Financhill
Sell
31

TW Quote, Financials, Valuation and Earnings

Last price:
$103.50
Seasonality move :
6.05%
Day range:
$103.20 - $105.69
52-week range:
$101.71 - $152.65
Dividend yield:
0.46%
P/E ratio:
35.37x
P/S ratio:
11.16x
P/B ratio:
3.52x
Volume:
695.8K
Avg. volume:
1.3M
1-year change:
-19.46%
Market cap:
$22.1B
Revenue:
$1.7B
EPS (TTM):
$2.93
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $892.7M $1.1B $1.2B $1.3B $1.7B
Revenue Growth (YoY) 15.1% 20.59% 10.44% 12.57% 28.97%
 
Cost of Revenues $349.7M $171.3M $178.9M $185.4M $220M
Gross Profit -- $905.1M $1B $1.2B $1.5B
Gross Profit Margin -- 84.09% 84.95% 86.15% 87.25%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $34.8M $32.2M $46.6M $51.5M $56.3M
Other Inc / (Exp) -- -- -$1M -$13.1M -$1.1M
Operating Expenses -$263.4M $550.2M $601.1M $638.8M $777.9M
Operating Income $263.4M $354.9M $408.8M $514.1M $728M
 
Net Interest Expenses $316K $1.6M -- -- $4.3M
EBT. Incl. Unusual Items $274.5M $370M $437.1M $548M $754.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $56.1M $96.9M $77.5M $128.5M $184.4M
Net Income to Company $218.4M $273.1M $359.6M $419M $569.6M
 
Minority Interest in Earnings $52.1M $46.3M $50.3M $54.6M $68.5M
Net Income to Common Excl Extra Items $218.4M $273.1M $359.4M $419M $569.6M
 
Basic EPS (Cont. Ops) $0.92 $1.13 $1.50 $1.73 $2.35
Diluted EPS (Cont. Ops) $0.88 $1.09 $1.48 $1.71 $2.33
Weighted Average Basic Share $180.4M $201.4M $205.6M $210.8M $213M
Weighted Average Diluted Share $188.2M $207.3M $208.4M $212.7M $214.9M
 
EBITDA $417.1M $526.2M $587.7M $699.5M $948M
EBIT $263.4M $354.9M $408.8M $514.1M $728M
 
Revenue (Reported) $892.7M $1.1B $1.2B $1.3B $1.7B
Operating Income (Reported) $263.4M $354.9M $408.8M $514.1M $728M
Operating Income (Adjusted) $263.4M $354.9M $408.8M $514.1M $728M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $265.3M $287.1M $328.4M $448.9M $508.6M
Revenue Growth (YoY) 24.64% 8.21% 14.36% 36.72% 13.3%
 
Cost of Revenues $98M $44.8M $46.6M $57.9M $64.4M
Gross Profit -- $242.3M $281.8M $391M $444.2M
Gross Profit Margin -- 84.4% 85.82% 87.11% 87.35%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.6M $6.9M $6.7M $20.4M $16.9M
Other Inc / (Exp) -- -- -$1.9M $10K --
Operating Expenses -$87.2M $146.3M $154.3M $214.1M $233.7M
Operating Income $87.2M $96.1M $127.5M $177M $210.6M
 
Net Interest Expenses $361K -- -- $1.4M $522K
EBT. Incl. Unusual Items $85.2M $106.2M $140.3M $173.7M $269.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.9M $24.7M $28.7M $43.5M $59.1M
Net Income to Company $65.3M $81.6M $111.6M $130.2M $210.5M
 
Minority Interest in Earnings $10.5M $12.5M $13M $16.3M $24.9M
Net Income to Common Excl Extra Items $65.3M $81.6M $111.5M $130.2M $210.4M
 
Basic EPS (Cont. Ops) $0.27 $0.34 $0.47 $0.53 $0.87
Diluted EPS (Cont. Ops) $0.26 $0.33 $0.46 $0.53 $0.86
Weighted Average Basic Share $202.2M $205.7M $211.6M $213.2M $213.4M
Weighted Average Diluted Share $208.2M $208.3M $213.5M $215.1M $215M
 
EBITDA $132.1M $140.9M $174M $234.8M $274.9M
EBIT $87.2M $96.1M $127.5M $177M $210.6M
 
Revenue (Reported) $265.3M $287.1M $328.4M $448.9M $508.6M
Operating Income (Reported) $87.2M $96.1M $127.5M $177M $210.6M
Operating Income (Adjusted) $87.2M $96.1M $127.5M $177M $210.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1B $1.2B $1.3B $1.6B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $386.4M $177.7M $182.7M $204.6M $253M
Gross Profit -- $995M $1.1B $1.4B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $32.1M $35.2M $53.4M $63.8M $78.9M
Other Inc / (Exp) -- -- -$2M -$11.1M --
Operating Expenses -$334.5M $597.2M $609M $770.5M $884.1M
Operating Income $334.5M $397.8M $469.6M $657.5M $857.5M
 
Net Interest Expenses $1.6M $858K -- $3.7M $2.1M
EBT. Incl. Unusual Items $349.1M $428M $519.3M $685.5M $928.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $69.5M $107.4M $104.5M $171.7M $214.2M
Net Income to Company $279.6M $320.6M $414.8M $513.3M $713.9M
 
Minority Interest in Earnings $46.6M $51.3M $50.3M $65.2M $84.3M
Net Income to Common Excl Extra Items $279.6M $320.6M $414.3M $513.4M $713.8M
 
Basic EPS (Cont. Ops) $1.18 $1.32 $1.73 $2.11 $2.95
Diluted EPS (Cont. Ops) $1.14 $1.30 $1.72 $2.09 $2.93
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $502M $575.5M $652.3M $862.1M $1.1B
EBIT $334.5M $397.8M $469.6M $657.5M $857.5M
 
Revenue (Reported) $1B $1.2B $1.3B $1.6B $2B
Operating Income (Reported) $334.5M $397.8M $469.6M $657.5M $857.5M
Operating Income (Adjusted) $334.5M $397.8M $469.6M $657.5M $857.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $799.6M $895.7M $968.2M $1.3B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $300.1M $134M $137.9M $157.1M $190.1M
Gross Profit -- $761.7M $830.4M $1.1B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.8M $24.8M $31.7M $44M $66.6M
Other Inc / (Exp) -- -- -$2M $10K $16.9M
Operating Expenses -$262.9M $452.2M $461.4M $596M $702.2M
Operating Income $262.9M $309.5M $368.9M $509.5M $639M
 
Net Interest Expenses $1.2M $447K -- $3.7M $1.5M
EBT. Incl. Unusual Items $266.5M $324.5M $406.7M $544.2M $718.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $53.4M $63.9M $90.9M $134.1M $163.9M
Net Income to Company $213.1M $260.6M $315.8M $410M $554.4M
 
Minority Interest in Earnings $35.2M $40.2M $40.2M $50.7M $66.6M
Net Income to Common Excl Extra Items $213.1M $260.6M $315.4M $409.8M $554M
 
Basic EPS (Cont. Ops) $0.89 $1.08 $1.31 $1.69 $2.29
Diluted EPS (Cont. Ops) $0.86 $1.06 $1.30 $1.67 $2.27
Weighted Average Basic Share $603.1M $614.3M $631.3M $639.1M $639.8M
Weighted Average Diluted Share $620.7M $623.1M $636.8M $644.7M $644.9M
 
EBITDA $390.6M $443.5M $506.8M $666.6M $829.1M
EBIT $262.9M $309.5M $368.9M $509.5M $639M
 
Revenue (Reported) $799.6M $895.7M $968.2M $1.3B $1.5B
Operating Income (Reported) $262.9M $309.5M $368.9M $509.5M $639M
Operating Income (Adjusted) $262.9M $309.5M $368.9M $509.5M $639M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $792.3M $973M $1.3B $1.7B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $105.7M $129.9M $154.3M $549.6M $290.1M
Inventory -- -- -- -- --
Prepaid Expenses $11.7M $20.5M $23.9M $36.8M $54.7M
Other Current Assets -- -- -- -- --
Total Current Assets $909.6M $1.1B $1.4B $2.3B $1.7B
 
Property Plant And Equipment $63.3M $51.6M $62.3M $58.8M $79.5M
Long-Term Investments $111K $3.3M $20M $9.1M $25.9M
Goodwill $2.7B $2.8B $2.8B $2.8B $3.2B
Other Intangibles $1.4B $1.3B $1.2B $1.1B $1.6B
Other Long-Term Assets $82.5M $76.4M $74.3M $70.8M $107.4M
Total Assets $5.7B $6B $6.3B $7.1B $7.3B
 
Accounts Payable $42.9M $38.8M $63.8M $409.4M $163.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $214.1M $223.4M $238.9M $622.4M $417.6M
 
Long-Term Debt $22.9M $24.3M $27.9M $27.5M $35.7M
Capital Leases -- -- -- -- --
Total Liabilities $660.7M $681.2M $713.8M $1.1B $869.1M
 
Common Stock $2K $2K $2K $2K $2K
Other Common Equity Adj $4.3M $1.6M -$10.1M -$5.4M -$10M
Common Equity $4.3B $4.6B $5B $5.4B $5.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $715.7M $663.3M $592.5M $557.7M $598.7M
Total Equity $5B $5.3B $5.5B $5.9B $6.4B
 
Total Liabilities and Equity $5.7B $6B $6.3B $7.1B $7.3B
Cash and Short Terms $792.3M $973M $1.3B $1.7B $1.3B
Total Debt $22.9M $24.3M $27.9M $27.5M $35.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $822.9M $1.1B $1.5B $1.2B $1.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $167.3M $151.1M $172M $546.5M $362.9M
Inventory -- -- -- -- --
Prepaid Expenses $24.4M $25.2M $26.4M $65.3M --
Other Current Assets -- -- -- -- --
Total Current Assets $1B $1.3B $1.7B $1.8B $2.3B
 
Property Plant And Equipment $51M $59M $55.6M $58.8M $196.9M
Long-Term Investments $2.8M $8.9M $23.2M $10.6M $47.5M
Goodwill $2.8B $2.8B $2.8B $3.1B --
Other Intangibles $1.4B $1.2B $1.2B $1.6B --
Other Long-Term Assets $78.5M $79.9M $77.9M $86.1M --
Total Assets $5.9B $6.1B $6.5B $7.3B $8B
 
Accounts Payable $72.5M $38.2M $51.6M $386M $267M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $218.7M $195.1M $204.8M $596.3M $529.9M
 
Long-Term Debt $26.8M $28.7M $22M $28.6M $135.6M
Capital Leases -- -- -- -- --
Total Liabilities $688.2M $683M $692.8M $1.1B $1.1B
 
Common Stock $2K $2K $2K $2K $2K
Other Common Equity Adj $2.3M -$21.6M -$10.8M $1.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $658.1M $584.7M $545.9M $585.7M $654.3M
Total Equity $5.2B $5.5B $5.8B $6.3B $6.9B
 
Total Liabilities and Equity $5.9B $6.1B $6.5B $7.3B $8B
Cash and Short Terms $822.9M $1.1B $1.5B $1.2B $1.9B
Total Debt $26.8M $28.7M $22M $28.6M $135.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $218.4M $273.1M $359.6M $419M $569.6M
Depreciation & Amoritzation $153.8M $171.3M $178.9M $185.4M $220M
Stock-Based Compensation $39.3M $51.9M $66.6M $65.1M $89.6M
Change in Accounts Receivable -$11.5M -$22.3M -$17.6M -$50M -$14.9M
Change in Inventories -- -- -- -- --
Cash From Operations $443.2M $578M $632.8M $743.3M $897.7M
 
Capital Expenditures $42.5M $51.3M $60.1M $61.8M $88.9M
Cash Acquisitions $626.3M $207.8M -- $69.7M $860.1M
Cash From Investing -$688.8M -$259.1M -$60.1M -$132.8M -$969.2M
 
Dividends Paid (Ex Special Dividend) $58.1M $64.6M $66M $75.9M $85.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $75.7M $99.3M $35.2M $59.1M
Other Financing Activities -$721.7M -$89M -$121.6M -$72.3M -$152.7M
Cash From Financing $573.6M -$136.1M -$276.7M -$165.4M -$290.3M
 
Beginning Cash (CF) $792.3M $973M $1.3B $1.7B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $330.6M $180.8M $285.2M $449.2M -$366.2M
Ending Cash (CF) $1.1B $1.2B $1.5B $2.2B $970.7M
 
Levered Free Cash Flow $400.7M $526.7M $572.7M $681.5M $808.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $65.3M $81.6M $111.6M $130.2M $210.5M
Depreciation & Amoritzation $44.8M $44.8M $46.6M $57.9M $64.4M
Stock-Based Compensation $13.8M $14.8M $17.3M $26.2M $26.1M
Change in Accounts Receivable $8M $702K -$6.9M -$558K -$18.6M
Change in Inventories -- -- -- -- --
Cash From Operations $182.4M $201.5M $217.4M $292.1M $342.3M
 
Capital Expenditures $10M $12.3M $17.9M $17M $31.4M
Cash Acquisitions -- -- $69.6M $771.2M --
Cash From Investing -$10M -$12.3M -$86.4M -$788.2M -$34.9M
 
Dividends Paid (Ex Special Dividend) $16.2M $16.7M $19M $21.3M $25.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $12.6M $9M $2.8M $24.4M --
Other Financing Activities -$5.6M -$5.1M -$9.4M -$11.2M --
Cash From Financing -$29.9M -$28.7M -$30.9M -$55M -$28.5M
 
Beginning Cash (CF) $822.9M $1.1B $1.5B $1.2B $1.9B
Foreign Exchange Rate Adjustment -$1.7M -$9.9M -$3.1M $6.6M -$1.2M
Additions / Reductions $140.7M $150.5M $97M -$544.5M $277.8M
Ending Cash (CF) $961.8M $1.3B $1.6B $636.8M $2.2B
 
Levered Free Cash Flow $172.3M $189.2M $199.5M $275.1M $310.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $279.6M $320.6M $414.8M $513.3M $713.9M
Depreciation & Amoritzation $167.5M $177.7M $182.7M $204.6M $253M
Stock-Based Compensation $48.2M $64.4M $61.9M $86.7M $98.6M
Change in Accounts Receivable -$37.1M -$26.3M -$17.7M -$67.8M -$640K
Change in Inventories -- -- -- -- --
Cash From Operations $526.1M $616.5M $709.3M $857.7M $1.1B
 
Capital Expenditures $48.7M $61.3M $64.2M $63.1M $106.2M
Cash Acquisitions $208.9M -$1.1M $69.6M $860.5M -$281K
Cash From Investing -$277.6M -$60.2M -$135.2M -$935.2M -$138M
 
Dividends Paid (Ex Special Dividend) $63.5M $65.6M $73.5M $83M $98.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $63.7M $77.3M $66.9M $26.7M $35.5M
Other Financing Activities -$83.1M -$135.4M -$67.2M -$158.2M --
Cash From Financing -$107.1M -$247.5M -$199M -$251.1M -$222.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $144.6M $288.3M $383.2M -$319.7M $734.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $477.4M $555.2M $645.1M $794.6M $987.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $213.1M $260.6M $315.8M $410M $554.4M
Depreciation & Amoritzation $127.7M $134M $137.9M $157.1M $190.1M
Stock-Based Compensation $36.9M $49.4M $44.7M $66.3M $75.2M
Change in Accounts Receivable -$25.8M -$29.9M -$30M -$47.8M -$33.6M
Change in Inventories -- -- -- -- --
Cash From Operations $386.4M $424.8M $501.3M $615.7M $811.7M
 
Capital Expenditures $35.5M $45.4M $49.6M $50.9M $68.3M
Cash Acquisitions $208.9M -- $69.6M $860.4M --
Cash From Investing -$244.4M -$45.4M -$120.5M -$922.9M -$91.7M
 
Dividends Paid (Ex Special Dividend) $48.4M $49.4M $56.8M $63.9M $76.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $63.7M $65.3M $32.9M $24.4M $844K
Other Financing Activities -$70.4M -$116.8M -$62.4M -$148.3M -$81.7M
Cash From Financing -$110.4M -$221.9M -$144.2M -$229.9M -$162.2M
 
Beginning Cash (CF) $2.3B $2.9B $4.1B $4.4B $4.8B
Foreign Exchange Rate Adjustment -$917K -$19.4M -$488K $4.4M $9.9M
Additions / Reductions $30.6M $138.2M $236.2M -$532.7M $567.6M
Ending Cash (CF) $2.3B $3B $4.4B $3.9B $5.4B
 
Levered Free Cash Flow $350.8M $379.4M $451.8M $564.8M $743.4M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoundHound AI Stock Go Up?
Why Did SoundHound AI Stock Go Up?

SoundHound AI (NASDAQ:SOUN) has moved higher in recent days, breaking…

Is Goldman Sachs Going to Go Up?
Is Goldman Sachs Going to Go Up?

Shares of financial giant Goldman Sachs (NYSE:GS) have soared by…

How High Will MSTR Stock Go?
How High Will MSTR Stock Go?

After several months of pressure, shares of Bitcoin treasury Strategy…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
48
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
59
RGC alert for Jan 23

Regencell Bioscience Holdings Ltd. [RGC] is up 40.39% over the past day.

Buy
70
BNR alert for Jan 23

Burning Rock Biotech Ltd. [BNR] is up 33.29% over the past day.

Buy
76
HYMC alert for Jan 23

Hycroft Mining Holding Corp. [HYMC] is up 17.39% over the past day.

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

Show me the best stock