Financhill
Sell
27

TSRYY Quote, Financials, Valuation and Earnings

Last price:
$6.91
Seasonality move :
2.79%
Day range:
$6.89 - $7.08
52-week range:
$6.64 - $8.86
Dividend yield:
3.49%
P/E ratio:
--
P/S ratio:
1.38x
P/B ratio:
1.95x
Volume:
352.8K
Avg. volume:
192.4K
1-year change:
-0.66%
Market cap:
$5B
Revenue:
$1.6B
EPS (TTM):
--
Period Ending 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Revenue $2.1B $1.8B $1.9B $1.8B $1.6B
Revenue Growth (YoY) 9.71% -13.77% 7.86% -6.37% -9.23%
 
Cost of Revenues $1.2B $1.1B $1.2B $1.1B $951.1M
Gross Profit $874.2M $711.9M $679.6M $716.6M $679.1M
Gross Profit Margin 42.39% 40.03% 35.43% 39.9% 41.66%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $403.8M $391.2M $401.5M $377.3M $384.7M
Other Inc / (Exp) -- $19.3M $85.3M $40M $43.9M
Operating Expenses $488M $535.7M $555.5M $542.1M $556.1M
Operating Income $386.3M $176.2M $124.1M $174.5M $122.9M
 
Net Interest Expenses $37.2M $57.7M $54.9M $51.8M $48.9M
EBT. Incl. Unusual Items $422.7M $248.1M $267M $270.4M $226.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $122.7M $73.1M $80.4M $79.5M $55.6M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- $134.6K
Net Income to Common Excl Extra Items $300.1M $175M $186.6M $190.9M $171.2M
 
Basic EPS (Cont. Ops) $0.42 $0.24 $0.26 $0.26 $0.24
Diluted EPS (Cont. Ops) $0.42 $0.24 $0.26 $0.26 $0.24
Weighted Average Basic Share $718.4M $719.9M $721.4M $721.8M $721.8M
Weighted Average Diluted Share $722M $719.9M $722.5M $725.1M $721.8M
 
EBITDA $567.5M $452.4M $459.3M $467.3M $438M
EBIT $493.8M $342.1M $346.8M $359.5M $329.2M
 
Revenue (Reported) $2.1B $1.8B $1.9B $1.8B $1.6B
Operating Income (Reported) $386.3M $176.2M $124.1M $174.5M $122.9M
Operating Income (Adjusted) $493.8M $342.1M $346.8M $359.5M $329.2M
Period Ending 2009-12-31 2010-12-31 2011-12-31 2012-12-31 2013-12-31
Revenue -- -- $888.3M $882.2M $765.3M
Revenue Growth (YoY) -- -- -- -- -13.86%
 
Cost of Revenues -- -- $587.7M $629M $553M
Gross Profit -- -- $300.7M $253.1M $212.3M
Gross Profit Margin -- -- 33.85% 28.69% 27.74%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $195.3M $172M $165.1M
Other Inc / (Exp) -- -- $608.5K $9.7M $2.7M
Operating Expenses -- -- $234M $178.9M $174.4M
Operating Income -- -- $66.7M $74.2M $37.9M
 
Net Interest Expenses -- -- $3.3M $6M $8.6M
EBT. Incl. Unusual Items -- -- $64M $78M $32M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $23.4M $23.6M -$62.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -$103.7K -$442.8K
Net Income to Common Excl Extra Items -- -- $40.6M $54.2M $94M
 
Basic EPS (Cont. Ops) -- -- $0.06 $0.08 $0.15
Diluted EPS (Cont. Ops) -- -- $0.06 $0.08 $0.14
Weighted Average Basic Share -- -- $647.2M $647.2M $647.2M
Weighted Average Diluted Share -- -- $647.2M $653.8M $655.6M
 
EBITDA -- -- $104.2M $122.4M $79.2M
EBIT -- -- $69M $84.5M $41.4M
 
Revenue (Reported) -- -- $888.3M $882.2M $765.3M
Operating Income (Reported) -- -- $66.7M $74.2M $37.9M
Operating Income (Adjusted) -- -- $69M $84.5M $41.4M
Period Ending 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Revenue $2B $1.8B $1.9B $1.8B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- $936.3M
Gross Profit -- -- -- -- $668M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- $378.7M
Other Inc / (Exp) -- -- -- -- $43.4M
Operating Expenses -- -- -- -- $548.1M
Operating Income -- -- -- -- $119.9M
 
Net Interest Expenses -- -- -- -- $48.1M
EBT. Incl. Unusual Items -- -- -- -- $222.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $54.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- $167.9M
 
Basic EPS (Cont. Ops) -- -- -- -- $0.23
Diluted EPS (Cont. Ops) -- -- -- -- $0.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- $430.4M
EBIT -- -- -- -- $323.2M
 
Revenue (Reported) $2B $1.8B $1.9B $1.8B $1.6B
Operating Income (Reported) -- -- -- -- $119.9M
Operating Income (Adjusted) -- -- -- -- $323.2M
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 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Cash and Equivalents $281.4M $308.6M $336.7M $296.1M $374.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $382.2M $328.6M $366M $293.9M $296.9M
Inventory $717.1M $699.1M $630.9M $652.1M $655.5M
Prepaid Expenses $18.7M $27.3M $27.3M $33.9M $44.2M
Other Current Assets $2.2M $4.1M $6M $7.8M $10.9M
Total Current Assets $1.5B $1.4B $1.5B $1.4B $1.5B
 
Property Plant And Equipment $979.6M $1.3B $1.3B $1.3B $1.3B
Long-Term Investments -- -- -- -- --
Goodwill $93.8M $194.7M $208.5M $231.8M $240.8M
Other Intangibles $721.2M $720.3M $659.7M $731.1M $703.6M
Other Long-Term Assets $782.1M $784.8M $839.1M $793.8M $856.8M
Total Assets $4.2B $4.6B $4.7B $4.6B $4.7B
 
Accounts Payable $507.5M $468.7M $528.6M $514M $469.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $153.4M $39.9M $111.1M $165.9M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $13.4M $549.7K $525.9K $6.6M $11.6M
Total Current Liabilities $619.8M $675.4M $660.1M $690M $727.1M
 
Long-Term Debt $803.8M $1.2B $1.1B $1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $2.1B $2B $2B $2.1B
 
Common Stock $2.3B $2.2B $2.5B $2.3B $2.2B
Other Common Equity Adj -$30.1M -$51.3M -$49.3M -$16.2M -$11.3M
Common Equity $2.6B $2.5B $2.7B $2.6B $2.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.9M $2.8M $3.1M $2.8M $11.4M
Total Equity $2.6B $2.5B $2.7B $2.6B $2.6B
 
Total Liabilities and Equity $4.2B $4.6B $4.7B $4.6B $4.7B
Cash and Short Terms $281.4M $308.6M $336.7M $296.1M $374.5M
Total Debt $803.8M $1.3B $1.1B $1.2B $1.3B
Period Ending 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Cash and Equivalents -- -- -- -- $374.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $296.9M
Inventory -- -- -- -- $655.5M
Prepaid Expenses -- -- -- -- $44.2M
Other Current Assets -- -- -- -- $10.9M
Total Current Assets -- -- -- -- $1.5B
 
Property Plant And Equipment -- -- -- -- $1.3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- $240.8M
Other Intangibles -- -- -- -- $703.6M
Other Long-Term Assets -- -- -- -- $856.8M
Total Assets -- -- -- -- $4.7B
 
Accounts Payable -- -- -- -- $469.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $165.9M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- $11.6M
Total Current Liabilities -- -- -- -- $727.1M
 
Long-Term Debt -- -- -- -- $1.1B
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- -- $2.1B
 
Common Stock -- -- -- -- $2.2B
Other Common Equity Adj -- -- -- -- -$11.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $11.4M
Total Equity -- -- -- -- $2.6B
 
Total Liabilities and Equity -- -- -- -- $4.7B
Cash and Short Terms $281.4M $308.6M $336.7M $296.2M $374.5M
Total Debt -- -- -- -- $1.3B
Period Ending 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $114.3M $111.8M $90.5M $81.4M $167.5M
Cash Acquisitions -$643.8K -$15M -- -$318.8M -$37.5M
Cash From Investing -$41.6M -$59.5M -$44.3M -$296.3M -$75M
 
Dividends Paid (Ex Special Dividend) -$175M -$185.4M -$118.5M -$146.5M -$165.1M
Special Dividend Paid
Long-Term Debt Issued $506.2M $221M $162.3M $243.4M $265.2M
Long-Term Debt Repaid -$352.1M -$201.6M -$345.8M -$218.3M -$103.7M
Repurchase of Common Stock -$11.9M -$3.3M $671.8K -$12.5M -$14.7M
Other Financing Activities -- -- -- -- --
Cash From Financing -$32.8M -$169.4M -$301.3M -$134M -$18.3M
 
Beginning Cash (CF) $63.9M $269.7M $335.2M $324.9M $289.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $222.8M $32.1M $6.5M -$22.8M $89.8M
Ending Cash (CF) $287.4M $301.4M $334.5M $312.2M $380.7M
 
Levered Free Cash Flow -- -- -- -- --
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 -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- $4.2K --
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 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- $164.4M
Cash Acquisitions -- -- -- -- -$36.7M
Cash From Investing -- -- -- -- -$74M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$162.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $259.2M
Long-Term Debt Repaid -- -- -- -- -$101.6M
Repurchase of Common Stock -- -- -- -- -$14.5M
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- -$19.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- $86.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
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 -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- $4.2K --
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 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