Financhill
Buy
55

TCBI Quote, Financials, Valuation and Earnings

Last price:
$73.77
Seasonality move :
2.88%
Day range:
$72.78 - $77.47
52-week range:
$54.68 - $91.80
Dividend yield:
0%
P/E ratio:
58.10x
P/S ratio:
3.72x
P/B ratio:
1.11x
Volume:
432.7K
Avg. volume:
469.1K
1-year change:
19.89%
Market cap:
$3.4B
Revenue:
$932.3M
EPS (TTM):
$1.27
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $989.7M $879.3M $976.8M $1.1B $932.3M
Revenue Growth (YoY) -5.7% -11.16% 11.08% 10.11% -13.31%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $390.1M $381.2M $481.6M $522.3M $512.3M
Other Inc / (Exp) -- -- $248.5M $489K -$179.6M
Operating Expenses $372.3M $381.2M $730.2M $522.3M $512.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $91.9M $338.1M $431.8M $246.6M $107.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25.7M $84.1M $99.3M $57.5M $29.6M
Net Income to Company $66.3M $253.9M $332.5M $189.1M $77.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $66.3M $253.9M $332.5M $189.1M $77.5M
 
Basic EPS (Cont. Ops) $1.12 $4.65 $6.25 $3.58 $1.29
Diluted EPS (Cont. Ops) $1.12 $4.60 $6.18 $3.54 $1.28
Weighted Average Basic Share $50.4M $50.6M $50.5M $48.1M $46.6M
Weighted Average Diluted Share $50.6M $51.1M $51M $48.6M $47M
 
EBITDA -- -- -- -- --
EBIT $280M $445.8M $700.2M $962.4M $935.3M
 
Revenue (Reported) $989.7M $879.3M $976.8M $1.1B $932.3M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $280M $445.8M $700.2M $962.4M $935.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $250M $225.5M $276.7M $245.9M $283.7M
Revenue Growth (YoY) -5% -9.82% 22.74% -11.16% 15.39%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $827K $38.6M $116.6M $138.8M $106.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $827K $38.6M $116.6M $138.8M $106.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $83M $88.8M $278.2M $25.5M $93.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.8M $23.7M $60.9M $5.3M $22.5M
Net Income to Company $60.2M $65.1M $217.3M $20.2M $71M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $60.2M $65.1M $217.3M $20.2M $71M
 
Basic EPS (Cont. Ops) $1.14 $1.20 $4.28 $0.33 $1.44
Diluted EPS (Cont. Ops) $1.14 $1.19 $4.23 $0.33 $1.43
Weighted Average Basic Share $50.5M $50.6M $50.3M $47.7M $46.2M
Weighted Average Diluted Share $50.8M $51.2M $50.9M $48.3M $46.8M
 
EBITDA -- -- -- -- --
EBIT $115.2M $114.7M $401.9M $227.8M $301.5M
 
Revenue (Reported) $250M $225.5M $276.7M $245.9M $283.7M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $115.2M $114.7M $401.9M $227.8M $301.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $989.7M $879.3M $976.8M $1.1B $932.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $390.1M $381.2M $481.6M $522.3M $512.3M
Other Inc / (Exp) -- -- -- -- -$179.6M
Operating Expenses $372.3M $381.2M $481.6M $522.3M $512.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $91.9M $338.1M $431.8M $246.6M $107.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25.7M $84.1M $99.3M $57.5M $29.6M
Net Income to Company $66.3M $253.9M $332.5M $189.1M $77.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $66.3M $253.9M $332.5M $189.1M $77.5M
 
Basic EPS (Cont. Ops) $1.11 $4.65 $6.31 $3.57 $1.28
Diluted EPS (Cont. Ops) $1.11 $4.59 $6.25 $3.54 $1.27
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $280M $445.8M $700.2M $962.4M $935.3M
 
Revenue (Reported) $989.7M $879.3M $976.8M $1.1B $932.3M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $280M $445.8M $700.2M $962.4M $935.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $879.3M $976.8M $1.1B $932.3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $381.2M $481.6M $522.3M $512.3M --
Other Inc / (Exp) -- -- -- -$179.6M --
Operating Expenses $381.2M $481.6M $522.3M $512.3M --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $338.1M $431.8M $246.6M $107.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $84.1M $99.3M $57.5M $29.6M --
Net Income to Company $253.9M $332.5M $189.1M $77.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $253.9M $332.5M $189.1M $77.5M --
 
Basic EPS (Cont. Ops) $4.65 $6.31 $3.57 $1.28 --
Diluted EPS (Cont. Ops) $4.59 $6.25 $3.54 $1.27 --
Weighted Average Basic Share $202.3M $201.1M $191.9M $186.2M --
Weighted Average Diluted Share $204.5M $203.5M $194.1M $188M --
 
EBITDA -- -- -- -- --
EBIT $445.8M $700.2M $962.4M $935.3M --
 
Revenue (Reported) $879.3M $976.8M $1.1B $932.3M --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $445.8M $700.2M $962.4M $935.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $9.2B $7.9B $5B $3.2B $3.2B
Short Term Investments -- $3.5B $2.6B $3.2B $182.9M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $9.2B $11.5B $7.6B $6.5B $3.4B
 
Property Plant And Equipment $24.5M $20.9M $26.4M $32.4M $85.4M
Long-Term Investments $3.2B $3.6B $3.6B $4.1B $4.4B
Goodwill $15.1M $15.1M -- -- --
Other Intangibles $108M $2.2M -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $37.7B $34.7B $28.4B $28.4B $30.7B
 
Accounts Payable $11.2M $7.7M $24M $33.2M $23.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $2.2B $1.2B $1.5B $885M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $122.9M $2.2B $1.2B $1.5B $908.7M
 
Long-Term Debt $3.4B $928.7M $931.4M $859.1M $660.3M
Capital Leases -- -- -- -- --
Total Liabilities $34.9B $31.5B $25.4B $25.2B $27.4B
 
Common Stock $150.5M $300.5M $300.5M $300.5M $300.5M
Other Common Equity Adj $15.8M -$47.7M -$418.9M -$362M -$183.1M
Common Equity $2.7B $2.9B $2.8B $2.9B $3.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.9B $3.2B $3.1B $3.2B $3.4B
 
Total Liabilities and Equity $37.7B $34.7B $28.4B $28.4B $30.7B
Cash and Short Terms $9.2B $11.5B $7.6B $6.5B $3.4B
Total Debt $3.4B $3.1B $2.1B $2.4B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $9.2B $7.9B $5B $3.2B $3.2B
Short Term Investments -- $3.5B $2.6B $3.2B $182.9M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $9.2B $11.5B $7.6B $6.5B $3.4B
 
Property Plant And Equipment $24.5M $20.9M $26.4M $32.4M $85.4M
Long-Term Investments $3.2B $3.6B $3.6B $4.1B $4.4B
Goodwill $15.1M $15.1M -- -- --
Other Intangibles $108M $2.2M -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $37.7B $34.7B $28.4B $28.4B $30.7B
 
Accounts Payable $11.2M $7.7M $24M $33.2M $23.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $2.2B $1.2B $1.5B $885M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $122.9M $2.2B $1.2B $1.5B $908.7M
 
Long-Term Debt $3.4B $928.7M $931.4M $859.1M $660.3M
Capital Leases -- -- -- -- --
Total Liabilities $34.9B $31.5B $25.4B $25.2B $27.4B
 
Common Stock $150.5M $300.5M $300.5M $300.5M $300.5M
Other Common Equity Adj $15.8M -$47.7M -$418.9M -$362M -$183.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.9B $3.2B $3.1B $3.2B $3.4B
 
Total Liabilities and Equity $37.7B $34.7B $28.4B $28.4B $30.7B
Cash and Short Terms $9.2B $11.5B $7.6B $6.5B $3.4B
Total Debt $3.4B $3.1B $2.1B $2.4B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $66.3M $253.9M $332.5M $189.1M $77.5M
Depreciation & Amoritzation $74.9M $93.4M $45.3M $40.5M $54.2M
Stock-Based Compensation $17.4M $31.3M $21.4M $24.2M $24.7M
Change in Accounts Receivable $10.7M $154.1M -$25.5M -$78.6M -$1.6M
Change in Inventories -- -- -- -- --
Cash From Operations $2.6B $657.3M $148M $373.7M $481.1M
 
Capital Expenditures $2.8M $4.1M $11.3M $16.4M $64.8M
Cash Acquisitions -- -- $3.3B -- --
Cash From Investing -$2.9B $1.2B $3.3B -$1.8B -$2.5B
 
Dividends Paid (Ex Special Dividend) -$9.8M -$18.7M -$17.3M -$17.3M -$17.3M
Special Dividend Paid
Long-Term Debt Issued -- $639.4M -- -- --
Long-Term Debt Repaid -- -$111M -- -$75M -$200M
Repurchase of Common Stock -- -$150M -$115.3M -$105M -$81.5M
Other Financing Activities -$2M -- -- -- --
Cash From Financing $5.1B -$3.1B -$6.4B -$387.7M $1.9B
 
Beginning Cash (CF) $4.4B $9.2B $7.9B $5B $3.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.8B -$1.3B -$2.9B -$1.8B -$54M
Ending Cash (CF) $9.2B $7.9B $5B $3.2B $3.2B
 
Levered Free Cash Flow $2.6B $653.2M $136.7M $357.4M $416.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $60.2M $65.1M $217.3M $20.2M $71M
Depreciation & Amoritzation $23.2M $27.5M $9.9M $9.6M $15.3M
Stock-Based Compensation $5.4M $8.1M $5.4M $6.3M $3.5M
Change in Accounts Receivable $27.6M $67.4M -$23.3M -$1.9M $59.1M
Change in Inventories -- -- -- -- --
Cash From Operations $470M $111M -$66.1M $187.7M $18.4M
 
Capital Expenditures $91K $1.5M $814K $3.7M $7.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1B $1B $3.6B $318.4M -$240.4M
 
Dividends Paid (Ex Special Dividend) -$2.4M -$4.3M -$4.3M -$4.3M -$4.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$300M -- -- -- --
Long-Term Debt Repaid -- $908.3M -- -- --
Repurchase of Common Stock -- -- -$65.3M -$44.8M $26K
Other Financing Activities -$188K -- -- -- --
Cash From Financing -$762M -$1.7B -$2.2B -$1.5B -$780.8M
 
Beginning Cash (CF) $10.6B $8.5B $3.6B $4.2B $4.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.4B -$588.4M $1.4B -$949.9M -$1B
Ending Cash (CF) $9.2B $7.9B $5B $3.2B $3.2B
 
Levered Free Cash Flow $469.9M $109.5M -$66.9M $183.9M $11M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $66.3M $253.9M $332.5M $189.1M $77.5M
Depreciation & Amoritzation $74.9M $93.4M $45.3M $40.5M $54.2M
Stock-Based Compensation $17.4M $31.3M $21.4M $24.2M $24.7M
Change in Accounts Receivable $10.7M $154.1M -$25.5M -$78.6M -$1.6M
Change in Inventories -- -- -- -- --
Cash From Operations $2.6B $657.3M $148M $373.7M $481.1M
 
Capital Expenditures $2.8M $4.1M $11.3M $16.4M $64.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.9B $1.2B $3.3B -$1.8B -$2.5B
 
Dividends Paid (Ex Special Dividend) -$9.8M -$18.7M -$17.3M -$17.3M -$17.3M
Special Dividend Paid
Long-Term Debt Issued -- $639.4M -- -- --
Long-Term Debt Repaid -- -$111M -- -- --
Repurchase of Common Stock -- -- -$115.3M -$105M -$81.5M
Other Financing Activities -$2M -- -- -- --
Cash From Financing $5.1B -$3.1B -$6.4B -$387.7M $1.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.8B -$1.3B -$2.9B -$1.8B -$54M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.6B $653.2M $136.7M $357.4M $416.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $253.9M $332.5M $189.1M $77.5M --
Depreciation & Amoritzation $93.4M $45.3M $40.5M $54.2M --
Stock-Based Compensation $31.3M $21.4M $24.2M $24.7M --
Change in Accounts Receivable $154.1M -$25.5M -$78.6M -$1.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $657.3M $148M $373.7M $481.1M --
 
Capital Expenditures $4.1M $11.3M $16.4M $64.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.2B $3.3B -$1.8B -$2.5B --
 
Dividends Paid (Ex Special Dividend) -$18.7M -$17.3M -$17.3M -$17.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $639.4M -- -- -- --
Long-Term Debt Repaid -$111M -- -$75M -$200M --
Repurchase of Common Stock -$150M -$115.3M -$105M -$81.5M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$3.1B -$6.4B -$387.7M $1.9B --
 
Beginning Cash (CF) $36.1B $21.2B $15.7B $13.7B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3B -$2.9B -$1.8B -$54M --
Ending Cash (CF) $34.9B $18.3B $13.9B $13.6B --
 
Levered Free Cash Flow $653.2M $136.7M $357.4M $416.3M --

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 29

Ajinomoto [AJINY] is up 99.61% over the past day.

Buy
69
AGX alert for Mar 29

Argan [AGX] is up 19.83% over the past day.

Sell
24
AIR alert for Mar 29

AAR [AIR] is down 16.36% over the past day.

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

Show me the best stock