Financhill
Sell
40

TCBI Quote, Financials, Valuation and Earnings

Last price:
$76.80
Seasonality move :
3.11%
Day range:
$75.91 - $78.24
52-week range:
$54.68 - $91.80
Dividend yield:
0%
P/E ratio:
451.71x
P/S ratio:
4.07x
P/B ratio:
1.16x
Volume:
968.3K
Avg. volume:
442.6K
1-year change:
24.08%
Market cap:
$3.5B
Revenue:
$1.1B
EPS (TTM):
$0.17
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1B $989.7M $879.3M $976.8M $1.1B
Revenue Growth (YoY) 7.33% -5.7% -11.16% 11.08% 10.11%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $446.8M $390.1M $381.2M $481.6M $522.3M
Other Inc / (Exp) -- -- -- $248.5M --
Operating Expenses $445.4M $372.3M $381.2M $730.2M $522.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $396.3M $91.9M $338.1M $431.8M $246.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $84.3M $25.7M $84.1M $99.3M $57.5M
Net Income to Company $312M $66.3M $253.9M $332.5M $189.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $312M $66.3M $253.9M $332.5M $189.1M
 
Basic EPS (Cont. Ops) $6.01 $1.12 $4.65 $6.25 $3.58
Diluted EPS (Cont. Ops) $5.99 $1.12 $4.60 $6.18 $3.54
Weighted Average Basic Share $50.3M $50.4M $50.6M $50.5M $48.1M
Weighted Average Diluted Share $50.4M $50.6M $51.1M $51M $48.6M
 
EBITDA -- -- -- -- --
EBIT $781.9M $280M $445.8M $700.2M $962.4M
 
Revenue (Reported) $1B $989.7M $879.3M $976.8M $1.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $781.9M $280M $445.8M $700.2M $962.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $255.6M $212.9M $264.4M $278.9M $125.3M
Revenue Growth (YoY) -3.28% -16.71% 24.19% 5.5% -55.07%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $125.2M $122.5M $141M $120.5M $131.9M
Other Inc / (Exp) -- -- -- -- -$179.6M
Operating Expenses $125.2M $122.5M $141M $120.5M $131.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $72.2M $57.3M $55.4M $81.1M -$80M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.1M $13.9M $13.9M $19.4M -$18.7M
Net Income to Company $57.1M $43.4M $41.4M $61.7M -$61.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $57.1M $43.4M $41.4M $61.7M -$61.3M
 
Basic EPS (Cont. Ops) $1.08 $0.77 $0.74 $1.19 -$1.42
Diluted EPS (Cont. Ops) $1.08 $0.76 $0.74 $1.18 -$1.42
Weighted Average Basic Share $50.4M $50.6M $49.9M $48M $46.2M
Weighted Average Diluted Share $50.6M $51.1M $50.4M $48.5M $46.6M
 
EBITDA -- -- -- -- --
EBIT $108.3M $83.4M $138.4M $274.8M $132.4M
 
Revenue (Reported) $255.6M $212.9M $264.4M $278.9M $125.3M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $108.3M $83.4M $138.4M $274.8M $132.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1B $903.9M $925.5M $1.1B $894.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $511.7M $343.4M $403.6M $500.2M $544.3M
Other Inc / (Exp) -- -- -- -- -$179.6M
Operating Expenses $492.6M $343.4M $403.6M $500.2M $544.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $89.9M $332.2M $242.4M $499.3M $39M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.4M $83.2M $62.1M $113.1M $12.4M
Net Income to Company $70.5M $249M $180.4M $386.2M $26.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $70.5M $249M $180.4M $386.2M $26.6M
 
Basic EPS (Cont. Ops) $1.39 $4.59 $3.23 $7.52 $0.17
Diluted EPS (Cont. Ops) $1.39 $4.54 $3.21 $7.44 $0.17
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $335.2M $446.3M $413.1M $1.1B $861.6M
 
Revenue (Reported) $1B $903.9M $925.5M $1.1B $894.5M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $335.2M $446.3M $413.1M $1.1B $861.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $739.7M $653.8M $700M $829.7M $648.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $389.2M $342.6M $365M $383.5M $405.5M
Other Inc / (Exp) -- -- -- -- -$179.6M
Operating Expenses $371.5M $342.6M $365M $383.5M $405.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $8.9M $249.2M $153.6M $221.1M $13.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.8M $60.4M $38.3M $52.1M $7.1M
Net Income to Company $6.1M $188.8M $115.2M $169M $6.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.1M $188.8M $115.2M $169M $6.5M
 
Basic EPS (Cont. Ops) -$0.03 $3.45 $2.03 $3.24 -$0.16
Diluted EPS (Cont. Ops) -$0.03 $3.40 $2.02 $3.21 -$0.16
Weighted Average Basic Share $151.2M $151.7M $150.8M $144.2M $140M
Weighted Average Diluted Share $151.5M $153.3M $152.5M $145.8M $141.2M
 
EBITDA -- -- -- -- --
EBIT $164.9M $331.1M $298.4M $734.6M $633.8M
 
Revenue (Reported) $739.7M $653.8M $700M $829.7M $648.7M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $164.9M $331.1M $298.4M $734.6M $633.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $4.4B $9.2B $7.9B $5B $3.2B
Short Term Investments $239.9M -- $3.5B $2.6B $3.2B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $4.7B $9.2B $11.5B $7.6B $6.5B
 
Property Plant And Equipment $31.2M $24.5M $20.9M $26.4M $32.4M
Long-Term Investments $239.9M $3.2B $3.6B $3.6B $4.1B
Goodwill $15.1M $15.1M $15.1M -- --
Other Intangibles $67.9M $108M $2.2M -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $32.5B $37.7B $34.7B $28.4B $28.4B
 
Accounts Payable $12.8M $11.2M $7.7M $24M $33.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $2.2B $1.2B $1.5B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $154.5M $122.9M $2.2B $1.2B $1.5B
 
Long-Term Debt $2.8B $3.4B $928.7M $931.4M $859.1M
Capital Leases -- -- -- -- --
Total Liabilities $29.7B $34.9B $31.5B $25.4B $25.2B
 
Common Stock $150.5M $150.5M $300.5M $300.5M $300.5M
Other Common Equity Adj $9M $15.8M -$47.7M -$418.9M -$362M
Common Equity $2.7B $2.7B $2.9B $2.8B $2.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.8B $2.9B $3.2B $3.1B $3.2B
 
Total Liabilities and Equity $32.5B $37.7B $34.7B $28.4B $28.4B
Cash and Short Terms $4.6B $9.2B $11.5B $7.6B $6.5B
Total Debt $2.8B $3.4B $3.1B $2.1B $2.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $10.6B $8.5B $3.6B $4.2B $4.2B
Short Term Investments $1.4B -- $2.4B $3.1B $3.5B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $12B $8.5B $6B $7.3B $7.7B
 
Property Plant And Equipment $26.7M $21.1M $27.2M $31.1M $81.6M
Long-Term Investments $1.4B $3.7B $3.4B $4.1B $4.4B
Goodwill $17.8M $17.4M -- -- --
Other Intangibles $95.3M $1.2M -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $38.4B $36.4B $30.4B $29.6B $31.6B
 
Accounts Payable $14.7M $8.9M $18.5M $31.1M $18.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $1.7B $1.4B $1B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $222.9M $12.4M $1.7B $1.4B $1.1B
 
Long-Term Debt $3.1B $3.1B $930.8M $858.5M $660.2M
Capital Leases -- -- -- -- --
Total Liabilities $35.6B $33.3B $27.5B $26.6B $28.3B
 
Common Stock $150.5M $300.5M $300.5M $300.5M $300.5M
Other Common Equity Adj $6.8M -$40.7M -$435.4M -$505.9M -$128.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.8B $3.1B $2.9B $3.1B $3.4B
 
Total Liabilities and Equity $38.4B $36.4B $30.4B $29.6B $31.6B
Cash and Short Terms $12B $8.5B $6B $7.3B $7.7B
Total Debt $3.1B $3.1B $2.6B $2.3B $1.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $312M $66.3M $253.9M $332.5M $189.1M
Depreciation & Amoritzation $37.3M $74.9M $93.4M $45.3M $40.5M
Stock-Based Compensation $17.6M $17.4M $31.3M $21.4M $24.2M
Change in Accounts Receivable -$143.5M $10.7M $154.1M -$25.5M -$78.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$240.2M $2.6B $657.3M $148M $373.7M
 
Capital Expenditures $16.7M $2.8M $4.1M $11.3M $16.4M
Cash Acquisitions -- -- -- $3.3B --
Cash From Investing -$2.3B -$2.9B $1.2B $3.3B -$1.8B
 
Dividends Paid (Ex Special Dividend) -$9.8M -$9.8M -$18.7M -$17.3M -$17.3M
Special Dividend Paid
Long-Term Debt Issued -- -- $639.4M -- --
Long-Term Debt Repaid -$1.5B -- -$111M -- -$75M
Repurchase of Common Stock -- -- -$150M -$115.3M -$105M
Other Financing Activities -$1.5M -$2M -- -- --
Cash From Financing $3.9B $5.1B -$3.1B -$6.4B -$387.7M
 
Beginning Cash (CF) $3.1B $4.4B $9.2B $7.9B $5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B $4.8B -$1.3B -$2.9B -$1.8B
Ending Cash (CF) $4.4B $9.2B $7.9B $5B $3.2B
 
Levered Free Cash Flow -$256.8M $2.6B $653.2M $136.7M $357.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $57.1M $43.4M $41.4M $61.7M -$61.3M
Depreciation & Amoritzation $20.4M $18.4M $11.3M $11.2M $14.1M
Stock-Based Compensation $5M $8.4M $5.4M $4.4M $6.5M
Change in Accounts Receivable $57.2M $1.3M $8.6M -$34.3M -$36.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$82.9M $107.7M $67.6M $95.4M $333.3M
 
Capital Expenditures $361K $1.1M $1.3M $7.8M $15.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$768.4M $297.7M $1.2B $643.9M -$456.9M
 
Dividends Paid (Ex Special Dividend) -$2.4M -$4.3M -$4.3M -$4.3M -$4.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$908.3M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$189K -- -- -- --
Cash From Financing $1.8B $1.2B -$1.9B $606M $1.4B
 
Beginning Cash (CF) $9.7B $7B $4.3B $2.8B $2.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $930.2M $1.6B -$635.1M $1.3B $1.3B
Ending Cash (CF) $10.6B $8.5B $3.6B $4.2B $4.2B
 
Levered Free Cash Flow -$83.3M $106.6M $66.3M $87.6M $318.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $70.5M $249M $180.4M $386.2M $26.6M
Depreciation & Amoritzation $62.9M $89.2M $62.8M $40.8M $48.5M
Stock-Based Compensation $16.7M $28.6M $24.1M $23.4M $27.5M
Change in Accounts Receivable -$3.6M $114.3M $65.3M -$100M -$62.6M
Change in Inventories -- -- -- -- --
Cash From Operations $2.4B $1B $325.1M $119.9M $650.4M
 
Capital Expenditures $4.3M $2.7M $12M $13.5M $61.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.7B -$925.5M $668.6M $1.6B -$1.9B
 
Dividends Paid (Ex Special Dividend) -$9.8M -$16.8M -$17.3M -$17.3M -$17.3M
Special Dividend Paid
Long-Term Debt Issued -- $339.4M -- -- --
Long-Term Debt Repaid -- -$1B -- -- --
Repurchase of Common Stock -- -- -$50M -$125.5M -$126.3M
Other Financing Activities -$1.6M -- -- -- --
Cash From Financing $4.8B -$2.2B -$5.9B -$1.1B $1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.4B -$2.1B -$4.9B $552.5M -$1.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.4B $1B $313.1M $106.5M $589.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $6.1M $188.8M $115.2M $169M $6.5M
Depreciation & Amoritzation $51.7M $65.9M $35.4M $30.9M $38.9M
Stock-Based Compensation $12.1M $23.2M $16M $17.9M $21.2M
Change in Accounts Receivable -$16.9M $86.7M -$2.2M -$76.7M -$60.7M
Change in Inventories -- -- -- -- --
Cash From Operations $2.2B $546.3M $214.1M $186.1M $462.7M
 
Capital Expenditures $2.7M $2.6M $10.5M $12.6M $57.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.8B $223M -$341.2M -$2.1B -$2.2B
 
Dividends Paid (Ex Special Dividend) -$7.3M -$14.4M -$12.9M -$12.9M -$12.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $300M $639.4M -- -- --
Long-Term Debt Repaid -- -$1B -- -$75M -$200M
Repurchase of Common Stock -- -$150M -$50M -$60.2M -$81.5M
Other Financing Activities -$1.8M -- -- -- --
Cash From Financing $5.8B -$1.4B -$4.2B $1.1B $2.7B
 
Beginning Cash (CF) $23.8B $27.6B $17.6B $11.5B $9.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.2B -$671.3M -$4.3B -$819.5M $948.7M
Ending Cash (CF) $30B $26.9B $13.3B $10.7B $10.4B
 
Levered Free Cash Flow $2.2B $543.7M $203.6M $173.4M $405.3M

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 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock