Financhill
Sell
44

TERRF Quote, Financials, Valuation and Earnings

Last price:
$10.03
Seasonality move :
0.63%
Day range:
$10.03 - $10.03
52-week range:
$8.50 - $10.27
Dividend yield:
4.49%
P/E ratio:
16.74x
P/S ratio:
4.94x
P/B ratio:
4.96x
Volume:
--
Avg. volume:
6.3K
1-year change:
17.95%
Market cap:
$20.1B
Revenue:
$3.9B
EPS (TTM):
$0.57
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.7B $3B $3B $3.4B $3.9B
Revenue Growth (YoY) 5.62% 10.53% 1.67% 10.84% 15.86%
 
Cost of Revenues $399.6M $1.6B $1.6B $1.8B $2B
Gross Profit $2.3B $1.4B $1.5B $1.6B $1.9B
Gross Profit Margin 85.4% 47.88% 47.72% 45.94% 49.02%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $73.2M $78.8M $99.2M $110.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $99.6M $115.4M $136.1M $157.6M
Operating Income $1.3B $1.3B $1.3B $1.4B $1.8B
 
Net Interest Expenses $89.4M $109.8M $124.1M $242.7M $346.6M
EBT. Incl. Unusual Items $1.2B $1.3B $1.3B $1.3B $1.6B
Earnings of Discontinued Ops. $2.4M -$15.1M -$21.3M $2.7M $12.5M
Income Tax Expense $339.6M $375.8M $373.5M $393.9M $492.2M
Net Income to Company $908.3M $934.7M $901.4M $954.4M $1.1B
 
Minority Interest in Earnings -$11.2M $1.7M $735.7K -$2.8M $649K
Net Income to Common Excl Extra Items $897.1M $949.8M $922.8M $951.7M $1.1B
 
Basic EPS (Cont. Ops) $0.45 $0.46 $0.45 $0.48 $0.57
Diluted EPS (Cont. Ops) $0.45 $0.46 $0.45 $0.48 $0.57
Weighted Average Basic Share $2B $2B $2B $2B $2B
Weighted Average Diluted Share $2B $2B $2B $2B $2B
 
EBITDA $2.1B $2.1B $2.1B $2.3B $2.7B
EBIT $1.3B $1.3B $1.3B $1.4B $1.8B
 
Revenue (Reported) $2.7B $3B $3B $3.4B $3.9B
Operating Income (Reported) $1.3B $1.3B $1.3B $1.4B $1.8B
Operating Income (Adjusted) $1.3B $1.3B $1.3B $1.4B $1.8B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $741.5M $703.2M $817.2M $945.4M $1.1B
Revenue Growth (YoY) 11.96% -5.17% 16.2% 15.69% 15.48%
 
Cost of Revenues $58M $48.5M $67M $76.2M $73.6M
Gross Profit $683.6M $654.8M $750.2M $869.2M $1B
Gross Profit Margin 92.18% 93.11% 91.81% 91.94% 93.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $350.7M $345.1M $410.3M $434.5M $502.3M
Operating Income $332.9M $309.6M $339.9M $434.7M $515.8M
 
Net Interest Expenses $19.4M $15.2M $29.8M $29.8M $45M
EBT. Incl. Unusual Items $340.7M $321.6M $325.6M $420.5M $501.9M
Earnings of Discontinued Ops. -$10.4M -$9.6M -- -- --
Income Tax Expense $95M $89.8M $95.1M $124.5M $148M
Net Income to Company $235.4M $211.3M $230.5M $296.1M $377.1M
 
Minority Interest in Earnings -$1.3M -$2.4M $3.1M -$753.7K -$340.2K
Net Income to Common Excl Extra Items $234M $219.7M $230.3M $297.8M $354.2M
 
Basic EPS (Cont. Ops) $0.12 $0.11 $0.11 $0.15 $0.18
Diluted EPS (Cont. Ops) $0.12 $0.11 $0.11 $0.15 $0.18
Weighted Average Basic Share $2B $2B $2B $2B $2B
Weighted Average Diluted Share $2B $2B $2B $2B $2B
 
EBITDA $564.7M $528.4M $601.8M $743.7M $863.8M
EBIT $368.1M $345.2M $392.3M $517.8M $605.4M
 
Revenue (Reported) $741.5M $703.2M $817.2M $945.4M $1.1B
Operating Income (Reported) $332.9M $309.6M $339.9M $434.7M $515.8M
Operating Income (Adjusted) $368.1M $345.2M $392.3M $517.8M $605.4M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $2.9B $2.9B $3.2B $3.7B $4.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $250.1M $1.5B $1.7B $1.9B $2.1B
Gross Profit $2.7B $1.4B $1.5B $1.8B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $76.3M $81.9M $106.4M $120M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4B $100.9M $119.4M $144.2M $167.1M
Operating Income $1.3B $1.3B $1.4B $1.6B $1.8B
 
Net Interest Expenses $87.1M $100.2M $187.3M $267.6M $350M
EBT. Incl. Unusual Items $1.3B $1.3B $1.3B $1.6B $1.7B
Earnings of Discontinued Ops. -$9.4M -$25.9M -$14.1M $5.8M $14.2M
Income Tax Expense $356.8M $361.2M $379.6M $457.4M $518.7M
Net Income to Company $906.7M $907.4M $903.9M $1.1B $1.2B
 
Minority Interest in Earnings -$10.9M $2.7M -$5.6M $1.1M $1.3M
Net Income to Common Excl Extra Items $945.6M $933.3M $918M $1.1B $1.2B
 
Basic EPS (Cont. Ops) $0.47 $0.45 $0.45 $0.55 $0.60
Diluted EPS (Cont. Ops) $0.47 $0.45 $0.45 $0.55 $0.60
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.2B $2.1B $2.2B $2.5B $2.8B
EBIT $1.4B $1.3B $1.4B $1.6B $1.8B
 
Revenue (Reported) $2.9B $2.9B $3.2B $3.7B $4.1B
Operating Income (Reported) $1.3B $1.3B $1.4B $1.6B $1.8B
Operating Income (Adjusted) $1.4B $1.3B $1.4B $1.6B $1.8B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $1.5B $1.4B $1.6B $1.9B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $161.7M $106.8M $134.5M $149.2M $157.8M
Gross Profit $1.3B $1.3B $1.4B $1.7B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $644.7M $680.3M $771.4M $838.8M $911.7M
Operating Income $677M $639.2M $676.5M $889.5M $971.2M
 
Net Interest Expenses $41.1M $42.6M $64.2M $69.5M $85.8M
EBT. Incl. Unusual Items $663.2M $623.8M $627.7M $835.6M $916.5M
Earnings of Discontinued Ops. -$9.4M -$10.8M -- -$3.3M $315.7K
Income Tax Expense $188.6M $175.3M $182.4M $245.7M $272.8M
Net Income to Company $465.2M $426.7M $444.8M $586.7M $667.2M
 
Minority Interest in Earnings -$1.7M -$2.7M $3.8M -$102K -$761.1K
Net Income to Common Excl Extra Items $463.5M $435M $445.3M $589.1M $643.9M
 
Basic EPS (Cont. Ops) $0.23 $0.22 $0.22 $0.29 $0.32
Diluted EPS (Cont. Ops) $0.23 $0.22 $0.22 $0.29 $0.32
Weighted Average Basic Share $4B $4B $4B $4B $4B
Weighted Average Diluted Share $4B $4B $4B $4B $4B
 
EBITDA $1.1B $1B $1.1B $1.4B $1.5B
EBIT $712.2M $674.8M $728.9M $972.6M $1.1B
 
Revenue (Reported) $1.5B $1.4B $1.6B $1.9B $2B
Operating Income (Reported) $677M $639.2M $676.5M $889.5M $971.2M
Operating Income (Adjusted) $712.2M $674.8M $728.9M $972.6M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.3B $2.9B $2.6B $1.9B $2.8B
Short Term Investments $779.8M $1.1B $269.8M $416.1M $464.2M
Accounts Receivable, Net $1.5B $3.2B $2.5B $2.3B $3.3B
Inventory $81.7M $92M $98.4M $129.8M $125M
Prepaid Expenses $29.9M $19.1M $24.2M $26.5M $27.6M
Other Current Assets -- -- -- -- --
Total Current Assets $5.9B $6.2B $5.4B $4.7B $6.5B
 
Property Plant And Equipment $17.9B $17.4B $17.3B $19.4B $19.9B
Long-Term Investments -- $401.3M $618.2M $567.1M $496.8M
Goodwill $283M $290.4M $269.7M $278.9M $261.1M
Other Intangibles $427.8M $452.9M $562.3M $679.7M $761M
Other Long-Term Assets $2.2M $226.4K $107.2K -$331.6K --
Total Assets $25.4B $25.5B $24.4B $25.9B $28.2B
 
Accounts Payable $2.7B $3.7B $3.9B $3.2B $3.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $73.4M $103.5M $163M $294.6M $346.1M
Total Current Liabilities $6.2B $8.4B $7.3B $7B $7.1B
 
Long-Term Debt $12.1B $10B $10B $11.5B $13.7B
Capital Leases -- -- -- -- --
Total Liabilities $19.9B $20B $18.8B $19.9B $22.2B
 
Common Stock $543.9M $502.9M $471.9M $488.5M $457.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $5.4B $5.3B $5.5B $5.9B $5.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $56.6M $35.4M $28.9M $20.9M $20.5M
Total Equity $5.4B $5.4B $5.5B $5.9B $5.9B
 
Total Liabilities and Equity $25.4B $25.4B $24.3B $25.9B $28.1B
Cash and Short Terms $4.1B $2.9B $2.6B $1.9B $2.8B
Total Debt $15.2B $11.9B $12.1B $13B $14.4B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $1.8B $1.8B $2.6B $1.9B $2.8B
Short Term Investments $604.3M $361.4M $250.9M $844.1M $506.2M
Accounts Receivable, Net $2.1B $3.9B $1.4B $2.4B $3.6B
Inventory $77.1M $97.4M $111M $166.3M $150.1M
Prepaid Expenses $90.8M $11.8M $8.3M $9.1M $12.7M
Other Current Assets -- -- -- -- --
Total Current Assets $4.7B $6.7B $4.8B $5.6B $7.2B
 
Property Plant And Equipment $17.6B $16.2B $18.1B $19.5B $23.5B
Long-Term Investments -- -- -- -- --
Goodwill $273.8M $267.9M $274.2M $269M $307.9M
Other Intangibles $419.2M $464.2M $585.6M $684.7M $953.2M
Other Long-Term Assets $2.3M $417.8K $108.7K -- --
Total Assets $23.8B $24.3B $24.5B $26.6B $32.9B
 
Accounts Payable $2.7B $4.5B $2.7B $2.9B $4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $78.4M $106.2M $195.8M $312.4M $453.9M
Total Current Liabilities $5.6B $7.3B $6.4B $5.9B $8.9B
 
Long-Term Debt $11.4B $9.4B $10B $11.6B $13.5B
Capital Leases -- -- -- -- --
Total Liabilities $18.5B $18.2B $17.8B $18.8B $24.1B
 
Common Stock $526.2M $461.9M $480.6M $474M $518.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $47.8M $35.3M $19.5M $25.4M $24M
Total Equity $5.3B $6.1B $6.7B $7.8B $8.8B
 
Total Liabilities and Equity $23.8B $24.3B $24.5B $26.6B $32.9B
Cash and Short Terms $2.4B $2.1B $2.8B $2.7B $3.3B
Total Debt $13.8B -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $908.3M $934.7M $901.4M $954.4M $1.1B
Depreciation & Amoritzation $725.4M $775.4M $754M $861.6M $940.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $3.8M -$1.9B $300.5M $246M -$1.1B
Change in Inventories $6.6M -$23.4M -$21.8M $3.4M -$35.9M
Cash From Operations $1.1B $983.8M $2.4B $1.2B $1.6B
 
Capital Expenditures $1.5B $1.7B $1.8B $2.4B $2.8B
Cash Acquisitions -$799.4K $56.6M -- $17.1M --
Cash From Investing -$1.6B -$1B -$1.9B -$2.5B -$2.6B
 
Dividends Paid (Ex Special Dividend) -$600.8M $646.2M $626.2M $726M $747M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $1.9B
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$10.8M $11.8M $10.5M $7.6M $8.7M
Other Financing Activities $3B -$585.8M $725.9M $1.2B $902.8M
Cash From Financing $2.4B -$1.2B $97.2M $502M $2B
 
Beginning Cash (CF) $1.2B $1.8B $2.3B $1.5B $2.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.9B -$1.3B $589.4M -$848.9M $1B
Ending Cash (CF) $3.1B $501.9M $2.9B $673.5M $3.4B
 
Levered Free Cash Flow -$396.1M -$759.7M $650.6M -$1.3B -$1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $221.4M $166.1M $249.5M $307.4M --
Depreciation & Amoritzation $190.4M $158M $227.7M $250.5M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $563.3M $960.5M -$1B $72.1M --
Change in Inventories -$1.9M $37.5M $4.4M $52.4M --
Cash From Operations $664.8M $642.6M $658.3M $1.4B --
 
Capital Expenditures $374.9M $335M $695M $787.7M --
Cash Acquisitions -$482.1K -$1.3M $20M $4.1M --
Cash From Investing -$519.1M -$74.5M -$751.2M -$523.3M --
 
Dividends Paid (Ex Special Dividend) -$9.9M $9.3M $473.8M $479.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $12.1M $10.7M -- -- --
Other Financing Activities $34.2M $169.6M -- -$906.6M --
Cash From Financing $845.8M $641.5M -$607.4M -$1.2B --
 
Beginning Cash (CF) $1.8B $1.9B $2.6B $1.9B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $991.5M $1.2B -$223.1M -$394.5M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $289.9M $307.6M -$36.7M $640.6M --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $906.7M $907.4M $903.9M $1.1B $1.2B
Depreciation & Amoritzation $783.5M $753.7M $792.2M $905.3M $976.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$2.3B $2.2B -$832.3M -$823.2M
Change in Inventories -- -$63.3M $10.4M -$45M -$4.8M
Cash From Operations $1.2B $1.7B $1.8B $1.3B $2.2B
 
Capital Expenditures $1.7B $1.7B $1.9B $2.7B $3.2B
Cash Acquisitions $7.2M $47.1M $17.1M -- $9.2M
Cash From Investing -$1.7B -$1.5B -$1.7B -$3.1B -$2.6B
 
Dividends Paid (Ex Special Dividend) -$650.8M $646.5M $692.8M $738M $865.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $10.9M $4.4M $3.1M $8.7M
Other Financing Activities -- -- -- -- --
Cash From Financing -- $179.5M $513.8M $1.1B $1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $210.4M $308.3M $645.2M -$674.6M $707.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$564.8M -$70.2M -$107.1M -$1.4B -$1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $686.6M $592.8M $694.3M $894.1M $667.2M
Depreciation & Amoritzation $579.4M $519.7M $627.7M $698.8M $500.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- $237.6M
Change in Inventories -- -- -- -- -$22.3M
Cash From Operations $1B $1.7B $1.1B $2B $1.2B
 
Capital Expenditures $1.1B $1B $1.6B $1.9B $1.5B
Cash Acquisitions -- -- -- -- -$11.7M
Cash From Investing -$1.1B -$1.1B -$1.6B -$1.9B -$1.4B
 
Dividends Paid (Ex Special Dividend) -$423.3M -$390.6M -- -- -$622.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $29.5M $1.2B -- -- --
Cash From Financing -$393.8M $832.6M -- -- $332.9M
 
Beginning Cash (CF) $1.8B $1.9B $2.6B $1.9B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$472.3M $1.4B -- $0 $98.5M
Ending Cash (CF) $1.8B $1.9B $2.6B $1.9B $2.7B
 
Levered Free Cash Flow -$78.5M $620.5M -$477.2M $128M -$297.2M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

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

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 65.66% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.94% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 4.41% over the past day.

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

Show me the best stock