Financhill
Sell
40

TEZNY Quote, Financials, Valuation and Earnings

Last price:
$31.66
Seasonality move :
3.27%
Day range:
$31.66 - $31.88
52-week range:
$23.24 - $32.25
Dividend yield:
4.36%
P/E ratio:
17.62x
P/S ratio:
5.20x
P/B ratio:
5.23x
Volume:
8.9K
Avg. volume:
15.9K
1-year change:
32.84%
Market cap:
$21.2B
Revenue:
$3.9B
EPS (TTM):
$1.70
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) 5.84% 10.53% 1.67% 10.84% 15.86%
 
Cost of Revenues $1.4B $1.6B $1.6B $1.8B $2B
Gross Profit $1.3B $1.4B $1.5B $1.6B $1.9B
Gross Profit Margin 48.54% 47.88% 47.72% 45.94% 49.02%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $61.3M $73.2M $78.8M $99.2M $110.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $92.6M $99.6M $115.4M $136.1M $157.6M
Operating Income $1.2B $1.3B $1.3B $1.4B $1.8B
 
Net Interest Expenses $91.5M $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 $339M $375.8M $373.5M $393.9M $492.2M
Net Income to Company $906.6M $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 $904.2M $949.8M $922.8M $951.7M $1.1B
 
Basic EPS (Cont. Ops) $1.34 $1.39 $1.35 $1.43 $1.72
Diluted EPS (Cont. Ops) $1.34 $1.39 $1.35 $1.43 $1.72
Weighted Average Basic Share $669.8M $669.2M $668.9M $668.6M $668.7M
Weighted Average Diluted Share $669.8M $669.2M $668.9M $668.6M $668.7M
 
EBITDA $1.9B $2.1B $2.1B $2.3B $2.7B
EBIT $1.2B $1.3B $1.3B $1.4B $1.8B
 
Revenue (Reported) $2.7B $3B $3B $3.4B $3.9B
Operating Income (Reported) $1.2B $1.3B $1.3B $1.4B $1.8B
Operating Income (Adjusted) $1.2B $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) $0.35 $0.33 $0.34 $0.45 $0.53
Diluted EPS (Cont. Ops) $0.35 $0.33 $0.34 $0.45 $0.53
Weighted Average Basic Share $669M $668.5M $668.7M $668.6M $668.9M
Weighted Average Diluted Share $669M $668.5M $668.7M $668.6M $668.9M
 
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 $1.5B $1.5B $1.7B $1.9B $2.1B
Gross Profit $1.4B $1.4B $1.5B $1.8B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $70.2M $76.3M $81.9M $106.4M $120M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $103.8M $100.9M $119.4M $144.2M $167.1M
Operating Income $1.3B $1.3B $1.4B $1.6B $1.8B
 
Net Interest Expenses $90.8M $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. -$6.9M -$25.9M -$14.1M $5.8M $14.2M
Income Tax Expense $352.7M $361.2M $379.6M $457.4M $518.7M
Net Income to Company $937M $890.2M $872.3M $1.1B $1.2B
 
Minority Interest in Earnings $5.1M $2.7M -$5.6M $1.1M $1.3M
Net Income to Common Excl Extra Items $910.6M $933.3M $918M $1.1B $1.2B
 
Basic EPS (Cont. Ops) $1.34 $1.35 $1.36 $1.65 $1.80
Diluted EPS (Cont. Ops) $1.34 $1.35 $1.36 $1.65 $1.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.1B $2.1B $2.2B $2.5B $2.8B
EBIT $1.3B $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) $1.3B $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) $0.69 $0.65 $0.67 $0.88 $0.96
Diluted EPS (Cont. Ops) $0.69 $0.65 $0.67 $0.88 $0.96
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 $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 $4.1B $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 $111M $92M $98.4M $129.8M $125M
Prepaid Expenses $18.1M $19.1M $24.2M $26.5M $27.6M
Other Current Assets -- -- -- -- --
Total Current Assets $5.8B $6.2B $5.4B $4.7B $6.5B
 
Property Plant And Equipment $17.8B $17.4B $17.3B $19.4B $19.9B
Long-Term Investments $520.4M $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 $25.3B $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 $541.1M $502.9M $471.9M $488.5M $457.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $5.3B $5.3B $5.5B $5.9B $5.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $56.3M $35.4M $28.9M $20.9M $20.5M
Total Equity $5.4B $5.4B $5.5B $5.9B $5.9B
 
Total Liabilities and Equity $25.3B $25.4B $24.3B $25.9B $28.1B
Cash and Short Terms $4.1B $2.9B $2.6B $1.9B $2.8B
Total Debt $13.8B $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 -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $906.6M $934.7M $901.4M $954.4M $1.1B
Depreciation & Amoritzation $713.3M $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 $4.9M $56.6M -- $17.1M --
Cash From Investing -$1.6B -$1B -$1.9B -$2.5B -$2.6B
 
Dividends Paid (Ex Special Dividend) $599.7M $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) $3.3B $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) $5.2B $501.9M $2.9B $673.5M $3.4B
 
Levered Free Cash Flow -$395.3M -$759.7M $650.6M -$1.3B -$1.3B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $235.4M $211.3M $230.5M $296.1M $377.1M
Depreciation & Amoritzation $192.9M $173.7M $400M $221.1M $269.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$563.3M -$960.5M $1B -$72.1M $237.6M
Change in Inventories $1.9M -$37.5M -$4.4M -$52.4M -$22.3M
Cash From Operations $266.2M $433.2M $361.7M $135.6M $540.2M
 
Capital Expenditures $425.1M $376.6M $527.7M $556.8M $888M
Cash Acquisitions $482.1K $1.3M -$20M -$4.1M -$11.7M
Cash From Investing -$280.8M -$729.1M -$471.4M -$821.2M -$825.2M
 
Dividends Paid (Ex Special Dividend) -$413.4M -$399.9M -$473.8M -$479.8M -$622.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$12.1M -$10.7M -- -- --
Other Financing Activities -$4.7M $1.1B -- $906.6M --
Cash From Financing -$1.2B $191.1M $607.4M $1.2B $332.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3B -$104.8M $223.1M $485.9M $47.9M
Ending Cash (CF) $1.8B $1.9B $2.6B $1.9B $2.7B
 
Levered Free Cash Flow -$158.9M $56.7M -$166M -$421.2M -$347.8M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $937M $890.2M $872.3M $1.1B $1.2B
Depreciation & Amoritzation $796.2M $739.2M $765.4M $905.7M $976.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$364.8M -$2.3B $2.3B -$831.3M -$823.2M
Change in Inventories $18M -$63.4M $13.2M -$45M -$4.8M
Cash From Operations $1.2B $1.7B $1.7B $1.3B $2.2B
 
Capital Expenditures $1.8B $1.7B $1.9B $2.7B $3.2B
Cash Acquisitions $9.1M $46.8M $17.1M $16.6K $9.2M
Cash From Investing -$1.7B -$1.5B -$1.6B -$3.1B -$2.6B
 
Dividends Paid (Ex Special Dividend) $670.8M $631.2M $663.2M $738.4M $865.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $22.7M $10.5M $3.6M $3.1M $8.7M
Other Financing Activities -- -- -- -- --
Cash From Financing $815.3M $224.9M $499.7M $1.1B $1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $273M $362.3M $634M -$674.4M $707.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$578M -$56.6M -$130.3M -$1.4B -$1B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $465.2M $426.7M $444.8M $586.7M $667.2M
Depreciation & Amoritzation $389M $361.7M $400M $448.4M $500.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$563.3M -$960.5M $1B -$72.1M $237.6M
Change in Inventories $1.9M -$37.5M -$4.4M -$52.4M -$22.3M
Cash From Operations $347.7M $1B $425.4M $568.5M $1.2B
 
Capital Expenditures $716.1M $705.7M $865.9M $1.1B $1.5B
Cash Acquisitions $482.1K $1.3M -$20M -$4.1M -$11.7M
Cash From Investing -$571.9M -$1.1B -$809.6M -$1.3B -$1.4B
 
Dividends Paid (Ex Special Dividend) -$413.4M -$399.9M -$473.8M -$479.8M -$622.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$12.1M -$10.7M -- -- --
Other Financing Activities -$4.7M $1.1B -- $906.6M --
Cash From Financing -$1.2B $191.1M $607.4M $1.2B $332.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.5B $151.5M $223.1M $394.5M $98.5M
Ending Cash (CF) $1.8B $1.9B $2.6B $1.9B $2.7B
 
Levered Free Cash Flow -$368.4M $312.9M -$440.5M -$512.5M -$297.2M

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: 65x

Buy
55
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock