Financhill
Sell
6

TEPCY Quote, Financials, Valuation and Earnings

Last price:
$7.78
Seasonality move :
-6.57%
Day range:
$7.78 - $7.78
52-week range:
$5.83 - $8.94
Dividend yield:
2.09%
P/E ratio:
2.79x
P/S ratio:
0.21x
P/B ratio:
0.60x
Volume:
--
Avg. volume:
3
1-year change:
33.37%
Market cap:
$3.9B
Revenue:
$19.5B
EPS (TTM):
$2.79
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $20.7B $21.6B $18.7B $22.3B $19.5B
Revenue Growth (YoY) 2.1% 4.37% -13.1% 18.8% -12.32%
 
Cost of Revenues $19.6B $20.7B $19B $23.6B $17.3B
Gross Profit $1.1B $829.4M -$256M -$1.3B $2.2B
Gross Profit Margin 5.18% 3.85% -1.37% -5.99% 11.44%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$57M -$116.9M -$220.2M $19.8M $13.3M
Operating Income $1.1B $829.4M -$256M -$1.3B $2.2B
 
Net Interest Expenses $157.4M $143.5M $126.7M $136.8M $165.2M
EBT. Incl. Unusual Items $862.7M $514.1M -$607.9M -$1.5B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $264.1M $203.2M $318.5M -$563.2M $426.2M
Net Income to Company $862.7M $514.1M -$607.9M -$1.5B $2B
 
Minority Interest in Earnings -$18.3M -$33.7M -$38.8M -$32.7M -$30M
Net Income to Common Excl Extra Items $580.3M $277.1M -$965.2M -$944.7M $1.6B
 
Basic EPS (Cont. Ops) $1.16 $0.55 -$1.93 -$1.89 $3.13
Diluted EPS (Cont. Ops) $1.08 $0.53 -$1.93 -$1.89 $3.13
Weighted Average Basic Share $499.3M $499.6M $499.7M $500M $500.1M
Weighted Average Diluted Share $537.3M $525.8M $499.7M $500M $500.1M
 
EBITDA $3.1B $2.8B $1.1B $96.9M $3.5B
EBIT $1B $659.8M -$478.5M -$1.3B $2.2B
 
Revenue (Reported) $20.7B $21.6B $18.7B $22.3B $19.5B
Operating Income (Reported) $1.1B $829.4M -$256M -$1.3B $2.2B
Operating Income (Adjusted) $1B $659.8M -$478.5M -$1.3B $2.2B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $4.8B $3.7B $4.3B $4.6B $3.9B
Revenue Growth (YoY) 0.12% -24.16% 17.73% 7.16% -14.62%
 
Cost of Revenues $4.4B $3.5B $4.5B $3.8B $3.3B
Gross Profit $388.1M $209M -$204.1M $851.2M $602.7M
Gross Profit Margin 8.04% 5.71% -4.74% 18.44% 15.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $4M -$2.3M -- --
Operating Income $388.1M $209M -$204.1M $851.2M $602.7M
 
Net Interest Expenses $36.8M $32.3M $28.7M $44.6M $38.5M
EBT. Incl. Unusual Items $364.2M $169.4M -$223.3M $824M $578.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $106.2M $78.4M $15.4M $245.3M $187M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $1.6M -$1M -$2.4M -$1.8M -$2.7M
Net Income to Common Excl Extra Items $259.5M $90M -$241.1M $576.9M $388.5M
 
Basic EPS (Cont. Ops) $0.52 $0.18 -$0.48 $1.15 $0.78
Diluted EPS (Cont. Ops) $0.48 $0.18 -$0.48 $1.15 $0.78
Weighted Average Basic Share $499.5M $499.6M $499.9M $500M $500.1M
Weighted Average Diluted Share $537.9M $499.6M $499.9M $500M $500.1M
 
EBITDA $401.4M $202.4M -$194.4M $869.1M $618.4M
EBIT $401.4M $202.4M -$194.4M $869.1M $618.4M
 
Revenue (Reported) $4.8B $3.7B $4.3B $4.6B $3.9B
Operating Income (Reported) $388.1M $209M -$204.1M $851.2M $602.7M
Operating Income (Adjusted) $401.4M $202.4M -$194.4M $869.1M $618.4M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $20.7B $20.4B $19.3B $22.5B $18.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19.6B $19.8B $19.9B $22.8B $16.8B
Gross Profit $1.1B $643.7M -$640.8M -$236.9M $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -$219.7M $22.3M --
Operating Income $1.1B $643.7M -$640.8M -$236.9M $2B
 
Net Interest Expenses $154M $139M $123M $152.6M $159.2M
EBT. Incl. Unusual Items $906.3M $312.5M -$963.3M -$387.3M $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $270.6M $173.6M $250.2M -$346.8M $380.6M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$21.9M -$36.5M -$39.5M -$31.9M -$30.5M
Net Income to Common Excl Extra Items $613.7M $102.4M -$1.3B -$72.5M $1.4B
 
Basic EPS (Cont. Ops) $1.23 $0.20 -$2.51 -$0.15 $2.79
Diluted EPS (Cont. Ops) $1.14 $0.17 -$2.51 -$0.15 $2.79
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.1B $454M -$838M -$231.8M $2B
EBIT $1.1B $454M -$838M -$231.8M $2B
 
Revenue (Reported) $20.7B $20.4B $19.3B $22.5B $18.8B
Operating Income (Reported) $1.1B $643.7M -$640.8M -$236.9M $2B
Operating Income (Adjusted) $1.1B $454M -$838M -$231.8M $2B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $4.8B $3.7B $4.3B $4.6B $3.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.4B $3.5B $4.5B $3.8B $3.3B
Gross Profit $388.1M $209M -$204.1M $851.2M $602.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $4M -$2.3M -- --
Operating Income $388.1M $209M -$204.1M $851.2M $602.7M
 
Net Interest Expenses $36.8M $32.3M $28.7M $44.6M $38.5M
EBT. Incl. Unusual Items $364.2M $169.4M -$223.3M $824M $578.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $106.2M $78.4M $15.4M $245.3M $187M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $1.6M -$1M -$2.4M -$1.8M -$2.7M
Net Income to Common Excl Extra Items $259.5M $90M -$241.1M $576.9M $388.5M
 
Basic EPS (Cont. Ops) $0.52 $0.18 -$0.48 $1.15 $0.78
Diluted EPS (Cont. Ops) $0.48 $0.18 -$0.48 $1.15 $0.78
Weighted Average Basic Share $499.5M $499.6M $499.9M $500M $500.1M
Weighted Average Diluted Share $537.9M $499.6M $499.9M $500M $500.1M
 
EBITDA $401.4M $202.4M -$194.4M $869.1M $618.4M
EBIT $401.4M $202.4M -$194.4M $869.1M $618.4M
 
Revenue (Reported) $4.8B $3.7B $4.3B $4.6B $3.9B
Operating Income (Reported) $388.1M $209M -$204.1M $851.2M $602.7M
Operating Income (Adjusted) $401.4M $202.4M -$194.4M $869.1M $618.4M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $2.3B $1.9B $2.3B $3.8B $3.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.1B $2.4B $1.9B $2B $1.7B
Inventory $623.4M $591.5M $749.8M $1B $613.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $999.2M $1.8B $2.6B $2.2B $2.4B
Total Current Assets $6B $6.7B $7.5B $9.1B $7.9B
 
Property Plant And Equipment $28.5B $28.2B $26.3B $24.6B $22.8B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.1B $3.1B $2.8B $2.6B $2.4B
Total Assets $40B $40.5B $38.7B $39.1B $35.6B
 
Accounts Payable $1.3B $1.3B $1.8B $1.9B $1.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $7.6B $7.6B $7.6B $6.2B $5.7B
Total Current Liabilities $9.3B $9.5B $9.8B $8.4B $7.6B
 
Long-Term Debt $19B $19.4B $19.5B $23.1B $19.5B
Capital Leases -- -- -- -- --
Total Liabilities $32B $32.4B $32.3B $34.4B $29.6B
 
Common Stock $2.3B $2.3B $2.1B $1.9B $1.7B
Other Common Equity Adj -- -- -- -- --
Common Equity $7.3B $7.5B $5.7B $4.1B $5.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $665.6M $680.5M $649.9M $616.2M $550.9M
Total Equity $8B $8.2B $6.4B $4.7B $6B
 
Total Liabilities and Equity $40B $40.5B $38.7B $39.1B $35.6B
Cash and Short Terms $2.3B $1.9B $2.3B $3.8B $3.2B
Total Debt $19B $19.4B $19.5B $23.1B $19.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.3B $1.7B $2.2B $3.4B $2.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.2B $1.6B $2B $1.7B $1.9B
Inventory $545.6M $699.8M $922.1M $727.9M $623.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.5B $3B $2.4B $2.4B $2.7B
Total Current Assets $7.5B $7B $7.5B $8.3B $7.9B
 
Property Plant And Equipment $29B $27.9B $22.2B $22.4B $24.1B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.2B $3B $2.4B $2.4B $2.5B
Total Assets $42.2B $40.4B $33.9B $35.6B $37.1B
 
Accounts Payable $1B $1.2B $1.6B $1.4B $1.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $8.2B $7.5B $6.5B $5.1B $5.5B
Total Current Liabilities $9.7B $9B $8.3B $7.1B $7.6B
 
Long-Term Debt $20.1B $19.9B $18.4B $20.5B $20.3B
Capital Leases -- -- -- -- --
Total Liabilities $33.6B $32.2B $29.3B $30.3B $30.1B
 
Common Stock $2.4B $2.2B $1.7B $1.7B $1.8B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $676.8M $674.2M $553.6M $532.4M $585.5M
Total Equity $8.6B $8.3B $4.5B $5.3B $7B
 
Total Liabilities and Equity $42.2B $40.4B $33.9B $35.6B $37.1B
Cash and Short Terms $2.3B $1.7B $2.2B $3.4B $2.7B
Total Debt $20.1B $19.9B $18.4B $20.5B --
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $862.7M $514.1M -$607.9M -$1.5B $2B
Depreciation & Amoritzation $2.1B $2.2B $1.6B $1.4B $1.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $36.9M -$450.9M -$277.5M -$467.6M -$303.1M
Change in Inventories $101.4M $20.1M -$246.4M -$335.4M $286.6M
Cash From Operations $3.4B $2.1B $865.7M -$694.5M $3.1B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.9B -$2.4B -$2.9B -$2B -$2.3B
 
Dividends Paid (Ex Special Dividend) -$183.3M -$188.3M -$178.2M -$56.1M -$18M
Special Dividend Paid
Long-Term Debt Issued $5.7B $5.2B $11B $10.2B $2B
Long-Term Debt Repaid -$5.4B -$5B -$8.2B -$5.7B -$2.6B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$36.1M -$40.1M -$37.8M -$33.7M -$38.2M
Cash From Financing $61.8M -$54.5M $2.6B $4.4B -$665.6M
 
Beginning Cash (CF) $1.7B $2.4B $1.9B $2.1B $3.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $622.1M -$406.7M $608.1M $1.7B $142.5M
Ending Cash (CF) $2.3B $2B $2.5B $3.8B $3.7B
 
Levered Free Cash Flow $3.4B $2.1B $865.7M -$694.5M $3.1B
Period Ending 2007-03-31 2008-03-31 2009-03-31 2010-03-31 2011-03-31
Net Income to Stockholders -- -- -- $28.5M -$1.5B
Depreciation & Amoritzation -- -- -- $614.9M $690.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$219M -$46.9M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- $1.3B $1.2B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$692.9M -$859.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$5.3M -$2.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $1.4B $2.2B
Long-Term Debt Repaid -- -- -- -$1.9B -$1.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$4.6M -$4.4M
Cash From Financing -- -- -- -$499.2M $325.1M
 
Beginning Cash (CF) -- -- -- $1.3B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -$293.1K $631.3K
Additions / Reductions -- -- -- $71.8M $639.8M
Ending Cash (CF) -- -- -- $1.3B $2.1B
 
Levered Free Cash Flow -- -- -- $1.3B $1.2B
Period Ending 2007-12-31 2008-12-31 2009-12-31 2010-12-31 2011-12-31
Net Income to Stockholders -- -- -- $1.1B --
Depreciation & Amoritzation -- -- -- $2.9B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$418.3M --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- $4B --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$2.7B --
 
Dividends Paid (Ex Special Dividend) -- -- -$316.5M -$349.8M -$2.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $9.3B --
Long-Term Debt Repaid -- -- -- -$10B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$19.1M --
Cash From Financing -- -- -- -$1.2B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $87.8M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $4B --
Period Ending 2021-01-08 2022-01-08 2023-01-08 2024-01-08
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 0.11% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 4.04% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 6.27% over the past day.

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

Show me the best stock