Financhill
Sell
49

TRI Quote, Financials, Valuation and Earnings

Last price:
$131.49
Seasonality move :
2.24%
Day range:
$133.17 - $135.93
52-week range:
$131.11 - $218.42
Dividend yield:
1.78%
P/E ratio:
34.30x
P/S ratio:
8.15x
P/B ratio:
5.11x
Volume:
723.5K
Avg. volume:
1.1M
1-year change:
-21.1%
Market cap:
$60.1B
Revenue:
$7.3B
EPS (TTM):
$3.89
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6B $6.3B $6.6B $6.8B $7.3B
Revenue Growth (YoY) 1.32% 6.08% 4.4% 2.52% 6.83%
 
Cost of Revenues $4.7B $5B $4.9B $4.9B $5.3B
Gross Profit $1.3B $1.4B $1.8B $1.9B $1.9B
Gross Profit Margin 21.73% 21.79% 26.78% 28.51% 26.84%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $40M $16M $461M $185M $268M
Operating Expenses -- -- -- -- --
Operating Income $1.3B $1.4B $1.8B $1.9B $1.9B
 
Net Interest Expenses $180M $188M $193M $212M $177M
EBT. Incl. Unusual Items $1.8B $1.1B $2.1B $2B $2B
Earnings of Discontinued Ops. -$27M $2M -$53M $49M $15M
Income Tax Expense $71M $1.6B $259M $417M -$123M
Net Income to Company $1.1B $5.7B $1.4B $2.6B $2.2B
 
Minority Interest in Earnings -- -- -- -- -$3M
Net Income to Common Excl Extra Items $1.1B $5.7B $1.4B $2.6B $2.2B
 
Basic EPS (Cont. Ops) $2.25 $11.53 $2.76 $5.81 $4.89
Diluted EPS (Cont. Ops) $2.25 $11.50 $2.75 $5.80 $4.89
Weighted Average Basic Share $496.7M $493.4M $483.9M $463.2M $450.6M
Weighted Average Diluted Share $498M $494.5M $484.9M $464M $451.2M
 
EBITDA $2.1B $2.2B $2.5B $2.7B $2.8B
EBIT $1.3B $1.4B $1.8B $1.9B $1.9B
 
Revenue (Reported) $6B $6.3B $6.6B $6.8B $7.3B
Operating Income (Reported) $1.3B $1.4B $1.8B $1.9B $1.9B
Operating Income (Adjusted) $1.3B $1.4B $1.8B $1.9B $1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.5B $1.6B $1.6B $1.7B $1.8B
Revenue Growth (YoY) 5.75% 3.15% 1.27% 8.16% 3.36%
 
Cost of Revenues $1.3B $1.2B $1.1B $1.3B $1.3B
Gross Profit $270M $357M $446M $405M $438M
Gross Profit Margin 17.69% 22.68% 27.98% 23.49% 24.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $42M $462M $122M -$30M --
Operating Expenses -- -- -- -- --
Operating Income $270M $357M $446M $405M $438M
 
Net Interest Expenses $43M $48M $55M $21M $37M
EBT. Incl. Unusual Items $270M $798M $526M $362M $562M
Earnings of Discontinued Ops. $1M -$37M -$3M $24M -$5M
Income Tax Expense -$161M $8M -$18M $77M $121M
Net Income to Company -$203.1M $268.5M $370.5M $276M $432.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$241M $265M $370M $277M $428M
 
Basic EPS (Cont. Ops) -$0.49 $0.47 $0.80 $0.67 $0.94
Diluted EPS (Cont. Ops) -$0.49 $0.47 $0.80 $0.67 $0.94
Weighted Average Basic Share $494.6M $483.1M $455.5M $449.9M $449.8M
Weighted Average Diluted Share $494.6M $483.9M $456.1M $450.5M $450.3M
 
EBITDA $458M $535M $630M $607M $672M
EBIT $270M $357M $446M $405M $438M
 
Revenue (Reported) $1.5B $1.6B $1.6B $1.7B $1.8B
Operating Income (Reported) $270M $357M $446M $405M $438M
Operating Income (Adjusted) $270M $357M $446M $405M $438M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.3B $6.6B $6.7B $7.2B $7.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5B $5.2B $4.9B $5.2B $5.4B
Gross Profit $1.3B $1.4B $1.9B $2B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $23M $861M -$127M $271M --
Operating Expenses -- -- -- -- --
Operating Income $1.3B $1.4B $1.9B $2B $2B
 
Net Interest Expenses $186M $144M $220M $158M $160M
EBT. Incl. Unusual Items $1.8B $2.1B $1.7B $1.7B $2.2B
Earnings of Discontinued Ops. -$25M -$90M $60M $63M --
Income Tax Expense $1.9B $41M $436M -$238M $400M
Net Income to Company $6.4B $1B $2.2B $2.2B $1.7B
 
Minority Interest in Earnings -- -- -- -$3M --
Net Income to Common Excl Extra Items $6.5B $1B $2.2B $2.2B $1.8B
 
Basic EPS (Cont. Ops) $12.95 $1.94 $4.88 $5.09 $3.89
Diluted EPS (Cont. Ops) $12.92 $1.94 $4.88 $5.08 $3.89
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2B $2.1B $2.6B $2.8B $2.9B
EBIT $1.3B $1.4B $1.9B $2B $2B
 
Revenue (Reported) $6.3B $6.6B $6.7B $7.2B $7.4B
Operating Income (Reported) $1.3B $1.4B $1.9B $2B $2B
Operating Income (Adjusted) $1.3B $1.4B $1.9B $2B $2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.6B $4.9B $5B $5.3B $5.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.7B $3.7B $3.6B $3.9B $4B
Gross Profit $944M $1.1B $1.4B $1.4B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $36M $881M $293M $9M -$70M
Operating Expenses -- -- -- -- --
Operating Income $944M $1.1B $1.4B $1.4B $1.4B
 
Net Interest Expenses $139M $95M $169M $108M $116M
EBT. Incl. Unusual Items $869M $1.9B $1.6B $1.3B $1.4B
Earnings of Discontinued Ops. -- -$92M $21M $35M $20M
Income Tax Expense $1.7B $156M $397M -$258M $265M
Net Income to Company $5.8B $1.2B $2B $1.6B $1.2B
 
Minority Interest in Earnings -- -- -- -$3M --
Net Income to Common Excl Extra Items $5.9B $1.2B $2B $1.6B $1.2B
 
Basic EPS (Cont. Ops) $11.82 $2.30 $4.30 $3.60 $2.59
Diluted EPS (Cont. Ops) $11.79 $2.30 $4.29 $3.60 $2.59
Weighted Average Basic Share $1.5B $1.5B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.5B $1.5B $1.4B $1.4B $1.4B
 
EBITDA $1.5B $1.7B $2B $2.1B $2.1B
EBIT $944M $1.1B $1.4B $1.4B $1.4B
 
Revenue (Reported) $4.6B $4.9B $5B $5.3B $5.5B
Operating Income (Reported) $944M $1.1B $1.4B $1.4B $1.4B
Operating Income (Adjusted) $944M $1.1B $1.4B $1.4B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.8B $778M $1.1B $1.3B $2B
Short Term Investments $612M $108M $204M $66M $35M
Accounts Receivable, Net $1.1B $1B $1B $1B $1.1B
Inventory $26M $28M $29M $20M $21M
Prepaid Expenses $126M $170M $159M $161M $150M
Other Current Assets $81M $104M $67M $43M $50M
Total Current Assets $3.8B $2.3B $2.7B $2.9B $3.5B
 
Property Plant And Equipment $545M $502M $414M $447M $386M
Long-Term Investments $1.4B $7.3B $6.3B $2.5B $711M
Goodwill $6B $5.9B $5.9B $6.7B $7.3B
Other Intangibles $4.3B $4.2B $4.2B $4.4B $4.6B
Other Long-Term Assets $357M $357M $356M $374M $398M
Total Assets $17.9B $22.1B $21.7B $18.7B $18.4B
 
Accounts Payable $217M $227M $237M $181M $176M
Accrued Expenses $761M $950M $834M $798M $799M
Current Portion Of Long-Term Debt -- -- $1.6B $372M $973M
Current Portion Of Capital Lease Obligations $83M $64M $56M $56M $58M
Other Current Liabilities $363M $190M $799M $494M $108M
Total Current Liabilities $2.7B $2.6B $4.9B $3.2B $3.4B
 
Long-Term Debt $4B $4B $3.3B $3.1B $2B
Capital Leases -- -- -- -- --
Total Liabilities $7.9B $8.3B $9.8B $7.6B $6.4B
 
Common Stock $3.6B $3.7B $3.8B $1.8B $2B
Other Common Equity Adj -$689M -$811M -$1.2B -$1B -$1.2B
Common Equity $9.9B $13.7B $11.8B $11B $11.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $10B $13.8B $11.9B $11.1B $12B
 
Total Liabilities and Equity $17.9B $22.1B $21.7B $18.7B $18.4B
Cash and Short Terms $1.8B $778M $1.1B $1.3B $2B
Total Debt $4.1B $4B $3.3B $3.5B $3.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.5B $459M $2.5B $1.7B $618M
Short Term Investments $83M $375M $118M $12M --
Accounts Receivable, Net $951M $949M $982M $1B $1.1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $463M $429M $439M $394M --
Total Current Assets $3B $2.3B $4.1B $3.4B $2.2B
 
Property Plant And Equipment $473M $414M $395M $430M $357M
Long-Term Investments $7.8B $6.2B $2.3B $657M $645M
Goodwill $5.9B $5.8B $6.7B $7.3B --
Other Intangibles $4.2B $4.1B $4.4B $4.6B --
Other Long-Term Assets $354M $346M $367M $396M --
Total Assets $23.1B $21.2B $19.3B $18.4B $17.9B
 
Accounts Payable $157M $162M $149M $1.1B $144M
Accrued Expenses $834M $706M $656M $723M --
Current Portion Of Long-Term Debt -- $370M $1.5B $1B --
Current Portion Of Capital Lease Obligations $79M $56M $53M $59M --
Other Current Liabilities $703M $846M $67M $112M --
Total Current Liabilities $3.1B $3.4B $3.8B $3.6B $3.6B
 
Long-Term Debt $4B $3.9B $3B $1.8B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $8.9B $8.9B $8.2B $6.6B $6.1B
 
Common Stock $3.8B $3.9B $1.9B $3.5B $2.2B
Other Common Equity Adj -$822M -$1.3B -$1.1B -$959M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $14.2B $12.3B $11.2B $11.9B $11.8B
 
Total Liabilities and Equity $23.1B $21.2B $19.3B $18.4B $17.9B
Cash and Short Terms $1.5B $459M $2.5B $1.7B $618M
Total Debt $4.1B $3.9B $3.1B $1.8B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1B $5.7B $1.4B $2.6B $2.2B
Depreciation & Amoritzation $792M $770M $724M $725M $822M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $29M $76M -$28M -$83M $26M
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $2.8B $2B $2.3B $2.5B
 
Capital Expenditures $504M $487M $595M $544M $607M
Cash Acquisitions $167M $18M $191M $1.2B $1B
Cash From Investing -$138M -$1.5B -$505M $3.5B $296M
 
Dividends Paid (Ex Special Dividend) $732M $775M $837M $892M $949M
Special Dividend Paid
Long-Term Debt Issued $2B -- -- -- --
Long-Term Debt Repaid -$1.7B -$109M -$65M -$1.6B -$492M
Repurchase of Common Stock $200M $1.4B $1.3B $3.1B $639M
Other Financing Activities -$9M $11M -$14M $4M -$379M
Cash From Financing -$644M -$2.3B -$1.2B -$5.6B -$2.1B
 
Beginning Cash (CF) $1.8B $778M $1.1B $1.3B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $962M -$1B $291M $229M $670M
Ending Cash (CF) $2.7B -$236M $1.4B $1.5B $2.6B
 
Levered Free Cash Flow $1.2B $2.3B $1.4B $1.8B $1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$203.1M $268.5M $370.5M $276M $432.3M
Depreciation & Amoritzation $189.5M $178M $184.5M $201.2M $236.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $72.3M $26.8M $18.1M -- $28.3M
Change in Inventories -- -- -- -- --
Cash From Operations $542.7M $551.3M $676.2M $753.1M $711.1M
 
Capital Expenditures $131.8M $152M $145.4M $148.4M $163.5M
Cash Acquisitions $2M $20.1M $680.5M $32.9M $194M
Cash From Investing -$546.5M -$118.7M $434.6M -$217.1M -$140.3M
 
Dividends Paid (Ex Special Dividend) $196.5M $208.9M $219.6M $236.1M $263.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$22M -$17M -$456M -$257M --
Repurchase of Common Stock $601.5M $496.7M -$1.9M $34K $680.2M
Other Financing Activities $3M -$25M -$3M $2M --
Cash From Financing -$817.1M -$433.3M -$1.5B -$490.2M -$611.5M
 
Beginning Cash (CF) $1.5B $459M $2.5B $1.7B $618M
Foreign Exchange Rate Adjustment -$3M -$4M -$2M $3M -$2M
Additions / Reductions -$824M -$4.7M -$344.6M $48.8M -$42.7M
Ending Cash (CF) $684.1M $450.3M $2.2B $1.8B $573.2M
 
Levered Free Cash Flow $410.9M $399.3M $530.8M $604.7M $547.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $6.4B $1B $2.2B $2.2B $1.7B
Depreciation & Amoritzation $770.9M $734.5M $720.5M $801.7M $894.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $76.3M -- -$38.8M -$20M --
Change in Inventories -- -- -- -- --
Cash From Operations $2.9B $1.7B $2.3B $2.6B $2.4B
 
Capital Expenditures $464.8M $582.2M $548.2M $577.1M $633.6M
Cash Acquisitions $5.9M $203.4M $1.2B $911.1M $948.4M
Cash From Investing -$928.8M -$848M $3.8B $140.2M -$1.2B
 
Dividends Paid (Ex Special Dividend) $769.9M $818.5M $884.8M $926.6M $1B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$84M -$94M -$502M -$1.6B --
Repurchase of Common Stock $796.9M $1.3B $3.3B $1B $669.7M
Other Financing Activities $9M -$13M $4M -$379M --
Cash From Financing -$1.6B -$1.8B -$4.1B -$3.5B -$2.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $366M -$1.1B $2B -$777.2M -$1.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.5B $1.1B $1.8B $2B $1.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5.8B $1.2B $2B $1.6B $1.2B
Depreciation & Amoritzation $575.5M $539.9M $536.6M $613.3M $700.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $172.9M $26.8M $48.5M $45.1M $55.8M
Change in Inventories -- -- -- -- --
Cash From Operations $2.4B $1.3B $1.6B $1.9B $1.9B
 
Capital Expenditures $364.7M $460.1M $412.4M $445.4M $483.2M
Cash Acquisitions $5M $190.5M $1.2B $893.7M $835.5M
Cash From Investing -$1.2B -$551.4M $3.7B $353.5M -$1.1B
 
Dividends Paid (Ex Special Dividend) $585.4M $628.9M $676.6M $711.2M $793.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$65M -$50M -$487M -$475M -$1B
Repurchase of Common Stock $798.4M $690M $2.8B $639.6M $680.2M
Other Financing Activities $8M -$16M $2M -$381M -$10M
Cash From Financing -$1.4B -$1B -$3.9B -$1.8B -$2.2B
 
Beginning Cash (CF) $6.4B $1.6B $7.1B $5.3B $2.7B
Foreign Exchange Rate Adjustment -$3M -$7.9M -$1M -$2M $4.1M
Additions / Reductions -$285.3M -$321.4M $1.4B $426.8M -$1.4B
Ending Cash (CF) $6.1B $1.2B $8.5B $5.7B $1.3B
 
Levered Free Cash Flow $2B $798.5M $1.2B $1.4B $1.4B

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
50
TGL alert for Dec 8

Treasure Global, Inc. [TGL] is up 3.46% over the past day.

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 47.95% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 10.69% over the past day.

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

Show me the best stock