Financhill
Buy
74

TIMB Quote, Financials, Valuation and Earnings

Last price:
$27.12
Seasonality move :
2.5%
Day range:
$26.93 - $27.74
52-week range:
$13.65 - $27.74
Dividend yield:
5.71%
P/E ratio:
18.48x
P/S ratio:
2.84x
P/B ratio:
2.77x
Volume:
864.5K
Avg. volume:
449.3K
1-year change:
84.17%
Market cap:
$13.1B
Revenue:
$4.7B
EPS (TTM):
$1.47
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.3B $3.3B $4.2B $4.8B $4.7B
Revenue Growth (YoY) -24.01% -0.04% 24.58% 14.46% -1.07%
 
Cost of Revenues $1.7B $1.7B $2.2B $2.5B $2.4B
Gross Profit $1.6B $1.6B $2B $2.3B $2.4B
Gross Profit Margin 48.14% 48.57% 47.01% 48.63% 50.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.2B $1.4B $1.5B $1.4B
Other Inc / (Exp) -$41.3M $141.2M -$24.6M -$17.1M -$43.3M
Operating Expenses $1B $1B $1.3B $1.4B $1.3B
Operating Income $594.3M $580.5M $642.2M $936.2M $1.1B
 
Net Interest Expenses $185.1M $191.2M $299.4M $357.2M $403.8M
EBT. Incl. Unusual Items $389.2M $577.2M $345.1M $655.3M $687.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.8M $27.1M $9.7M $69.4M $86.9M
Net Income to Company $389.2M $575.1M $333.2M $637.5M $672M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $357.4M $548M $323.5M $568.1M $585M
 
Basic EPS (Cont. Ops) $0.74 $1.13 $0.67 $1.17 $1.21
Diluted EPS (Cont. Ops) $0.74 $1.13 $0.67 $1.17 $1.21
Weighted Average Basic Share $484.2M $484.1M $484M $484.1M $484M
Weighted Average Diluted Share $484.2M $484.1M $484M $484.2M $484M
 
EBITDA $1.7B $1.6B $2B $2.4B $2.4B
EBIT $594.3M $580.5M $642.2M $936.2M $1.1B
 
Revenue (Reported) $3.3B $3.3B $4.2B $4.8B $4.7B
Operating Income (Reported) $594.3M $580.5M $642.2M $936.2M $1.1B
Operating Income (Adjusted) $594.3M $580.5M $642.2M $936.2M $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $862.7M $1.1B $1.2B $1.2B $1.2B
Revenue Growth (YoY) 16.44% 24% 15.94% -6.67% 6.41%
 
Cost of Revenues $440.1M $571.3M $620.5M $569.4M $594.9M
Gross Profit $422.5M $498.3M $619.7M $588.1M $636.8M
Gross Profit Margin 48.98% 46.59% 49.97% 50.81% 51.7%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $307.3M $371.4M $384.4M $350.1M $354.1M
Other Inc / (Exp) -- -$2.1M -$3.8M -$3.6M --
Operating Expenses $273.9M $342.9M $353.6M $322.1M $321.2M
Operating Income $148.6M $155.4M $266.1M $265.9M $315.6M
 
Net Interest Expenses $49.5M $86.2M $68.5M $96.9M $99.4M
EBT. Incl. Unusual Items $104M $71.7M $171.5M $177.9M $228.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$85.8M -$16.7M $19.8M $30.1M $2.4M
Net Income to Company $106.3M $67.8M $165.1M $173.2M $225.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $189.8M $85.3M $146.6M $145.2M $221.7M
 
Basic EPS (Cont. Ops) $0.39 $0.18 $0.30 $0.30 $0.46
Diluted EPS (Cont. Ops) $0.39 $0.15 $0.30 $0.30 $0.46
Weighted Average Basic Share $484.1M $484.1M $484.1M $484.1M $483.1M
Weighted Average Diluted Share $484.1M $559.6M $484.1M $484.1M $483.1M
 
EBITDA $417.1M $513.8M $625.6M $588.8M $642.1M
EBIT $148.6M $155.4M $266.1M $265.9M $315.6M
 
Revenue (Reported) $862.7M $1.1B $1.2B $1.2B $1.2B
Operating Income (Reported) $148.6M $155.4M $266.1M $265.9M $315.6M
Operating Income (Adjusted) $148.6M $155.4M $266.1M $265.9M $315.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.4B $3.9B $4.6B $4.9B $4.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $2.1B $2.4B $2.4B $2.3B
Gross Profit $1.4B $1.9B $2.2B $2.4B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $920.7M $1.4B $1.5B $1.5B $1.4B
Other Inc / (Exp) $89.5M -$5.3M -$50.1M -$18.1M --
Operating Expenses $838M $1.2B $1.4B $1.4B $1.2B
Operating Income $594.1M $630.2M $845.1M $1.1B $1.1B
 
Net Interest Expenses $187.7M $290.9M $268.5M $465.6M $382.3M
EBT. Incl. Unusual Items $461.9M $503.4M $533.1M $730.1M $762.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$93.2M $92.4M $60.5M $95.5M $35.1M
Net Income to Company -- $505.7M $516.8M $712.7M $757.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $555.1M $401.4M $455M $618.4M $709.7M
 
Basic EPS (Cont. Ops) $1.15 $0.83 $0.94 $1.28 $1.47
Diluted EPS (Cont. Ops) $1.15 $0.81 $0.94 $1.28 $1.47
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.6B $1.9B $2.3B $2.4B $2.3B
EBIT $594.1M $630.2M $845.1M $1.1B $1.1B
 
Revenue (Reported) $3.4B $3.9B $4.6B $4.9B $4.6B
Operating Income (Reported) $594.1M $630.2M $845.1M $1.1B $1.1B
Operating Income (Adjusted) $594.1M $630.2M $845.1M $1.1B $1.1B
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $3.1B $3.5B $3.6B $3.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.8B $1.8B $1.7B --
Gross Profit $1.4B $1.7B $1.8B $1.8B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.1B $1.1B $1B --
Other Inc / (Exp) -$5.6M -$28.4M -$43.1M -$68.8M --
Operating Expenses $983M $1B $1B $933.3M --
Operating Income $450.5M $653.8M $774.1M $817.3M --
 
Net Interest Expenses $235.7M $204.4M $311.1M $287.8M --
EBT. Incl. Unusual Items $221.2M $410.7M $482.9M $563.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6M $44.7M $71.4M $19.6M --
Net Income to Company $216.6M $397.8M $473.6M $549.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $219.6M $352.6M $399.9M $530.2M --
 
Basic EPS (Cont. Ops) $0.45 $0.73 $0.83 $1.10 --
Diluted EPS (Cont. Ops) $0.43 $0.73 $0.83 $1.10 --
Weighted Average Basic Share $1.5B $1.5B $1.5B $1.5B --
Weighted Average Diluted Share $1.5B $1.5B $1.5B $1.5B --
 
EBITDA $1.4B $1.7B $1.8B $1.8B --
EBIT $450.5M $653.8M $774.1M $817.3M --
 
Revenue (Reported) $3.1B $3.5B $3.6B $3.5B --
Operating Income (Reported) $450.5M $653.8M $774.1M $817.3M --
Operating Income (Adjusted) $450.5M $653.8M $774.1M $817.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $894.4M $1.8B $897.6M $1B $921.5M
Short Term Investments $398.2M $819.6M $414.3M $403.5M $393.9M
Accounts Receivable, Net $587.5M $550.6M $648M $763.7M $757.2M
Inventory $47.5M $36.4M $44.7M $68.3M $47.5M
Prepaid Expenses $28.8M $49.4M $52.8M $49.1M $45.5M
Other Current Assets $40.5M $35.4M $37.8M $49.3M $33.7M
Total Current Assets $2B $2.8B $2B $2.3B $2B
 
Property Plant And Equipment $3.5B $3.3B $4.3B $4.6B $3.7B
Long-Term Investments $255.5M $584M $765.1M $676M $563.1M
Goodwill $293.8M $85.4M $588.6M $641.3M $503.5M
Other Intangibles $1.4B $1.8B $2.5B $2.6B $1.9B
Other Long-Term Assets $158.6M $132.4M $272.9M $151.5M $114.5M
Total Assets $8B $8.9B $10.7B $11.4B $9.1B
 
Accounts Payable $602.4M $586.6M $802.5M $949.5M $807.2M
Accrued Expenses $52.4M $54.4M $65M $79.6M $57.2M
Current Portion Of Long-Term Debt $324.9M $96.6M $239.2M $261.1M $56.4M
Current Portion Of Capital Lease Obligations $202.9M $227.9M $426.9M $372.7M $263.7M
Other Current Liabilities $3.3M $37.3M $90M $74.4M $52.2M
Total Current Liabilities $1.6B $1.9B $2.5B $2.7B $2.1B
 
Long-Term Debt $1.5B $2B $2.7B $2.7B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $3.6B $4.4B $5.9B $6B $4.8B
 
Common Stock $2.6B $2.4B $2.6B $2.8B $2.2B
Other Common Equity Adj $1.9B $2.1B $2.3B $2.6B $2.1B
Common Equity $4.5B $4.5B $4.8B $5.4B $4.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.5B $4.5B $4.8B $5.4B $4.3B
 
Total Liabilities and Equity $8B $8.9B $10.7B $11.4B $9.1B
Cash and Short Terms $894.4M $1.8B $897.6M $1B $921.5M
Total Debt $1.7B $2.2B $3.1B $3B $2.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.4B $684.6M $888.3M $795.5M $1.2B
Short Term Investments $610M $260.6M -- $376.2M --
Accounts Receivable, Net $497.1M $623.4M $715.4M $814.9M $941.5M
Inventory $42.4M $51.4M $83M $70.2M $66.4M
Prepaid Expenses $48.4M $94.4M $73M $74.6M $83.4M
Other Current Assets $47.8M $40.7M -- $45.7M --
Total Current Assets $2.3B $1.7B $2.2B $2.1B $2.6B
 
Property Plant And Equipment $3.2B $4.3B $4.5B $4.1B $4.3B
Long-Term Investments $286M $630M $809.9M $604.4M $533.1M
Goodwill $88.6M -- -- $572.5M --
Other Intangibles $1.2B -- -- $2.2B --
Other Long-Term Assets $137.4M $139.4M -- $129.8M --
Total Assets $8.1B $10.1B $11.2B $10B $10.8B
 
Accounts Payable $486.9M $766.8M $770M $670.9M $792.6M
Accrued Expenses -- $59.2M -- -- --
Current Portion Of Long-Term Debt $98.6M $29.4M -- $73.8M --
Current Portion Of Capital Lease Obligations $230.5M $341.2M -- $331.6M --
Other Current Liabilities $96.2M $96.2M -- $55.9M --
Total Current Liabilities $1.3B $1.9B $2.7B $2.1B $2.8B
 
Long-Term Debt $1.9B $2.8B $2.6B $2.5B $2.6B
Capital Leases -- -- -- -- --
Total Liabilities $3.5B $5.4B $6.1B $5.2B $6B
 
Common Stock $2.5B $2.5B $2.7B $2.5B $2.5B
Other Common Equity Adj $1.8B $2.2B -- $2.1B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.5B $4.7B $5.1B $4.8B $4.7B
 
Total Liabilities and Equity $8.1B $10.1B $11.2B $10B $10.8B
Cash and Short Terms $1.4B $684.6M $888.3M $795.5M $1.2B
Total Debt $2.1B $3.2B $3B $2.8B $2.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $389.2M $575.1M $333.2M $637.5M $672M
Depreciation & Amoritzation $1.1B $1.1B $1.3B $1.4B $1.3B
Stock-Based Compensation $501.7K $2.9M $1.3M -$4.9M $4.1M
Change in Accounts Receivable $168.8M $15M $55M -$156.4M -$234M
Change in Inventories -$8.4M $8.2M -$6.5M -$19.2M $7.1M
Cash From Operations $1.7B $1.9B $1.8B $2.4B $2.3B
 
Capital Expenditures $754.4M $979.2M $915.9M $901.8M $844.1M
Cash Acquisitions -- -- $1.2B $88.7M --
Cash From Investing -$1B -$1.2B -$1.7B -$937.7M -$918.9M
 
Dividends Paid (Ex Special Dividend) $223.5M $193.3M $232.2M $435.4M $504.6M
Special Dividend Paid
Long-Term Debt Issued $352.7M $568.6M $304.2M -- $110.5M
Long-Term Debt Repaid -$535.8M -$536.8M -$413.4M -$603.1M -$606.2M
Repurchase of Common Stock -- $2.1M -- $564.8K $8.3M
Other Financing Activities $5.3M $196.7M -$52.3M -$78.9M -$31.4M
Cash From Financing -$584.8M -$121.6M -$645M -$1.4B -$1.3B
 
Beginning Cash (CF) $19.3M $17.9M $11.4M $7.6M $13.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $56.5M $491.7M -$518.9M $106M $33.5M
Ending Cash (CF) $75.7M $509.6M -$507.6M $113.6M $46.7M
 
Levered Free Cash Flow $913.1M $873.8M $879.2M $1.5B $1.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $289M $118.9M $239M $207.9M --
Depreciation & Amoritzation $261.1M $352.8M $346.1M $311.2M --
Stock-Based Compensation -$64.4K $1.7M $1.2M -$214.3K --
Change in Accounts Receivable -$47.5M -$18.6M -$41.4M -$85M --
Change in Inventories $5.3M $8.3M $16.8M $16.8M --
Cash From Operations $563M $659.1M $950.3M $821.4M --
 
Capital Expenditures $397M $261.7M $256.1M $250.5M --
Cash Acquisitions -- -$1.7M $88.6M -- --
Cash From Investing -$427.6M -$417.7M -$575.8M -$311.1M --
 
Dividends Paid (Ex Special Dividend) $38.2M $50M $82.4M $131.1M --
Special Dividend Paid $260.5K $181.4K -- -- $348K
Long-Term Debt Issued $57.4M $65.8M -- $5.4M --
Long-Term Debt Repaid -$372M -$94.8M -$284.8M -$145.8M --
Repurchase of Common Stock -$47.2K -- -$2.1K -$5.2M --
Other Financing Activities $469.2M -$33.3M -$38.7M -$8.3M --
Cash From Financing $78.5M -$186.4M -$481.5M -$325.5M --
 
Beginning Cash (CF) $17.9M $11.4M $7.6M $13.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $213.9M $55M -$107M $184.8M --
Ending Cash (CF) $231.8M $66.4M -$99.3M $197.9M --
 
Levered Free Cash Flow $166M $397.4M $694.2M $570.9M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $505.7M $516.8M $712.7M $757.2M
Depreciation & Amoritzation -- $1.2B $1.4B $1.4B $1.3B
Stock-Based Compensation -- -$475K -$4.4M $5.7M $2.1M
Change in Accounts Receivable -- $26.4M -$133.5M -$193.7M -$156.6M
Change in Inventories -- -$9.6M -$27.7M $7.2M $6.2M
Cash From Operations -- $1.7B $2.2B $2.4B $2.4B
 
Capital Expenditures $586.5M $1.1B $906.6M $861.6M $818.9M
Cash Acquisitions -- $1.2B -$1.7M $88.6M --
Cash From Investing -- -$1.7B -$778.7M -$1.2B -$911.8M
 
Dividends Paid (Ex Special Dividend) -- $222M $402.6M $463.1M $591.4M
Special Dividend Paid
Long-Term Debt Issued -- $295.7M -- $105M --
Long-Term Debt Repaid -- -$690.7M -$413.1M -$745.2M --
Repurchase of Common Stock -- -$47.2K $566.3K $13.7M $58.1M
Other Financing Activities -- -- -$73.5M -$61.8M --
Cash From Financing -- -$384.7M -$1.1B -$1.5B -$1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$363.7M $267.8M -$257.7M $258.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $654.1M $1.2B $1.6B $1.6B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $335.6M $636.9M $681.5M $549.4M --
Depreciation & Amoritzation $1.3B $1.4B $1.3B $942.9M --
Stock-Based Compensation $1.3M -$4.9M $4.2M $2.3M --
Change in Accounts Receivable $55.4M -$156.3M -$237.4M -$71.6M --
Change in Inventories -$6.5M -$19.1M $7.2M -$10.7M --
Cash From Operations $1.8B $2.4B $2.3B $1.6B --
 
Capital Expenditures $922.5M $901M $856.1M $568.4M --
Cash Acquisitions $1.2B $88.6M -- -- --
Cash From Investing -$1.7B -$936.8M -$932M -$600.7M --
 
Dividends Paid (Ex Special Dividend) $233.8M $435M $511.7M $460.3M --
Special Dividend Paid $364.2K $468.2K -- $716.7K --
Long-Term Debt Issued $304.2M -- $110.5M $678.6K --
Long-Term Debt Repaid -$413.4M -$603.1M -$606.2M -$180.2M --
Repurchase of Common Stock -- $564.2K $8.5M $63.4M --
Other Financing Activities -$52.3M -$78.9M -$31.4M -$11.9M --
Cash From Financing -$649.6M -$1.4B -$1.3B -$946.2M --
 
Beginning Cash (CF) $680.3M $32.8M $28.4M $15M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$522.6M $105.9M $34M $73.8M --
Ending Cash (CF) $157.7M $138.7M $62.4M $88.8M --
 
Levered Free Cash Flow $885.5M $1.5B $1.4B $1.1B --

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
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock