Financhill
Buy
65

TELNY Quote, Financials, Valuation and Earnings

Last price:
$10.96
Seasonality move :
1.39%
Day range:
$10.79 - $11.05
52-week range:
$10.63 - $13.12
Dividend yield:
8%
P/E ratio:
16.28x
P/S ratio:
2.02x
P/B ratio:
2.11x
Volume:
76.2K
Avg. volume:
28.4K
1-year change:
-2.66%
Market cap:
$15B
Revenue:
$7.6B
EPS (TTM):
$0.67
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $12.9B $12.3B $11.3B $8B $7.6B
Revenue Growth (YoY) -0.79% -4.8% -8.34% -29.12% -4.87%
 
Cost of Revenues $3.2B $3.1B $3B $1.9B $1.8B
Gross Profit $9.7B $9.2B $8.3B $6.1B $5.8B
Gross Profit Margin 75.44% 74.93% 73.66% 76.82% 76.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $949.4M $904.2M $685.2M $664.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $6.8B $6.5B $6.1B $4.4B $4.1B
Operating Income $3B $2.8B $2.3B $1.7B $1.7B
 
Net Interest Expenses $481.1M $363.5M $297.9M $260.8M $302.5M
EBT. Incl. Unusual Items $2.4B $2.6B $1.6B $970.6M $103.6M
Earnings of Discontinued Ops. -$84.3M $338.3M -$478.4M $3.7B $1.8B
Income Tax Expense $1B $681.5M $581.1M -$312.7M $409.3M
Net Income to Company $2.3B $2.9B $1.2B $4.8B $1.9B
 
Minority Interest in Earnings -$388.8M -$394.7M -$355.4M -$277M -$155.5M
Net Income to Common Excl Extra Items $883.4M $1.8B $177.3M $4.7B $1.3B
 
Basic EPS (Cont. Ops) $0.61 $1.31 $0.13 $3.34 $0.94
Diluted EPS (Cont. Ops) $0.61 $1.31 $0.13 $3.34 $0.94
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $5.7B $6B $5.9B $4.1B $2.1B
EBIT $2.9B $2.9B $1.9B $1.2B $425.8M
 
Revenue (Reported) $12.9B $12.3B $11.3B $8B $7.6B
Operating Income (Reported) $3B $2.8B $2.3B $1.7B $1.7B
Operating Income (Adjusted) $2.9B $2.9B $1.9B $1.2B $425.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.1B $3.1B $1.9B $1.9B $1.9B
Revenue Growth (YoY) -3.06% 0.32% -37.55% -1.65% -2.61%
 
Cost of Revenues $739.3M $779.4M $428.6M $431M $408.9M
Gross Profit $2.4B $2.3B $1.5B $1.5B $1.5B
Gross Profit Margin 76.21% 75% 77.99% 77.5% 78.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.6B $1.6B $1B $995.1M $991.5M
Operating Income $785.2M $709.7M $510.1M $489.1M $464.8M
 
Net Interest Expenses $107.2M $90.7M $48.2M $75.8M $84M
EBT. Incl. Unusual Items $798.8M $509.8M $209.6M $435M $441.7M
Earnings of Discontinued Ops. $30M $48.6M $104.4M -$6.8M $14.7M
Income Tax Expense $232.5M $166.5M $82.4M $157.6M $117M
Net Income to Company $927.7M $547.9M $305.7M $471.6M $463.6M
 
Minority Interest in Earnings -$100.9M -$91.2M -$77.2M -$37.2M -$34.8M
Net Income to Common Excl Extra Items $495.3M $300.5M $154.4M $233.5M $304.6M
 
Basic EPS (Cont. Ops) $0.35 $0.21 $0.11 $0.17 $0.22
Diluted EPS (Cont. Ops) $0.35 $0.21 $0.11 $0.17 $0.22
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $1.7B $1.4B $918.1M $921.6M $938.5M
EBIT $900.4M $615.2M $276.2M $529.6M $546.3M
 
Revenue (Reported) $3.1B $3.1B $1.9B $1.9B $1.9B
Operating Income (Reported) $785.2M $709.7M $510.1M $489.1M $464.8M
Operating Income (Adjusted) $900.4M $615.2M $276.2M $529.6M $546.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $12.7B $12.8B $7.8B $7.6B $7.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.2B $3.4B $1.9B $1.8B $1.7B
Gross Profit $9.6B $9.5B $5.9B $5.8B $5.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $6.7B $6.7B $4.4B $4.1B $4.1B
Operating Income $2.9B $2.7B $1.5B $1.7B $1.7B
 
Net Interest Expenses $479.9M $324.4M $155.1M $373.9M $297.7M
EBT. Incl. Unusual Items $2.2B $2.7B $660.4M $928.4M $1.5B
Earnings of Discontinued Ops. $81.4M -$699.3M $403.3M $5.1B -$1.6M
Income Tax Expense $654.6M $720.9M -$96.1M $69M $430.1M
Net Income to Company $2.4B $1.9B $1.2B $6.3B $1.5B
 
Minority Interest in Earnings -$405.6M -$366.6M -$315.9M -$173.7M -$160.9M
Net Income to Common Excl Extra Items $1.2B $957.2M $843.8M $5.8B $926.8M
 
Basic EPS (Cont. Ops) $0.85 $0.68 $0.60 $4.15 $0.67
Diluted EPS (Cont. Ops) $0.85 $0.68 $0.60 $4.15 $0.67
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $5.6B $7.1B $4B $3.2B $3.4B
EBIT $2.6B $3.2B $803.5M $1.3B $1.9B
 
Revenue (Reported) $12.7B $12.8B $7.8B $7.6B $7.5B
Operating Income (Reported) $2.9B $2.7B $1.5B $1.7B $1.7B
Operating Income (Adjusted) $2.6B $3.2B $803.5M $1.3B $1.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9.2B $9.6B $6.1B $5.7B $5.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $2.5B $1.4B $1.3B $1.2B
Gross Profit $7B $7.1B $4.7B $4.3B $4.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.9B $5B $3.3B $3B $3B
Operating Income $2.1B $2.1B $1.4B $1.3B $1.3B
 
Net Interest Expenses $315.7M $263.6M $120.2M $240.4M $236.3M
EBT. Incl. Unusual Items $1.6B $1.6B $704.5M $643.3M $2B
Earnings of Discontinued Ops. $252.8M -$729.2M $163.8M $1.8B -$7.4M
Income Tax Expense $506.4M $535M -$144.4M $242.9M $266.6M
Net Income to Company $1.9B $900.6M $889.6M $2.4B $2B
 
Minority Interest in Earnings -$303M -$275.4M -$235.9M -$131M -$136.3M
Net Income to Common Excl Extra Items $1B $106.2M $776.9M $2.1B $1.6B
 
Basic EPS (Cont. Ops) $0.72 $0.08 $0.55 $1.49 $1.18
Diluted EPS (Cont. Ops) $0.72 $0.08 $0.55 $1.49 $1.18
Weighted Average Basic Share $4.2B $4.2B $4.2B $4.2B $4.1B
Weighted Average Diluted Share $4.2B $4.2B $4.2B $4.2B $4.1B
 
EBITDA $4.2B $5.1B $3.2B $2.2B $3.5B
EBIT $1.9B $2B $868.7M $945.8M $2.4B
 
Revenue (Reported) $9.2B $9.6B $6.1B $5.7B $5.6B
Operating Income (Reported) $2.1B $2.1B $1.4B $1.3B $1.3B
Operating Income (Adjusted) $1.9B $2B $868.7M $945.8M $2.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.6B $2.4B $1.7B $1B $1.9B
Short Term Investments $61.5M $46.3M $42.5M $33.4M $128.3M
Accounts Receivable, Net $1.9B $1.8B $1.6B $1.5B $1.2B
Inventory $168.4M $153.8M $177.2M $159.1M $93.9M
Prepaid Expenses $622.9M $658.6M $442.6M $322.9M $202.5M
Other Current Assets -- -- $113.4K -$918.3K -$4M
Total Current Assets $5.3B $5.9B $5B $3.3B $3.9B
 
Property Plant And Equipment $16.2B $16.7B $14.1B $11.4B $7.6B
Long-Term Investments -- -- -- -- --
Goodwill $3.1B $3.4B $3.1B $2.8B $2.5B
Other Intangibles $1.3B $1.3B $1.2B $988.7M $912.6M
Other Long-Term Assets -$226.8K -$117.1K -- -$204.1K -$98.3K
Total Assets $28.2B $30B $25.6B $24.4B $21.5B
 
Accounts Payable $1.1B $1.1B $1B $811.7M $540.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1B $1.1B $790.9M $681M $403.8M
Other Current Liabilities $230.4M $218.9M $154.6M $196.2M $115.3M
Total Current Liabilities $8.3B $7.1B $7B $5.5B $4.5B
 
Long-Term Debt $9.5B $11.5B $9.9B $8B $7.2B
Capital Leases -- -- -- -- --
Total Liabilities $23.3B $24.9B $22B $17.8B $14.5B
 
Common Stock $975.7M $991.7M $959.7M $863.8M $823.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $4.3B $4.5B $3B $6.1B $6.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $599.4M $655.3M $590.2M $432.3M $585.1M
Total Equity $4.9B $5.1B $3.6B $6.6B $6.9B
 
Total Liabilities and Equity $28.2B $30B $25.6B $24.4B $21.5B
Cash and Short Terms $1.6B $2.5B $1.8B $1B $2.1B
Total Debt $11.1B $12.3B $10.9B $8.9B $8.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.9B $2.5B $1.5B $867.4M $1.6B
Short Term Investments $57.2M $115.6M $68.8M $73.3M $174.6M
Accounts Receivable, Net $2.8B $2.6B $2.1B $1.3B $1.3B
Inventory $133.3M $128.5M $172.3M $95.1M $84M
Prepaid Expenses $148.1M $206.7M $139.9M $80.9M $51.1M
Other Current Assets -- -- -- -$89.3K --
Total Current Assets $5B $5.9B $4B $2.4B $3.2B
 
Property Plant And Equipment $15.4B $14.1B $11.9B $7.1B $7.5B
Long-Term Investments -- -- -- -- --
Goodwill $3.2B $3.2B $2.7B $2.3B $2.5B
Other Intangibles $1.2B $1.2B $975M $821.3M $895M
Other Long-Term Assets $1.7B $1.4B $1.5B $1.5B $1.2B
Total Assets $27.7B $26.6B $21.9B $20B $22.1B
 
Accounts Payable $3.5B $3.5B $2.9B $1.9B $2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1B $914.4M $731.8M $386.2M $369.5M
Other Current Liabilities $188.2M $194.5M $164.5M $146.6M $150.8M
Total Current Liabilities $7.2B $7.7B $6.3B $4B $5.5B
 
Long-Term Debt $11B $10.1B $8.4B $6.5B $6.6B
Capital Leases -- -- -- -- --
Total Liabilities $23.6B $23.1B $19.1B $12.8B $14.5B
 
Common Stock $899.5M $965M $792.6M $748.5M $789.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $589.5M $544.5M $465.1M $519.7M $517.7M
Total Equity $4B $3.5B $2.8B $7.2B $7.6B
 
Total Liabilities and Equity $27.7B $26.6B $21.9B $20B $22.1B
Cash and Short Terms $1.9B $2.6B $1.6B $940.7M $1.8B
Total Debt $11.9B $11.3B $9.3B $7B $8.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2.3B $2.9B $1.2B $4.8B $1.9B
Depreciation & Amoritzation $2.8B $3.1B $4B $2.9B $1.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $36M $168.7M $45.5M -$143.1M -$11.4M
Change in Inventories $48.6M $25.7M -$37M -$19.3M $22.2M
Cash From Operations $3.9B $4.7B $4.9B $4.1B $2.8B
 
Capital Expenditures $2.5B $2B $2.3B $2B $1.4B
Cash Acquisitions -$3.1B $776.2M -$43.4M -$587.5M $306M
Cash From Investing -$4.9B -$1.1B -$2B -$2.4B -$1.7B
 
Dividends Paid (Ex Special Dividend) -$1.4B -$1.3B -$1.5B -$1.4B -$1.2B
Special Dividend Paid
Long-Term Debt Issued $7.5B $3.7B $3.1B $2.2B $1.9B
Long-Term Debt Repaid -$3.9B -$3.5B -$3.4B -$2.2B -$1B
Repurchase of Common Stock -$694.9M -$441.8M -- -$2.8M -$162.4M
Other Financing Activities -$568.3K -$9.4M -$232.1K $2.2M $1B
Cash From Financing $492.3M -$2.9B -$3.2B -$2.5B -$144.9M
 
Beginning Cash (CF) $2.1B $1.5B $2.3B $1.8B $914.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$565.1M $602.2M -$331.8M -$821.8M $877.6M
Ending Cash (CF) $1.6B $2.1B $2B $1B $1.8B
 
Levered Free Cash Flow $1.4B $2.6B $2.6B $2.1B $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $927.7M $547.9M $305.7M $471.6M $463.6M
Depreciation & Amoritzation $924.8M $647.8M $548M $410.2M $395.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $1.4B $966.4M $824.8M $679.5M
 
Capital Expenditures $498.4M $413.8M $379.6M $321.2M $257.9M
Cash Acquisitions -$30.1M -$434.7K -$300K $5.5M -$8.9M
Cash From Investing -$470.9M -$279.3M -$252.5M -$328.3M -$268M
 
Dividends Paid (Ex Special Dividend) -$61.4M $7.7M $42.6M -$14.2M -$2.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$450.5M -- $270.2K -$2.7M $88K
Other Financing Activities -$10.5M -$4.5M $4M $25.5M $92.7K
Cash From Financing -$811.1M -$728.5M -$72.8M -$772M -$131.7M
 
Beginning Cash (CF) $1.6B $2.4B $980.5M $1.1B $1.2B
Foreign Exchange Rate Adjustment -$29.8M -$46.2M $76.7M $1.9M -$8.8M
Additions / Reductions $125M $366.7M $641.2M -$275.5M $279.9M
Ending Cash (CF) $1.9B $2.6B $1.6B $875.8M $1.5B
 
Levered Free Cash Flow $908.6M $960.7M $586.8M $503.7M $421.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.4B $1.9B $1.2B $6.3B $1.5B
Depreciation & Amoritzation $3.2B $3.8B $3.1B $2B $1.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4.4B $4.9B $4B $3B $3B
 
Capital Expenditures $2B $2.1B $2.1B $1.7B $1.2B
Cash Acquisitions -$1.5B $783M -$39.4M -$316.4M $239.5M
Cash From Investing -$2.9B -$1.1B -$1.8B -$2.7B -$953.2M
 
Dividends Paid (Ex Special Dividend) -$1.3B -$1.4B -$1.4B -$1.3B -$1.2B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$556.4M $13.2M -$2.7M -$164.3M -$181.7M
Other Financing Activities -$7.1M -$9.8M $8.8M $1B --
Cash From Financing -$3.1B -$3.1B -$3.2B -$1B -$1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.7B $752.6M -$917.3M -$741M $698M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.4B $2.8B $2B $1.4B $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.9B $900.6M $889.6M $2.4B $2B
Depreciation & Amoritzation $2.4B $3.1B $2.2B $1.3B $1.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.6B $3.8B $3B $1.9B $2.2B
 
Capital Expenditures $1.5B $1.7B $1.5B $1.1B $906.6M
Cash Acquisitions -$30.1M -$23.3M -$19.3M $251.8M $185.3M
Cash From Investing -$1.4B -$1.4B -$1.2B -$1.5B -$725.6M
 
Dividends Paid (Ex Special Dividend) -$684.9M -$795.9M -$697.6M -$659.4M -$644.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$454.9M -- -$2.7M -$164.2M -$183.5M
Other Financing Activities -$18.7M -$19.1M -$10.1M $1B --
Cash From Financing -$1.9B -$2B -$2B -$525.7M -$1.7B
 
Beginning Cash (CF) $5B $7.4B $5.2B $3.5B $5.1B
Foreign Exchange Rate Adjustment $73.5M -$51.5M $85.1M $56.9M -$10.9M
Additions / Reductions $251.7M $402M -$183.5M -$102.8M -$282.4M
Ending Cash (CF) $5.4B $7.7B $4.9B $3.4B $4.7B
 
Levered Free Cash Flow $2B $2.2B $1.5B $823.1M $1.3B

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 0.02% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 6.7% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.65% over the past day.

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

Show me the best stock