Financhill
Buy
55

TMP Quote, Financials, Valuation and Earnings

Last price:
$74.13
Seasonality move :
0.01%
Day range:
$73.59 - $75.01
52-week range:
$54.16 - $77.33
Dividend yield:
3.39%
P/E ratio:
12.55x
P/S ratio:
2.28x
P/B ratio:
1.35x
Volume:
47.4K
Avg. volume:
62.4K
1-year change:
7.2%
Market cap:
$1.1B
Revenue:
$435.7M
EPS (TTM):
$5.90
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $328.2M $320.2M $329.3M $307.6M $435.7M
Revenue Growth (YoY) -2.53% -2.44% 2.86% -6.59% 41.65%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $443K $249K -$634K -$70M $32K
Operating Expenses -$97.7M -$114.6M -$109.7M -$12.1M -$93M
Operating Income $97.7M $114.6M $109.7M $12.1M $93M
 
Net Interest Expenses $8.9M $6.6M $4.8M $17M $32.4M
EBT. Incl. Unusual Items $97.7M $114.6M $109.7M $12.1M $93M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.9M $25.2M $24.6M $2.5M $22M
Net Income to Company $77.6M $89.3M $85M $9.5M $70.9M
 
Minority Interest in Earnings $154K $127K $126K $124K $123K
Net Income to Common Excl Extra Items $76.9M $88.8M $84.9M $9.6M $71M
 
Basic EPS (Cont. Ops) $5.22 $6.08 $5.92 $0.66 $4.98
Diluted EPS (Cont. Ops) $5.20 $6.05 $5.89 $0.66 $4.97
Weighted Average Basic Share $14.7M $14.6M $14.3M $14.3M $14.2M
Weighted Average Diluted Share $14.7M $14.6M $14.4M $14.3M $14.3M
 
EBITDA -- -- -- -- --
EBIT $126.7M $132.1M $130.8M $100M $229.4M
 
Revenue (Reported) $328.2M $320.2M $329.3M $307.6M $435.7M
Operating Income (Reported) $97.7M $114.6M $109.7M $12.1M $93M
Operating Income (Adjusted) $126.7M $132.1M $130.8M $100M $229.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $82M $84.4M $33.8M $112.5M $121.7M
Revenue Growth (YoY) -1.48% 2.95% -59.9% 232.47% 8.14%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$60K -$95K -$63M $85K --
Operating Expenses -$30.9M -$28.1M $41.6M -$24.5M -$31.1M
Operating Income $30.9M $28.1M -$41.6M $24.5M $31.1M
 
Net Interest Expenses $2.4M $1.4M $4.9M $9.2M $5.9M
EBT. Incl. Unusual Items $28M $28.1M -$41.6M $24.5M $31.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.6M $6.8M -$8.3M $5.9M $7.4M
Net Income to Company $21.3M $21.3M -$33.4M $18.6M --
 
Minority Interest in Earnings $32K $31K $31K $31K --
Net Income to Common Excl Extra Items $21.2M $21.3M -$33.3M $18.7M $23.7M
 
Basic EPS (Cont. Ops) $1.46 $1.49 -$2.35 $1.31 $1.66
Diluted EPS (Cont. Ops) $1.45 $1.48 -$2.35 $1.30 $1.65
Weighted Average Basic Share $14.5M $14.3M $14.2M $14.2M $14.2M
Weighted Average Diluted Share $14.6M $14.4M $14.2M $14.3M $14.3M
 
EBITDA -- -- -- -- --
EBIT $33M $33.7M -$17.2M $60.5M $65.3M
 
Revenue (Reported) $82M $84.4M $33.8M $112.5M $121.7M
Operating Income (Reported) $30.9M $28.1M -$41.6M $24.5M $31.1M
Operating Income (Adjusted) $33M $33.7M -$17.2M $60.5M $65.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $322.6M $323.2M $293.8M $424.5M $465.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $254K -$187K -$70.5M $111K --
Operating Expenses -$121.8M -$113M -$21.6M -$88M -$110M
Operating Income $121.8M $113M $21.6M $88M $110M
 
Net Interest Expenses $7.9M $3M $14.4M $31.2M $24.1M
EBT. Incl. Unusual Items $119.9M $110.6M $18M $85.4M $110.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25.9M $25.5M $3.9M $19.1M $26.4M
Net Income to Company $93.8M $84.9M $14.1M $66.2M --
 
Minority Interest in Earnings $149K $125K $125K $124K $30K
Net Income to Common Excl Extra Items $93.2M $84.8M $14.1M $66.3M $84.5M
 
Basic EPS (Cont. Ops) $6.36 $5.89 $0.95 $4.66 $5.93
Diluted EPS (Cont. Ops) $6.33 $5.86 $0.94 $4.64 $5.90
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $140.2M $124.2M $87.7M $216.5M $245.1M
 
Revenue (Reported) $322.6M $323.2M $293.8M $424.5M $465.1M
Operating Income (Reported) $121.8M $113M $21.6M $88M $110M
Operating Income (Adjusted) $140.2M $124.2M $87.7M $216.5M $245.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $240.4M $243.5M $208M $324.9M $354.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $257K -$179K -$70M $65K $15K
Operating Expenses -$92.6M -$85.7M $6M -$69.9M -$85.1M
Operating Income $92.6M $85.7M -$6M $69.9M $85.1M
 
Net Interest Expenses $6.1M $2.5M $12M $26.3M $18M
EBT. Incl. Unusual Items $89.7M $85.7M -$6M $67.2M $85.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.8M $20.1M -$619K $16M $20.3M
Net Income to Company $69.8M $65.5M -$5.5M $51.2M $19.7M
 
Minority Interest in Earnings $96K $94K $93K $93K --
Net Income to Common Excl Extra Items $69.4M $65.4M -$5.4M $51.3M $64.8M
 
Basic EPS (Cont. Ops) $4.74 $4.55 -$0.41 $3.60 $4.55
Diluted EPS (Cont. Ops) $4.72 $4.53 -$0.42 $3.59 $4.52
Weighted Average Basic Share $43.8M $43M $42.8M $42.6M $42.7M
Weighted Average Diluted Share $44.1M $43.2M $42.9M $42.8M $43M
 
EBITDA -- -- -- -- --
EBIT $104.4M $96.5M $53.4M $170M $185.6M
 
Revenue (Reported) $240.4M $243.5M $208M $324.9M $354.2M
Operating Income (Reported) $92.6M $85.7M -$6M $69.9M $85.1M
Operating Income (Adjusted) $104.4M $96.5M $53.4M $170M $185.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $21.2M $23.1M $18.6M $67.2M $53.6M
Short Term Investments $1.6B $2B $1.6B $1.4B $1.2B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $420.5M $85.7M $102.7M $105.6M $163.2M
 
Property Plant And Equipment $88.7M $85.4M $82.1M $79.7M $76.6M
Long-Term Investments $385.1M $52.6M $78.5M $46.5M $123.7M
Goodwill $92.4M $92.4M $92.6M $92.6M $92.6M
Other Intangibles $4.9M $3.6M $2.7M $2.3M $2.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $7.6B $7.8B $7.7B $7.8B $8.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $14M $241.3M $477.1M $247M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2B $2.2B $2.5B $2.5B $2.5B
 
Long-Term Debt $248.2M $100M $40M $85M $145M
Capital Leases -- -- -- -- --
Total Liabilities $6.9B $7.1B $7.1B $7.1B $7.4B
 
Common Stock $1.5M $1.5M $1.5M $1.4M $1.4M
Other Common Equity Adj -$32.1M -$56M -$208.7M -$125M -$118.5M
Common Equity $716.3M $727.5M $616M $668.5M $713.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.4M $1.4M $1.4M $1.4M --
Total Equity $717.7M $728.9M $617.4M $669.9M $713.4M
 
Total Liabilities and Equity $7.6B $7.8B $7.7B $7.8B $8.1B
Cash and Short Terms $2B $2.1B $1.7B $1.5B $1.4B
Total Debt $278.2M $110M $50M $125M $543.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $22.4M $20.3M $75.4M $110.4M $77.1M
Short Term Investments $2.1B $1.7B $1.4B $1.3B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $357M $125.7M $166.8M $160.5M $223.4M
 
Property Plant And Equipment $86M $82.6M $80.7M $77.6M $73.8M
Long-Term Investments $321.4M $92.4M $88.9M $52.9M $148.8M
Goodwill $92.4M $92.6M $92.6M $92.6M --
Other Intangibles $4M $2.9M $2.4M $2.2M --
Other Long-Term Assets -- -- -- -- --
Total Assets $8.1B $7.8B $7.7B $8B $8.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.3B $2.3B $2B $1.9B $2.4B
 
Long-Term Debt $110M $101M $296.8M $539.3M $75M
Capital Leases -- -- -- -- --
Total Liabilities $7.4B $7.2B $7.1B $7.3B $7.7B
 
Common Stock $1.5M $1.5M $1.4M $1.4M $1.4M
Other Common Equity Adj -$55.1M -$243.2M -$176M -$101.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.5M $1.5M $1.5M $1.5M --
Total Equity $722.4M $573M $612.4M $721.3M $788.8M
 
Total Liabilities and Equity $8.1B $7.8B $7.7B $8B $8.5B
Cash and Short Terms $2.4B $1.8B $1.5B $1.4B --
Total Debt $110M $101M $296.8M $539.3M $173.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $77.6M $89.3M $85M $9.5M $70.9M
Depreciation & Amoritzation $11.7M $11.6M $11.6M $11.7M $10.5M
Stock-Based Compensation $4.7M $5.1M $4.3M $4.1M $4.6M
Change in Accounts Receivable -$12.7M $9.4M -$2.3M -$1.2M -$2.7M
Change in Inventories -- -- -- -- --
Cash From Operations $102.9M $116.1M $103M $89.5M $95M
 
Capital Expenditures $4.6M $4.7M $8.2M $6.8M $12.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$645.2M -$578.2M -$8.1M -$146.8M -$250.5M
 
Dividends Paid (Ex Special Dividend) $31.4M $32.4M $33.6M $34.5M $35M
Special Dividend Paid
Long-Term Debt Issued $74.6M $14M $435.9M $450.4M $804.9M
Long-Term Debt Repaid -$471.8M -$173.1M -$268.6M -$139.6M -$616.8M
Repurchase of Common Stock $11.1M $26.1M $17.2M $9.9M $1.2M
Other Financing Activities -- -- -- -- --
Cash From Financing $792.8M $136.8M -$80.2M $59M $210.3M
 
Beginning Cash (CF) $138M $388.5M $63.1M $77.8M $79.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $250.5M -$325.4M $14.7M $1.7M $54.9M
Ending Cash (CF) $388.5M $63.1M $77.8M $79.5M $134.4M
 
Levered Free Cash Flow $98.3M $111.3M $94.8M $82.7M $82.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $21.3M $21.3M -$33.4M $18.6M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $1.4M $1.1M $790K $978K $1.1M
Change in Accounts Receivable $4.2M $338K -$2.4M $1.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $37.8M $29.7M $25.1M $21.7M $34.9M
 
Capital Expenditures $1.4M $1.4M $2M $2.3M $1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$100.3M $25.1M -$39.6M -$40.8M -$108.3M
 
Dividends Paid (Ex Special Dividend) $8M $8.2M $8.6M $8.7M $8.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $150M --
Long-Term Debt Repaid -$147.9M -$194.6M -$90.3M -$384.3M --
Repurchase of Common Stock $13.2M $1.3M $2.3M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $105M -$31.6M $73.2M $80.5M $54.4M
 
Beginning Cash (CF) $291M $80.4M $81.6M $70.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $42.5M $23.2M $58.6M $61.4M -$19.1M
Ending Cash (CF) $333.5M $103.6M $140.2M $132.3M --
 
Levered Free Cash Flow $36.4M $28.3M $23.1M $19.4M $33.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $93.8M $84.9M $14.1M $66.2M --
Depreciation & Amoritzation $11.6M $11.5M $11.4M $11.4M --
Stock-Based Compensation $5.2M $4.4M $4.2M $3.8M $4.9M
Change in Accounts Receivable $14.9M $1.3M -$4.5M -$1.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $178.5M $111.9M $91.1M $91.8M $98.7M
 
Capital Expenditures $5M $7.6M $7.3M $11.8M $5.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$409.9M -$111.3M $107.7M -$273.1M -$395M
 
Dividends Paid (Ex Special Dividend) $32.1M $33.2M $34.7M $34.4M $35.7M
Special Dividend Paid
Long-Term Debt Issued -- $249.6M $345.4M $806.3M --
Long-Term Debt Repaid -$197.2M -$258.6M -$149.6M -$563.8M --
Repurchase of Common Stock $26.4M $20.3M $10.5M $1.2M $1.2M
Other Financing Activities -- -- -- -- --
Cash From Financing $242.9M -$230.6M -$162.2M $173.4M $357.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$41.3M -$229.9M $36.6M -$7.9M $61.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $173.5M $104.3M $83.9M $80M $93.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $69.8M $65.5M -$5.5M $51.2M $19.7M
Depreciation & Amoritzation $2.8M $2.9M $2.8M $3.1M $2.3M
Stock-Based Compensation $3.8M $3.1M $2.9M $2.7M $3M
Change in Accounts Receivable $8.7M $514K -$1.7M -$2.1M -$48K
Change in Inventories -- -- -- -- --
Cash From Operations $86.1M $82M $70.1M $72.4M $76.1M
 
Capital Expenditures $3.3M $6.2M $5.3M $10.4M $3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$582.1M -$115.2M $564K -$125.8M -$270.2M
 
Dividends Paid (Ex Special Dividend) $24.1M $24.9M $26M $25.9M $26.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $235.6M $145.1M $501M $48M
Long-Term Debt Repaid -$173.1M -$258.6M -$139.6M -$563.8M -$345M
Repurchase of Common Stock $21.2M $15.4M $8.7M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $441M $73.7M -$8.3M $106.1M $253.3M
 
Beginning Cash (CF) $1.2B $318.6M $230M $207.6M $134.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$55M $40.5M $62.4M $52.8M $59.1M
Ending Cash (CF) $1.1B $359.1M $292.4M $260.4M $193.1M
 
Levered Free Cash Flow $82.8M $75.8M $64.8M $62.1M $73.1M

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
59
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
87
HUT alert for Dec 25

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
80
TVTX alert for Dec 25

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

Buy
60
GPCR alert for Dec 25

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock