Financhill
Buy
52

TFC Quote, Financials, Valuation and Earnings

Last price:
$51.89
Seasonality move :
2.95%
Day range:
$50.95 - $52.11
52-week range:
$33.56 - $56.20
Dividend yield:
4.01%
P/E ratio:
13.60x
P/S ratio:
2.22x
P/B ratio:
1.09x
Volume:
7M
Avg. volume:
10.5M
1-year change:
11.71%
Market cap:
$65.5B
Revenue:
$30.4B
EPS (TTM):
$3.82
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $23.2B $25.6B $30B $24.5B $30.4B
Revenue Growth (YoY) -4.64% 10.22% 17.48% -18.45% 24.27%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -$71M -- -$6.7B --
Operating Expenses -$8.8B -$8.2B -$5.6B $481M -$6.3B
Operating Income $8.8B $8.2B $5.6B -$481M $6.3B
 
Net Interest Expenses $620M $1.2B $3.5B $3.1B $3.1B
EBT. Incl. Unusual Items $8B $7.7B -$765M -$601M $6.3B
Earnings of Discontinued Ops. -- -- $456M $4.9B --
Income Tax Expense $1.6B $1.4B $738M -$556M $1B
Net Income to Company $6.4B $6.3B -$1B $4.8B --
 
Minority Interest in Earnings -$3M $7M $44M $22M --
Net Income to Common Excl Extra Items $6.4B $6.3B -$1.5B -$45M $5.3B
 
Basic EPS (Cont. Ops) $4.51 $4.46 -$1.09 -$0.28 $3.87
Diluted EPS (Cont. Ops) $4.47 $4.43 -$1.09 -$0.28 $3.82
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA -- $11.4B $10.4B $11.4B --
EBIT $8.8B $10B $9.2B $10.4B $16.5B
 
Revenue (Reported) $23.2B $25.6B $30B $24.5B $30.4B
Operating Income (Reported) $8.8B $8.2B $5.6B -$481M $6.3B
Operating Income (Adjusted) $8.8B $10B $9.2B $10.4B $16.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5.7B $7.5B $7.5B $7.8B $7.7B
Revenue Growth (YoY) -6.45% 31.55% 0.91% 4.05% -2.3%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -$1M --
Operating Expenses -$2.2B -$2.1B -$986M -$1.6B -$1.6B
Operating Income $2.2B $2.1B $986M $1.6B $1.6B
 
Net Interest Expenses $136M $574M $830M $734M $781M
EBT. Incl. Unusual Items $2B $2B -$5.2B $1.6B $1.6B
Earnings of Discontinued Ops. -- -- $101M -$13M --
Income Tax Expense $367M $337M -$56M $265M $210M
Net Income to Company $1.6B $1.7B -$5.1B $1.3B --
 
Minority Interest in Earnings -- $1M -- -- --
Net Income to Common Excl Extra Items $1.6B $1.7B -$5.2B $1.3B $1.4B
 
Basic EPS (Cont. Ops) $1.15 $1.21 -$3.87 $0.92 $1.02
Diluted EPS (Cont. Ops) $1.13 $1.20 -$3.87 $0.91 $1.00
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA -- -- -- -- --
EBIT $2.1B $3.3B -$2.5B $4.1B $4B
 
Revenue (Reported) $5.7B $7.5B $7.5B $7.8B $7.7B
Operating Income (Reported) $2.2B $2.1B $986M $1.6B $1.6B
Operating Income (Adjusted) $2.1B $3.3B -$2.5B $4.1B $4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $23.2B $25.6B $30B $24.5B $30.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $36M -$71M -- -$6.7B --
Operating Expenses -$8.8B -$7.9B -$5.6B $692M -$6.4B
Operating Income $8.8B $7.9B $5.6B -$692M $6.4B
 
Net Interest Expenses $620M $1.2B $3.5B $3.1B $3.1B
EBT. Incl. Unusual Items $8B $7.7B -$765M -$601M $6.3B
Earnings of Discontinued Ops. -- -- $456M $4.9B --
Income Tax Expense $1.6B $1.4B $738M -$556M $1B
Net Income to Company $6.4B $6.3B -$1B $4.8B --
 
Minority Interest in Earnings -$3M $7M $44M $22M --
Net Income to Common Excl Extra Items $6.4B $6.3B -$1.5B -$45M $5.3B
 
Basic EPS (Cont. Ops) $4.51 $4.46 -$1.08 $3.36 $3.87
Diluted EPS (Cont. Ops) $4.47 $4.43 -$1.10 $3.33 $3.82
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $8.8B $10B $9.2B $10.4B $16.5B
 
Revenue (Reported) $23.2B $25.6B $30B $24.5B $30.4B
Operating Income (Reported) $8.8B $7.9B $5.6B -$692M $6.4B
Operating Income (Adjusted) $8.8B $10B $9.2B $10.4B $16.5B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $25.6B $30B $24.5B $30.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$71M -- -$6.7B -$19M --
Operating Expenses -$7.9B -$5.6B $692M -$6.4B --
Operating Income $7.9B $5.6B -$692M $6.4B --
 
Net Interest Expenses $1.2B $3.5B $3.1B $3.1B --
EBT. Incl. Unusual Items $7.7B -$765M -$601M $6.3B --
Earnings of Discontinued Ops. -- $456M $4.9B -- --
Income Tax Expense $1.4B $738M -$556M $1B --
Net Income to Company $6.3B -$1B $4.8B $2.5B --
 
Minority Interest in Earnings $7M $44M $22M -- --
Net Income to Common Excl Extra Items $6.3B -$1.5B -$45M $5.3B --
 
Basic EPS (Cont. Ops) $4.46 -$1.08 $3.36 $3.87 --
Diluted EPS (Cont. Ops) $4.43 -$1.10 $3.33 $3.82 --
Weighted Average Basic Share $5.3B $5.3B $5.3B $5.1B --
Weighted Average Diluted Share $5.4B $5.4B $5.4B $5.2B --
 
EBITDA $2.3B $4B $4.5B $4.2B --
EBIT $10B $9.2B $10.4B $16.5B --
 
Revenue (Reported) $25.6B $30B $24.5B $30.4B --
Operating Income (Reported) $7.9B $5.6B -$692M $6.4B --
Operating Income (Adjusted) $10B $9.2B $10.4B $16.5B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $5.1B $5.4B $5B $5.8B $5B
Short Term Investments $153.1B $71.8B $67.4B $4.6B --
Accounts Receivable, Net $2.2B $2.7B $997M $1.9B --
Inventory -- -- -- -- --
Prepaid Expenses $1.2B $1.2B $1.1B $1.1B --
Other Current Assets -- -- -- -- --
Total Current Assets $39.9B $40.2B $47.7B $59.7B $45.4B
 
Property Plant And Equipment $7B $6.9B $6B $5.6B $3.2B
Long-Term Investments $22.4B $19.4B $28.7B $37.3B $33.3B
Goodwill $26.1B $27B $17.2B $17.1B --
Other Intangibles $6B $7.4B $5.3B $5.3B --
Other Long-Term Assets -- -- -- -- --
Total Assets $544.3B $559B $539B $534.7B $547.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1.7B $19.7B $20.8B $17.6B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $164.8B $180.9B $140B $172.4B $132.9B
 
Long-Term Debt $37.2B $44.4B $40.3B $36B $42B
Capital Leases -- -- -- -- --
Total Liabilities $475.1B $498.4B $479.7B $471B $482.3B
 
Common Stock $6.6B $6.6B $6.7B $6.6B $6.3B
Other Common Equity Adj -$1.6B -$13.6B -$12.5B -$8.2B --
Common Equity $62.6B $53.8B $52.4B $57.8B $60.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $23M $152M -- --
Total Equity $69.3B $60.5B $59.3B $63.7B $65.2B
 
Total Liabilities and Equity $544.3B $559B $539B $534.7B $547.5B
Cash and Short Terms $173.4B $93.2B $97.6B $44.3B --
Total Debt $37.2B $44.4B $40.3B $36B $42B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $5.1B $5.4B $5B $5.8B $5B
Short Term Investments $153.1B $71.8B $67.4B $4.6B --
Accounts Receivable, Net $2.2B $2.7B $997M $1.9B --
Inventory -- -- -- -- --
Prepaid Expenses $1.2B $1.2B $1.1B $1.1B --
Other Current Assets -- -- -- -- --
Total Current Assets $39.9B $40.2B $47.7B $59.7B $45.4B
 
Property Plant And Equipment $7B $6.9B $6B $5.6B $3.2B
Long-Term Investments $22.4B $19.4B $28.7B $37.3B $33.3B
Goodwill $26.1B $27B $17.2B $17.1B --
Other Intangibles $6B $7.4B $5.3B $5.3B --
Other Long-Term Assets -- -- -- -- --
Total Assets $544.3B $559B $539B $534.7B $547.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1.7B $19.7B $20.8B $17.6B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $164.8B $180.9B $140B $172.4B $132.9B
 
Long-Term Debt $37.2B $44.4B $40.3B $36B $42B
Capital Leases -- -- -- -- --
Total Liabilities $475.1B $498.4B $479.7B $471B $482.3B
 
Common Stock $6.6B $6.6B $6.7B $6.6B $6.3B
Other Common Equity Adj -$1.6B -$13.6B -$12.5B -$8.2B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $23M $152M -- --
Total Equity $69.3B $60.5B $59.3B $63.7B $65.2B
 
Total Liabilities and Equity $544.3B $559B $539B $534.7B $547.5B
Cash and Short Terms $173.4B $93.2B $97.6B $44.3B --
Total Debt $37.2B $44.4B $40.3B $36B $42B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.5B $6.4B $6.3B -$1B $4.8B
Depreciation & Amoritzation $1.6B $1.4B $1.4B $1.2B $979M
Stock-Based Compensation $353M -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $7.5B $7B $9.1B $8.1B $2.9B
 
Capital Expenditures $815M $1B $711M -- --
Cash Acquisitions $2.4B $1.6B $4.7B $17M --
Cash From Investing -$43.8B -$31.2B -$28B $25.4B $17.8B
 
Dividends Paid (Ex Special Dividend) $2.7B $2.9B $3B $3.1B $3.1B
Special Dividend Paid
Long-Term Debt Issued $26.6B $4.7B $15.8B $50.9B $22.8B
Long-Term Debt Repaid -$28.3B -$8B -$7.3B -$55B -$26.8B
Repurchase of Common Stock $500M $3B $250M -- $1.8B
Other Financing Activities $953M $82M -$298M $1.2B -$231M
Cash From Financing $36B $25.6B $20B -$24.2B -$11.6B
 
Beginning Cash (CF) $19.1B $18.9B $20.3B $21.4B $30.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$197M $1.4B $1.1B $9.2B $9.1B
Ending Cash (CF) $18.9B $20.3B $21.4B $30.6B $39.8B
 
Levered Free Cash Flow $6.7B $6B $8.4B $8.1B $2.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.6B $1.7B -$5.1B $1.3B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1B $1.8B $2.3B $666M --
 
Capital Expenditures $734M $711M -- -- --
Cash Acquisitions $1.6B $3.3B $2M -- --
Cash From Investing -$8.3B -$9B $5B -$7.9B --
 
Dividends Paid (Ex Special Dividend) $716M $760M $770M $761M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $102M $12.3B $2.8B $8.4B --
Long-Term Debt Repaid -$2.1B -$306M -$5.4B -$10B --
Repurchase of Common Stock $500M -- -- $1.3B --
Other Financing Activities $296M $6M -$340M -$129M --
Cash From Financing $7.8B $6.4B -$6.6B $7.3B --
 
Beginning Cash (CF) $19.8B $22.2B $29.8B $39.6B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $468M -$804M $812M $128M --
Ending Cash (CF) $20.3B $21.4B $30.6B $39.8B --
 
Levered Free Cash Flow $269M $1.1B $2.3B $666M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $6.4B $6.3B -$1B $4.8B --
Depreciation & Amoritzation $1.4B $1.4B $1.2B $979M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $7B $9.1B $8.1B $3.1B --
 
Capital Expenditures $1B $711M -- -- --
Cash Acquisitions $1.6B $4.7B $17M -- --
Cash From Investing -$31.2B -$28B $25.4B $17.7B --
 
Dividends Paid (Ex Special Dividend) $2.9B $3B $3.1B $3.1B --
Special Dividend Paid
Long-Term Debt Issued $4.7B $15.8B $50.9B $22.8B --
Long-Term Debt Repaid -$8B -$7.3B -$55B -$26.8B --
Repurchase of Common Stock $3B $250M -- $1.8B --
Other Financing Activities $82M -$298M $1.2B -$231M --
Cash From Financing $25.6B $20B -$24.2B -$11.6B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B $1.1B $9.2B $9.1B --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $6B $8.4B $8.1B $3.1B --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $6.3B -$1B $4.8B $2.5B --
Depreciation & Amoritzation $332M $316M $273M $432M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $9.1B $8.1B $3.1B $3.8B --
 
Capital Expenditures $711M -- -- -- --
Cash Acquisitions $4.7B $17M -- -- --
Cash From Investing -$28B $25.4B $17.7B -$13.6B --
 
Dividends Paid (Ex Special Dividend) $3B $3.1B $3.1B $2.3B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $15.8B $50.9B $22.8B $28.6B --
Long-Term Debt Repaid -$7.3B -$55B -$26.8B -$19.5B --
Repurchase of Common Stock $250M -- $1.8B $1.8B --
Other Financing Activities -$298M $1.2B -$231M -$76M --
Cash From Financing $20B -$24.2B -$11.6B $6.9B --
 
Beginning Cash (CF) $94.8B $117.9B $146.1B $81.9B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B $9.2B $9.1B -$2.9B --
Ending Cash (CF) $95.9B $127.1B $155.3B $83.6B --
 
Levered Free Cash Flow $8.4B $8.1B $3.1B $3.8B --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

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

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

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

Show me the best stock