Financhill
Buy
65

TOWN Quote, Financials, Valuation and Earnings

Last price:
$33.82
Seasonality move :
0.12%
Day range:
$33.74 - $34.02
52-week range:
$25.70 - $38.28
Dividend yield:
2.96%
P/E ratio:
14.34x
P/S ratio:
3.55x
P/B ratio:
1.16x
Volume:
144.3K
Avg. volume:
307.9K
1-year change:
23.5%
Market cap:
$2.6B
Revenue:
$692.5M
EPS (TTM):
$2.36
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $662.2M $679M $686.4M $695.1M $692.5M
Revenue Growth (YoY) 17.58% 2.53% 1.09% 1.27% -0.37%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $253.4M $266.9M $279.9M $305.2M $321.5M
Other Inc / (Exp) $17.5M $11.4M -- $9.4M $312K
Operating Expenses $265M $277M $289.5M $309.8M $333M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $201.3M $279.8M $237.1M $186.2M $190.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.9M $54.8M $46.6M $31.1M $27.6M
Net Income to Company $169.4M $225M $190.5M $155.1M $162.7M
 
Minority Interest in Earnings -$23.9M -$9.7M -$1.5M -$1.4M -$976K
Net Income to Common Excl Extra Items $145.5M $215.4M $189M $153.7M $161.8M
 
Basic EPS (Cont. Ops) $2.01 $2.97 $2.60 $2.06 $2.16
Diluted EPS (Cont. Ops) $2.01 $2.97 $2.60 $2.06 $2.15
Weighted Average Basic Share $72.3M $72.5M $72.6M $74.6M $74.9M
Weighted Average Diluted Share $72.3M $72.6M $72.6M $74.7M $75.2M
 
EBITDA -- -- -- -- --
EBIT $281.3M $320.9M $293.6M $433.7M $522.3M
 
Revenue (Reported) $662.2M $679M $686.4M $695.1M $692.5M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $281.3M $320.9M $293.6M $433.7M $522.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $182.5M $165.4M $184.1M $167.1M $192M
Revenue Growth (YoY) 32.55% -9.37% 11.33% -9.26% 14.93%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $66.1M $70M $75.8M $81.6M $83.6M
Other Inc / (Exp) $1M -- -- $74K $2M
Operating Expenses $68.9M $72.7M $73.4M $84.3M $86.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $89.2M $57.5M $48.1M $42.4M $59.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.6M $11.2M $9.6M $7.3M $8.2M
Net Income to Company $72.6M $46.3M $38.5M $35.1M $50.9M
 
Minority Interest in Earnings -$3.6M -$664K -$145K -$440K -$295K
Net Income to Common Excl Extra Items $69M $45.6M $38.3M $34.7M $50.6M
 
Basic EPS (Cont. Ops) $0.95 $0.63 $0.52 $0.46 $0.67
Diluted EPS (Cont. Ops) $0.95 $0.63 $0.52 $0.46 $0.67
Weighted Average Basic Share $72.4M $72.5M $74.4M $74.8M $75.1M
Weighted Average Diluted Share $72.5M $72.6M $74.4M $75M $75.5M
 
EBITDA -- -- -- -- --
EBIT $101.5M $66.6M $88.1M $126.1M $128.2M
 
Revenue (Reported) $182.5M $165.4M $184.1M $167.1M $192M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $101.5M $66.6M $88.1M $126.1M $128.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $707M $661.9M $705.1M $678M $717.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $255.4M $270.8M $285.8M $311M $323.5M
Other Inc / (Exp) $13.5M $10.4M -- $9.5M $2.2M
Operating Expenses $266.6M $281M $290.1M $320.7M $334.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $256.8M $248.1M $227.6M $180.5M $207.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $42.3M $49.5M $44.9M $28.7M $28.6M
Net Income to Company $214.5M $198.7M $182.7M $151.8M $178.5M
 
Minority Interest in Earnings -$26.3M -$6.7M -$964K -$1.7M -$831K
Net Income to Common Excl Extra Items $188.1M $192M $181.7M $150.1M $177.7M
 
Basic EPS (Cont. Ops) $2.60 $2.65 $2.49 $2.01 $2.36
Diluted EPS (Cont. Ops) $2.60 $2.64 $2.49 $2.01 $2.36
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $324.5M $286M $315.1M $471.7M $524.4M
 
Revenue (Reported) $707M $661.9M $705.1M $678M $717.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $324.5M $286M $315.1M $471.7M $524.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $182.5M $165.4M $184.1M $167.1M $192M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $66.1M $70M $75.8M $81.6M $83.6M
Other Inc / (Exp) $1M -- -- $74K $2M
Operating Expenses $68.9M $72.7M $73.4M $84.3M $86.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $89.2M $57.5M $48.1M $42.4M $59.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.6M $11.2M $9.6M $7.3M $8.2M
Net Income to Company $72.6M $46.3M $38.5M $35.1M $50.9M
 
Minority Interest in Earnings -$3.6M -$664K -$145K -$440K -$295K
Net Income to Common Excl Extra Items $69M $45.6M $38.3M $34.7M $50.6M
 
Basic EPS (Cont. Ops) $0.95 $0.63 $0.52 $0.46 $0.67
Diluted EPS (Cont. Ops) $0.95 $0.63 $0.52 $0.46 $0.67
Weighted Average Basic Share $72.4M $72.5M $74.4M $74.8M $75.1M
Weighted Average Diluted Share $72.5M $72.6M $74.4M $75M $75.5M
 
EBITDA -- -- -- -- --
EBIT $101.5M $66.6M $88.1M $126.1M $128.2M
 
Revenue (Reported) $182.5M $165.4M $184.1M $167.1M $192M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $101.5M $66.6M $88.1M $126.1M $128.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.9B $3.3B $1.2B $1.1B $1.3B
Short Term Investments $1.4B $1.8B $1.8B $2.1B $62.3M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $3.2B $5.1B $3B $3.3B $1.4B
 
Property Plant And Equipment $260.2M $270.8M $304.8M $337.6M $368.9M
Long-Term Investments $1.4B $2B $2.4B $2.6B $2.6B
Goodwill $452.3M $457.2M $458.5M $456.3M $457.6M
Other Intangibles $45.5M $50.4M $43.2M $64.6M $60.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $14.6B $16.4B $15.8B $16.8B $17.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $67.8M $76.8M $40.9M $32.8M $33.7M
 
Long-Term Debt $705.1M $405M $277.1M $459.8M $263.2M
Capital Leases -- -- -- -- --
Total Liabilities $12.8B $14.4B $14B $14.8B $15.1B
 
Common Stock $121.1M $121.2M $121.4M $124.8M $125.5M
Other Common Equity Adj -- $10.6M -$140.5M -$118.8M -$116M
Common Equity $1.8B $1.9B $1.9B $2B $2.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $17M $16.9M $14.8M $15.9M $16.3M
Total Equity $1.8B $1.9B $1.9B $2.1B $2.2B
 
Total Liabilities and Equity $14.6B $16.4B $15.8B $16.8B $17.2B
Cash and Short Terms $3.2B $5.1B $3B $3.3B $1.4B
Total Debt $705.1M $405M $277.1M $459.8M $263.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.1B $3B $1.1B $1B $1.3B
Short Term Investments $1.4B $1.8B $2.1B $2.2B $15.8M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $3.5B $4.8B $3.3B $3.3B $1.3B
 
Property Plant And Equipment $261.8M $277.8M $321.9M $342.6M $373.1M
Long-Term Investments $1.4B $2.3B $2.6B $2.5B $2.7B
Goodwill $452.3M $457.2M $477.2M $457.6M $457.6M
Other Intangibles $44.8M $47.6M $73.2M $68.8M $57.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $15.1B $16.7B $16.7B $16.9B $17.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $68.5M $76M $46.6M $31.2M $20.9M
 
Long-Term Debt $505.1M $552M $759.6M $259.8M $263.2M
Capital Leases -- -- -- -- --
Total Liabilities $13.3B $14.8B $14.7B $14.8B $15.3B
 
Common Stock $121.1M $121.2M $124.7M $125M $125.7M
Other Common Equity Adj $18M -$56.7M -$121.3M -$126.6M -$87.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $16.1M $17.2M $15.2M $16.3M $16.3M
Total Equity $1.8B $1.9B $2B $2.1B $2.2B
 
Total Liabilities and Equity $15.1B $16.7B $16.7B $16.9B $17.5B
Cash and Short Terms $3.5B $4.8B $3.2B $3.2B $1.3B
Total Debt $505.1M $552M $759.6M $259.8M $263.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $169.4M $225M $190.5M $155.1M $162.7M
Depreciation & Amoritzation $29.1M $28.8M $28.7M $34.2M $35.1M
Stock-Based Compensation $5.5M $5.6M $5.2M $7M $7.9M
Change in Accounts Receivable $1.3M $3M -$14M -$8.5M $1.8M
Change in Inventories -- -- -- -- --
Cash From Operations $127.9M $518.8M $415.5M $161.3M $138.4M
 
Capital Expenditures $45.8M $31.2M $52.3M $44.1M $57.3M
Cash Acquisitions $9.4M -$26.1M -$2.4M $17.8M -$10.1M
Cash From Investing -$1.1B -$547.4M -$2B -$335.7M -$202.8M
 
Dividends Paid (Ex Special Dividend) -$52.2M -$55.3M -$62.8M -$71.4M -$75M
Special Dividend Paid
Long-Term Debt Issued $400M -- $246.9M -- $3.3M
Long-Term Debt Repaid -$350.7M -$25.7M -$375.7M -$1.2M -$739K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$19.9M -$9.8M -$5.3M -$3M -$587K
Cash From Financing $2.4B $1.5B -$512.1M $149.9M $275.5M
 
Beginning Cash (CF) $442.6M $1.9B $3.3B $1.2B $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B $1.4B -$2.1B -$24.5M $211.1M
Ending Cash (CF) $1.9B $3.3B $1.2B $1.1B $1.3B
 
Levered Free Cash Flow $82.1M $487.6M $363.2M $117.2M $81.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $72.6M $46.3M $38.5M $35.1M $50.9M
Depreciation & Amoritzation $7.2M $7.3M $8.4M $8.7M $8.6M
Stock-Based Compensation $1.9M $1.1M $5.2M $1.9M $2.3M
Change in Accounts Receivable $924K -$1.7M -$1.9M -$853K -$337K
Change in Inventories -- -- -- -- --
Cash From Operations $72.8M $160.5M -$20.8M $38.4M $121.9M
 
Capital Expenditures $5.9M $11.4M $13M $10.2M $11.2M
Cash Acquisitions -- -- $17.8M -$10.1M --
Cash From Investing -$178.6M -$819.2M -$116.2M -$77.9M -$283.2M
 
Dividends Paid (Ex Special Dividend) -$13.2M -$14.8M -$16.8M -$18.8M -$18.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $246.9M -- -- --
Long-Term Debt Repaid -$199.1M -$125.2M -$235K -$183K -$189K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.5M -$284K -$13K -- -$270K
Cash From Financing $349.6M $329M $226.8M $12.3M $139.2M
 
Beginning Cash (CF) $1.9B $3.3B $1.2B $1.1B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $243.7M -$329.6M $89.7M -$27.2M -$22.1M
Ending Cash (CF) $2.1B $3B $1.2B $1.1B $1.3B
 
Levered Free Cash Flow $66.9M $149.1M -$33.8M $28.2M $110.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $214.5M $198.7M $182.7M $151.8M $178.5M
Depreciation & Amoritzation $29M $28.9M $29.8M $34.5M $35M
Stock-Based Compensation $6.3M $4.8M $9.4M $3.7M $8.4M
Change in Accounts Receivable -$1.9M $374K -$14.2M -$7.5M $2.3M
Change in Inventories -- -- -- -- --
Cash From Operations $197.7M $606.6M $234.1M $220.5M $221.9M
 
Capital Expenditures $42.5M $36.7M $53.8M $41.4M $58.3M
Cash Acquisitions $9.4M -$26.1M $15.4M -$10.1M --
Cash From Investing -$1.1B -$1.2B -$1.3B -$297.4M -$408.1M
 
Dividends Paid (Ex Special Dividend) -$52.4M -$56.9M -$64.8M -$73.3M -$75.1M
Special Dividend Paid
Long-Term Debt Issued $400M $246.9M -- -- --
Long-Term Debt Repaid -- $48.2M -$250.8M -$1.2M -$745K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$22.7M -$5.5M -$5M -- --
Cash From Financing $2.1B $1.4B -$614.4M -$64.6M $402.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B $859M -$1.7B -$141.4M $216.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $155.2M $569.8M $180.3M $179.2M $163.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $72.6M $46.3M $38.5M $35.1M $50.9M
Depreciation & Amoritzation $7.2M $7.3M $8.4M $8.7M $8.6M
Stock-Based Compensation $1.9M $1.1M $5.2M $1.9M $2.3M
Change in Accounts Receivable $924K -$1.7M -$1.9M -$853K -$337K
Change in Inventories -- -- -- -- --
Cash From Operations $72.8M $160.5M -$20.8M $38.4M $121.9M
 
Capital Expenditures $5.9M $11.4M $13M $10.2M $11.2M
Cash Acquisitions -- -- $17.8M -$10.1M --
Cash From Investing -$178.6M -$819.2M -$116.2M -$77.9M -$283.2M
 
Dividends Paid (Ex Special Dividend) -$13.2M -$14.8M -$16.8M -$18.8M -$18.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $246.9M -- -- --
Long-Term Debt Repaid -$199.1M -$125.2M -$235K -$183K -$189K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.5M -$284K -$13K -- -$270K
Cash From Financing $349.6M $329M $226.8M $12.3M $139.2M
 
Beginning Cash (CF) $1.9B $3.3B $1.2B $1.1B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $243.7M -$329.6M $89.7M -$27.2M -$22.1M
Ending Cash (CF) $2.1B $3B $1.2B $1.1B $1.3B
 
Levered Free Cash Flow $66.9M $149.1M -$33.8M $28.2M $110.6M

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

GET BETTER TRADE IDEAS

Popular

Are We Heading Toward a Recession?
Are We Heading Toward a Recession?

Fears of a recession in 2025 grew at the end…

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

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

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock