Financhill
Buy
59

TFC Quote, Financials, Valuation and Earnings

Last price:
$50.71
Seasonality move :
3.96%
Day range:
$50.41 - $50.86
52-week range:
$33.56 - $50.86
Dividend yield:
4.12%
P/E ratio:
13.54x
P/S ratio:
2.17x
P/B ratio:
1.08x
Volume:
6.8M
Avg. volume:
7.9M
1-year change:
15.96%
Market cap:
$64.6B
Revenue:
$24.5B
EPS (TTM):
$3.73
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $24.3B $23.2B $25.6B $30B $24.5B
Revenue Growth (YoY) 66.32% -4.64% 10.22% 17.48% -18.45%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $402M -- -$71M -- -$6.7B
Operating Expenses -$6.6B -$8.8B -$8.2B -$5.6B $481M
Operating Income $6.6B $8.8B $8.2B $5.6B -$481M
 
Net Interest Expenses $937M $620M $1.2B $3.5B $3.1B
EBT. Incl. Unusual Items $5.5B $8B $7.7B -$765M -$601M
Earnings of Discontinued Ops. -- -- -- $456M $4.9B
Income Tax Expense $981M $1.6B $1.4B $738M -$556M
Net Income to Company $4.5B $6.4B $6.3B -$1B $4.8B
 
Minority Interest in Earnings $10M -$3M $7M $44M $22M
Net Income to Common Excl Extra Items $4.5B $6.4B $6.3B -$1.5B -$45M
 
Basic EPS (Cont. Ops) $3.11 $4.51 $4.46 -$1.09 -$0.28
Diluted EPS (Cont. Ops) $3.08 $4.47 $4.43 -$1.09 -$0.28
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.4B $1.3B $1.3B $1.3B $1.3B
 
EBITDA -- -- -- -- --
EBIT $7.2B $8.8B $10B $9.2B $10.4B
 
Revenue (Reported) $24.3B $23.2B $25.6B $30B $24.5B
Operating Income (Reported) $6.6B $8.8B $8.2B $5.6B -$481M
Operating Income (Adjusted) $7.2B $8.8B $10B $9.2B $10.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.9B $6.5B $7.7B $7.8B $7.9B
Revenue Growth (YoY) -1.91% 11.76% 17.48% 1.01% 1.35%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -$1M -- -- --
Operating Expenses -$2.3B -$2.1B -$1.4B -$1.5B -$1.8B
Operating Income $2.3B $2.1B $1.4B $1.5B $1.8B
 
Net Interest Expenses $160M $293M $834M $736M $822M
EBT. Incl. Unusual Items $2.1B $2B $1.3B $1.7B $1.7B
Earnings of Discontinued Ops. -- -- $74M $3M --
Income Tax Expense $423M $363M $203M $271M $285M
Net Income to Company $1.7B $1.6B $1.2B $1.4B --
 
Minority Interest in Earnings -- $4M $6M -- --
Net Income to Common Excl Extra Items $1.7B $1.6B $1.1B $1.4B $1.5B
 
Basic EPS (Cont. Ops) $1.21 $1.16 $0.80 $1.00 $1.05
Diluted EPS (Cont. Ops) $1.20 $1.15 $0.80 $0.99 $1.04
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 $2.3B $2.6B $4B $4.5B $4.4B
 
Revenue (Reported) $5.9B $6.5B $7.7B $7.8B $7.9B
Operating Income (Reported) $2.3B $2.1B $1.4B $1.5B $1.8B
Operating Income (Adjusted) $2.3B $2.6B $4B $4.5B $4.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $23.6B $23.8B $30B $24.2B $30.6B
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 -$8.6B -$7.9B -$6.8B $1.3B -$6.4B
Operating Income $8.6B $7.9B $6.8B -$1.3B $6.4B
 
Net Interest Expenses $662M $738M $3.2B $3.2B $3B
EBT. Incl. Unusual Items $7.7B $7.6B $6.5B -$7.4B $6.3B
Earnings of Discontinued Ops. -- -- $355M $5B -$13M
Income Tax Expense $1.5B $1.4B $1.1B -$877M $1.1B
Net Income to Company $6.2B $6.2B $5.7B -$1.5B --
 
Minority Interest in Earnings -$2M $6M $45M $22M --
Net Income to Common Excl Extra Items $6.2B $6.2B $5.4B -$6.5B $5.2B
 
Basic EPS (Cont. Ops) $4.28 $4.40 $4.00 -$1.44 $3.77
Diluted EPS (Cont. Ops) $4.24 $4.36 $3.98 -$1.46 $3.73
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $8.5B $8.9B $14.9B $3.7B $16.6B
 
Revenue (Reported) $23.6B $23.8B $30B $24.2B $30.6B
Operating Income (Reported) $8.6B $7.9B $6.8B -$1.3B $6.4B
Operating Income (Adjusted) $8.5B $8.9B $14.9B $3.7B $16.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $17.5B $18.1B $22.5B $16.7B $22.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $36M -$71M -- -$6.7B -$19M
Operating Expenses -$6.6B -$5.8B -$4.6B $2.3B -$4.9B
Operating Income $6.6B $5.8B $4.6B -$2.3B $4.9B
 
Net Interest Expenses $484M $602M $2.7B $2.4B $2.3B
EBT. Incl. Unusual Items $6B $5.7B $4.5B -$2.2B $4.8B
Earnings of Discontinued Ops. -- -- $355M $4.9B --
Income Tax Expense $1.2B $1.1B $794M -$821M $832M
Net Income to Company $4.8B $4.6B $4B $3.6B $2.5B
 
Minority Interest in Earnings -$3M $6M $44M $22M --
Net Income to Common Excl Extra Items $4.8B $4.6B $3.7B -$1.3B $4B
 
Basic EPS (Cont. Ops) $3.37 $3.25 $2.79 $2.44 $2.85
Diluted EPS (Cont. Ops) $3.34 $3.22 $2.77 $2.42 $2.82
Weighted Average Basic Share $4B $4B $4B $4B $3.9B
Weighted Average Diluted Share $4.1B $4B $4B $4B $3.9B
 
EBITDA -- -- -- -- --
EBIT $6.6B $6.7B $11.7B $6.2B $12.5B
 
Revenue (Reported) $17.5B $18.1B $22.5B $16.7B $22.8B
Operating Income (Reported) $6.6B $5.8B $4.6B -$2.3B $4.9B
Operating Income (Adjusted) $6.6B $6.7B $11.7B $6.2B $12.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5B $5.1B $5.4B $5B $5.8B
Short Term Investments $120.8B $153.1B $71.8B $67.4B $4.6B
Accounts Receivable, Net $1.8B $2.2B $2.7B $997M $1.9B
Inventory -- -- -- -- --
Prepaid Expenses $1.2B $1.2B $1.2B $1.1B $1.1B
Other Current Assets -- -- -- -- --
Total Current Assets $34.2B $39.9B $40.2B $47.7B $59.7B
 
Property Plant And Equipment $7B $7B $6.9B $6B $5.6B
Long-Term Investments $29.6B $22.4B $19.4B $28.7B $37.3B
Goodwill $24.4B $26.1B $27B $17.2B $17.1B
Other Intangibles $5B $6B $7.4B $5.3B $5.3B
Other Long-Term Assets -- -- -- -- --
Total Assets $512.5B $544.3B $559B $539B $534.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $3.8B $1.7B $19.7B $20.8B $17.6B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $156.9B $164.8B $180.9B $140B $172.4B
 
Long-Term Debt $35.8B $37.2B $44.4B $40.3B $36B
Capital Leases -- -- -- -- --
Total Liabilities $441.6B $475.1B $498.4B $479.7B $471B
 
Common Stock $6.7B $6.6B $6.6B $6.7B $6.6B
Other Common Equity Adj $716M -$1.6B -$13.6B -$12.5B -$8.2B
Common Equity $62.8B $62.6B $53.8B $52.4B $57.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $105M -- $23M $152M --
Total Equity $70.9B $69.3B $60.5B $59.3B $63.7B
 
Total Liabilities and Equity $512.5B $544.3B $559B $539B $534.7B
Cash and Short Terms $139.7B $173.4B $93.2B $97.6B $44.3B
Total Debt $41.1B $37.2B $44.4B $40.3B $36B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $4.7B $5B $5.2B $5.2B $4.3B
Short Term Investments $151B $1.1B $3.9B $4.1B --
Accounts Receivable, Net $1.9B $2.5B $2.7B $1.6B --
Inventory -- -- -- -- --
Prepaid Expenses $1.1B $1.1B $1.1B $1B --
Other Current Assets -- -- -- -- --
Total Current Assets $38.7B $42.7B $48.3B $59.3B $58.3B
 
Property Plant And Equipment $6.8B $6.9B $6.4B $5.6B $5.7B
Long-Term Investments $29.3B $20.6B $35.5B $37.8B $37.5B
Goodwill $24.9B $26.8B $27B $17.1B --
Other Intangibles $5.5B $7.5B $6.8B $5.1B --
Other Long-Term Assets -- -- -- -- --
Total Assets $529.9B $548.4B $542.7B $523.4B $543.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1.7B $18.8B $20.7B $14.4B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $148.8B $170.5B $140.2B $126.8B $135.6B
 
Long-Term Debt $39.5B $32.6B $42.7B $38B $43B
Capital Leases -- -- -- -- --
Total Liabilities $461B $487.6B $480.7B $457.7B $478.2B
 
Common Stock $6.7B $6.6B $6.7B $6.6B $6.4B
Other Common Equity Adj -$1.5B -$12.4B -$15.6B -$6.9B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $23M $167M -- --
Total Equity $68.9B $60.8B $62B $65.7B $65.6B
 
Total Liabilities and Equity $529.9B $548.4B $542.7B $523.4B $543.9B
Cash and Short Terms $170.9B $23.3B $33.8B $43.7B --
Total Debt $39.5B $32.6B $42.7B $38B $43B
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 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.7B $1.6B $1.2B $1.4B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $83M -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.8B $3.1B $2.7B $929M $1.3B
 
Capital Expenditures $139M -- -- -- --
Cash Acquisitions -- $820M $15M -- --
Cash From Investing -$15.9B -$7.8B $8.1B -$2.9B -$3.4B
 
Dividends Paid (Ex Special Dividend) $728M $788M $799M $801M $769M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B $2.5B $7.3B $6.2B --
Long-Term Debt Repaid -$1.3B -$1.2B -$10.5B -$4.5B --
Repurchase of Common Stock -- -- -- $500M $500M
Other Financing Activities -$8M -$10M $10M -$52M --
Cash From Financing $6.4B $3.7B -$10.9B $721M -$2.5B
 
Beginning Cash (CF) $26.6B $23.1B $30B $40.9B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.7B -$888M -$178M -$1.2B -$4.6B
Ending Cash (CF) $19.8B $22.2B $29.8B $39.6B --
 
Levered Free Cash Flow $2.7B $3.1B $2.7B $929M $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $6.2B $6.2B $5.7B -$1.5B --
Depreciation & Amoritzation $1.4B $1.3B $1.3B $1B --
Stock-Based Compensation $342M -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $10.8B $8.3B $7.5B $4.8B $4.5B
 
Capital Expenditures $413M $734M $711M -- --
Cash Acquisitions $628M $3B $3.4B $2M --
Cash From Investing -$54.7B -$27.3B $11.3B $30.6B -$21.5B
 
Dividends Paid (Ex Special Dividend) $2.8B $2.9B $3.1B $3.1B $3B
Special Dividend Paid
Long-Term Debt Issued $4.7B $3.6B $60.5B $17.1B --
Long-Term Debt Repaid -$6.5B -$9.1B -$49.9B -$22.2B --
Repurchase of Common Stock $2.5B $750M -- $500M $3B
Other Financing Activities -$236M -$8M $1.5B -$442M --
Cash From Financing $26.7B $21.4B -$11.2B -$25.5B $14.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$17.3B $2.4B $7.6B $9.8B -$2.8B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $10.3B $7.6B $6.8B $4.8B $4.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.8B $4.6B $4B $3.6B $2.5B
Depreciation & Amoritzation $345M $332M $316M $273M $432M
Stock-Based Compensation $269M -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $6B $7.3B $5.7B $2.4B $3.8B
 
Capital Expenditures $314M -- -- -- --
Cash Acquisitions -- $1.3B $15M -- --
Cash From Investing -$22.9B -$19B $20.3B $25.5B -$13.6B
 
Dividends Paid (Ex Special Dividend) $2.1B $2.2B $2.4B $2.4B $2.3B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.6B $3.5B $48.2B $14.4B $28.6B
Long-Term Debt Repaid -$5.9B -$7B -$49.6B -$16.7B -$19.5B
Repurchase of Common Stock $2.5B $250M -- $500M $1.8B
Other Financing Activities -$214M -$304M $1.5B -$102M -$76M
Cash From Financing $17.8B $13.6B -$17.6B -$19B $6.9B
 
Beginning Cash (CF) $77.6B $72.5B $88B $106.5B $81.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $959M $1.9B $8.4B $9B -$2.9B
Ending Cash (CF) $78.5B $74.5B $96.4B $115.5B $83.6B
 
Levered Free Cash Flow $5.7B $7.3B $5.7B $2.4B $3.8B

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
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
85
HUT alert for Dec 24

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

Buy
63
GPCR alert for Dec 24

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

Sell
32
SMX alert for Dec 24

SMX (Security Matters) Plc [SMX] is down 8.94% over the past day.

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

Show me the best stock