Financhill
Sell
32

TGVSF Quote, Financials, Valuation and Earnings

Last price:
$25.00
Seasonality move :
2.65%
Day range:
$25.00 - $25.00
52-week range:
$22.20 - $25.00
Dividend yield:
4.9%
P/E ratio:
20.70x
P/S ratio:
2.39x
P/B ratio:
2.49x
Volume:
--
Avg. volume:
128
1-year change:
12.61%
Market cap:
$15.1B
Revenue:
$6.1B
EPS (TTM):
$1.21
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.4B $3.9B $5.9B $5.9B $6.1B
Revenue Growth (YoY) 5.58% 12.2% 53.71% -0.15% 1.98%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$81.2M $101M -- $871.1K $6.7M
Operating Expenses -$587.5M -$540.2M -$667.1M -$947.5M -$1.1B
Operating Income $587.5M $540.2M $667.1M $947.5M $1.1B
 
Net Interest Expenses $19.3M $28.9M $21.8M $49.9M $56.8M
EBT. Incl. Unusual Items $548.7M $444.2M $433.7M $740.6M $921M
Earnings of Discontinued Ops. -- -$476.8K -- -- --
Income Tax Expense $117.4M $126.4M $113.6M $170.9M $215.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $424.1M $502.4M $317.4M $550.5M $687.7M
 
Basic EPS (Cont. Ops) $1.09 $0.88 $0.49 $0.88 $1.12
Diluted EPS (Cont. Ops) $1.09 $0.88 $0.49 $0.88 $1.12
Weighted Average Basic Share $387.6M $572.7M $647M $624.5M $615.4M
Weighted Average Diluted Share $387.6M $572.7M $647M $624.5M $615.9M
 
EBITDA -- -- -- -- --
EBIT $548.7M $444.2M $433.7M $740.6M $921M
 
Revenue (Reported) $3.4B $3.9B $5.9B $5.9B $6.1B
Operating Income (Reported) $587.5M $540.2M $667.1M $947.5M $1.1B
Operating Income (Adjusted) $548.7M $444.2M $433.7M $740.6M $921M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $981.8M $1.6B $1.5B $1.6B $1.7B
Revenue Growth (YoY) 10.33% 61.28% -3.67% 1.96% 9.56%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $14.3M -- -- -- --
Operating Expenses -$166.1M -$197.4M -$247.5M -$358.1M -$353.5M
Operating Income $166.1M $197.4M $247.5M $358.1M $353.5M
 
Net Interest Expenses $6M $3.8M $13M $12.4M $14.2M
EBT. Incl. Unusual Items $122.2M $137.6M $180.7M $311.1M $310.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.2M $45.5M $45.2M $77M $78.3M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $164.4M $84.8M $133.4M $237.2M $231.6M
 
Basic EPS (Cont. Ops) $0.25 $0.13 $0.21 $0.39 $0.38
Diluted EPS (Cont. Ops) $0.25 $0.13 $0.21 $0.39 $0.38
Weighted Average Basic Share $653.6M $640.7M $622.3M $615.3M $602.4M
Weighted Average Diluted Share $653.6M $640.7M $622.3M $615.3M $602.4M
 
EBITDA -- -- -- -- --
EBIT $122.2M $137.6M $180.7M $311.1M $310.6M
 
Revenue (Reported) $981.8M $1.6B $1.5B $1.6B $1.7B
Operating Income (Reported) $166.1M $197.4M $247.5M $358.1M $353.5M
Operating Income (Adjusted) $122.2M $137.6M $180.7M $311.1M $310.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.8B $5.5B $5.9B $6.1B $6.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $76.1M $32.5M -- $865.9K --
Operating Expenses -$605.5M -$582.1M -$961.2M -$1.2B -$1.1B
Operating Income $605.5M $582.1M $961.2M $1.2B $1.1B
 
Net Interest Expenses $27.7M $20.3M $41.9M $58.1M $48.2M
EBT. Incl. Unusual Items $502.9M $394.1M $727.4M $974.9M $983.9M
Earnings of Discontinued Ops. -- -$461K -- -- --
Income Tax Expense $144.1M $104.9M $174.2M $218.3M $242.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $452.2M $373.8M $543.9M $747.3M $731.9M
 
Basic EPS (Cont. Ops) $1.07 $0.57 $0.87 $1.21 $1.21
Diluted EPS (Cont. Ops) $1.07 $0.57 $0.87 $1.21 $1.21
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $502.9M $394.1M $727.4M $974.9M $983.9M
 
Revenue (Reported) $3.8B $5.5B $5.9B $6.1B $6.4B
Operating Income (Reported) $605.5M $582.1M $961.2M $1.2B $1.1B
Operating Income (Adjusted) $502.9M $394.1M $727.4M $974.9M $983.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.9B $4.5B $4.5B $4.6B $4.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $68.4M -- -- -- --
Operating Expenses -$394.5M -$395.1M -$698.3M -$910M -$949.3M
Operating Income $394.5M $395.1M $698.3M $910M $949.3M
 
Net Interest Expenses $23.5M $14.7M $34.8M $43M $34.3M
EBT. Incl. Unusual Items $304.3M $234.7M $536.2M $770.7M $832M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $114.5M $70.8M $133.6M $180.9M $207.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $286M $162.8M $395.7M $587.1M $622M
 
Basic EPS (Cont. Ops) $0.64 $0.25 $0.63 $0.95 $1.03
Diluted EPS (Cont. Ops) $0.64 $0.25 $0.63 $0.95 $1.03
Weighted Average Basic Share $1.6B $1.9B $1.9B $1.8B $1.8B
Weighted Average Diluted Share $1.6B $1.9B $1.9B $1.8B $1.8B
 
EBITDA -- -- -- -- --
EBIT $304.3M $234.7M $536.2M $770.7M $832M
 
Revenue (Reported) $2.9B $4.5B $4.5B $4.6B $4.8B
Operating Income (Reported) $394.5M $395.1M $698.3M $910M $949.3M
Operating Income (Adjusted) $304.3M $234.7M $536.2M $770.7M $832M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $228.5M $122.6M $382M $464.1M $294.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $321.3M $317.4M -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $139.8M $108.8M $110.7M $95.8M $80.1M
Other Current Assets -- -- -- -- --
Total Current Assets $781.8M $716.3M $1.1B $1.2B $960.1M
 
Property Plant And Equipment $127.7M $116.5M $125M $166.7M $132.1M
Long-Term Investments $1.4B $7.1B $1.5B $1.5B $306.5M
Goodwill $790.2M $727.1M $3B $3.1B $2.8B
Other Intangibles $387.3M $342.4M $1.7B $1.7B $1.5B
Other Long-Term Assets -- -- -- -- --
Total Assets $9.8B $15.1B $16.3B $16.7B $14.5B
 
Accounts Payable $94M $137M $146.1M -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $22.1M $21M $26.1M $30M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.8B $5.5B $634.6M $751.6M $640.1M
 
Long-Term Debt $444.8M $662.4M $783.5M $749.7M $540.9M
Capital Leases -- -- -- -- --
Total Liabilities $7.8B $7.6B $10.2B $10.8B $9.1B
 
Common Stock $248.4M $500.4M $469.7M $470.3M $428M
Other Common Equity Adj -- -- -- -- --
Common Equity $2B $7.5B $6.1B $6B $5.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $164.4K $152.9K $143.5K $148.2K $138.9K
Total Equity $2B $7.5B $6.1B $6B $5.4B
 
Total Liabilities and Equity $9.8B $15.1B $16.3B $16.7B $14.5B
Cash and Short Terms $229.7M $122.1M $383.1M $465M $296.2M
Total Debt $455.7M $664M $789.8M $756.3M $543.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $222.3M $219.6M $423.1M $281.8M $450.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $345.7M $450.4M -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $118.9M $169.8M $118M $139M --
Other Current Assets -- -- -- -- --
Total Current Assets $774.9M $793.7M $1.2B $934.1M $1.1B
 
Property Plant And Equipment $109.9M $112.6M $150.9M $151.7M $128.8M
Long-Term Investments $13B $4.5M $6M $9.7M $5.4M
Goodwill -- -- -- -- --
Other Intangibles $1.1B $4.4B $4.4B $4.7B --
Other Long-Term Assets -- -- -- -- --
Total Assets $15.1B $15.1B $15.7B $16B $16.3B
 
Accounts Payable $116.7M $174.6M -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4B $412M $644.7M $547.3M $837.7M
 
Long-Term Debt $897.6M $551.8M $613.5M $620.3M $579M
Capital Leases -- -- -- -- --
Total Liabilities $7.6B $9.3B $10B $10B $10.2B
 
Common Stock $510.3M $431.2M $450.6M $461.4M $481.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $155.9K $131.8K $142K $149.7K --
Total Equity $7.5B $5.8B $5.7B $6B $6.1B
 
Total Liabilities and Equity $15.1B $15.1B $15.7B $16B $16.3B
Cash and Short Terms $222.5M $220.3M $422.1M $281.9M --
Total Debt $897.6M $551.8M $613.5M $620.3M $579M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $601.3M $583.3M $34.3M $880.3M $819.2M
 
Capital Expenditures $5.7M $9.2M $7.1M $10M $120.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$174.2M -$6.3B $1.2B $157.7M $18.6M
 
Dividends Paid (Ex Special Dividend) $397.4M $418M $532.7M $668.5M $698.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $2M $21.8M $459.6M $367.2M $102.5M
Other Financing Activities -$2M -- -- -- --
Cash From Financing -$347.3M $5.6B -$953.2M -$968.1M -$982.1M
 
Beginning Cash (CF) $228.5M $122.6M $382M $464.1M $294.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $79.8M -$93.5M $262.8M $68.2M -$146.6M
Ending Cash (CF) $308.3M $34.3M $643.3M $530.6M $145.9M
 
Levered Free Cash Flow $595.6M $574.1M $27.3M $870.3M $699.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $176.3M -$576.4M $247.5M $83.5M $246.5M
 
Capital Expenditures $14.3M -$15.5K $5.1M -$4.1M $23.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $13M $1.1B $182.3M $19.9M -$39.1M
 
Dividends Paid (Ex Special Dividend) $111.1M $124.9M $171.4M $177M $207.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $13.2M $175.9M $8.2M $10.2M $23.7M
Other Financing Activities $5.8M $413.9K -$292.2K -$144.3K --
Cash From Financing -$178.5M -$479.5M -$189.2M -$209.7M -$231.7M
 
Beginning Cash (CF) $222.3M $219.6M $423.1M $281.8M $450.2M
Foreign Exchange Rate Adjustment -- -$359.6K $1.9M $147.2K $515.2K
Additions / Reductions $10.8M $68.4M $242.6M -$106.2M -$23.7M
Ending Cash (CF) $233M $287.7M $667.6M $175.7M $427M
 
Levered Free Cash Flow $162M -$576.4M $242.4M $87.6M $223.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $702.9M $164.9M $274.7M $478.7M $1.4B
 
Capital Expenditures $21.5M -$1.5M $7M $5.5M $186.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.3B $948.7M $716.9M $387.8M -$69.7M
 
Dividends Paid (Ex Special Dividend) $564.3M $468.5M $646.2M $695.8M $738.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $19M $288.6M $425.3M $156.4M $316.5M
Other Financing Activities $48.9K $429.3K -- -- --
Cash From Financing $5.7B -$1.1B -$803.2M -$1B -$1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $116.2M $21M $185.5M -$159.7M $155M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $681.4M $166.4M $267.7M $473.2M $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $724.4M $313.5M $554.9M $154.6M $726.3M
 
Capital Expenditures $15.7M $5.3M $5.4M $931.9K $69.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.6B $593.5M $162M $389.2M $307.7M
 
Dividends Paid (Ex Special Dividend) $310.3M $370.2M $499.3M $526.5M $582.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $19.1M $286.6M $265.8M $56M $272M
Other Financing Activities -$158.5K $270.8K -$146K -- --
Cash From Financing $5.9B -$788.8M -$666.7M -$724M -$920.6M
 
Beginning Cash (CF) $6.4B $600.9M $918.6M $1.2B $1.3B
Foreign Exchange Rate Adjustment -- -$1.2M -$2.6M -$1.3M $2M
Additions / Reductions -$554.2K $117.1M $47.5M -$181.5M $115.4M
Ending Cash (CF) $6.4B $716.7M $963.5M $1.1B $1.4B
 
Levered Free Cash Flow $708.7M $308.3M $549.5M $153.6M $657.1M

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