Financhill
Sell
47

THYCF Quote, Financials, Valuation and Earnings

Last price:
$25.10
Seasonality move :
-4.51%
Day range:
$25.10 - $25.10
52-week range:
$23.80 - $26.00
Dividend yield:
2.15%
P/E ratio:
7.47x
P/S ratio:
0.48x
P/B ratio:
0.65x
Volume:
--
Avg. volume:
--
1-year change:
0.76%
Market cap:
$2.8B
Revenue:
$5.9B
EPS (TTM):
$3.36
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8.1B $6.3B $6B $6.1B $5.9B
Revenue Growth (YoY) 0.16% -22.59% -4.97% 2.45% -4.19%
 
Cost of Revenues $6.3B $4.7B $4.9B $4.8B $4.5B
Gross Profit $1.8B $1.6B $1B $1.3B $1.4B
Gross Profit Margin 22.14% 24.76% 17.44% 21.69% 24.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.2B $1.1B $1B $940.7M $914.8M
Operating Income $600.1M $416M $33M $391.3M $510.4M
 
Net Interest Expenses $27.3M $14.6M $14.9M $12M $16.6M
EBT. Incl. Unusual Items $614.2M $381.4M -$121.2M $402.2M $489.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $145.8M $104.8M $132.4M $99.5M $103.8M
Net Income to Company $614.2M $381.4M -$121.2M $402.2M $489.9M
 
Minority Interest in Earnings -$26.9M -$18.5M $7.6M -$2.8M -$9.1M
Net Income to Common Excl Extra Items $441.5M $258.1M -$245.9M $299.9M $377M
 
Basic EPS (Cont. Ops) $3.66 $2.19 -$2.10 $2.57 $0.99
Diluted EPS (Cont. Ops) $3.66 $2.19 -$2.10 $2.57 $0.99
Weighted Average Basic Share $120.7M $117.9M $117.1M $116.6M $111.4M
Weighted Average Diluted Share $120.7M $117.9M $117.1M $116.6M $111.4M
 
EBITDA $1.1B $900.4M $376.5M $886.8M $918.1M
EBIT $647.1M $401M -$100.9M $427M $518.1M
 
Revenue (Reported) $8.1B $6.3B $6B $6.1B $5.9B
Operating Income (Reported) $600.1M $416M $33M $391.3M $510.4M
Operating Income (Adjusted) $647.1M $401M -$100.9M $427M $518.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.2B $1.7B $1.6B $1.6B $1.6B
Revenue Growth (YoY) 4.33% -25.54% -3.82% 2.82% 10.72%
 
Cost of Revenues $1.7B $1.2B $1.3B $1.2B $1.2B
Gross Profit $528.6M $415.2M $276.4M $394.3M $409.6M
Gross Profit Margin 23.79% 25.09% 17.37% 24.09% 26.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $317.3M $293.5M $250.1M $231M $227.2M
Operating Income $211.3M $121.6M $26.3M $163.3M $182.4M
 
Net Interest Expenses $7.7M $4.4M $4M $3M $5.3M
EBT. Incl. Unusual Items $244M $113.8M $17.6M $156.2M $202.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $57.1M $22M $24.5M $52.8M $52.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$7.8M -$3M -$1.7M -$494.4K -$4.1M
Net Income to Common Excl Extra Items $179.1M $88.8M -$8.6M $102.8M $145.6M
 
Basic EPS (Cont. Ops) $1.48 $0.76 -$0.07 $0.88 $1.27
Diluted EPS (Cont. Ops) $1.48 $0.76 -$0.07 $0.88 $1.27
Weighted Average Basic Share $120.5M $116.8M $117.1M $116.5M $113.9M
Weighted Average Diluted Share $120.7M $116.9M $117.1M $116.5M $113.9M
 
EBITDA $253M $119.4M $22.7M $162.4M $209.8M
EBIT $253M $119.4M $22.7M $162.4M $209.8M
 
Revenue (Reported) $2.2B $1.7B $1.6B $1.6B $1.6B
Operating Income (Reported) $211.3M $121.6M $26.3M $163.3M $182.4M
Operating Income (Adjusted) $253M $119.4M $22.7M $162.4M $209.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8.2B $6.3B $6B $6.1B $6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.3B $4.7B $4.9B $4.8B $4.5B
Gross Profit $1.8B $1.6B $1B $1.3B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.2B $1.1B $1B $940.5M $925.9M
Operating Income $602.1M $417.4M $32.7M $385.3M $516.2M
 
Net Interest Expenses $27.3M $14.8M $14.8M $12.1M $16.8M
EBT. Incl. Unusual Items $616.8M $385.5M -$123.8M $396.3M $496.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $146.3M $106M $129.7M $98.7M $105.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$26.9M -$18.6M $8M -$2.8M -$9.2M
Net Income to Common Excl Extra Items $443.6M $260.9M -$245.5M $294.7M $381.9M
 
Basic EPS (Cont. Ops) $3.68 $2.21 -$2.10 $2.53 $3.36
Diluted EPS (Cont. Ops) $3.68 $2.21 -$2.10 $2.53 $3.36
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $649.8M $405.2M -$103.5M $421.2M $929.5M
EBIT $649.8M $405.2M -$103.5M $421.2M $524.9M
 
Revenue (Reported) $8.2B $6.3B $6B $6.1B $6B
Operating Income (Reported) $602.1M $417.4M $32.7M $385.3M $516.2M
Operating Income (Adjusted) $649.8M $405.2M -$103.5M $421.2M $524.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4.7B $4.4B $4.6B $2.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5B $3.6B $3.6B $2.2B --
Gross Profit $1.2B $780.8M $994.7M $700.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $855.4M $756.2M $707.8M $447.4M --
Operating Income $356.7M $24.6M $286.9M $253.2M --
 
Net Interest Expenses $14.8M $11.4M $11.2M $8.2M --
EBT. Incl. Unusual Items $379.5M $8.4M $293.3M $315.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $99.2M $130.3M $94.7M $77.9M --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$14.1M -$5.9M -$1.4M -$5.5M --
Net Income to Common Excl Extra Items $266.2M -$127.8M $197.2M $232.4M --
 
Basic EPS (Cont. Ops) $2.25 -$1.09 $1.69 $2.01 --
Diluted EPS (Cont. Ops) $2.25 -$1.09 $1.69 $2.01 --
Weighted Average Basic Share $354.6M $351.2M $350.8M $231.4M --
Weighted Average Diluted Share $354.7M $351.2M $350.8M $231.4M --
 
EBITDA $397.4M $22.5M $312.2M $329.7M --
EBIT $397.4M $22.5M $312.2M $329.7M --
 
Revenue (Reported) $4.7B $4.4B $4.6B $2.9B --
Operating Income (Reported) $356.7M $24.6M $286.9M $253.2M --
Operating Income (Adjusted) $397.4M $22.5M $312.2M $329.7M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $662.4M $493.8M $599.2M $529.2M $501.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1.2B $1.2B $1.1B $992.1M
Inventory $683.3M $771.7M $1B $813.8M $854.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $306.5M $335.8M $394.8M $382M $349.2M
Total Current Assets $3B $2.8B $3.2B $2.8B $2.7B
 
Property Plant And Equipment $4.9B $4.6B $4.7B $4.3B $4.9B
Long-Term Investments -- -- -- -- --
Goodwill $1.4M $655.4K $758K $680.5K $427.7K
Other Intangibles $254.1M $225.2M $297.7M $257.5M $313.8M
Other Long-Term Assets $200.9M $192.9M $199.1M $215.8M $231.1M
Total Assets $9.5B $9B $9.5B $8.8B $9.5B
 
Accounts Payable $667.1M $652.9M $631.6M $627.3M $492.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $964.9M $781.9M $773.1M $778.8M $826.4M
Total Current Liabilities $2.8B $2.5B $2.9B $2.4B $2.6B
 
Long-Term Debt $1.2B $1.2B $1.6B $1.5B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $4.9B $4.6B $5.6B $4.9B $5B
 
Common Stock $781.2M $706M $646.7M $569.4M $575.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $4.3B $4.2B $3.7B $3.7B $4.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $325.4M $280M $254.4M $219.2M $230.3M
Total Equity $4.6B $4.5B $4B $3.9B $4.5B
 
Total Liabilities and Equity $9.5B $9B $9.5B $8.8B $9.5B
Cash and Short Terms $662.4M $493.8M $599.2M $529.2M $501.1M
Total Debt $2.2B $2.2B $3B $2.4B $2.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $662.4M $493.8M $599.2M $529.2M $501.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1.2B $1.2B $1.1B $992.1M
Inventory $683.3M $771.7M $1B $813.8M $854.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $306.5M $335.8M $394.8M $382M $349.2M
Total Current Assets $3B $2.8B $3.2B $2.8B $2.7B
 
Property Plant And Equipment $4.9B $4.6B $4.7B $4.3B $4.9B
Long-Term Investments -- -- -- -- --
Goodwill $1.4M $655.4K $758K $680.5K $427.7K
Other Intangibles $254.1M $225.2M $297.7M $257.5M $313.8M
Other Long-Term Assets $200.9M $192.9M $199.1M $215.8M $231.1M
Total Assets $9.5B $9B $9.5B $8.8B $9.5B
 
Accounts Payable $667.1M $652.9M $631.6M $627.3M $492.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $964.9M $781.9M $773.1M $778.8M $826.4M
Total Current Liabilities $2.8B $2.5B $2.9B $2.4B $2.6B
 
Long-Term Debt $1.2B $1.2B $1.6B $1.5B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $4.9B $4.6B $5.6B $4.9B $5B
 
Common Stock $781.2M $706M $646.7M $569.4M $575.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $325.4M $280M $254.4M $219.2M $230.3M
Total Equity $4.6B $4.5B $4B $3.9B $4.5B
 
Total Liabilities and Equity $9.5B $9B $9.5B $8.8B $9.5B
Cash and Short Terms $662.4M $493.8M $599.2M $529.2M $501.1M
Total Debt $2.2B $2.2B $3B $2.4B $2.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $614.2M $381.4M -$121.2M $402.2M $489.9M
Depreciation & Amoritzation $497.5M $499.4M $477.4M $459.8M $399.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $79.4M -$17M -$134.9M -$145.7M $195M
Change in Inventories -$1.2M -$140M -$275.2M $125.5M $827.2K
Cash From Operations $1B $634.1M -$2M $973.9M $773.9M
 
Capital Expenditures -- -- -- -- $551.2M
Cash Acquisitions $59.6M $89.1K -$226.4M $221.8K -$174.5M
Cash From Investing -$451M -$747.5M -$691.3M -$569.2M -$699.4M
 
Dividends Paid (Ex Special Dividend) -$68.8M -$68.1M -$60.8M -$56.9M -$57M
Special Dividend Paid
Long-Term Debt Issued $482.8M $452M $1.1B $497.8M $410.1M
Long-Term Debt Repaid -$345M -$392.2M -$309.7M -$490.6M -$385.8M
Repurchase of Common Stock -$94.9M -$44.9M -$88.9K -$34.8M -$99.6M
Other Financing Activities -$82.4M -$101.8M -$77.3M -$86.3M -$93.8M
Cash From Financing -$414.6M -$33.3M $830M -$412.2M -$135.3M
 
Beginning Cash (CF) $431.6M $568.5M $371.9M $490.8M $467.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $175.9M -$146.7M $136.8M -$7.4M -$60.8M
Ending Cash (CF) $602M $447.3M $524.5M $493M $429M
 
Levered Free Cash Flow $1B $634.1M -$2M $973.9M $222.7M
Period Ending 2007-03-31 2008-03-31 2009-03-31 2010-03-31 2011-03-31
Net Income to Stockholders -- -- -- -$462.3M $145.2M
Depreciation & Amoritzation -- -- -- $127.8M $126.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- $173.6M $213.9M
Change in Inventories -- -- -- $68.1M $45.5M
Cash From Operations -- -- -- $224.1M $391.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- $1M $165.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $81M $187.1M
Long-Term Debt Repaid -- -- -- -$159.7M -$407.9M
Repurchase of Common Stock -- -- -- $244.5K -$29.4K
Other Financing Activities -- -- -- $426.4K $260.5M
Cash From Financing -- -- -- $310.5M -$538.6M
 
Beginning Cash (CF) -- -- -- $709.4M $763.2M
Foreign Exchange Rate Adjustment -- -- -- $517.7K -$13.7M
Additions / Reductions -- -- -- $535.6M $18M
Ending Cash (CF) -- -- -- $1.2B $711.5M
 
Levered Free Cash Flow -- -- -- $224.1M $391.2M
Period Ending 2007-03-31 2008-03-31 2009-03-31 2010-03-31 2011-03-31
Net Income to Stockholders -- -- -- -$454.3M $174.3M
Depreciation & Amoritzation -- -- -- $559.9M $537.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- $206.6M -$41.5M
Change in Inventories -- -- -- $186.8M $60.3M
Cash From Operations -- -- -- $526.2M $429.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$258.8M $164.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $915.5M $867M
Long-Term Debt Repaid -- -- -- -$569.7M -$1.5B
Repurchase of Common Stock -- -- -- -$8.5M -$162.6K
Other Financing Activities -- -- -- -$144.1M -$20M
Cash From Financing -- -- -- $348.5M -$1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $615.9M -$572.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $526.2M $429.7M
Period Ending 2021-06-01 2022-06-01 2023-06-01 2024-06-01
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
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 -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Where Will Salesforce Stock Be in 5 Years?
Where Will Salesforce Stock Be in 5 Years?

Salesforce (NYSE: CRM) just turned in a quarter that, on…

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

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

Buy
65
Is NVDA Stock a Buy?

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

Sell
40
Is AAPL Stock a Buy?

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

Alerts

Sell
31
REGN alert for May 31

Regeneron Pharmaceuticals [REGN] is down 19.04% over the past day.

Buy
55
RGC alert for May 31

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Sell
42
AMBA alert for May 31

Ambarella [AMBA] is down 15.13% over the past day.

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

Show me the best stock