Financhill
Sell
36

TSCFY Quote, Financials, Valuation and Earnings

Last price:
$26.00
Seasonality move :
9.79%
Day range:
$26.00 - $26.00
52-week range:
$24.18 - $30.11
Dividend yield:
8.46%
P/E ratio:
10.66x
P/S ratio:
3.65x
P/B ratio:
1.63x
Volume:
--
Avg. volume:
29
1-year change:
-4.2%
Market cap:
$2.1B
Revenue:
$572.8M
EPS (TTM):
$2.44
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $659.6M $615M $602.2M $533.8M $572.8M
Revenue Growth (YoY) 1.97% -6.76% -2.09% -11.35% 7.29%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $241.2M $186.4M $193.8M $187.3M $211.2M
Other Inc / (Exp) $248.9K $2.9M $9.8M $2.2M $1.6M
Operating Expenses $241.2M $186.4M $193.8M $187.3M $211.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $291.6M $241.7M $265.6M $257M $260.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $57.4M $47.9M $53.4M $50.5M $51.3M
Net Income to Company $291.6M $241.7M $265.6M $257M $260.7M
 
Minority Interest in Earnings -$95.5K -$12.1K -$12.5K -$13.2K -$14K
Net Income to Common Excl Extra Items $234.1M $193.9M $212.2M $206.5M $209.4M
 
Basic EPS (Cont. Ops) $2.92 $2.42 $2.65 $2.58 $2.62
Diluted EPS (Cont. Ops) $2.92 $2.42 $2.65 $2.58 $2.62
Weighted Average Basic Share $80.1M $80.1M $80.1M $80.1M $80.1M
Weighted Average Diluted Share $80.1M $80.1M $80.1M $80.1M $80.1M
 
EBITDA -- -- -- -- --
EBIT $421.2M $342M $324.4M $306.8M $354.1M
 
Revenue (Reported) $659.6M $615M $602.2M $533.8M $572.8M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $421.2M $342M $324.4M $306.8M $354.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $153.9M $130.4M $125.2M $140.9M $144.7M
Revenue Growth (YoY) -5.29% -15.28% -3.99% 12.54% 2.71%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $49.1M $44.4M $44.5M $52.7M $51.6M
Other Inc / (Exp) $1.2M -$3.3M -$3M -$1.2M $1.2M
Operating Expenses $48.9M $44.2M $44.5M $52.7M $51.6M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $64.1M $59.3M $60.6M $66.1M $61.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.7M $12M $11.9M $12.9M $12.2M
Net Income to Company $66.2M $52.6M $53.2M $63M $68.4M
 
Minority Interest in Earnings -$3.4K -$3.3K -$3.2K -$3.5K -$2.9K
Net Income to Common Excl Extra Items $51.4M $47.3M $48.7M $53.1M $49.4M
 
Basic EPS (Cont. Ops) $0.64 $0.59 $0.61 $0.66 $0.62
Diluted EPS (Cont. Ops) $0.64 $0.59 $0.61 $0.66 $0.62
Weighted Average Basic Share $80.1M $80M $80.2M $80.1M $80.1M
Weighted Average Diluted Share $80.1M $80M $80.2M $80.1M $80.1M
 
EBITDA -- -- -- -- --
EBIT $86.5M $72.7M $72.3M $90.7M $93.9M
 
Revenue (Reported) $153.9M $130.4M $125.2M $140.9M $144.7M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $86.5M $72.7M $72.3M $90.7M $93.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $636.7M $621.9M $544.3M $562.2M $571.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $195.3M $195.3M $189.6M $205.3M $203.5M
Other Inc / (Exp) -$5.6M $23.8M -$3.1M $2.4M $8.8M
Operating Expenses $194.2M $195M $189.6M $206.4M $203.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $251.8M $265M $262.5M $260.8M $243.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49.6M $52.9M $52M $51.2M $48.2M
Net Income to Company $248.4M $254.9M $261.4M $266.5M $252.8M
 
Minority Interest in Earnings -$13K -$12K -$13K -$14.2K -$12.5K
Net Income to Common Excl Extra Items $202.1M $212.1M $210.4M $209.6M $195.4M
 
Basic EPS (Cont. Ops) $2.53 $2.65 $2.63 $2.62 $2.44
Diluted EPS (Cont. Ops) $2.52 $2.65 $2.63 $2.62 $2.44
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $364.9M $332M $310M $339.4M $366.4M
 
Revenue (Reported) $636.7M $621.9M $544.3M $562.2M $571.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $364.9M $332M $310M $339.4M $366.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $449.3M $455.7M $396.7M $425.7M $424.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $137M $145.7M $141.4M $159.5M $151.7M
Other Inc / (Exp) -$5.7M $15M $1.2M $1.2M $8.5M
Operating Expenses $135.8M $145.4M $141.4M $160.6M $151.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $175.2M $198.3M $195M $198.9M $181.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $34.6M $39.7M $38.3M $39M $35.8M
Net Income to Company $176.1M $189.2M $185M $194.6M $186.6M
 
Minority Interest in Earnings -$9.3K -$9.2K -$9.8K -$10.8K -$9.3K
Net Income to Common Excl Extra Items $140.6M $158.6M $156.8M $159.9M $145.6M
 
Basic EPS (Cont. Ops) $1.76 $1.98 $1.96 $2.00 $1.82
Diluted EPS (Cont. Ops) $1.76 $1.98 $1.96 $2.00 $1.82
Weighted Average Basic Share $240.2M $240.3M $240.4M $240M $240.3M
Weighted Average Diluted Share $240.2M $240.3M $240.4M $240M $240.3M
 
EBITDA -- -- -- -- --
EBIT $255.2M $245.1M $230.4M $263.2M $275.6M
 
Revenue (Reported) $449.3M $455.7M $396.7M $425.7M $424.2M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $255.2M $245.1M $230.4M $263.2M $275.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $39.6M $43.6M $35.5M $31.5M $27.7M
Short Term Investments $304.9M $332.5M $241.1M $115.3M $90.8M
Accounts Receivable, Net $63.9M $79.3M $66.7M $64.7M $66.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $5.8B $5.5B $4.3B $3.9B $3.6B
 
Property Plant And Equipment $99.5M $127.2M $105.9M $102.3M $116.4M
Long-Term Investments $339.2M $432M $327.7M $203.4M $172.3M
Goodwill -- -- -- -- --
Other Intangibles $11M $7.2M $3.9M $2.9M $2.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $9.9B $9.2B $7.3B $7.7B $8B
 
Accounts Payable $44.8M $34.9M $14.4M $16.2M $38.5M
Accrued Expenses $142M $115.5M $97.8M $98.3M $102.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $306.2M $300.2M $234.2M $219.7M $232.2M
 
Long-Term Debt $989.1M $583.5M $559.9M $483.4M $506.3M
Capital Leases -- -- -- -- --
Total Liabilities $8.6B $7.9B $6.1B $6.4B $6.8B
 
Common Stock $266.9M $267.5M $240M $231.5M $219.4M
Other Common Equity Adj $26.7M $26.8M $24M $23.2M $22M
Common Equity $1.3B $1.3B $1.2B $1.2B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $104.4K $105K $98.7K $93.6K $85.3K
Total Equity $1.3B $1.3B $1.2B $1.2B $1.2B
 
Total Liabilities and Equity $9.9B $9.2B $7.3B $7.7B $8B
Cash and Short Terms $344.5M $376.1M $276.6M $146.9M $118.5M
Total Debt $989.1M $583.5M $559.9M $483.4M $506.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $35.6M $33.4M $28.1M $23.7M $30.6M
Short Term Investments $380.7M $324.4M $164M $129.4M $115.5M
Accounts Receivable, Net $73.9M $65.3M $57.5M $63.8M $74.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $5.3B $4.4B $4.4B $4.5B $4.9B
 
Property Plant And Equipment $122.5M $104.3M $92.4M $106.1M $131.1M
Long-Term Investments $468.6M $411M $242.4M $209.3M $218.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $8.7B $7.2B $6.8B $7.3B $8.6B
 
Accounts Payable $36.7M $33.8M $17.5M $30.9M $51.5M
Accrued Expenses $145.6M $131.7M $119.7M $126.4M $136.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $5M -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $273.5M $262M $207.8M $219.9M $268.5M
 
Long-Term Debt $627.5M $664.5M $517.3M $504.4M $525.7M
Capital Leases -- -- -- -- --
Total Liabilities $7.5B $6B $5.7B $6.2B $7.3B
 
Common Stock $253.2M $235.8M $211.4M $213M $247.1M
Other Common Equity Adj $25.3M $23.6M $21.1M $21.3M $24.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $104.2K $101.1K $93.2K $88.2K $97.4K
Total Equity $1.2B $1.2B $1.1B $1.1B $1.3B
 
Total Liabilities and Equity $8.7B $7.2B $6.8B $7.3B $8.6B
Cash and Short Terms $416.3M $357.8M $192.1M $153M $146.2M
Total Debt $627.5M $664.5M $517.3M $504.4M $525.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $291.6M $241.7M $265.6M $257M $260.7M
Depreciation & Amoritzation $12.3M $21M $18.5M $15.3M $16.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $3.7M -$9.3M -$3.3M -$7M $6.6M
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $604.8M $91.9M $88M $219.9M
 
Capital Expenditures $8.2M $6.4M $3.3M $6.6M $11.6M
Cash Acquisitions -$2.8M -- -- -- --
Cash From Investing -$21.4M -$78.8M $70.2M $110.7M $11.6M
 
Dividends Paid (Ex Special Dividend) -$180.4M -$198.4M -$157.7M -$163.6M -$223.9M
Special Dividend Paid
Long-Term Debt Issued $77.3M $133M $21.9M $80M --
Long-Term Debt Repaid -$1.1B -$456.9M -$29.9M -$118M -$10M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.2B -$522.3M -$165.7M -$201.5M -$234M
 
Beginning Cash (CF) $38.4M $35.2M $38.2M $31.5M $28.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.9M $3.8M -$3.7M -$2.8M -$2.5M
Ending Cash (CF) $35.5M $39M $34.5M $28.7M $26.3M
 
Levered Free Cash Flow $1.2B $598.4M $88.6M $81.4M $208.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $66.2M $52.6M $53.2M $63M $68.4M
Depreciation & Amoritzation $5.5M $4.1M $3.4M $3.9M $4.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $28.1M $20.8M -$9.8M $14M -$5M
Change in Inventories -- -- -- -- --
Cash From Operations $128.2M $108.1M -$27.5M $83.4M $70.7M
 
Capital Expenditures $1.1M $1M $2.2M $3.1M $1.9M
Cash Acquisitions $250 -- -- -- --
Cash From Investing -$57.4M -$114.5M $18.3M -$44.2M -$8.4M
 
Dividends Paid (Ex Special Dividend) -$3.8M $7.9M $9.3M -$41.1M -$53.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.8M $21.2M -$4.6M -- --
Long-Term Debt Repaid -$72.7M -$22.5M $3.4M -$2.2M -$11M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$74.7M $6.6M $8.2M -$43.4M -$64.4M
 
Beginning Cash (CF) $36.4M $33.6M $29.7M $27.5M $26.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.9M $216.6K -$1M -$4.2M -$2.1M
Ending Cash (CF) $33.2M $31.9M $26.9M $22.6M $25.8M
 
Levered Free Cash Flow $127M $107.1M -$29.7M $80.2M $68.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $248.4M $254.9M $261.4M $266.5M $252.8M
Depreciation & Amoritzation $18.7M $19.1M $15.7M $16.1M $17.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$11.8M $8M -$6.2M $6.6M -$8.3M
Change in Inventories -- -- -- -- --
Cash From Operations $704.9M $110.6M $44.8M $213M $320.5M
 
Capital Expenditures $8M $4.4M $5.1M $11.4M $7.9M
Cash Acquisitions $30.4K -- -- -- --
Cash From Investing -$192.6M $44.2M $135.3M $36.8M $24.3M
 
Dividends Paid (Ex Special Dividend) -$196M -$153.4M -$161.9M -$227.7M -$181.4M
Special Dividend Paid
Long-Term Debt Issued $92M $61.4M $77.5M -- --
Long-Term Debt Repaid -$410.1M -$62.2M -$97.7M -$30.6M -$160.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$514.1M -$154.2M -$182M -$255.1M -$342.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.7M $648.9K -$2M -$5.3M $2.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $696.9M $106.3M $39.7M $201.6M $312.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $176.1M $189.2M $185M $194.6M $186.6M
Depreciation & Amoritzation $15.7M $13.9M $11M $11.9M $13M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$12.6M $4.7M $1.8M $15.4M $478.8K
Change in Inventories -- -- -- -- --
Cash From Operations $668.7M $174.5M $127.4M $252.4M $353M
 
Capital Expenditures $4.6M $2.6M $4.4M $9.2M $5.5M
Cash Acquisitions $0 -- -- -- --
Cash From Investing -$143.9M -$20.9M $44.2M -$29.7M -$17M
 
Dividends Paid (Ex Special Dividend) -$198M -$153M -$157.2M -$221.2M -$178.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $92.8M $21.2M $76.9M -- --
Long-Term Debt Repaid -$421.6M -$26.9M -$94.7M -$7.4M -$158M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$526.8M -$158.7M -$175M -$228.6M -$336.7M
 
Beginning Cash (CF) $112.6M $110.9M $96.2M $88.1M $79.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2M -$5.1M -$3.4M -$5.9M -$642.1K
Ending Cash (CF) $110.6M $102.7M $89.7M $81M $79.5M
 
Levered Free Cash Flow $664.1M $171.9M $123M $243.2M $347.5M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock