Financhill
Buy
52

TFX Quote, Financials, Valuation and Earnings

Last price:
$126.20
Seasonality move :
4.51%
Day range:
$122.89 - $127.41
52-week range:
$120.06 - $249.91
Dividend yield:
1.08%
P/E ratio:
39.80x
P/S ratio:
1.96x
P/B ratio:
1.36x
Volume:
634.6K
Avg. volume:
880.5K
1-year change:
-37.05%
Market cap:
$5.6B
Revenue:
$3B
EPS (TTM):
$3.17
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.5B $2.8B $2.8B $3B $3B
Revenue Growth (YoY) -2.24% 10.74% -0.66% 6.57% 2.45%
 
Cost of Revenues $1.2B $1.3B $1.3B $1.3B $1.3B
Gross Profit $1.3B $1.5B $1.5B $1.6B $1.7B
Gross Profit Margin 52.22% 55.16% 54.86% 55.37% 55.88%
 
R&D Expenses $119.7M $130.8M $153.8M $154.4M $161.7M
Selling, General & Admin $743.6M $860.1M $863.7M $929.9M $995.3M
Other Inc / (Exp) -$38.5M $56.4M -$14.2M -$56.4M -$394.7M
Operating Expenses $863.3M $990.9M $1B $1.1B $1.2B
Operating Income $461.6M $558.7M $513.5M $562.7M $545.7M
 
Net Interest Expenses $65.3M $55.6M $53.4M $72.3M $75.5M
EBT. Incl. Unusual Items $357.7M $559.5M $445.9M $434M $75.5M
Earnings of Discontinued Ops. -$477K $255K $223K -$1.2M -$487K
Income Tax Expense $21.9M $74.3M $83M $76.4M $5.3M
Net Income to Company $335.3M $485.4M $363.1M $356.3M $69.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $335.3M $485.4M $363.1M $356.3M $69.7M
 
Basic EPS (Cont. Ops) $7.21 $10.38 $7.74 $7.58 $1.49
Diluted EPS (Cont. Ops) $7.09 $10.23 $7.68 $7.53 $1.48
Weighted Average Basic Share $46.5M $46.8M $46.9M $47M $46.8M
Weighted Average Diluted Share $47.3M $47.4M $47.3M $47.3M $47.1M
 
EBITDA $651.5M $853.8M $730.8M $761.2M $433.6M
EBIT $424.2M $616.4M $500.2M $519.1M $159M
 
Revenue (Reported) $2.5B $2.8B $2.8B $3B $3B
Operating Income (Reported) $461.6M $558.7M $513.5M $562.7M $545.7M
Operating Income (Adjusted) $424.2M $616.4M $500.2M $519.1M $159M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $633.9M $641.7M $710.9M $737.8M $700.7M
Revenue Growth (YoY) 0.52% 1.23% 10.79% 3.79% -5.04%
 
Cost of Revenues $289.4M $295.5M $319.6M $321.7M $311.2M
Gross Profit $344.5M $346.2M $391.4M $416.1M $389.4M
Gross Profit Margin 54.35% 53.95% 55.05% 56.4% 55.58%
 
R&D Expenses $29.9M $36.4M $41.5M $37.3M $36.4M
Selling, General & Admin $203.1M $203.9M $232.7M $242.8M $222.7M
Other Inc / (Exp) -$8M -$2.4M -$2.2M -$140.8M -$4.8M
Operating Expenses $233.1M $240.3M $274.2M $280.1M $259.1M
Operating Income $111.4M $105.9M $117.2M $136M $130.3M
 
Net Interest Expenses $16.1M $10.2M $17.5M $21M $16.6M
EBT. Incl. Unusual Items $87.3M $93.3M $97.5M -$25.8M $108.9M
Earnings of Discontinued Ops. -$1K -$226K -$548K -$452K -$102K
Income Tax Expense $12.4M $16M $20.2M -$41.6M $13.8M
Net Income to Company $74.9M $77.1M $76.7M $15.3M $95M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $74.9M $77.1M $76.7M $15.3M $95M
 
Basic EPS (Cont. Ops) $1.60 $1.65 $1.63 $0.32 $2.08
Diluted EPS (Cont. Ops) $1.58 $1.63 $1.62 $0.32 $2.07
Weighted Average Basic Share $46.7M $46.9M $46.9M $47.1M $45.8M
Weighted Average Diluted Share $47.4M $47.4M $47.3M $47.4M $45.9M
 
EBITDA $163.5M $161.7M $175.6M $62.9M $194.8M
EBIT $104.1M $103.8M $115.8M -$3.1M $127.5M
 
Revenue (Reported) $633.9M $641.7M $710.9M $737.8M $700.7M
Operating Income (Reported) $111.4M $105.9M $117.2M $136M $130.3M
Operating Income (Adjusted) $104.1M $103.8M $115.8M -$3.1M $127.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.5B $2.8B $2.9B $3B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.3B $1.3B $1.3B $1.3B
Gross Profit $1.3B $1.6B $1.6B $1.7B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $122.3M $137.3M $158.9M $150.2M $160.8M
Selling, General & Admin $798.9M $860.9M $892.5M $940M $975.2M
Other Inc / (Exp) -$45.1M $62M -$14.1M -$195M -$258.7M
Operating Expenses $921.2M $998.1M $1.1B $1.1B $1.1B
Operating Income $414.6M $553.2M $524.8M $581.5M $540.1M
 
Net Interest Expenses $66.6M $49.7M $60.7M $75.8M $71.1M
EBT. Incl. Unusual Items $302.8M $565.5M $450.1M $310.7M $210.2M
Earnings of Discontinued Ops. -$476K $30K -$99K -$1.1M -$137K
Income Tax Expense $23.3M $77.9M $87.2M $14.7M $60.7M
Net Income to Company $279M $487.6M $362.7M $294.9M $149.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $279M $487.6M $362.7M $294.9M $149.4M
 
Basic EPS (Cont. Ops) $5.99 $10.42 $7.73 $6.27 $3.21
Diluted EPS (Cont. Ops) $5.89 $10.29 $7.67 $6.23 $3.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $601.6M $851.9M $744.7M $648.5M $565.5M
EBIT $370.7M $616.1M $512.2M $400.2M $289.6M
 
Revenue (Reported) $2.5B $2.8B $2.9B $3B $3B
Operating Income (Reported) $414.6M $553.2M $524.8M $581.5M $540.1M
Operating Income (Adjusted) $370.7M $616.1M $512.2M $400.2M $289.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $633.9M $641.7M $710.9M $737.8M $700.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $289.4M $295.5M $319.6M $321.7M $311.2M
Gross Profit $344.5M $346.2M $391.4M $416.1M $389.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $29.9M $36.4M $41.5M $37.3M $36.4M
Selling, General & Admin $203.1M $203.9M $232.7M $242.8M $222.7M
Other Inc / (Exp) -$8M -$2.4M -$2.2M -$140.8M -$4.8M
Operating Expenses $233.1M $240.3M $274.2M $280.1M $259.1M
Operating Income $111.4M $105.9M $117.2M $136M $130.3M
 
Net Interest Expenses $16.1M $10.2M $17.5M $21M $16.6M
EBT. Incl. Unusual Items $87.3M $93.3M $97.5M -$25.8M $108.9M
Earnings of Discontinued Ops. -$1K -$226K -$548K -$452K -$102K
Income Tax Expense $12.4M $16M $20.2M -$41.6M $13.8M
Net Income to Company $74.9M $77.1M $76.7M $15.3M $95M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $74.9M $77.1M $76.7M $15.3M $95M
 
Basic EPS (Cont. Ops) $1.60 $1.65 $1.63 $0.32 $2.08
Diluted EPS (Cont. Ops) $1.58 $1.63 $1.62 $0.32 $2.07
Weighted Average Basic Share $46.7M $46.9M $46.9M $47.1M $45.8M
Weighted Average Diluted Share $47.4M $47.4M $47.3M $47.4M $45.9M
 
EBITDA $163.5M $161.7M $175.6M $62.9M $194.8M
EBIT $104.1M $103.8M $115.8M -$3.1M $127.5M
 
Revenue (Reported) $633.9M $641.7M $710.9M $737.8M $700.7M
Operating Income (Reported) $111.4M $105.9M $117.2M $136M $130.3M
Operating Income (Adjusted) $104.1M $103.8M $115.8M -$3.1M $127.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $375.9M $445.1M $292M $222.8M $290.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $395.1M $383.6M $408.8M $443.5M $459.5M
Inventory $513.2M $477.6M $578.5M $626.2M $600.1M
Prepaid Expenses $22.8M $5.5M $6.5M $7.4M $3.5M
Other Current Assets $115.4M $117.3M $125.1M $107.5M $117.9M
Total Current Assets $1.4B $1.4B $1.4B $1.4B $1.5B
 
Property Plant And Equipment $574.5M $573.4M $578.4M $603.4M $611.8M
Long-Term Investments -- -- -- -- --
Goodwill $2.6B $2.5B $2.5B $2.9B $2.6B
Other Intangibles $2.5B $2.3B $2.3B $2.5B $2.3B
Other Long-Term Assets $41.8M $69.1M $89.4M $98.9M $102.6M
Total Assets $7.2B $6.9B $6.9B $7.5B $7.1B
 
Accounts Payable $102.5M $118.2M $126.8M $132.2M $141M
Accrued Expenses $265.8M $312.3M $279.1M $299M $299.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $53.9M $55.6M $63.4M $46.5M $67.2M
Total Current Liabilities $540M $680.1M $581.5M $606.7M $649.4M
 
Long-Term Debt $2.4B $1.7B $1.6B $1.7B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $3.8B $3.1B $2.9B $3.1B $2.8B
 
Common Stock $47.8M $47.9M $48M $48M $48.1M
Other Common Equity Adj -$297.3M -$347M -$403.5M -$314.4M -$316.7M
Common Equity $3.3B $3.8B $4B $4.4B $4.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.3B $3.8B $4B $4.4B $4.3B
 
Total Liabilities and Equity $7.2B $6.9B $6.9B $7.5B $7.1B
Cash and Short Terms $375.9M $445.1M $292M $222.8M $290.2M
Total Debt $2.5B $1.9B $1.7B $1.8B $1.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $324.6M $466.7M $264.1M $237.4M $284.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $401.1M $407.2M $410M $448.5M $464.5M
Inventory $512.3M $491.4M $614.1M $627.9M $644M
Prepaid Expenses $18.9M $5.1M $4.8M $8.2M $4.7M
Other Current Assets $121.9M $123.9M $134.9M $111.6M $141.6M
Total Current Assets $1.4B $1.5B $1.4B $1.4B $1.5B
 
Property Plant And Equipment $562.2M $560.4M $585.6M $598.1M $627.3M
Long-Term Investments -- -- -- -- --
Goodwill $2.6B $2.5B $2.5B $2.9B $2.7B
Other Intangibles $2.5B $2.2B $2.3B $2.4B $2.2B
Other Long-Term Assets $42.9M $75.6M $80.4M $111.8M $107.3M
Total Assets $7B $6.9B $6.9B $7.5B $7.2B
 
Accounts Payable $101.3M $117.5M $136.2M $115.9M $143M
Accrued Expenses $258.1M $278.2M $242.4M $259.7M $276.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $50M $62.1M $79.4M $55.9M $106.3M
Total Current Liabilities $508.1M $656.2M $575.7M $571M $675.9M
 
Long-Term Debt $2.3B $1.7B $1.5B $1.7B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $3.7B $3.1B $2.8B $3B $3.1B
 
Common Stock $47.8M $47.9M $48M $48.1M $48.2M
Other Common Equity Adj -$319.7M -$368.2M -$381.3M -$261.1M -$293.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.4B $3.8B $4.1B $4.5B $4.1B
 
Total Liabilities and Equity $7B $6.9B $6.9B $7.5B $7.2B
Cash and Short Terms $324.6M $466.7M $264.1M $237.4M $284.1M
Total Debt $2.4B $1.9B $1.6B $1.8B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $335.3M $485.4M $363.1M $356.3M $69.7M
Depreciation & Amoritzation $227.3M $237.4M $230.6M $242.1M $274.6M
Stock-Based Compensation $20.7M $22.9M $27.2M $31.5M $31.3M
Change in Accounts Receivable $44.7M -$600K -$38.5M -$15.8M -$28M
Change in Inventories -$5.5M -$11.1M -$110.7M -$41.1M $1.9M
Cash From Operations $436.4M $651.4M $342.1M $510.6M $635.7M
 
Capital Expenditures $90.7M $71.6M $79.2M $91.4M $126.4M
Cash Acquisitions -$766.4M $220.3M -$186M -$588.9M -$120K
Cash From Investing -$837.8M $156.7M -$257.9M -$621.2M -$99.4M
 
Dividends Paid (Ex Special Dividend) -$63.2M -$63.6M -$63.8M -$63.9M -$63.5M
Special Dividend Paid
Long-Term Debt Issued $1.5B $400M $744.3M $646M $130M
Long-Term Debt Repaid -$938.8M -$1B -$884.5M -$544.8M -$291.5M
Repurchase of Common Stock -- -- -- -- -$200M
Other Financing Activities -$75.6M -$41.2M -$9.2M -$4M -$236K
Cash From Financing $455.2M -$715.8M -$217.5M $38.5M -$421.9M
 
Beginning Cash (CF) $301.1M $375.9M $445.1M $292M $222.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $53.8M $92.3M -$133.3M -$72.1M $114.5M
Ending Cash (CF) $375.9M $445.1M $292M $222.8M $327.7M
 
Levered Free Cash Flow $345.7M $579.8M $263M $419.2M $509.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $74.9M $77.1M $76.7M $15.3M $95M
Depreciation & Amoritzation $59.4M $57.9M $59.8M $66M $67.3M
Stock-Based Compensation $5.3M $5.3M $7M $7.1M $7.8M
Change in Accounts Receivable -$12.3M -$27.8M $1.3M -$9.5M -$5.1M
Change in Inventories -$10.1M -$19.9M -$30.1M -$11.7M -$29.5M
Cash From Operations $110.6M $62M $84.1M $111M $73.1M
 
Capital Expenditures $19.3M $13.1M $21.8M $38.4M $30M
Cash Acquisitions -$1.6M $262K -$64K -$70K -$90K
Cash From Investing -$20.9M -$12.8M -$21.9M -$24.8M -$28.8M
 
Dividends Paid (Ex Special Dividend) -$15.9M -$15.9M -$16M -$16M -$15.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $300M
Long-Term Debt Repaid -$100M -- -$75.1M -$57.1M -$49.1M
Repurchase of Common Stock -- -- -- -- -$300M
Other Financing Activities -$13.1M -$73K -$64K -$72K -$2.6M
Cash From Financing -$131.5M -$21M -$93.6M -$71.4M -$59.5M
 
Beginning Cash (CF) $375.9M $445.1M $292M $222.8M $327.7M
Foreign Exchange Rate Adjustment -$9.4M -$6.6M $3.5M -$151K $5.1M
Additions / Reductions -$41.8M $28.2M -$31.4M $14.7M -$15.2M
Ending Cash (CF) $324.6M $466.7M $264.1M $237.4M $317.5M
 
Levered Free Cash Flow $91.3M $48.9M $62.2M $72.5M $43.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $279M $487.6M $362.7M $294.9M $149.4M
Depreciation & Amoritzation $230.9M $235.8M $232.5M $248.3M $275.9M
Stock-Based Compensation $22.6M $22.9M $28.9M $31.6M $32M
Change in Accounts Receivable $55.6M -$16.1M -$9.3M -$26.7M -$23.5M
Change in Inventories -$3.2M -$20.9M -$120.9M -$22.7M -$15.8M
Cash From Operations $558.6M $602.9M $364.2M $537.6M $597.9M
 
Capital Expenditures $90.3M $65.4M $87.9M $108M $118M
Cash Acquisitions -$503.3M $222.2M -$186.3M -$588.9M -$140K
Cash From Investing -$574.2M $164.8M -$267M -$624.1M -$103.3M
 
Dividends Paid (Ex Special Dividend) -$63.3M -$63.7M -$63.8M -$63.9M -$62.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1B -$934.5M -$959.6M -$526.8M -$283.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$27.8M -$28.2M -$9.2M -$4M -$2.7M
Cash From Financing -$81.7M -$605.3M -$290.1M $60.7M -$410M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$97.3M $162.4M -$192.9M -$25.9M $84.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $468.3M $537.4M $276.3M $429.5M $479.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $74.9M $77.1M $76.7M $15.3M $95M
Depreciation & Amoritzation $59.4M $57.9M $59.8M $66M $67.3M
Stock-Based Compensation $5.3M $5.3M $7M $7.1M $7.8M
Change in Accounts Receivable -$12.3M -$27.8M $1.3M -$9.5M -$5.1M
Change in Inventories -$10.1M -$19.9M -$30.1M -$11.7M -$29.5M
Cash From Operations $110.6M $62M $84.1M $111M $73.1M
 
Capital Expenditures $19.3M $13.1M $21.8M $38.4M $30M
Cash Acquisitions -$1.6M $262K -$64K -$70K -$90K
Cash From Investing -$20.9M -$12.8M -$21.9M -$24.8M -$28.8M
 
Dividends Paid (Ex Special Dividend) -$15.9M -$15.9M -$16M -$16M -$15.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $300M
Long-Term Debt Repaid -$100M -- -$75.1M -$57.1M -$49.1M
Repurchase of Common Stock -- -- -- -- -$300M
Other Financing Activities -$13.1M -$73K -$64K -$72K -$2.6M
Cash From Financing -$131.5M -$21M -$93.6M -$71.4M -$59.5M
 
Beginning Cash (CF) $375.9M $445.1M $292M $222.8M $327.7M
Foreign Exchange Rate Adjustment -$9.4M -$6.6M $3.5M -$151K $5.1M
Additions / Reductions -$41.8M $28.2M -$31.4M $14.7M -$15.2M
Ending Cash (CF) $324.6M $466.7M $264.1M $237.4M $317.5M
 
Levered Free Cash Flow $91.3M $48.9M $62.2M $72.5M $43.1M

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 41.65% over the past day.

Buy
62
RGC alert for May 9

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
85
TPB alert for May 9

Turning Point Brands [TPB] is down 6.67% over the past day.

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

Show me the best stock