Financhill
Sell
41

TMTNF Quote, Financials, Valuation and Earnings

Last price:
$117.35
Seasonality move :
3.91%
Day range:
$117.35 - $117.35
52-week range:
$76.05 - $118.43
Dividend yield:
1.27%
P/E ratio:
27.05x
P/S ratio:
2.64x
P/B ratio:
4.19x
Volume:
9.4K
Avg. volume:
17.7K
1-year change:
46.23%
Market cap:
$9.5B
Revenue:
$3.7B
EPS (TTM):
$4.34
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.6B $3.1B $3.2B $3.4B $3.7B
Revenue Growth (YoY) -6.32% 19.52% 1.97% 8.34% 7.02%
 
Cost of Revenues $2B $2.3B $2.3B $2.5B $2.8B
Gross Profit $623.8M $759.3M $845.3M $909.8M $907.3M
Gross Profit Margin 24.02% 24.49% 26.74% 26.57% 24.75%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $345.8M $393.9M $383.6M $400.6M $432.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $345.8M $380.8M $373.8M $386.4M $411.9M
Operating Income $278M $378.5M $471.6M $523.5M $495.4M
 
Net Interest Expenses $15.6M $22.5M $21M $20.8M $20.9M
EBT. Incl. Unusual Items $262.4M $364.4M $471.2M $535M $507.4M
Earnings of Discontinued Ops. -- -- $3.1M $4.2M --
Income Tax Expense $72.1M $99M $125.5M $143M $137.7M
Net Income to Company $190.3M $265.4M $345.7M $392M $369.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $190.3M $265.4M $345.7M $392M $369.7M
 
Basic EPS (Cont. Ops) $2.31 $3.21 $4.24 $4.77 $4.51
Diluted EPS (Cont. Ops) $2.31 $3.19 $4.20 $4.73 $4.48
Weighted Average Basic Share $82.2M $82.5M $82.3M $82.3M $82M
Weighted Average Diluted Share $82.6M $83.3M $83M $82.9M $82.6M
 
EBITDA $408.9M $504.8M $596.1M $658.7M $645M
EBIT $284.7M $378.5M $471.6M $523.5M $495.4M
 
Revenue (Reported) $2.6B $3.1B $3.2B $3.4B $3.7B
Operating Income (Reported) $278M $378.5M $471.6M $523.5M $495.4M
Operating Income (Adjusted) $284.7M $378.5M $471.6M $523.5M $495.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $791.4M $831.8M $875.3M $981M $954.7M
Revenue Growth (YoY) 14.42% 5.11% 5.23% 12.07% -2.68%
 
Cost of Revenues $589.9M $604M $628.2M $744.3M $704.1M
Gross Profit $201.5M $227.8M $247.1M $236.7M $250.5M
Gross Profit Margin 25.46% 27.39% 28.23% 24.13% 26.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $98.4M $104.3M $106.2M $112.1M $117.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $97.1M $105.6M $105.7M $106.6M $115.8M
Operating Income $104.4M $122.2M $141.4M $130.1M $134.8M
 
Net Interest Expenses $5.6M $5.4M $5.3M $5.3M $6.7M
EBT. Incl. Unusual Items $102.6M $126.7M $147.5M $131.5M $138M
Earnings of Discontinued Ops. -- $2M -- -- --
Income Tax Expense $28.2M $34.4M $38.9M $35.5M $35.9M
Net Income to Company $74.4M $89.3M $108.6M $96M $102.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $74.4M $92.3M $108.6M $96M $102.1M
 
Basic EPS (Cont. Ops) $0.90 $1.15 $1.32 $1.17 $1.26
Diluted EPS (Cont. Ops) $0.90 $1.14 $1.31 $1.16 $1.25
Weighted Average Basic Share $82.7M $82.2M $82.3M $81.9M $81.3M
Weighted Average Diluted Share $83.5M $82.8M $82.9M $82.5M $81.9M
 
EBITDA $136.2M $154.2M $175.6M $168.4M $195.5M
EBIT $104.4M $122.2M $141.4M $130.1M $134.8M
 
Revenue (Reported) $791.4M $831.8M $875.3M $981M $954.7M
Operating Income (Reported) $104.4M $122.2M $141.4M $130.1M $134.8M
Operating Income (Adjusted) $104.4M $122.2M $141.4M $130.1M $134.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.1B $3.1B $3.4B $3.6B $3.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $2.3B $2.5B $2.7B $2.7B
Gross Profit $734.1M $821.9M $903.7M $893.9M $907.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $388.6M $401.1M $389.9M $420.5M $443.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $376.1M $393.7M $375.7M $402.7M $422.2M
Operating Income $358.1M $428.1M $528M $491.2M $485.3M
 
Net Interest Expenses $22.6M $21.5M $20.6M $20.8M $24.3M
EBT. Incl. Unusual Items $344.3M $425.8M $536.8M $507.6M $485.9M
Earnings of Discontinued Ops. -- $2.5M $5.3M -- --
Income Tax Expense $94.2M $115.8M $141.3M $137.4M $130.3M
Net Income to Company $250.1M $307.2M $387M $370.3M $351.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $250.1M $310M $395.5M $370.3M $355.6M
 
Basic EPS (Cont. Ops) $3.03 $3.79 $4.82 $4.51 $4.37
Diluted EPS (Cont. Ops) $3.02 $3.77 $4.77 $4.47 $4.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $485M $553.4M $657M $638.3M $685.7M
EBIT $358.1M $428.1M $528M $491.2M $485.3M
 
Revenue (Reported) $3.1B $3.1B $3.4B $3.6B $3.6B
Operating Income (Reported) $358.1M $428.1M $528M $491.2M $485.3M
Operating Income (Adjusted) $358.1M $428.1M $528M $491.2M $485.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.3B $2.3B $2.5B $2.7B $2.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $1.7B $1.9B $2.1B $2.1B
Gross Profit $556.7M $611.9M $671.7M $655.6M $656.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $298.5M $305.6M $309.4M $329.2M $340.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $297.1M $302.3M $301.6M $317.8M $327.9M
Operating Income $259.5M $309.7M $370M $337.8M $329M
 
Net Interest Expenses $13.6M $16M $15.6M $15.6M $19M
EBT. Incl. Unusual Items $249.8M $311M $380.4M $353M $332.6M
Earnings of Discontinued Ops. -- $2.5M $4.2M -- --
Income Tax Expense $68M $84.8M $101.5M $95.9M $88.8M
Net Income to Company $183M $223.4M $278.9M $257.2M $246.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $181.8M $226.2M $278.9M $257.2M $243.8M
 
Basic EPS (Cont. Ops) $2.20 $2.78 $3.39 $3.13 $3.00
Diluted EPS (Cont. Ops) $2.18 $2.75 $3.36 $3.11 $2.98
Weighted Average Basic Share $247.8M $247.1M $246.9M $246.3M $243.8M
Weighted Average Diluted Share $250.2M $249.3M $248.9M $248.2M $245.6M
 
EBITDA $357.9M $403.5M $468.2M $447.8M $489.9M
EBIT $263M $309.7M $370M $337.8M $329M
 
Revenue (Reported) $2.3B $2.3B $2.5B $2.7B $2.7B
Operating Income (Reported) $259.5M $309.7M $370M $337.8M $329M
Operating Income (Adjusted) $263M $309.7M $370M $337.8M $329M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $463.6M $725.8M $684.7M $789.3M $619.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $364.5M $347.1M $414.4M $462.9M $427.8M
Inventory $571.2M $570.3M $757M $848.7M $918.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.5M $11M $12.9M $17.9M $15.4M
Total Current Assets $1.5B $1.7B $1.9B $2.1B $2B
 
Property Plant And Equipment $774.5M $787.8M $819.1M $951.1M $1B
Long-Term Investments -- -- -- -- --
Goodwill $73.5M $73.6M $69.1M $70.7M $66.4M
Other Intangibles $301.5M $299M $279.1M $283.7M $260.5M
Other Long-Term Assets $6.5M $3.9M $3.3M $3.3M $3.7M
Total Assets $2.6B $2.8B $3.1B $3.5B $3.4B
 
Accounts Payable $450.8M $429.5M $490.7M $472.7M $471.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $104.5M
Current Portion Of Capital Lease Obligations $7.2M $6.1M $5.7M $6.9M $6.1M
Other Current Liabilities $8.7M -- -- $10.5M --
Total Current Liabilities $622.8M $644.2M $779.9M $808.5M $848M
 
Long-Term Debt $506.8M $521M $489.5M $510.3M $369.2M
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.3B $1.4B $1.4B $1.3B
 
Common Stock $405.1M $427.2M $414.1M $442M $415.8M
Other Common Equity Adj -$1.1M $3.7M $9.8M -$4.7M $9.3M
Common Equity $1.3B $1.5B $1.7B $2B $2.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $1.5B $1.7B $2B $2.1B
 
Total Liabilities and Equity $2.6B $2.8B $3.1B $3.5B $3.4B
Cash and Short Terms $463.6M $725.8M $684.7M $789.3M $619.4M
Total Debt $506.8M $527.2M $495.2M $517.3M $479.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $578.2M $561.1M $597.2M $496.5M $762.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $425.6M $444.7M $471.6M $509.3M $527.5M
Inventory $540.9M $694.7M $843.3M $987.9M $811.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $14.2M $15.2M $20.5M $21.8M --
Total Current Assets $1.6B $1.8B $1.9B $2B $2.1B
 
Property Plant And Equipment $778.8M $772.2M $894.7M $1B $1.1B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $20.2M $21.7M $62.9M $69.8M --
Total Assets $2.7B $2.9B $3.2B $3.5B $3.7B
 
Accounts Payable $427.2M $450.9M $445.3M $475.5M $422M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $111M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $3.2M --
Total Current Liabilities $613.9M $726.7M $712.2M $833.5M $693.7M
 
Long-Term Debt $521.1M $483.7M $496.8M $390.8M $605.5M
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.3B $1.3B $1.3B $1.5B
 
Common Stock $419.8M $404.5M $428.7M $445.6M $454.4M
Other Common Equity Adj $7M $26M $2M -$1.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.5B $1.6B $1.9B $2.1B $2.3B
 
Total Liabilities and Equity $2.7B $2.9B $3.2B $3.5B $3.7B
Cash and Short Terms $578.2M $561.1M $597.2M $496.5M $762.1M
Total Debt $521.1M $483.7M $496.8M $501.8M $605.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $190.3M $265.4M $345.7M $392M $369.7M
Depreciation & Amoritzation $124.1M $126.3M $124.6M $135.2M $149.6M
Stock-Based Compensation $4.3M $5.2M $5.2M $8M $6.5M
Change in Accounts Receivable -$12.3M $71.5M -$98.1M -$36.9M $3.1M
Change in Inventories $137.2M $6.4M -$242.1M -$85.3M -$147.1M
Cash From Operations $260.5M $486.6M $298.2M $390.5M $370.9M
 
Capital Expenditures $32.3M $151.2M $210.6M $256.7M $252.6M
Cash Acquisitions -- -- -- -- $53.7M
Cash From Investing -$24.3M -$108.6M -$165.6M -$184.7M -$259.7M
 
Dividends Paid (Ex Special Dividend) -$73.5M $87M $96.2M $102.7M $112.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$7.7M -$7.9M -$6.9M -$7M -$7.1M
Repurchase of Common Stock -$3M $39.9M $37.3M $27.8M $117.1M
Other Financing Activities -$252.3K -$766.5K -- -- -$75.1K
Cash From Financing -$67.8M -$118.2M -$124.6M -$121.9M -$221.5M
 
Beginning Cash (CF) $272.9M $725.8M $684.7M $789.3M $619.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $168.4M $259.8M $8.4M $83.7M -$109.4M
Ending Cash (CF) $441.2M $985.6M $693.5M $872.8M $510.8M
 
Levered Free Cash Flow $228.2M $335.4M $87.6M $133.7M $118.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $74.4M $89.3M $108.6M $96M $102.8M
Depreciation & Amoritzation $31.8M $30.6M $34.2M $38.4M $61.3M
Stock-Based Compensation $1.6M $1.3M $1.8M $2.2M $2.3M
Change in Accounts Receivable -$6M -$25.9M -$42M -$12.1M -$18.2M
Change in Inventories $21.9M -$38.7M -$18.6M -$25.6M $62.1M
Cash From Operations $125M $75.2M $112M $13.5M $188.5M
 
Capital Expenditures $37M $57.2M $51.2M $38.9M $52.8M
Cash Acquisitions -- -- -- $49.5M $1.6M
Cash From Investing -$29.8M -$53.7M -$36.4M -$78.6M -$34.6M
 
Dividends Paid (Ex Special Dividend) $23M $23.5M $26.6M $28.8M $30.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.8M -$1.6M -$1.9M -$1.8M --
Repurchase of Common Stock $19.2M $7.6M -- $5.7M $139.2K
Other Financing Activities -- -- -- -$220 --
Cash From Financing -$38.3M -$25.5M -$20.9M -$32.3M -$130.7M
 
Beginning Cash (CF) $578.2M $561.1M $597.2M $496.5M $762.1M
Foreign Exchange Rate Adjustment $62.7K $355.5K $61.1K -$178.9K $384.2K
Additions / Reductions $57M -$3.6M $54.7M -$97.6M $23.5M
Ending Cash (CF) $635.3M $557.8M $652M $398.7M $786M
 
Levered Free Cash Flow $88M $18M $60.9M -$25.4M $135.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $250.1M $307.2M $387M $370.3M $351.9M
Depreciation & Amoritzation $126.9M $123.5M $125.5M $147.1M $199.9M
Stock-Based Compensation $5.1M $4.9M $7M $8.9M $6.5M
Change in Accounts Receivable -$21.6M -$47.7M -$22.2M -$31.7M -$10.6M
Change in Inventories $128.1M -$209.9M -$151M -$142.9M $157.1M
Cash From Operations $408.4M $333.1M $302.9M $329.9M $624.4M
 
Capital Expenditures $154.5M $186.4M $245.7M $259.1M $266.9M
Cash Acquisitions -- -- -- -- $37.6M
Cash From Investing -$109.7M -$156.6M -$165.6M -$260.2M -$252.4M
 
Dividends Paid (Ex Special Dividend) $83.6M $94.3M $97.6M $110M $115.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$7.8M -$7.2M -$6.7M -$7.2M --
Repurchase of Common Stock $19.2M $57.6M $17.2M $70M $83.3M
Other Financing Activities -- -- -- -- --
Cash From Financing -$93.3M -$142.4M -$105.7M -$169.8M -$84.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $205.3M $34.5M $31.5M -$100M $287.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $253.9M $146.7M $57.2M $70.8M $357.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $183M $223.4M $278.9M $257.2M $246.4M
Depreciation & Amoritzation $95.9M $92.1M $98.1M $110M $163.1M
Stock-Based Compensation $4M $3.7M $5.7M $6.5M $6.7M
Change in Accounts Receivable $2.2M -$116.8M -$45M -$39.4M -$54M
Change in Inventories $34.6M -$181.9M -$100.8M -$158.3M $143.9M
Cash From Operations $246.4M $129M $146M $86.1M $346.5M
 
Capital Expenditures $63.8M $161.3M $205.1M $207.3M $226.2M
Cash Acquisitions -- -- -- $49.5M $34.5M
Cash From Investing -$55.1M -$139.7M -$146.5M -$221.9M -$219.4M
 
Dividends Paid (Ex Special Dividend) -$18.7M $71.3M $76.7M $84M $89.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $216.7M
Long-Term Debt Repaid -$5.9M -$5.3M -$5.1M -$5.4M -$4M
Repurchase of Common Stock $19.2M $37.1M $18.6M $60.8M $29.2M
Other Financing Activities -- -- -- -$75.5K -$2.2M
Cash From Financing -$77.6M -$101.5M -$87.8M -$135.7M -$3.3M
 
Beginning Cash (CF) $1.5B $1.8B $1.7B $1.8B $2.2B
Foreign Exchange Rate Adjustment $0 $446.3K -$9.6K $162.8K -$657.8K
Additions / Reductions $113.7M -$111.7M -$88.2M -$271.4M $123.1M
Ending Cash (CF) $1.7B $1.7B $1.6B $1.5B $2.3B
 
Levered Free Cash Flow $182.6M -$32.3M -$59M -$121.2M $120.3M

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

GET BETTER TRADE IDEAS

Popular

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…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

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 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock