Financhill
Buy
56

TRMB Quote, Financials, Valuation and Earnings

Last price:
$79.96
Seasonality move :
4.57%
Day range:
$79.92 - $80.71
52-week range:
$52.91 - $87.50
Dividend yield:
0%
P/E ratio:
54.41x
P/S ratio:
5.41x
P/B ratio:
3.29x
Volume:
513.2K
Avg. volume:
1.3M
1-year change:
11.33%
Market cap:
$19B
Revenue:
$3.7B
EPS (TTM):
$1.47
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.1B $3.7B $3.7B $3.8B $3.7B
Revenue Growth (YoY) -3.57% 16.25% 0.47% 3.33% -3.04%
 
Cost of Revenues $1.5B $1.7B $1.6B $1.6B $1.4B
Gross Profit $1.7B $2B $2.1B $2.2B $2.3B
Gross Profit Margin 52.96% 53.51% 56.01% 58.68% 62.19%
 
R&D Expenses $475.9M $536.6M $542.1M $664.3M $662.3M
Selling, General & Admin $767.9M $875.9M $975.8M $1.1B $1.2B
Other Inc / (Exp) $27M $68.7M $99.1M $23.6M $1.6B
Operating Expenses $1.2B $1.4B $1.5B $1.7B $1.8B
Operating Income $467.4M $584.9M $541.1M $494.4M $476.6M
 
Net Interest Expenses $77.6M $65.4M $71.1M $161M $90.7M
EBT. Incl. Unusual Items $395M $574.6M $569.1M $357M $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.4M $81.8M $119.4M $45.7M $501.5M
Net Income to Company $390.6M $492.8M $449.7M $311.3M $1.5B
 
Minority Interest in Earnings $700K $100K -- -- --
Net Income to Common Excl Extra Items $390.6M $492.8M $449.7M $311.3M $1.5B
 
Basic EPS (Cont. Ops) $1.56 $1.96 $1.81 $1.26 $6.13
Diluted EPS (Cont. Ops) $1.55 $1.94 $1.80 $1.25 $6.09
Weighted Average Basic Share $250.5M $251.4M $248.6M $247.9M $245.5M
Weighted Average Diluted Share $252.3M $254.3M $250.2M $249.1M $247.2M
 
EBITDA $687.7M $790.7M $712.9M $745M $708.6M
EBIT $467.4M $584.9M $541.1M $494.4M $476.6M
 
Revenue (Reported) $3.1B $3.7B $3.7B $3.8B $3.7B
Operating Income (Reported) $467.4M $584.9M $541.1M $494.4M $476.6M
Operating Income (Adjusted) $467.4M $584.9M $541.1M $494.4M $476.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $901.4M $884.9M $957.3M $875.8M $901.2M
Revenue Growth (YoY) 13.8% -1.83% 8.18% -8.51% 2.9%
 
Cost of Revenues $415.5M $380.6M $398.3M $326.7M $307.3M
Gross Profit $485.9M $504.3M $559M $549.1M $593.9M
Gross Profit Margin 53.91% 56.99% 58.39% 62.7% 65.9%
 
R&D Expenses $132.5M $127M $162.5M $155.6M $152.9M
Selling, General & Admin $210.7M $246.7M $263.4M $274.7M $276.3M
Other Inc / (Exp) $23.6M $2.9M -$6.9M -$31.6M --
Operating Expenses $336.7M $364.6M $403.9M $412.9M $427.9M
Operating Income $149.2M $139.7M $155.1M $136.2M $166M
 
Net Interest Expenses $15.9M $15.6M $46.8M $14.1M $20.7M
EBT. Incl. Unusual Items $156.7M $117.9M $79.4M $73.1M $125.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $32.7M $32.1M $4.5M $32.5M $13.6M
Net Income to Company $124M $85.8M $74.9M $40.6M $111.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $124M $85.8M $74.9M $40.6M $111.5M
 
Basic EPS (Cont. Ops) $0.49 $0.35 $0.30 $0.17 $0.47
Diluted EPS (Cont. Ops) $0.49 $0.34 $0.30 $0.16 $0.46
Weighted Average Basic Share $251.8M $247.5M $248.6M $245.6M $238.2M
Weighted Average Diluted Share $254.5M $248.9M $249.7M $246.9M $240.4M
 
EBITDA $199.9M $180.8M $223.6M $189.6M $216.5M
EBIT $149.2M $139.7M $155.1M $136.2M $166M
 
Revenue (Reported) $901.4M $884.9M $957.3M $875.8M $901.2M
Operating Income (Reported) $149.2M $139.7M $155.1M $136.2M $166M
Operating Income (Adjusted) $149.2M $139.7M $155.1M $136.2M $166M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.6B $3.7B $3.7B $3.6B $3.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $1.7B $1.6B $1.4B $1.2B
Gross Profit $1.9B $2.1B $2.2B $2.2B $2.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $526M $543.8M $631.3M $655M $649.7M
Selling, General & Admin $843.1M $958.5M $1.1B $1.1B $1.1B
Other Inc / (Exp) $83.8M $93.7M $41.6M $1.7B --
Operating Expenses $1.3B $1.5B $1.6B $1.7B $1.8B
Operating Income $583.7M $588.9M $529.9M $435.1M $586.7M
 
Net Interest Expenses $67.3M $62.9M $137.4M $125.2M $69M
EBT. Incl. Unusual Items $584.8M $596.1M $388.6M $2B $422.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.6M $116.7M $54.7M $490.4M $65M
Net Income to Company $558.2M $479.4M $333.9M $1.5B $357.6M
 
Minority Interest in Earnings $500K -- -- -- --
Net Income to Common Excl Extra Items $558.2M $479.4M $333.9M $1.5B $357.6M
 
Basic EPS (Cont. Ops) $2.22 $1.92 $1.35 $6.02 $1.48
Diluted EPS (Cont. Ops) $2.20 $1.90 $1.34 $5.99 $1.47
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $792.3M $768M $760.6M $688.2M $788.8M
EBIT $583.7M $588.9M $529.9M $435.1M $586.7M
 
Revenue (Reported) $3.6B $3.7B $3.7B $3.6B $3.6B
Operating Income (Reported) $583.7M $588.9M $529.9M $435.1M $586.7M
Operating Income (Adjusted) $583.7M $588.9M $529.9M $435.1M $586.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.7B $2.8B $2.9B $2.7B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.3B $1.2B $1.1B $917.3M
Gross Profit $1.5B $1.6B $1.7B $1.6B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $400.2M $407.4M $496.6M $487.3M $474.7M
Selling, General & Admin $643.3M $725.9M $806.1M $846.8M $827M
Other Inc / (Exp) $65.2M $90.2M $32.7M $1.7B $1M
Operating Expenses $1B $1.1B $1.3B $1.3B $1.3B
Operating Income $451M $455M $423.5M $318.7M $411.4M
 
Net Interest Expenses $49.4M $46.9M $113.2M $77.4M $55.7M
EBT. Incl. Unusual Items $456.5M $478M $297.5M $1.9B $324.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $79M $113.9M $49.2M $493.9M $57.4M
Net Income to Company $377.5M $364.1M $248.3M $1.4B $267.4M
 
Minority Interest in Earnings $100K -- -- -- --
Net Income to Common Excl Extra Items $377.5M $364.1M $248.3M $1.4B $267.4M
 
Basic EPS (Cont. Ops) $1.50 $1.46 $1.00 $5.77 $1.12
Diluted EPS (Cont. Ops) $1.48 $1.45 $1.00 $5.73 $1.11
Weighted Average Basic Share $754.4M $747.5M $743.9M $736.2M $719.6M
Weighted Average Diluted Share $763M $752.4M $747.4M $740.7M $726.2M
 
EBITDA $605.7M $583M $608.7M $504.1M $560.7M
EBIT $451M $455M $423.5M $318.7M $411.4M
 
Revenue (Reported) $2.7B $2.8B $2.9B $2.7B $2.6B
Operating Income (Reported) $451M $455M $423.5M $318.7M $411.4M
Operating Income (Adjusted) $451M $455M $423.5M $318.7M $411.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $237.7M $325.7M $271M $229.8M $738.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $620.5M $624.8M $643.3M $706.6M $725.8M
Inventory $301.7M $363.3M $402.5M $235.7M $194.3M
Prepaid Expenses -- -- -- $89.8M $103.3M
Other Current Assets $121.5M $136.8M $127.7M $147.8M $196.2M
Total Current Assets $1.3B $1.5B $1.5B $1.8B $2.3B
 
Property Plant And Equipment $380.7M $374.2M $340.2M $326.5M $311.9M
Long-Term Investments -- -- -- -- $361M
Goodwill $3.9B $4B $4.1B $5.4B $5B
Other Intangibles $580.1M $506.6M $498.1M $1.2B $998.1M
Other Long-Term Assets $248M $284.7M $336.2M $247.8M $264.1M
Total Assets $6.9B $7.1B $7.3B $9.5B $9.5B
 
Accounts Payable $143.2M $207.3M $175.5M $165.3M $161.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $255.8M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $185M $201.5M $164.4M $249.6M $273.8M
Total Current Liabilities $1.3B $1.2B $1.5B $1.8B $1.8B
 
Long-Term Debt $1.4B $1.4B $1.3B $2.7B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $3.3B $3.2B $3.2B $5B $3.7B
 
Common Stock $300K $300K $200K $200K $200K
Other Common Equity Adj -$98.5M -$161.7M -$234.9M -$152.1M -$381.9M
Common Equity $3.6B $3.9B $4.1B $4.5B $5.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.7M -- -- -- --
Total Equity $3.6B $3.9B $4.1B $4.5B $5.7B
 
Total Liabilities and Equity $6.9B $7.1B $7.3B $9.5B $9.5B
Cash and Short Terms $237.7M $325.7M $271M $229.8M $738.8M
Total Debt $1.7B $1.4B $1.6B $3.2B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $513.2M $308.7M $216.8M $1B $232.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $580.5M $566.1M $641.4M $525.6M $542.8M
Inventory $323.4M $391.1M $257.2M $192.1M $174.7M
Prepaid Expenses -- -- -- $95.3M $107.8M
Other Current Assets $143.4M $169.4M $196.4M $149.1M --
Total Current Assets $1.6B $1.4B $1.7B $2.3B $1.3B
 
Property Plant And Equipment $375.6M $343.3M $318.2M $317.3M $185.8M
Long-Term Investments -- -- -- $424.7M $622.7M
Goodwill $3.8B $4B $5.3B $5.1B --
Other Intangibles $473.5M $511.7M $1.3B $1.1B --
Other Long-Term Assets $274.2M $301.7M $364.7M $257.6M --
Total Assets $7B $7.1B $9.3B $9.9B $9B
 
Accounts Payable $193.4M $194.8M $179.5M $177.3M $158.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $29.1M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $207.5M $205.4M $231.2M $239M --
Total Current Liabilities $1.1B $1.4B $1.3B $2B $1.3B
 
Long-Term Debt $1.4B $1.3B $3.1B $1.5B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $3.1B $3.2B $5B $4B $3.2B
 
Common Stock $300K $200K $200K $200K $200K
Other Common Equity Adj -$140.6M -$334.7M -$314.1M -$124.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.9B $3.8B $4.3B $5.9B $5.8B
 
Total Liabilities and Equity $7B $7.1B $9.3B $9.9B $9B
Cash and Short Terms $513.2M $308.7M $216.8M $1B $232.7M
Total Debt $1.5B $1.6B $3.1B $1.5B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $390.6M $492.8M $449.7M $311.3M $1.5B
Depreciation & Amoritzation $197.5M $179.9M $171.8M $250.6M $232M
Stock-Based Compensation $83M $122.6M $120.4M $145.4M $158.6M
Change in Accounts Receivable -$14M -$9M -$55.4M -$36.4M -$135.1M
Change in Inventories -$5M -$72.9M -$113.5M $67.6M $11M
Cash From Operations $672M $750.5M $391.2M $597.1M $531.4M
 
Capital Expenditures $56.8M $46.1M $43.2M $42M $33.6M
Cash Acquisitions $201.9M $236.1M $373.5M $2.1B $22M
Cash From Investing -$231.8M -$203.5M -$226.3M -$2.1B $1.9B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.2B $198.9M $814.8M $3.8B $521.2M
Long-Term Debt Repaid -$1.5B -$449.9M -$590.2M -$2.3B -$2.2B
Repurchase of Common Stock $81.6M $180M $394.7M $100M $181.5M
Other Financing Activities -$16.5M -$1.6M -$15.3M -$29.4M -$4.5M
Cash From Financing -$400.3M -$447.7M -$199M $1.4B -$1.9B
 
Beginning Cash (CF) $237.7M $325.7M $271M $229.8M $738.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $48.5M $88M -$54.7M -$32.1M $508.9M
Ending Cash (CF) $294.8M $402.4M $195.7M $205.1M $1.2B
 
Levered Free Cash Flow $615.2M $704.4M $348M $555.1M $497.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $124M $85.8M $74.9M $40.6M $111.5M
Depreciation & Amoritzation $44.4M $41.1M $68.5M $53.4M $50.5M
Stock-Based Compensation $32.3M $31.9M $38.6M $36.5M $34.8M
Change in Accounts Receivable -$1.5M $14.7M $3.8M -$10.9M -$7.7M
Change in Inventories -$28.1M -$27.1M $22.1M $2.9M $4.7M
Cash From Operations $166.4M $83.3M $147.1M $94.9M $123.8M
 
Capital Expenditures $10M $8.1M $13.2M $6.4M $7.2M
Cash Acquisitions -- $318.1M $8.4M $200K --
Cash From Investing $8.1M -$324.5M -$14.2M -$11.1M -$8.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $391.1M $388M -- --
Long-Term Debt Repaid -$58.4M -$97.7M -$524.1M -- --
Repurchase of Common Stock $82.7M $68.3M -- -$16.2M $25.8M
Other Financing Activities -$100K -- -$22.8M -- --
Cash From Financing -$140.1M $220.3M -$141.3M $16.2M -$146.7M
 
Beginning Cash (CF) $513.2M $308.7M $216.8M $1B $232.7M
Foreign Exchange Rate Adjustment -$5.6M -$20.5M -$6M $9.9M -$1.4M
Additions / Reductions $28.8M -$41.4M -$14.4M $109.9M -$33.2M
Ending Cash (CF) $536.4M $246.8M $196.4M $1.2B $198.1M
 
Levered Free Cash Flow $156.4M $75.2M $133.9M $88.5M $116.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $558.2M $479.4M $333.9M $1.5B $357.6M
Depreciation & Amoritzation $183.9M $171.9M $229M $244.6M $202.1M
Stock-Based Compensation $121M $120.7M $139.7M $143.2M $159.4M
Change in Accounts Receivable -$88.7M -$29.5M -$44.6M $43.5M -$44M
Change in Inventories -$14.3M -$144M $32.3M $38.3M $11.3M
Cash From Operations $783.5M $440.4M $604.3M $515.2M $341M
 
Capital Expenditures $43.1M $51.3M $38.8M $37.3M $25.8M
Cash Acquisitions $4.2M $553M $2.1B $22M $4.4M
Cash From Investing $63.3M -$406.7M -$2.1B $1.9B -$35M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $342.6M $529.3M $3.7B $969.5M --
Long-Term Debt Repaid -$698.1M -$264.1M -$2.2B -$2.2B --
Repurchase of Common Stock $143.6M $434.7M -- $258.8M $726.8M
Other Financing Activities -- -$9M -$35.7M -$4.7M --
Cash From Financing -$520.4M -$199.5M $1.4B -$1.6B -$1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $329.2M -$204.5M -$85.8M $831.1M -$821.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $740.4M $389.1M $565.5M $477.9M $315.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $377.5M $364.1M $248.3M $1.4B $267.4M
Depreciation & Amoritzation $136M $128M $185.2M $179.2M $149.3M
Stock-Based Compensation $95.1M $93.2M $112.5M $110.3M $111.1M
Change in Accounts Receivable $33.7M $13.2M $24M $103.9M $195M
Change in Inventories -$28.4M -$99.5M $46.3M $17M $17.3M
Cash From Operations $595.2M $285.1M $498.2M $416.3M $225.9M
 
Capital Expenditures $31.4M $36.6M $32.2M $27.5M $19.7M
Cash Acquisitions $1.2M $318.1M $2.1B $22M $4.4M
Cash From Investing $51M -$152.2M -$2.1B $1.9B -$36.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $198.9M $529.3M $3.4B $521.2M $114.7M
Long-Term Debt Repaid -$421.7M -$235.9M -$1.9B -$1.8B -$114.7M
Repurchase of Common Stock $140M $394.7M -- $158.8M $726.3M
Other Financing Activities -$1.5M -$8.9M -$29.3M -$4.6M --
Cash From Financing -$363.2M -$115M $1.5B -$1.5B -$729.3M
 
Beginning Cash (CF) $1.3B $1B $1.5B $2.2B $788.6M
Foreign Exchange Rate Adjustment -$7.5M -$34.9M -$2.6M $2.5M $24.4M
Additions / Reductions $275.5M -$17M -$48.1M $815.1M -$515.1M
Ending Cash (CF) $1.5B $964.1M $1.4B $3.1B $297.9M
 
Levered Free Cash Flow $563.8M $248.5M $466M $388.8M $206.2M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock