Financhill
Sell
49

TVFCF Quote, Financials, Valuation and Earnings

Last price:
$6.09
Seasonality move :
-2.17%
Day range:
$6.09 - $6.09
52-week range:
$6.09 - $6.09
Dividend yield:
9.63%
P/E ratio:
6.04x
P/S ratio:
0.51x
P/B ratio:
0.58x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$1.3B
Revenue:
$2.5B
EPS (TTM):
$1.01
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.6B $2.4B $2.9B $2.6B $2.5B
Revenue Growth (YoY) -3.16% -9.14% 20.79% -7.91% -5.98%
 
Cost of Revenues $974.4M $789.1M $846M $764.7M $736.8M
Gross Profit $1.6B $1.6B $2B $1.9B $1.7B
Gross Profit Margin 62.76% 66.81% 70.54% 71.09% 70.37%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $60.8M $55.5M $49M $60.2M $54.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4B $1.4B $1.6B $1.6B $1.5B
Operating Income $278.8M $149.9M $407.3M $312.5M $250.7M
 
Net Interest Expenses $13.4M $15.1M $12M $15.2M --
EBT. Incl. Unusual Items $272.4M $117.1M $382M $302.5M $276.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $91.8M $42.6M $83.3M $59.4M $64.8M
Net Income to Company $173.7M $61.6M $265M $191.9M $208.7M
 
Minority Interest in Earnings -$447.8K $1.6M $1.5M -$6.2M -$974.4K
Net Income to Common Excl Extra Items $173.3M $63.2M $266.6M $185.7M $207.8M
 
Basic EPS (Cont. Ops) $0.83 $0.30 $1.27 $0.89 $0.99
Diluted EPS (Cont. Ops) $0.83 $0.30 $1.27 $0.88 $0.99
Weighted Average Basic Share $210.3M $210.3M $210.4M $210.5M $210.8M
Weighted Average Diluted Share $210.6M $210.5M $210.7M $210.9M $210.8M
 
EBITDA $623.2M $539.7M $862.5M $812M $698M
EBIT $285.1M $133.5M $392.5M $319.5M $292M
 
Revenue (Reported) $2.6B $2.4B $2.9B $2.6B $2.5B
Operating Income (Reported) $278.8M $149.9M $407.3M $312.5M $250.7M
Operating Income (Adjusted) $285.1M $133.5M $392.5M $319.5M $292M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $558.9M $616.1M $557.5M $554.6M $535.6M
Revenue Growth (YoY) 7.07% 10.24% -9.51% -0.51% -3.43%
 
Cost of Revenues $223.2M $249.7M $194M $214.4M $167.5M
Gross Profit $335.6M $366.3M $363.5M $340.2M $368.1M
Gross Profit Margin 60.05% 59.46% 65.2% 61.35% 68.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $284.5M $316.5M $328.7M $303.2M $300.1M
Operating Income $51.1M $49.9M $34.8M $37M $68M
 
Net Interest Expenses $3.6M $4.5M $2.7M -- --
EBT. Incl. Unusual Items $64M $55.9M $39.5M $53.7M $72.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.1M $2.8M $7.2M $12.3M $15.6M
Net Income to Company $47.6M $42.6M $20.5M $41.4M $58.4M
 
Minority Interest in Earnings $233.9K $117.9K -$3.7M -$435.5K -$1.9M
Net Income to Common Excl Extra Items $45.3M $45.5M $24.2M $41M $54.3M
 
Basic EPS (Cont. Ops) $0.21 $0.21 $0.11 $0.20 $0.25
Diluted EPS (Cont. Ops) $0.21 $0.21 $0.11 $0.20 $0.25
Weighted Average Basic Share $215M $214.4M $218.2M $209.4M $214.8M
Weighted Average Diluted Share $215M $214.4M $218.2M $209.4M $214.8M
 
EBITDA $132.3M $158.3M $204.5M $129.6M $154M
EBIT $65M $57.2M $42.5M $54.3M $73.2M
 
Revenue (Reported) $558.9M $616.1M $557.5M $554.6M $535.6M
Operating Income (Reported) $51.1M $49.9M $34.8M $37M $68M
Operating Income (Adjusted) $65M $57.2M $42.5M $54.3M $73.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.3B $2.8B $2.7B $2.5B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $812.4M $946M $749.2M $711.4M $744.8M
Gross Profit $1.5B $1.9B $2B $1.8B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.3B $1.6B $1.6B $1.5B $1.5B
Operating Income $197.7M $267.1M $388.6M $261.5M $266.5M
 
Net Interest Expenses $16.2M $18.2M $9.7M $587K --
EBT. Incl. Unusual Items $204.6M $230M $361.1M $271.9M $284.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $67.1M $47.7M $77.4M $61.1M $64M
Net Income to Company $132.6M $144.2M $250.5M $186.1M $218.4M
 
Minority Interest in Earnings -$213K $2.2M -$5.7M -$304.5K -$2.2M
Net Income to Common Excl Extra Items $128.6M $150.2M $250.4M $177.3M $214.8M
 
Basic EPS (Cont. Ops) $0.61 $0.70 $1.18 $0.85 $1.01
Diluted EPS (Cont. Ops) $0.61 $0.70 $1.18 $0.84 $1.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $560.1M $792.7M $877.7M $667.6M $729.7M
EBIT $217M $248.5M $372.8M $285.8M $301.7M
 
Revenue (Reported) $2.3B $2.8B $2.7B $2.5B $2.5B
Operating Income (Reported) $197.7M $267.1M $388.6M $261.5M $266.5M
Operating Income (Adjusted) $217M $248.5M $372.8M $285.8M $301.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.5B $2B $1.9B $1.7B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $582.3M $737.9M $637M $581.4M $588.2M
Gross Profit $950.7M $1.2B $1.2B $1.1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $823.7M $1B $995.5M $927.7M $957.1M
Operating Income $127M $235.9M $221.2M $169.7M $183.8M
 
Net Interest Expenses $11.2M $14.4M $12.2M $2M --
EBT. Incl. Unusual Items $131.1M $245.6M $227M $195.7M $201.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $42.2M $47.7M $42.7M $44.2M $43.4M
Net Income to Company $89.1M $171.8M $157.3M $151.5M $161.1M
 
Minority Interest in Earnings $1M $1.6M -$5.7M $2.3K -$1.2M
Net Income to Common Excl Extra Items $87.6M $176.1M $160.9M $151.2M $158M
 
Basic EPS (Cont. Ops) $0.41 $0.83 $0.76 $0.72 $0.74
Diluted EPS (Cont. Ops) $0.41 $0.83 $0.76 $0.72 $0.74
Weighted Average Basic Share $635.5M $636.6M $638.7M $629.5M $639.6M
Weighted Average Diluted Share $635.5M $636.6M $638.7M $629.5M $639.6M
 
EBITDA $333.6M $579.9M $590.4M $445.1M $464.5M
EBIT $135.8M $250M $233.3M $199.2M $206M
 
Revenue (Reported) $1.5B $2B $1.9B $1.7B $1.7B
Operating Income (Reported) $127M $235.9M $221.2M $169.7M $183.8M
Operating Income (Adjusted) $135.8M $250M $233.3M $199.2M $206M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $118M $219.7M $434.8M $519.6M $739.3M
Short Term Investments $336.1K -- -- $321.7K $221.1K
Accounts Receivable, Net $779.3M $891.7M $940M $889.9M $760.3M
Inventory $584.1M $596.9M $502.6M $433.9M $439.5M
Prepaid Expenses $204M $206.5M $137.6M $143.2M $135M
Other Current Assets -- -- -- -- --
Total Current Assets $2.1B $2.3B $2.5B $2.5B $2.5B
 
Property Plant And Equipment $336.1M $374.5M $317M $323.4M $331.3M
Long-Term Investments -- -- -- -- --
Goodwill $946.8M $967.1M $905.4M $783.1M $816.1M
Other Intangibles $350.1M $417.6M $412.8M $295M $331.7M
Other Long-Term Assets -- -- -- -- -$110.5K
Total Assets $3.7B $4.1B $4.2B $3.9B $4B
 
Accounts Payable $720M $817.2M $776.9M $753.1M $717.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $22.5M $26M $22.3M $17.1M $14M
Other Current Liabilities $301.8M $352.8M $443M $305.7M $326.5M
Total Current Liabilities $1.6B $1.8B $2B $1.7B $1.7B
 
Long-Term Debt $224.1M $172.7M $123.8M -- --
Capital Leases -- -- -- -- --
Total Liabilities $2B $2.2B $2.2B $1.9B $1.9B
 
Common Stock $47M $51.8M $47.7M $45.1M $46.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.8B $2B $2B $2B $2.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.9M -$984K -$1.4M $965.2K -$884.3K
Total Equity $1.8B $2B $2B $2B $2.2B
 
Total Liabilities and Equity $3.7B $4.1B $4.2B $3.9B $4B
Cash and Short Terms $118.3M $219.7M $434.8M $519.9M $739.5M
Total Debt $259.4M $220.5M $128.6M $1.3M $2.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $246.2M $307.1M $466.4M $567.7M $653.8M
Short Term Investments $117.4K $116K $982.9K $211.7K --
Accounts Receivable, Net $775M $783.5M $591M $683.3M $677.8M
Inventory $675.5M $550.4M $428.6M $417.8M $481.4M
Prepaid Expenses $186.3M $151.3M $150.8M $178.9M $161.3M
Other Current Assets -- -- -- -- --
Total Current Assets $2.3B $2.3B $2.2B $2.3B $2.5B
 
Property Plant And Equipment $349M $335.3M $287.7M $304.5M $314.4M
Long-Term Investments -- -- -- -- --
Goodwill $992.3M $932.3M $698.2M $777.3M $901M
Other Intangibles $397.3M $410.8M $266.7M $326.3M $402.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $4.1B $4.1B $3.5B $3.8B $4.2B
 
Accounts Payable $704.1M $765.1M $587.9M $609M $696.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $24.9M $20.8M $15.1M $12M $12.7M
Other Current Liabilities $894.3M $840.9M $688.7M $746.9M $788M
Total Current Liabilities $1.9B $1.8B $1.4B $1.5B $1.7B
 
Long-Term Debt $142.9M $194.4M $119.3M $108.4M $53.5M
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $2.1B $1.7B $1.8B $1.9B
 
Common Stock $49.4M $48.8M $41.4M $44.7M $47.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.6M -$3M $1.8M -$2.2M $40.9M
Total Equity $1.9B $1.9B $1.8B $2B $2.2B
 
Total Liabilities and Equity $4.1B $4.1B $3.5B $3.8B $4.2B
Cash and Short Terms $246.3M $307.3M $467.4M $567.9M $653.8M
Total Debt $329.2M $265M $175.8M $184.7M $245.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $173.7M $61.6M $265M $191.9M $208.7M
Depreciation & Amoritzation $338.1M $406.2M $470.1M $491.9M $406M
Stock-Based Compensation $3.1M $1.7M $1.9M $3.3M $1.5M
Change in Accounts Receivable -$22.8M -$24.3M -$256.8M -$49.8M $163.9M
Change in Inventories -$4M $40.5M $48M $42.8M $4.9M
Cash From Operations $436.2M $548.6M $760.2M $488.6M $678.4M
 
Capital Expenditures $275.7M $325M $392.9M $329.7M $324.1M
Cash Acquisitions -$56.9M $2.3M -$5.6M $139.2M -$4.8M
Cash From Investing -$321.2M -$364.5M -$365.2M -$216.3M -$348.5M
 
Dividends Paid (Ex Special Dividend) -$94M -- -$112M -$99.9M -$113.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$73.3M $3.8M -$11.1M $12.8M
Cash From Financing -$124.7M -$101.1M -$153.1M -$163.1M -$131.3M
 
Beginning Cash (CF) $124.3M $117.2M $206.6M $400.4M $523.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.7M $83M $241.8M $109.2M $198.6M
Ending Cash (CF) $114.9M $199.4M $449.3M $509.7M $721.9M
 
Levered Free Cash Flow $160.4M $223.6M $367.3M $158.9M $354.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$27.6M $93.2M $34.7M $57.3M --
Depreciation & Amoritzation $200.5M $145.1M $150.7M $169.1M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $243.9M $309.9M $83.5M $280.7M --
 
Capital Expenditures $125.6M $122.1M $115M $115.1M --
Cash Acquisitions $4.4M -$11M $72.7M -$3.7M --
Cash From Investing -$149.4M -$125.7M -$30.1M -$129M --
 
Dividends Paid (Ex Special Dividend) -- -$390.4K -$4.5M $541K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $3.8M --
Cash From Financing -$124.8M -$40.3M -$41.8M -$6.5M --
 
Beginning Cash (CF) $232.6M $303.5M $476.8M $579.3M --
Foreign Exchange Rate Adjustment -$212K $710.3K -$196.8K $108.3K --
Additions / Reductions -$30.3M $144M $11.6M $145.2M --
Ending Cash (CF) $199.4M $449.3M $509.7M $721.9M --
 
Levered Free Cash Flow $118.2M $187.8M -$31.5M $165.7M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $132.6M $144.2M $250.5M $186.1M $218.4M
Depreciation & Amoritzation $334.4M $525.5M $486.3M $387.6M $428.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $432.8M $694.2M $715M $481.2M $576.4M
 
Capital Expenditures $291M $396.5M $336.8M $324M $389.4M
Cash Acquisitions -$32.7M $9.8M $55.5M $71.6M -$93.9M
Cash From Investing -$330.2M -$388.9M -$311.8M -$249.6M -$452M
 
Dividends Paid (Ex Special Dividend) -$747.9K -$111.7M -$95.8M -$118.9M -$127.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $16.7M
Cash From Financing -$2.7M -$237.6M -$161.7M -$166.5M -$73.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $99.9M $67.6M $241.5M $65M $51.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $141.8M $297.7M $378.2M $157.1M $187M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $61.6M $265M $191.9M $208.7M $161.1M
Depreciation & Amoritzation $406.2M $470.1M $491.9M $406M $259.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $548.6M $760.2M $488.6M $678.4M $295.6M
 
Capital Expenditures $325M $392.9M $329.7M $324.1M $274.3M
Cash Acquisitions $2.3M -$5.6M $139.2M -$4.8M -$90.2M
Cash From Investing -$364.5M -$365.2M -$216.3M -$348.5M -$323M
 
Dividends Paid (Ex Special Dividend) -- -$112M -$99.9M -$113.9M -$127.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $12.8M $12.9M
Cash From Financing -$101.1M -$153.1M -$163.1M -$131.3M -$66.8M
 
Beginning Cash (CF) $879.7M $1.1B $1.9B $2.4B $2.2B
Foreign Exchange Rate Adjustment -$913.6K $828.2K $105.5K $108.3K --
Additions / Reductions $83M $241.8M $109.2M $198.6M -$94.1M
Ending Cash (CF) $965.9M $1.3B $2B $2.6B $2.1B
 
Levered Free Cash Flow $223.6M $367.3M $158.9M $354.2M $21.3M

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