Financhill
Sell
25

TSDOF Quote, Financials, Valuation and Earnings

Last price:
$27.05
Seasonality move :
-5.01%
Day range:
$27.05 - $27.05
52-week range:
$27.00 - $29.50
Dividend yield:
3.02%
P/E ratio:
17.44x
P/S ratio:
0.58x
P/B ratio:
0.80x
Volume:
--
Avg. volume:
--
1-year change:
-8.31%
Market cap:
$1.7B
Revenue:
$3.2B
EPS (TTM):
$1.55
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2B $2B $2.5B $2.7B $3.2B
Revenue Growth (YoY) 1.94% 1.69% 24.13% 10.8% 16.18%
 
Cost of Revenues $1.5B $1.4B $1.8B $2B $2.6B
Gross Profit $488.9M $549.9M $647.2M $704.5M $604.3M
Gross Profit Margin 25.06% 27.72% 26.28% 25.82% 19.06%
 
R&D Expenses $13.2M $13.6M $12.3M $13.8M $31.9M
Selling, General & Admin $316.9M $315.7M $362.8M $368.2M $439.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $344.4M $344.9M $378.3M $373.6M $474.9M
Operating Income $144.5M $205M $268.9M $330.8M $129.4M
 
Net Interest Expenses $16.6M $12.3M $12M $9.6M $433K
EBT. Incl. Unusual Items $130.4M $152.6M $273.2M $305M $126M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $21.2M $39.9M $50.4M $65.8M $2.2M
Net Income to Company $109.3M $112.6M $222.8M $239.2M $123.9M
 
Minority Interest in Earnings -$1.7M $571K -$591.6K $105.5K -$5.3M
Net Income to Common Excl Extra Items $107.6M $113.2M $222.2M $239.3M $118.5M
 
Basic EPS (Cont. Ops) $2.50 $2.63 $5.16 $5.55 $1.88
Diluted EPS (Cont. Ops) $2.50 $2.63 $5.16 $5.55 $1.88
Weighted Average Basic Share $43.1M $43.1M $43M $43.1M $63.1M
Weighted Average Diluted Share $43.1M $43.1M $43M $43.1M $63.1M
 
EBITDA $296.4M $316.7M $441.2M $495.8M $352M
EBIT $144.4M $164.1M $284.7M $314M $137M
 
Revenue (Reported) $2B $2B $2.5B $2.7B $3.2B
Operating Income (Reported) $144.5M $205M $268.9M $330.8M $129.4M
Operating Income (Adjusted) $144.4M $164.1M $284.7M $314M $137M
Period Ending 2009-12-31 2010-12-31 2011-12-31 2012-12-31 2013-12-31
Revenue $757.9M $679.1M $659.2M $653.8M $471.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $678.1M $558.5M $538.2M $535.5M $387.8M
Gross Profit $79.7M $120.6M $121M $118.3M $83.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $107.2M $108.9M $116M $109M $85.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $100.7M $87.6M $137.4M $221.9M $79.1M
Operating Income -$21M $33M -$16.4M -$103.6M $4.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$58.6M -$24.4M -$8.6M -$197.9M -$22.7M
Earnings of Discontinued Ops. -- $7.1M -$269.5K -- --
Income Tax Expense -$590.6K -$6.5M $2.7M -$5.7M $1.5M
Net Income to Company -- -- -$10.3M -$192.3M -$23.8M
 
Minority Interest in Earnings -- -$678.8K $134.7K -$129.7K $952.9K
Net Income to Common Excl Extra Items -$58M -$10.6M -$11.5M -$192.4M -$23.3M
 
Basic EPS (Cont. Ops) -$1.90 -$0.32 -$0.35 -$5.71 -$0.69
Diluted EPS (Cont. Ops) -$1.90 -$0.32 -$0.35 -$5.71 -$0.69
Weighted Average Basic Share $30.5M $31M $32.4M $33.6M $33.8M
Weighted Average Diluted Share $30.5M $31M $32.4M $33.6M $33.8M
 
EBITDA $21.6M $54.4M $13.9M -$252M -$80.6M
EBIT -$52.3M -$6.1M -$16.4M -$302.5M -$103.3M
 
Revenue (Reported) $757.9M $679.1M $659.2M $653.8M $471.1M
Operating Income (Reported) -$21M $33M -$16.4M -$103.6M $4.2M
Operating Income (Adjusted) -$52.3M -$6.1M -$16.4M -$302.5M -$103.3M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $1.9B $2.2B $2.6B $3B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.6B $1.9B $2.4B $2.4B
Gross Profit $520.6M $583.1M $695.9M $680.5M $543.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $308.4M $334.8M $365.9M $413M $442.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $337.1M $364M $378.1M $429.7M $474.4M
Operating Income $183.4M $219.1M $317.8M $250.7M $69M
 
Net Interest Expenses $10.5M $12.8M $11.5M $2.3M --
EBT. Incl. Unusual Items $176.5M $180.9M $338.4M $206.2M $86.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.2M $48.5M $60.1M $50.8M -$13M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$600 $476.9K -$571.9K -$3.1M -$3.2M
Net Income to Common Excl Extra Items $150.2M $132.8M $277.8M $152.4M $96.4M
 
Basic EPS (Cont. Ops) $3.49 $3.08 $6.45 $2.88 $1.55
Diluted EPS (Cont. Ops) $3.49 $3.08 $6.45 $2.88 $1.55
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $328.7M $352.2M $494.6M $426.2M $291.4M
EBIT $178.3M $193M $348.7M $209.2M $76.6M
 
Revenue (Reported) $1.9B $2.2B $2.6B $3B $2.9B
Operating Income (Reported) $183.4M $219.1M $317.8M $250.7M $69M
Operating Income (Adjusted) $178.3M $193M $348.7M $209.2M $76.6M
Period Ending 2021-01-08 2022-01-08 2023-01-08 2024-01-08
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $173.1M $283M $362.7M $167.4M $195.7M
Short Term Investments -- $24.6M $11.3M -- --
Accounts Receivable, Net $275.2M $292M $376.3M $400.4M $429.7M
Inventory $362.6M $408.7M $445.4M $608.1M $668.2M
Prepaid Expenses $336.1K $1.1M $452.9K $1.6M $1.9M
Other Current Assets -- -- -- -- --
Total Current Assets $857M $1.1B $1.2B $1.2B $1.4B
 
Property Plant And Equipment $977.8M $1.1B $1B $953M $1.3B
Long-Term Investments -- -- -- -- --
Goodwill $38.9M $41.1M $36.6M $34.4M $35.2M
Other Intangibles $181.5M $166.9M $123.6M $114.7M $317.1M
Other Long-Term Assets $112K -$246K -$113.2K -$107.2K --
Total Assets $2.1B $2.4B $2.5B $2.5B $3.2B
 
Accounts Payable $181.4M $217.3M $280.7M $292.6M $287.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $23.6M $22.4M $19.2M $18M $21.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $404.9M $445M $677M $486.3M $541.9M
 
Long-Term Debt $417.3M $430.4M $177.3M $186.5M $149.6M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.3B $1.2B $962.6M $1.1B
 
Common Stock $242.2M $265.9M $244.8M $231.9M $473.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $920.4M $1.1B $1.3B $1.5B $2.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.1M $1.4M $1.5M $1.6M $19.8M
Total Equity $922.6M $1.1B $1.3B $1.5B $2.2B
 
Total Liabilities and Equity $2.1B $2.4B $2.5B $2.5B $3.2B
Cash and Short Terms $173.1M $307.6M $374M $167.4M $195.7M
Total Debt $490.9M $489.4M $397.4M $228.7M $196.4M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $259.6M $311.1M $352.4M $239.8M $190.6M
Short Term Investments -- $47.6M -- -- --
Accounts Receivable, Net $351.6M $417.5M $488M $586.5M $547.4M
Inventory $318.3M $341.9M $485.6M $723.2M $602.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $929.4M $1.1B $1.3B $1.6B $1.4B
 
Property Plant And Equipment $975.8M $1B $962.2M $1.2B $1.3B
Long-Term Investments -- -- -- -- --
Goodwill $38.8M $37.7M $34.8M $34.9M $34.7M
Other Intangibles $170.1M $143.9M $102.3M $352.9M $278.4M
Other Long-Term Assets -- -$119K -- -- -$107.2K
Total Assets $2.2B $2.5B $2.5B $3.3B $3.1B
 
Accounts Payable $271.8M $358M $411.9M $569M $466.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $21.5M $21.2M $18M $20.1M $40.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $384M $446.9M $629.1M $665M $564.1M
 
Long-Term Debt $404M $399.7M $176.3M $168.7M $143.7M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.2B $1.1B $1.2B $1B
 
Common Stock $243.2M $257.3M $225.8M $465.5M $459.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2M $1.4M $1.6M $17.6M $18.8M
Total Equity $1B $1.2B $1.4B $2.1B $2.1B
 
Total Liabilities and Equity $2.2B $2.5B $2.5B $3.3B $3.1B
Cash and Short Terms $259.6M $358.7M $352.4M $239.8M $190.6M
Total Debt $463.1M $433.3M $346.6M $218.2M $169.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $109.3M $112.6M $222.8M $239.2M $123.9M
Depreciation & Amoritzation $152M $152.6M $156.5M $181.8M $215M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $11.2M -$2.3M -$112M -$38.3M $63.8M
Change in Inventories -$23.5M -$31.6M -$59.8M -$169.4M $27.8M
Cash From Operations $246M $322.4M $293.5M $210.7M $237.3M
 
Capital Expenditures $116.8M $114.4M $113.6M $119.6M $193.2M
Cash Acquisitions $1.2M -$8.9M -- -$44.4M $43.5M
Cash From Investing -$111.6M -$139.6M -$93.5M -$204.6M -$83M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$43.2M
Special Dividend Paid
Long-Term Debt Issued $10.1M $8.6M $1.5M $63.3M $6.3M
Long-Term Debt Repaid -$92.9M -$53.9M -$57.6M -$208.8M -$47.3M
Repurchase of Common Stock -- -$4.8M -- -$632.8K -$35.1M
Other Financing Activities -$12.1M $799.4K $5.4M $3.1M $23.6M
Cash From Financing -$145.6M -$95.5M -$94.8M -$181.2M -$130.2M
 
Beginning Cash (CF) $183.6M $176.3M $272.1M $337.7M $168.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.3M $87.4M $105.3M -$175.1M $24M
Ending Cash (CF) $172.9M $262.7M $378.9M $164.5M $191.5M
 
Levered Free Cash Flow $129.2M $208M $180M $91.1M $44.1M
Period Ending 2009-12-31 2010-12-31 2011-12-31 2012-12-31 2013-12-31
Net Income to Stockholders -- -- -$10.3M -$192.3M -$23.8M
Depreciation & Amoritzation $66.6M $62M $30M $52.3M $22.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $108.7M $39.6M $34.2M $40.3M $24.4M
Change in Inventories $48.2M -$33.4M -$35.1M -$15M $6.7M
Cash From Operations $164.8M $25M -$37.3M $2.6M $17.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$8.2M $19.8M -$8.9M -$529.4K -$6M
Cash From Investing -$44.4M -$23.9M -$60.6M -$52.8M -$39.3M
 
Dividends Paid (Ex Special Dividend) $1.3M -$685.6K $384.8K -$701.9K -$57.3K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$5.3M $8.1M $40.6M $14.1M -$6.4M
Long-Term Debt Repaid -$154.2M -$4.4M -$121.4M $36.8M $57.7M
Repurchase of Common Stock -- -- -- -$396.3K $265.1K
Other Financing Activities $4M $129.2K $133.5M -$4.7M -$1.5M
Cash From Financing -$154.2M $3.2M $30M $36.4M $39.3M
 
Beginning Cash (CF) $97M $193.2M $117.5M $51M $44M
Foreign Exchange Rate Adjustment $579.3K $431.6K $987.5K -$635.7K -$1.9M
Additions / Reductions -$33.9M $4.3M -$67.9M -$13.8M $17.4M
Ending Cash (CF) $61.8M $199.5M $47.7M $37.9M $59.5M
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-01-08 2022-01-08 2023-01-08 2024-01-08
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-01-08 2022-01-08 2023-01-08 2024-01-08
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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 0.18% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 3.48% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 7.47% over the past day.

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

Show me the best stock