Financhill
Buy
66

TCBI Quote, Financials, Valuation and Earnings

Last price:
$104.65
Seasonality move :
-2.35%
Day range:
$104.35 - $106.34
52-week range:
$59.37 - $108.92
Dividend yield:
0%
P/E ratio:
15.37x
P/S ratio:
2.41x
P/B ratio:
1.39x
Volume:
702.7K
Avg. volume:
446.6K
1-year change:
26.05%
Market cap:
$4.6B
Revenue:
$2B
EPS (TTM):
$6.80
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1B $1.3B $1.8B $1.9B $2B
Revenue Growth (YoY) -18.31% 23.63% 42.67% 8.16% 3.38%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- $248.5M $489K -$179.6M --
Operating Expenses -$350.1M -$183.2M -$246.6M -$286.6M -$432.7M
Operating Income $350.1M $183.2M $246.6M $286.6M $432.7M
 
Net Interest Expenses $42.1M $77.8M $128M $92.1M $45.4M
EBT. Incl. Unusual Items $338.1M $431.8M $246.6M $107.1M $432.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $84.1M $99.3M $57.5M $29.6M $102.5M
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 $330.2M
 
Basic EPS (Cont. Ops) $4.65 $6.25 $3.58 $1.29 $6.86
Diluted EPS (Cont. Ops) $4.60 $6.18 $3.54 $1.28 $6.79
Weighted Average Basic Share $50.6M $50.5M $48.1M $46.6M --
Weighted Average Diluted Share $51.1M $51M $48.6M $47M $46.1M
 
EBITDA -- $745.5M $1B $989.5M --
EBIT $445.8M $700.2M $962.4M $935.3M $1.2B
 
Revenue (Reported) $1B $1.3B $1.8B $1.9B $2B
Operating Income (Reported) $350.1M $183.2M $246.6M $286.6M $432.7M
Operating Income (Adjusted) $445.8M $700.2M $962.4M $935.3M $1.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $253.5M $401.7M $446.2M $490.9M $504.4M
Revenue Growth (YoY) -14.86% 58.45% 11.08% 10.01% 2.74%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$88.8M -$31.6M -$25.5M -$93.5M -$132.3M
Operating Income $88.8M $31.6M $25.5M $93.5M $132.3M
 
Net Interest Expenses $11.3M $27.5M $32.2M $18.9M $9.6M
EBT. Incl. Unusual Items $88.8M $278.2M $25.5M $93.5M $132.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.7M $60.9M $5.3M $22.5M $31.6M
Net Income to Company $65.1M $217.3M $20.2M $71M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $65.1M $217.3M $20.2M $71M $100.7M
 
Basic EPS (Cont. Ops) $1.20 $4.28 $0.33 $1.44 $2.14
Diluted EPS (Cont. Ops) $1.19 $4.23 $0.33 $1.43 $2.12
Weighted Average Basic Share $50.6M $49.8M $48M $46.2M --
Weighted Average Diluted Share $51.2M $50.3M $48.1M $46.8M $45.5M
 
EBITDA -- -- -- -- --
EBIT $114.7M $401.9M $227.8M $301.5M $309.2M
 
Revenue (Reported) $253.5M $401.7M $446.2M $490.9M $504.4M
Operating Income (Reported) $88.8M $31.6M $25.5M $93.5M $132.3M
Operating Income (Adjusted) $114.7M $401.9M $227.8M $301.5M $309.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1B $1.3B $1.8B $1.9B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -$179.6M --
Operating Expenses -$338.1M -$185.2M -$246.6M -$286.6M -$434.6M
Operating Income $338.1M $185.2M $246.6M $286.6M $434.6M
 
Net Interest Expenses $42.2M $77.8M $128M $92.1M $45.4M
EBT. Incl. Unusual Items $338.1M $431.8M $246.6M $107.1M $432.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $84.1M $99.3M $57.5M $29.6M $102.5M
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 $330.2M
 
Basic EPS (Cont. Ops) $4.65 $6.32 $3.58 $1.29 $6.87
Diluted EPS (Cont. Ops) $4.60 $6.25 $3.54 $1.27 $6.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $445.8M $700.2M $962.4M $935.3M $1.2B
 
Revenue (Reported) $1B $1.3B $1.8B $1.9B $2B
Operating Income (Reported) $338.1M $185.2M $246.6M $286.6M $434.6M
Operating Income (Adjusted) $445.8M $700.2M $962.4M $935.3M $1.2B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $1.3B $1.8B $1.9B $2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -$179.6M -$1.9M --
Operating Expenses -$185.2M -$246.6M -$286.6M -$434.6M --
Operating Income $185.2M $246.6M $286.6M $434.6M --
 
Net Interest Expenses $77.8M $128M $92.1M $45.4M --
EBT. Incl. Unusual Items $431.8M $246.6M $107.1M $432.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $99.3M $57.5M $29.6M $102.5M --
Net Income to Company $332.5M $189.1M $77.5M $124.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $332.5M $189.1M $77.5M $330.2M --
 
Basic EPS (Cont. Ops) $6.32 $3.58 $1.29 $6.87 --
Diluted EPS (Cont. Ops) $6.25 $3.54 $1.27 $6.80 --
Weighted Average Basic Share $200.6M $192.2M $186.3M $137.6M --
Weighted Average Diluted Share $202.8M $193.9M $188M $184.6M --
 
EBITDA $88.3M $209.2M $248.2M $260.9M --
EBIT $700.2M $962.4M $935.3M $1.2B --
 
Revenue (Reported) $1.3B $1.8B $1.9B $2B --
Operating Income (Reported) $185.2M $246.6M $286.6M $434.6M --
Operating Income (Adjusted) $700.2M $962.4M $935.3M $1.2B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $180.7M $233.6M $200.5M $176.5M $201.3M
Short Term Investments $3.5B $2.6B $3.2B $182.9M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $8B $5.1B $3.4B $3.3B $2.1B
 
Property Plant And Equipment $76.5M $109.1M $121.7M $251.9M $88M
Long-Term Investments $7.8B $4.8B $3.1B $3B $1.9B
Goodwill $15.1M -- -- -- --
Other Intangibles $2.2M -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $34.8B $28.5B $28.4B $30.8B $31.5B
 
Accounts Payable $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 $15.6B $11.1B $10.8B $10.5B $7.3B
 
Long-Term Debt $980.8M $765.6M $755.8M $864.4M $620.6M
Capital Leases -- -- -- -- --
Total Liabilities $31.6B $25.4B $25.2B $27.4B $27.9B
 
Common Stock $506K $509K $511K $515K $518K
Other Common Equity Adj -$47.7M -$418.9M -$362M -$183.1M --
Common Equity $2.9B $2.8B $2.9B $3.1B $3.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.2B $3.1B $3.2B $3.4B $3.6B
 
Total Liabilities and Equity $34.8B $28.5B $28.4B $30.8B $31.5B
Cash and Short Terms $11.5B $7.6B $6.5B $3.4B --
Total Debt $980.8M $1B $956.6M $864.7M $620.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $180.7M $233.6M $200.5M $176.5M $201.3M
Short Term Investments $3.5B $2.6B $3.2B $182.9M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $8B $5.1B $3.4B $3.3B $2.1B
 
Property Plant And Equipment $76.5M $109.1M $121.7M $251.9M $88M
Long-Term Investments $7.8B $4.8B $3.1B $3B $1.9B
Goodwill $15.1M -- -- -- --
Other Intangibles $2.2M -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $34.8B $28.5B $28.4B $30.8B $31.5B
 
Accounts Payable $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 $15.6B $10.9B $10.8B $10.5B $7.3B
 
Long-Term Debt $980.8M $752.8M $755.8M $864.4M $620.6M
Capital Leases -- -- -- -- --
Total Liabilities $31.6B $25.4B $25.2B $27.4B $27.9B
 
Common Stock $506K $509K $511K $515K $518K
Other Common Equity Adj -$47.7M -$418.9M -$362M -$183.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.2B $3.1B $3.2B $3.4B $3.6B
 
Total Liabilities and Equity $34.8B $28.5B $28.4B $30.8B $31.5B
Cash and Short Terms $11.5B $7.6B $6.5B $3.4B --
Total Debt $980.8M $1B $956.6M $864.7M $620.6M
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 -- -$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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $65.1M $217.3M $20.2M $71M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $8.1M $5.4M $6.3M $3.5M --
Change in Accounts Receivable $67.4M -$23.3M -$1.9M $59.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $111M -$66.1M $187.7M $18.4M --
 
Capital Expenditures $1.5M $814K $3.7M $7.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $1B $3.6B $318.4M -$240.4M --
 
Dividends Paid (Ex Special Dividend) $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 -- $65.3M $44.8M -$26K --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.7B -$2.2B -$1.5B -$780.8M --
 
Beginning Cash (CF) $8.5B $3.6B $4.2B $4.2B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$588.4M $1.4B -$949.9M -$1B --
Ending Cash (CF) $7.9B $5B $3.2B $3.2B --
 
Levered Free Cash Flow $109.5M -$66.9M $183.9M $11M --
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 $12.9M
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 -- -- -- --
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3B -$2.9B -$1.8B -$54M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $653.2M $136.7M $357.4M $416.3M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $332.5M $189.1M $77.5M $124.4M --
Depreciation & Amoritzation $10.6M $8.7M $10.9M $23.7M --
Stock-Based Compensation $21.4M $24.2M $24.7M $28.6M --
Change in Accounts Receivable -$25.5M -$78.6M -$1.6M -$67M --
Change in Inventories -- -- -- -- --
Cash From Operations $148M $373.7M $481.1M $231.9M --
 
Capital Expenditures $11.3M $16.4M $64.8M $12.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $3.3B -$1.8B -$2.5B -$1.9B --
 
Dividends Paid (Ex Special Dividend) $17.3M $17.3M $17.3M $12.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$75M -$200M -$40.4M --
Repurchase of Common Stock $115.3M $105M $81.5M $59.2M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$6.4B -$387.7M $1.9B $1.5B --
 
Beginning Cash (CF) $21.2B $15.7B $13.7B $7B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.9B -$1.8B -$54M -$124M --
Ending Cash (CF) $18.3B $13.9B $13.6B $6.5B --
 
Levered Free Cash Flow $136.7M $357.4M $416.3M $219M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Buy
67
PRLB alert for Feb 10

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
33
MSTR alert for Feb 10

Strategy, Inc. [MSTR] is up 2.59% over the past day.

Sell
10
MOH alert for Feb 10

Molina Healthcare, Inc. [MOH] is down 3% over the past day.

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

Show me the best stock