Financhill
Buy
70

TLTZY Quote, Financials, Valuation and Earnings

Last price:
$10.63
Seasonality move :
8.5%
Day range:
$10.41 - $10.86
52-week range:
$5.52 - $10.86
Dividend yield:
3.03%
P/E ratio:
32.11x
P/S ratio:
4.94x
P/B ratio:
6.83x
Volume:
15.5K
Avg. volume:
8.7K
1-year change:
92.38%
Market cap:
$15.1B
Revenue:
$3B
EPS (TTM):
$0.34
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.1B $2.8B $2.7B $2.8B $3B
Revenue Growth (YoY) 8.17% -11.01% -1.29% 2.08% 8.92%
 
Cost of Revenues $2B $1.8B $1.7B $1.7B $1.7B
Gross Profit $1.1B $982.9M $1B $1.1B $1.3B
Gross Profit Margin 36.25% 35.4% 36.74% 39.56% 43.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $750.6M $633.5M $623.9M $676.1M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $580.6M $488.6M $504.4M $548.5M $625.8M
Operating Income $550.5M $494.3M $502.6M $558.4M $702.4M
 
Net Interest Expenses $54M $60.4M $100M $113.2M $100.4M
EBT. Incl. Unusual Items $476M $418.5M $431.1M $448.7M $578.2M
Earnings of Discontinued Ops. $40.3M $35.7M $376.8K $3.4M $713.7K
Income Tax Expense $40.4M $68.6M $79.7M $86.5M $112.1M
Net Income to Company $501.6M $550.8M $351.8M $366M $467.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $461.3M $515.1M $351.5M $362.6M $466.9M
 
Basic EPS (Cont. Ops) $0.33 $0.37 $0.25 $0.26 $0.34
Diluted EPS (Cont. Ops) $0.33 $0.37 $0.25 $0.26 $0.34
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $1.2B $1.1B $1.1B $1.1B $1.3B
EBIT $550.5M $494.3M $502.6M $558.4M $702.4M
 
Revenue (Reported) $3.1B $2.8B $2.7B $2.8B $3B
Operating Income (Reported) $550.5M $494.3M $502.6M $558.4M $702.4M
Operating Income (Adjusted) $550.5M $494.3M $502.6M $558.4M $702.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $793M $695M $720.3M $722M $854.6M
Revenue Growth (YoY) -0.8% -12.36% 3.64% 0.23% 18.37%
 
Cost of Revenues $482.9M $425.8M $432.9M $417.2M $499.1M
Gross Profit $310.1M $269.2M $287.4M $304.7M $355.5M
Gross Profit Margin 39.1% 38.73% 39.9% 42.21% 41.6%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $195.9M $160.4M $161.5M $171.5M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $189.3M $157.8M $159.4M $168.6M $166.8M
Operating Income $120.7M $111.4M $128M $136.1M $188.7M
 
Net Interest Expenses $12.8M $19.2M $27.2M $27.3M $27.4M
EBT. Incl. Unusual Items $101.2M $95.1M $107.3M $112.1M $159.7M
Earnings of Discontinued Ops. $4.9M $33.8M $375K -- $744.1K
Income Tax Expense $10.7M $11.8M $20.1M $22.1M $30.6M
Net Income to Company $107.9M $112.3M $86M $94.5M $128.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $102.7M $83.4M $87.4M $90.1M $129.6M
 
Basic EPS (Cont. Ops) $0.07 $0.06 $0.06 $0.07 $0.09
Diluted EPS (Cont. Ops) $0.07 $0.06 $0.06 $0.06 $0.09
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $293.5M $256.6M $270.1M $275.4M $353.4M
EBIT $120.7M $111.4M $128M $136.1M $188.7M
 
Revenue (Reported) $793M $695M $720.3M $722M $854.6M
Operating Income (Reported) $120.7M $111.4M $128M $136.1M $188.7M
Operating Income (Adjusted) $120.7M $111.4M $128M $136.1M $188.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.1B $2.8B $2.7B $2.8B $3.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $1.7B $1.6B $1.6B $1.7B
Gross Profit $1.3B $1.1B $1.1B $1.2B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $750.9M $634.6M $624.2M $676.1M $500.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $727.1M $618.4M $616.9M $649.2M $626.3M
Operating Income $553.4M $495.8M $502.1M $558.7M $705.8M
 
Net Interest Expenses $53.4M $59.9M $99.8M $113.2M $100.6M
EBT. Incl. Unusual Items $476.6M $419.4M $430.8M $448.8M $583.2M
Earnings of Discontinued Ops. $40.5M $33.7M $276.8K $3.5M $744.1K
Income Tax Expense $40M $69.2M $79.7M $86.6M $112.9M
Net Income to Company $502M $549.3M $348.8M $368.9M $469M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $462.1M $528.7M $351.2M $362.7M $470.9M
 
Basic EPS (Cont. Ops) $0.33 $0.38 $0.25 $0.26 $0.34
Diluted EPS (Cont. Ops) $0.33 $0.38 $0.25 $0.26 $0.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.2B $1.1B $1.1B $1.1B $1.3B
EBIT $553.4M $495.8M $502.1M $558.7M $705.8M
 
Revenue (Reported) $3.1B $2.8B $2.7B $2.8B $3.1B
Operating Income (Reported) $553.4M $495.8M $502.1M $558.7M $705.8M
Operating Income (Adjusted) $553.4M $495.8M $502.1M $558.7M $705.8M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $2.8B $2.7B $2.8B $3.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $1.6B $1.6B $1.7B --
Gross Profit $1.1B $1.1B $1.2B $1.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $634.6M $624.2M $676.1M $500.2M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $618.4M $616.9M $649.2M $626.3M --
Operating Income $495.8M $502.1M $558.7M $705.8M --
 
Net Interest Expenses $59.9M $99.8M $113.2M $100.6M --
EBT. Incl. Unusual Items $419.4M $430.8M $448.8M $583.2M --
Earnings of Discontinued Ops. $33.7M $276.8K $3.5M $744.1K --
Income Tax Expense $69.2M $79.7M $86.6M $112.9M --
Net Income to Company $549.3M $348.8M $368.9M $469M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $528.7M $351.2M $362.7M $470.9M --
 
Basic EPS (Cont. Ops) $0.38 $0.25 $0.26 $0.34 --
Diluted EPS (Cont. Ops) $0.38 $0.25 $0.26 $0.34 --
Weighted Average Basic Share $5.5B $5.5B $5.5B $5.5B --
Weighted Average Diluted Share $5.5B $5.5B $5.6B $5.6B --
 
EBITDA $1.1B $1.1B $1.1B $1.3B --
EBIT $495.8M $502.1M $558.7M $705.8M --
 
Revenue (Reported) $2.8B $2.7B $2.8B $3.1B --
Operating Income (Reported) $495.8M $502.1M $558.7M $705.8M --
Operating Income (Adjusted) $495.8M $502.1M $558.7M $705.8M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $97.2M $122.1M $170.5M $35.4M $33.1M
Short Term Investments -- $15M $8.3M $6.7M --
Accounts Receivable, Net $198.4M $190.6M $209.5M $182.8M $226M
Inventory $84.9M $120.4M $81.8M $75.9M $63.5M
Prepaid Expenses $67M $58.4M $71.9M $52.5M --
Other Current Assets -- -- -- $90.7K --
Total Current Assets $732M $819.8M $824.9M $636.1M $693.7M
 
Property Plant And Equipment $1.5B $1.3B $1.3B $1.3B $1.6B
Long-Term Investments $64.2M $69.2M $79.7M $72.1M $122.1M
Goodwill $3.3B $2.9B $3B $2.7B --
Other Intangibles $1.7B $1.3B $1.3B $1B --
Other Long-Term Assets $110.5K $95.9K $198.7K -$90.7K --
Total Assets $8.2B $6.5B $6.6B $5.9B $6.8B
 
Accounts Payable $221.7M $207.8M $221.6M $195.3M $213.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $124.4M $112.4M $120.1M $117.1M --
Other Current Liabilities $4.6M $9.1M $5.9M $6.3M --
Total Current Liabilities $1.1B $981.5M $1.3B $1.2B $1.4B
 
Long-Term Debt $3B $2.7B $2.5B $2.2B $2.5B
Capital Leases -- -- -- -- --
Total Liabilities $4.8B $4.2B $4.4B $3.9B $4.4B
 
Common Stock $95.6M $83.4M $86.4M $78.7M $94.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $3.3B $2.2B $2.2B $2B --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.4B $2.3B $2.3B $2B $2.4B
 
Total Liabilities and Equity $8.2B $6.5B $6.6B $5.9B $6.8B
Cash and Short Terms $97.2M $122.1M $170.5M $35.4M $33.1M
Total Debt $3.3B $3B $2.9B $2.6B $2.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $97.2M $122.1M $170.5M $35.4M $33.1M
Short Term Investments -- $15M $8.3M $6.7M --
Accounts Receivable, Net $198.4M $190.6M $209.5M $182.8M $226M
Inventory $84.9M $120.4M $81.8M $75.9M $63.5M
Prepaid Expenses $67M $58.4M $71.9M $52.5M --
Other Current Assets -- -- -- $90.7K --
Total Current Assets $732M $819.8M $824.9M $636.1M $693.7M
 
Property Plant And Equipment $1.5B $1.3B $1.3B $1.3B $1.6B
Long-Term Investments $64.2M $69.2M $79.7M $72.1M $122.1M
Goodwill $3.3B $2.9B $3B $2.7B --
Other Intangibles $1.7B $1.3B $1.3B $1B --
Other Long-Term Assets $110.5K $95.9K $198.7K -- --
Total Assets $8.2B $6.5B $6.6B $5.9B $6.8B
 
Accounts Payable $671.4M $569.2M $221.6M $195.3M $213.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $124.4M $112.4M $120.1M $117.1M --
Other Current Liabilities $4.6M $9.1M $5.9M $6.3M --
Total Current Liabilities $1.1B $981.5M $1.3B $1.2B $1.4B
 
Long-Term Debt $3B $2.7B $2.5B $2.2B $2.5B
Capital Leases -- -- -- -- --
Total Liabilities $4.8B $4.2B $4.4B $3.9B $4.4B
 
Common Stock $95.6M $83.4M $86.4M $78.7M $94.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.4B $2.3B $2.3B $2B $2.4B
 
Total Liabilities and Equity $8.2B $6.5B $6.6B $5.9B $6.8B
Cash and Short Terms $97.2M $122.1M $170.5M $35.4M $33.1M
Total Debt $3B $3B $2.9B $2.6B $2.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $501.6M $550.8M $351.8M $366M $467.7M
Depreciation & Amoritzation $693.3M $611.8M $579.3M $562.2M $631M
Stock-Based Compensation $7M $7.6M $9.1M $10M --
Change in Accounts Receivable -$5.4M -$55.4M -$16.1M $5.7M --
Change in Inventories $6.9M -$46.3M $40.6M -$851.2K --
Cash From Operations $1.2B $815.2M $943.2M $924.8M $1.2B
 
Capital Expenditures $387.7M $353.9M $382.3M $376M $376.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$352.4M $519.7M -$369.8M -$378.3M -$374.4M
 
Dividends Paid (Ex Special Dividend) $722.8M $1.3B $442.9M $451.8M $448.9M
Special Dividend Paid
Long-Term Debt Issued $620.6M $519.6M $291.1M $346.2M --
Long-Term Debt Repaid -$605.4M -$398.1M -$257.8M -$430.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$99.7K -- -- --
Cash From Financing -$845.7M -$1.3B -$526.5M -$671.5M -$787.2M
 
Beginning Cash (CF) $97.2M $107.1M $162.1M $28.7M $27M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.5M $23.4M $48.9M -$124.6M -$6.9M
Ending Cash (CF) $74.8M $166.7M $213M -$95.4M $18.1M
 
Levered Free Cash Flow $811.8M $461.4M $560.9M $548.9M $780M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $107.9M $112.3M $86M $94.5M $128.1M
Depreciation & Amoritzation -- -- -- $563.8M $162.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $344.5M $168.8M $208M $219.2M $260.8M
 
Capital Expenditures $111M $106.3M $136.3M $101.2M $133.8M
Cash Acquisitions -- -- -- $25.5K --
Cash From Investing -$83.5M -$126.6M -$124.9M -$96.7M -$131.3M
 
Dividends Paid (Ex Special Dividend) $237.2M $197.5M $218.4M $229.2M $225M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10.3M $172M -$20.8M $1.1M --
Long-Term Debt Repaid -$69M -$14.5M $66.9M $97.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$115.8K -$99.7K -- -$96.4K --
Cash From Financing -$435.3M -$160.2M -$288.3M -$271.1M -$383.4M
 
Beginning Cash (CF) $97.2M $107.1M $162.1M $28.7M $27M
Foreign Exchange Rate Adjustment -$12.1M -$480.6K -$761.7K $571.3K -$116.9K
Additions / Reductions -$186.4M -$118.4M -$206M -$148M -$253.8M
Ending Cash (CF) -$101.4M -$11.8M -$44.6M -$118.7M -$226.9M
 
Levered Free Cash Flow $233.4M $62.5M $71.7M $118M $127M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $502M $549.3M $348.8M $368.9M $469M
Depreciation & Amoritzation -- -- -- $563.8M $632.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $813M $935.1M $932M $1.2B
 
Capital Expenditures $388M $350.9M $378.5M $378.6M $377.6M
Cash Acquisitions -- -- -- $3.6M --
Cash From Investing -$352.6M $518.3M -$366.7M -$381.2M -$375.4M
 
Dividends Paid (Ex Special Dividend) $723.3M $1.3B $439.1M $455.4M $450.2M
Special Dividend Paid
Long-Term Debt Issued $620.6M $519.6M $291.1M $346.2M --
Long-Term Debt Repaid -$605.4M -$398.1M -$257.8M -$430.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$846.3M -$1.3B -$522M -$676.8M -$789.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.5M $23.4M $48.4M -$125.5M -$7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $812.4M $462.1M $556.6M $553.4M $782.2M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $549.3M $348.8M $368.9M $469M --
Depreciation & Amoritzation -- -- $563.8M $632.8M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $813M $935.1M $932M $1.2B --
 
Capital Expenditures $350.9M $378.5M $378.6M $377.6M --
Cash Acquisitions -- -- $3.6M -- --
Cash From Investing $518.3M -$366.7M -$381.2M -$375.4M --
 
Dividends Paid (Ex Special Dividend) $1.3B $439.1M $455.4M $450.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $519.6M $291.1M $346.2M $169M --
Long-Term Debt Repaid -$398.1M -$257.8M -$430.9M -$329.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$99.7K -- -$10 -- --
Cash From Financing -$1.3B -$522M -$676.8M -$789.3M --
 
Beginning Cash (CF) $1.4B $720.2M $714M $506.3M --
Foreign Exchange Rate Adjustment $36.1M $2M $476.6K -$1.9M --
Additions / Reductions $23.4M $48.4M -$125.5M -$7M --
Ending Cash (CF) $1.5B $770.5M $589M $497.4M --
 
Levered Free Cash Flow $462.1M $556.6M $553.4M $782.2M --

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