Financhill
Sell
39

TDS Quote, Financials, Valuation and Earnings

Last price:
$40.18
Seasonality move :
3.32%
Day range:
$39.85 - $40.60
52-week range:
$31.07 - $42.74
Dividend yield:
0.4%
P/E ratio:
--
P/S ratio:
1.19x
P/B ratio:
1.37x
Volume:
466.7K
Avg. volume:
1M
1-year change:
16.96%
Market cap:
$4.6B
Revenue:
$5B
EPS (TTM):
-$1.08
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.2B $5.3B $5.4B $5.2B $5B
Revenue Growth (YoY) 0.95% 1.99% 1.58% -4.67% -3.8%
 
Cost of Revenues $3.3B $3.4B $3.5B $3.2B $3.1B
Gross Profit $2B $2B $1.9B $1.9B $1.9B
Gross Profit Margin 37.8% 36.82% 35.45% 37.04% 37.99%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.7B $1.8B $1.8B $1.7B
Other Inc / (Exp) $160M $157M $131M -$411M $67M
Operating Expenses $1.7B $1.7B $1.8B $1.8B $1.7B
Operating Income $296M $285M $151M $158M $165M
 
Net Interest Expenses $168M $232M $174M $244M $279M
EBT. Incl. Unusual Items $288M $221M $125M -$477M -$20M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19M $33M $53M $10M $6M
Net Income to Company $269M $188M $72M -$487M -$26M
 
Minority Interest in Earnings $43M $32M $10M $13M $2M
Net Income to Common Excl Extra Items $269M $188M $72M -$487M -$26M
 
Basic EPS (Cont. Ops) $1.98 $1.02 -$0.06 -$5.04 -$0.85
Diluted EPS (Cont. Ops) $1.94 $1.00 -$0.07 -$5.04 -$0.85
Weighted Average Basic Share $114M $115M $114M $113M $114M
Weighted Average Diluted Share $115M $116M $114M $113M $114M
 
EBITDA $1.2B $1.2B $1.1B $1.1B $1.1B
EBIT $296M $285M $151M $158M $165M
 
Revenue (Reported) $5.2B $5.3B $5.4B $5.2B $5B
Operating Income (Reported) $296M $285M $151M $158M $165M
Operating Income (Adjusted) $296M $285M $151M $158M $165M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.4B $1.3B $327.5M $308.5M
Revenue Growth (YoY) 0.3% 4.82% -8.19% -74.37% -5.79%
 
Cost of Revenues $822M $937M $792M $235.5M $220.4M
Gross Profit $506M $455M $486M $92M $88.1M
Gross Profit Margin 38.1% 32.69% 38.03% 28.08% 28.57%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $429M $462M $432M $422M $106.2M
Other Inc / (Exp) $40M $36M $34M -$84M --
Operating Expenses $429M $462M $432M $116.6M $106.2M
Operating Income $77M -$7M $54M -$24.6M -$18M
 
Net Interest Expenses $54M $46M $62M $32.7M $47.3M
EBT. Incl. Unusual Items $66M -$13M $31M -$130M $6M
Earnings of Discontinued Ops. -- -- -- $17.4M -$139.3M
Income Tax Expense $19M -$3M $27M -$30.7M -$72.8M
Net Income to Company $47M $25M $4M -$146.8M $58.8M
 
Minority Interest in Earnings $7M -$2M $4M -$16.2M $21.2M
Net Income to Common Excl Extra Items $47M -$10M $4M -$99.4M $78.8M
 
Basic EPS (Cont. Ops) $0.24 -$0.22 -$0.15 -$0.73 -$0.85
Diluted EPS (Cont. Ops) $0.23 -$0.22 -$0.15 -$0.73 -$0.85
Weighted Average Basic Share $115M $114M $113M $114M $116.1M
Weighted Average Diluted Share $116M $114M $113M $114M $116.1M
 
EBITDA $290M $227M $279M $56.3M $73.7M
EBIT $77M -$7M $54M -$24.6M -$18M
 
Revenue (Reported) $1.3B $1.4B $1.3B $327.5M $308.5M
Operating Income (Reported) $77M -$7M $54M -$24.6M -$18M
Operating Income (Adjusted) $77M -$7M $54M -$24.6M -$18M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.3B $5.4B $5.2B $4.1B $3.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.4B $3.5B $3.3B $2.6B $2.4B
Gross Profit $2B $1.9B $1.9B $1.5B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.7B $1.8B $1.7B $1.4B
Other Inc / (Exp) $158M $144M $122M -$536M --
Operating Expenses $1.7B $1.7B $1.8B $1.4B $1.4B
Operating Income $284M $194M $121M $130.4M $43M
 
Net Interest Expenses $242M $158M $233M $228.7M $249.3M
EBT. Incl. Unusual Items $208M $193M $33M -$607M $60M
Earnings of Discontinued Ops. -- -- -- $17.4M -$139.3M
Income Tax Expense $41M $56M $46M -$49.7M -$56.8M
Net Income to Company $167M $137M -$13M -$604.8M $96.8M
 
Minority Interest in Earnings $27M $19M $6M -$222K $34.2M
Net Income to Common Excl Extra Items $167M $137M -$13M -$557.4M $116.8M
 
Basic EPS (Cont. Ops) $1.04 $0.42 -$0.77 -$5.37 -$1.08
Diluted EPS (Cont. Ops) $1.01 $0.41 -$0.78 -$5.39 -$1.08
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.2B $1.1B $1B $912.3M $843.7M
EBIT $284M $194M $121M $130.4M $43M
 
Revenue (Reported) $5.3B $5.4B $5.2B $4.1B $3.9B
Operating Income (Reported) $284M $194M $121M $130.4M $43M
Operating Income (Adjusted) $284M $194M $121M $130.4M $43M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4B $4.1B $3.8B $2.8B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $2.6B $2.4B $1.8B $1.6B
Gross Profit $1.5B $1.5B $1.4B $1.1B $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.3B $1.3B $1.3B $952.2M
Other Inc / (Exp) $123M $108M $100M -$24M $38M
Operating Expenses $1.2B $1.3B $1.3B $966.6M $952.2M
Operating Income $252M $162M $132M $104.4M $56M
 
Net Interest Expenses $193M $119M $177M $162.7M $178.3M
EBT. Incl. Unusual Items $191M $162M $71M -$59M $47M
Earnings of Discontinued Ops. -- -- -- $17.4M -$139.3M
Income Tax Expense $39M $61M $55M -$4.7M -$61.8M
Net Income to Company $152M $101M $16M -$101.8M $88.8M
 
Minority Interest in Earnings $26M $13M $10M -$3.2M $32.2M
Net Income to Common Excl Extra Items $152M $101M $16M -$54.4M $108.8M
 
Basic EPS (Cont. Ops) $0.92 $0.32 -$0.40 -$0.74 -$0.98
Diluted EPS (Cont. Ops) $0.89 $0.31 -$0.40 -$0.75 -$0.98
Weighted Average Basic Share $344M $344M $339M $341M $346.1M
Weighted Average Diluted Share $348M $346M $339M $345M $346.1M
 
EBITDA $923M $854M $814M $652.3M $617.7M
EBIT $252M $162M $132M $104.4M $56M
 
Revenue (Reported) $4B $4.1B $3.8B $2.8B $2.6B
Operating Income (Reported) $252M $162M $132M $104.4M $56M
Operating Income (Adjusted) $252M $162M $132M $104.4M $56M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.5B $414M $399M $270M $384M
Short Term Investments $3M -- -- -- --
Accounts Receivable, Net $1B $1.1B $1.1B $992M $962M
Inventory $154M $178M $268M $208M $183M
Prepaid Expenses $105M $103M $102M $86M $72M
Other Current Assets $36M $61M $58M $52M $33M
Total Current Assets $3B $2B $2B $1.7B $1.7B
 
Property Plant And Equipment $5B $5.4B $5.8B $6B $6B
Long-Term Investments $816M $853M $964M $989M $936M
Goodwill $547M $547M $547M -- --
Other Intangibles $2.9B $4.3B $4.9B $4.9B $4.8B
Other Long-Term Assets $654M $710M $796M $807M $762M
Total Assets $12.5B $14.1B $15.3B $14.7B $14.4B
 
Accounts Payable $508M $481M $506M $360M $280M
Accrued Expenses $16M $10M $12M $12M $16M
Current Portion Of Long-Term Debt $5M $6M $19M $26M $31M
Current Portion Of Capital Lease Obligations $129M $141M $146M $147M $153M
Other Current Liabilities $101M $124M $356M $170M $138M
Total Current Liabilities $1.2B $1.2B $1.5B $1.2B $1.1B
 
Long-Term Debt $4.4B $3.9B $4.6B $5B $4.9B
Capital Leases -- -- -- -- --
Total Liabilities $6.9B $7.4B $8.7B $8.7B $8.5B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$4M $5M $5M $11M $18M
Common Equity $4.8B $4.9B $4.8B $4.1B $4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $799M $818M $766M $806M $793M
Total Equity $5.6B $6.7B $6.6B $6B $5.9B
 
Total Liabilities and Equity $12.5B $14.1B $15.3B $14.7B $14.4B
Cash and Short Terms $1.5B $414M $399M $270M $384M
Total Debt $4.4B $3.9B $4.7B $5B $4.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $761M $481M $293M $472M $937.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $994M $1.1B $1B $939M $59.3M
Inventory $142M $252M $181M $167M $4M
Prepaid Expenses $104M $94M $99M $88M $29.4M
Other Current Assets $56M $57M $60M $40M --
Total Current Assets $2.3B $2.1B $1.7B $1.7B $1.1B
 
Property Plant And Equipment $5.1B $5.7B $6B $6B $3.4B
Long-Term Investments $854M $946M $981M $941M $501M
Goodwill $547M $547M $547M -- --
Other Intangibles $4.3B $4.9B $4.9B $4.8B --
Other Long-Term Assets $648M $758M $777M $728M --
Total Assets $13.4B $14.5B $14.4B $13.7B $8.5B
 
Accounts Payable $466M $506M $550M $334M $121M
Accrued Expenses $20M $20M $20M $26M --
Current Portion Of Long-Term Debt $194M $16M $24M $29M --
Current Portion Of Capital Lease Obligations $139M $146M $147M $151M --
Other Current Liabilities $104M $300M $155M $139M --
Total Current Liabilities $1.3B $1.4B $1.3B $1.1B $571.4M
 
Long-Term Debt $3.8B $4.5B $4.7B $5B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $6.7B $7.8B $7.9B $7.8B $3.2B
 
Common Stock $1M $1M $1M $1M $1.3M
Other Common Equity Adj -$2M $7M $5M $11M --
Common Equity -- -- -- -- --
Total Preferred Equity $690M -- -- -- --
Minority Interest, Total $827M $798M $803M $814M $817.9M
Total Equity $6.7B $6.7B $6.5B $5.9B $5.3B
 
Total Liabilities and Equity $13.4B $14.5B $14.4B $13.7B $8.5B
Cash and Short Terms $761M $481M $293M $472M $937.2M
Total Debt $3.9B $4.6B $4.8B $5B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $269M $188M $72M -$487M -$26M
Depreciation & Amoritzation $909M $895M $929M $915M $943M
Stock-Based Compensation $53M $49M $42M $41M $71M
Change in Accounts Receivable -$70M -$138M -$268M -$18M -$47M
Change in Inventories $12M -$25M -$90M $61M $20M
Cash From Operations $1.5B $1.1B $1.2B $1.1B $1.1B
 
Capital Expenditures $1.3B $2.5B $1.8B $1.3B $904M
Cash Acquisitions $202M -- -- -- --
Cash From Investing -$1.5B -$2.5B -$1.8B -$1.3B -$754M
 
Dividends Paid (Ex Special Dividend) $78M $119M $151M $153M $104M
Special Dividend Paid
Long-Term Debt Issued $1.3B $1.5B $1.3B $1.1B $440M
Long-Term Debt Repaid -$110M -$2.1B -$382M -$783M -$456M
Repurchase of Common Stock $51M $60M $92M $15M $67M
Other Financing Activities -$54M -$72M -$26M -$74M -$90M
Cash From Financing $957M $321M $613M $56M -$277M
 
Beginning Cash (CF) $1.5B $414M $399M $270M $384M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $978M -$1B -$15M -$129M $114M
Ending Cash (CF) $2.4B -$624M $384M $141M $498M
 
Levered Free Cash Flow $194M -$1.4B -$620M -$199M $241M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $47M $25M $4M -$146.8M $58.8M
Depreciation & Amoritzation $213M $235M $225M -$226.1M -$209.9M
Stock-Based Compensation $11M $9M $13M -$16.5M -$21.7M
Change in Accounts Receivable -$23M -$140M $5M -$2.3M -$23M
Change in Inventories $47M -$39M $35M -$55.6M -$52M
Cash From Operations $382M $167M $409M $307.1M -$34.7M
 
Capital Expenditures $273M $285M $293M -$180.2M -$23.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$291M -$286M -$293M -$114.7M $2.5B
 
Dividends Paid (Ex Special Dividend) $32M $38M $38M $21.5M $21.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $226M $301M $390M -- --
Long-Term Debt Repaid -$583M -$152M -$455M -$7M --
Repurchase of Common Stock $23M $15M -- $13.6M $41.1M
Other Financing Activities -$27M -$1M -$13M -$11M --
Cash From Financing $251M $95M -$116M -$66.2M -$2.1B
 
Beginning Cash (CF) $761M $481M $293M $472M $937.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $342M -$24M -- $126.2M $379M
Ending Cash (CF) $1.1B $457M $293M $598.2M $1.3B
 
Levered Free Cash Flow $109M -$118M $116M $487.3M -$10.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $167M $137M -$13M -$604.8M $96.8M
Depreciation & Amoritzation $894M $916M $919M $474.9M $501.1M
Stock-Based Compensation $49M $46M $37M $26.5M $45.3M
Change in Accounts Receivable -$127M -$310M -$47M -$40.3M -$100M
Change in Inventories $22M -$111M $71M -$27.6M -$17M
Cash From Operations $1.2B $1.1B $1.2B $1.2B $782.3M
 
Capital Expenditures $2.4B $1.9B $1.3B $696.8M $498.2M
Cash Acquisitions $33M -- -- -- --
Cash From Investing -$2.4B -$1.9B -$1.3B -$984.7M $2.1B
 
Dividends Paid (Ex Special Dividend) $101M $152M $151M $121.5M $86.8M
Special Dividend Paid
Long-Term Debt Issued $2B $1.3B $908M $740M --
Long-Term Debt Repaid -$2B -$577M -$726M -$467M --
Repurchase of Common Stock $46M $76M $42M $28.6M $92.1M
Other Financing Activities -$95M -$14M -$63M -$104M --
Cash From Financing $875M $443M -$68M $11.8M -$2.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$335M -$280M -$188M $179.2M $466M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.2B -$721M -$131M $455.3M $284.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $152M $101M $16M -$101.8M $88.8M
Depreciation & Amoritzation $670M $691M $681M $240.9M $262.1M
Stock-Based Compensation $35M $32M $27M $12.5M $22.3M
Change in Accounts Receivable -$18M -$190M $31M $8.7M -$8M
Change in Inventories $12M -$74M $87M -$1.6M $14K
Cash From Operations $863M $901M $923M $933.1M $570.3M
 
Capital Expenditures $2B $1.4B $930M $285.8M $266.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2B -$1.4B -$922M -$579.7M $2.2B
 
Dividends Paid (Ex Special Dividend) $81M $114M $114M $82.5M $65.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.4B $1.1B $781M $440M --
Long-Term Debt Repaid -$1.9B -$380M -$724M -$408M -$8M
Repurchase of Common Stock $46M $62M $12M $25.6M $62.1M
Other Financing Activities -$65M -$7M -$44M -$74M -$25M
Cash From Financing $452M $574M -$107M -$151.2M -$2.2B
 
Beginning Cash (CF) $2.3B $1.6B $895M $1.1B $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$691M $67M -$106M $202.2M $554M
Ending Cash (CF) $1.6B $1.6B $789M $1.3B $2.4B
 
Levered Free Cash Flow -$1.1B -$496M -$7M $647.3M $304.1M

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
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