) 18.47% -2.54% 5.83% 21.8% 1.81%
 
Cost of Revenues $103.8M $57.1M $64M $81M $86.9M
Gross Profit $638.2M $666M $701.2M $851M $862M
Gross Profit Margin 86.02% 92.1% 91.64% 91.31% 90.84%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $294M $336.4M $364.6M $396.2M $406.6M
Operating Income $344.2M $329.6M $336.6M $454.8M $455.4M
 
Net Interest Expenses $21.7M $27.4M $34.5M $39.6M $40.8M
EBT. Incl. Unusual Items $322.5M $302.2M $302.1M $415.1M $414.6M
Earnings of Discontinued Ops. $964K -$1.2M -- -$3.3M $315.7K
Income Tax Expense $93.6M $85.5M $87.3M $121.2M $124.8M
Net Income to Company $229.8M $215.4M $214.3M $290.7M $290.1M
 
Minority Interest in Earnings -$361.5K -$224.4K $751.8K $651.7K -$420.9K
Net Income to Common Excl Extra Items $229.4M $215.2M $215M $291.3M $289.7M
 
Basic EPS (Cont. Ops) $0.34 $0.32 $0.32 $0.44 $0.43
Diluted EPS (Cont. Ops) $0.34 $0.32 $0.32 $0.44 $0.43
Weighted Average Basic Share $669.5M $669M $668.5M $668.6M $668.6M
Weighted Average Diluted Share $669.5M $669M $668.5M $668.6M $668.6M
 
EBITDA $540.3M $517.6M $537M $682M $686.1M
EBIT $344.2M $329.6M $336.6M $454.8M $455.4M
 
Revenue (Reported) $741.9M $723.1M $765.3M $932.1M $948.9M
Operating Income (Reported) $344.2M $329.6M $336.6M $454.8M $455.4M
Operating Income (Adjusted) $344.2M $329.6M $336.6M $454.8M $455.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.8B $3B $3.1B $3.5B $3.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $454.5M $251.1M $286.4M $340M $379.2M
Gross Profit $2.4B $2.7B $2.8B $3.2B $3.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $1.4B $1.4B $1.7B $1.8B
Operating Income $1.3B $1.3B $1.4B $1.6B $1.8B
 
Net Interest Expenses $87.6M $104.9M $122M $135.2M $191.6M
EBT. Incl. Unusual Items $1.3B $1.3B $1.3B $1.5B $1.6B
Earnings of Discontinued Ops. $964K -$11.6M -$19.9M $3.3M $13.3M
Income Tax Expense $352.2M $367.6M $375.2M $428.3M $495.9M
Net Income to Company $932.5M $921.3M $903.4M $1B $1.1B
 
Minority Interest in Earnings -$17.5M -$1.6M $128.8K $2.7M -$1.7M
Net Income to Common Excl Extra Items $965.1M $919.2M $901.1M $1B $1.1B
 
Basic EPS (Cont. Ops) $1.44 $1.37 $1.35 $1.55 $1.72
Diluted EPS (Cont. Ops) $1.44 $1.37 $1.35 $1.55 $1.72
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.2B $2.2B $2.2B $2.6B $2.9B
EBIT $1.4B $1.4B $1.4B $1.7B $2B
 
Revenue (Reported) $2.8B $3B $3.1B $3.5B $3.9B
Operating Income (Reported) $1.3B $1.3B $1.4B $1.6B $1.8B
Operating Income (Adjusted) $1.4B $1.4B $1.4B $1.7B $2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $741.9M $723.1M $765.3M $932.1M $948.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $103.8M $57.1M $64M $81M $86.9M
Gross Profit $638.2M $666M $701.2M $851M $862M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $294M $336.4M $364.6M $396.2M $406.6M
Operating Income $344.2M $329.6M $336.6M $454.8M $455.4M
 
Net Interest Expenses $21.7M $27.4M $34.5M $39.6M $40.8M
EBT. Incl. Unusual Items $322.5M $302.2M $302.1M $415.1M $414.6M
Earnings of Discontinued Ops. $964K -$1.2M -- -$3.3M $315.7K
Income Tax Expense $93.6M $85.5M $87.3M $121.2M $124.8M
Net Income to Company $229.8M $215.4M $214.3M $290.7M $290.1M
 
Minority Interest in Earnings -$361.5K -$224.4K $751.8K $651.7K -$420.9K
Net Income to Common Excl Extra Items $229.4M $215.2M $215M $291.3M $289.7M
 
Basic EPS (Cont. Ops) $0.34 $0.32 $0.32 $0.44 $0.43
Diluted EPS (Cont. Ops) $0.34 $0.32 $0.32 $0.44 $0.43
Weighted Average Basic Share $669.5M $669M $668.5M $668.6M $668.6M
Weighted Average Diluted Share $669.5M $669M $668.5M $668.6M $668.6M
 
EBITDA $540.3M $517.6M $537M $682M $686.1M
EBIT $344.2M $329.6M $336.6M $454.8M $455.4M
 
Revenue (Reported) $741.9M $723.1M $765.3M $932.1M $948.9M
Operating Income (Reported) $344.2M $329.6M $336.6M $454.8M $455.4M
Operating Income (Adjusted) $344.2M $329.6M $336.6M $454.8M $455.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.3B $1.8B $2.3B $1.5B $2.4B
Short Term Investments $779.8M $1.1B $269.8M $416.1M $464.2M
Accounts Receivable, Net $1.5B $3.1B $2.5B $2.4B $3.3B
Inventory $81.7M $79.1M $89M $82.9M $112.6M
Prepaid Expenses $29.9M $12.5M $9.9M $12.3M $13M
Other Current Assets -- -- -- -- --
Total Current Assets $5.9B $6.6B $5.5B $4.7B $6.5B
 
Property Plant And Equipment $17.9B $17.3B $17.4B $19.5B $20B
Long-Term Investments -- -- -- -- --
Goodwill $283M $290.4M $269.7M $278.9M $261.1M
Other Intangibles $427.8M $452.9M $562.3M $679.7M $761M
Other Long-Term Assets $2.2M $226.4K $107.2K -$331.6K --
Total Assets $25.4B $25.3B $24.5B $25.9B $28.3B
 
Accounts Payable $2.7B $3.7B $4B $3.2B $3.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $73.4M $103.5M $163M $294.6M $346.1M
Total Current Liabilities $6.2B $8.7B $7.3B $7B $7.1B
 
Long-Term Debt $12.1B $10B $9B $10.4B $11.9B
Capital Leases -- -- -- -- --
Total Liabilities $19.9B $20B $17.8B $18.8B $20.4B
 
Common Stock $543.9M $500.7M $474.2M $488.8M $460.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $5.4B $5.3B $6.6B $7B $7.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $56.6M $35.2M $29.1M $20.9M $20.6M
Total Equity $5.4B $5.3B $6.6B $7B $7.9B
 
Total Liabilities and Equity $25.4B $25.3B $24.5B $25.9B $28.3B
Cash and Short Terms $4.1B $2.9B $2.6B $1.9B $2.9B
Total Debt $15.2B $14.1B $11.6B $13.3B $14.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.9B $2.1B $2B -- --
Short Term Investments $733.3M $29.7M $376M -- --
Accounts Receivable, Net $275.1M $527.1M $930.7M $1.3B $1.4B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.9B $2.9B $3.4B $1.4B $1.4B
 
Property Plant And Equipment $17.2B $17.2B $17.8B $19.3B $21.2B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- $591.8M
Total Assets $21.3B $21.3B $22.5B $22.1B $24.3B
 
Accounts Payable $930.3M $1.1B $2B $1.9B $1.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.2B $1.3B $1.4B $1.5B --
Total Current Liabilities $4.9B $4.3B $6.7B $3.5B $2B
 
Long-Term Debt $10.7B $10.1B $8.7B $11.4B --
Capital Leases -- -- -- -- --
Total Liabilities $15.9B $14.6B $15.6B $15B $3.8B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $45.5M $35M $28.2M $24.9M $21.9M
Total Equity $5.4B $6.7B $6.9B $7.1B $20.5B
 
Total Liabilities and Equity $21.3B $21.3B $22.5B $22.1B $24.3B
Cash and Short Terms $2.6B $2.2B $2.4B -- --
Total Debt $13.3B $11.7B $11.8B $11.4B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $908.3M $935.7M $904.5M $955.7M $1.1B
Depreciation & Amoritzation $725.4M $786.6M $776.3M $839.8M $948.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $3.8M -$1.9B $301.5M $281M -$1.1B
Change in Inventories $6.6M -$23.4M -$21.8M $24.4M -$35.9M
Cash From Operations $1.1B $984.8M $2.5B $1.2B $1.6B
 
Capital Expenditures $1.5B $1.7B $1.8B $2.5B $2.8B
Cash Acquisitions -$799.4K -$37.9M $168.1M -$20.2M $78.8M
Cash From Investing -$1.6B -$1B -$2B -$2.5B -$2.6B
 
Dividends Paid (Ex Special Dividend) -$600.8M -$646.8M -$628.3M -$727M -$747.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $1.9B
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$10.8M -$11.8M -- -- --
Other Financing Activities $3B -$585.8M $725.9M $1.2B $902.8M
Cash From Financing $2.4B -$1.2B $97.6M $502.7M $2B
 
Beginning Cash (CF) $1.2B $3.2B $1.7B $2.3B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.9B -$1.3B $591.4M -$850.1M $1B
Ending Cash (CF) $3.1B $1.9B $2.3B $1.5B $2.5B
 
Levered Free Cash Flow -$396.1M -$760.4M $652.8M -$1.3B -$1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $229.8M $215.4M $214.3M $290.7M $290.1M
Depreciation & Amoritzation $196.2M $188.1M -- $227.2M $230.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $81.5M $585.4M $63.7M $433M $642.1M
 
Capital Expenditures $291M $329.1M $338.2M $524.3M $591.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$291M -$329.1M -$338.2M -$524.3M -$591.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$192.1M $256.3M -- -$91.3M $50.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$209.6M $256.3M -$274.5M -$91.3M $50.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $932.5M $921.3M $903.4M $1B $1.1B
Depreciation & Amoritzation $753.6M $778.5M -- $1.1B $952M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1B $1.5B $1.9B $1.5B $1.8B
 
Capital Expenditures $1.5B $1.8B $1.8B $2.6B $2.9B
Cash Acquisitions -$799.4K -$37.9M $168.1M -$20.2M $78.8M
Cash From Investing -$1.6B -$1.1B -$2B -$2.7B -$2.7B
 
Dividends Paid (Ex Special Dividend) -$600.8M -$646.8M -$628.3M -$727M -$747.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8B -$832.8M -- -$941.4M $1.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$492.2M -$294.6M $122M -$1.1B -$1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $229.8M $215.4M $214.3M $290.7M $290.1M
Depreciation & Amoritzation $196.2M $188.1M -- $227.2M $230.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $81.5M $585.4M $63.7M $433M $642.1M
 
Capital Expenditures $291M $329.1M $338.2M $524.3M $591.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$291M -$329.1M -$338.2M -$524.3M -$591.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$192.1M $256.3M -- -$91.3M $50.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$209.6M $256.3M -$274.5M -$91.3M $50.6M

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Stock Keep Going Up?
Will Robinhood Stock Keep Going Up?

Commission-free online brokerage Robinhood (NASDAQ:HOOD) has served up massive gains…

Where Will Hershey Stock Be In 1 Year?
Where Will Hershey Stock Be In 1 Year?

Chocolate stocks used to be the epitome of sleepy stability,…

Where Will KNOT Stock Be In 1 Year?
Where Will KNOT Stock Be In 1 Year?

In the case of KNOT Offshore Partners (KNOP), most headlines…

Stock Ideas

Buy
63
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 53x

Buy
60
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
92
BGL alert for Jul 3

Blue Gold [BGL] is down 20.3% over the past day.

Sell
18
CNC alert for Jul 3

Centene [CNC] is down 1.3% over the past day.

Sell
12
MOH alert for Jul 3

Molina Healthcare [MOH] is up 0.3% over the past day.

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

Show me the best stock