Financhill
Sell
34

TVFCF Quote, Financials, Valuation and Earnings

Last price:
$6.09
Seasonality move :
1.83%
Day range:
$6.09 - $6.09
52-week range:
$6.09 - $6.09
Dividend yield:
11.16%
P/E ratio:
6.32x
P/S ratio:
0.51x
P/B ratio:
0.58x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$1.3B
Revenue:
$2.6B
EPS (TTM):
$0.96
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.4B $2.9B $2.6B $2.5B $2.6B
Revenue Growth (YoY) -9.14% 20.79% -7.91% -5.98% 2.56%
 
Cost of Revenues $789.1M $846M $764.7M $959.7M $934.8M
Gross Profit $1.6B $2B $1.9B $1.5B $1.6B
Gross Profit Margin 66.81% 70.54% 71.09% 61.4% 63.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $55.5M $49M $60.2M $51.5M $56.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4B $1.6B $1.6B $1.3B $1.3B
Operating Income $149.9M $407.3M $312.5M $250.7M $266.5M
 
Net Interest Expenses $15.1M $12M $15.2M -- --
EBT. Incl. Unusual Items $117.1M $382M $302.5M $276.8M $301.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $42.6M $83.3M $59.4M $64.8M $72.8M
Net Income to Company $61.6M $265M $191.9M $208.7M $227.8M
 
Minority Interest in Earnings $1.6M $1.5M -$6.2M -$974.4K -$5.4M
Net Income to Common Excl Extra Items $63.2M $266.6M $185.7M $207.8M $222.4M
 
Basic EPS (Cont. Ops) $0.30 $1.27 $0.89 $0.99 $1.05
Diluted EPS (Cont. Ops) $0.30 $1.27 $0.88 $0.99 $1.05
Weighted Average Basic Share $210.3M $210.4M $210.5M $210.8M $211M
Weighted Average Diluted Share $210.5M $210.7M $210.9M $211.3M $211.4M
 
EBITDA $539.7M $862.5M $812M $698.1M $775.4M
EBIT $133.5M $392.5M $319.5M $292M $315.6M
 
Revenue (Reported) $2.4B $2.9B $2.6B $2.5B $2.6B
Operating Income (Reported) $149.9M $407.3M $312.5M $250.7M $266.5M
Operating Income (Adjusted) $133.5M $392.5M $319.5M $292M $315.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $614.3M $629.8M $515.2M $556.1M $548.2M
Revenue Growth (YoY) 12.71% 2.53% -18.2% 7.94% -1.42%
 
Cost of Revenues $213.9M $220M $179.5M $202.5M $195.5M
Gross Profit $400.4M $409.8M $335.7M $353.7M $352.7M
Gross Profit Margin 65.18% 65.06% 65.17% 63.59% 64.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $342.5M $348.5M $303.4M $320.8M $320.3M
Operating Income $58M $61.3M $32.3M $32.9M $32.4M
 
Net Interest Expenses $5.4M $4.3M -- -- --
EBT. Incl. Unusual Items $63M $58.8M $37.6M $41.6M $38.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.3M $13.2M $7.4M $9.2M $20.9M
Net Income to Company $40.9M $37.9M $30.3M $33.3M $16.4M
 
Minority Interest in Earnings $482K $336.6K -$107.4K -$1.1M -$841.8K
Net Income to Common Excl Extra Items $41.3M $38.3M $30.2M $32.3M $15.6M
 
Basic EPS (Cont. Ops) $0.19 $0.18 $0.14 $0.15 $0.07
Diluted EPS (Cont. Ops) $0.19 $0.18 $0.14 $0.15 $0.07
Weighted Average Basic Share $210.4M $210.5M $210.6M $210.9M $211M
Weighted Average Diluted Share $210.4M $210.5M $210.6M $210.9M $211M
 
EBITDA $173.3M $172M $122.5M $134.4M $142.3M
EBIT $64.7M $60.3M $39.6M $44.3M $42.1M
 
Revenue (Reported) $614.3M $629.8M $515.2M $556.1M $548.2M
Operating Income (Reported) $58M $61.3M $32.3M $32.9M $32.4M
Operating Income (Adjusted) $64.7M $60.3M $39.6M $44.3M $42.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.5B $2.9B $2.5B $2.5B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $784.7M $856.3M $726.4M $982.8M $924.8M
Gross Profit $1.7B $2B $1.8B $1.5B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.5B $1.6B $1.5B $1.3B $1.3B
Operating Income $169.7M $406.7M $284.1M $253M $265.5M
 
Net Interest Expenses $16.4M $10.7M $9.5M -- --
EBT. Incl. Unusual Items $136.3M $375.5M $281.9M $282.4M $298.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41.5M $81.3M $53.7M $66.7M $84.3M
Net Income to Company $76M $262.1M $184.3M $211.8M $210.9M
 
Minority Interest in Earnings $2M $1.4M -$6.5M -$1.9M -$5.1M
Net Income to Common Excl Extra Items $76.5M $262.6M $179M $210.1M $205.4M
 
Basic EPS (Cont. Ops) $0.35 $1.24 $0.85 $1.00 $0.96
Diluted EPS (Cont. Ops) $0.35 $1.24 $0.84 $1.00 $0.96
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $606.4M $865.9M $763.4M $722.3M $784.1M
EBIT $154.4M $385.1M $299.2M $299.6M $314.5M
 
Revenue (Reported) $2.5B $2.9B $2.5B $2.5B $2.5B
Operating Income (Reported) $169.7M $406.7M $284.1M $253M $265.5M
Operating Income (Adjusted) $154.4M $385.1M $299.2M $299.6M $314.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $614.3M $629.8M $515.2M $556.1M $548.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $213.9M $220M $179.5M $202.5M $195.5M
Gross Profit $400.4M $409.8M $335.7M $353.7M $352.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $342.5M $348.5M $303.4M $320.8M $320.3M
Operating Income $58M $61.3M $32.3M $32.9M $32.4M
 
Net Interest Expenses $5.4M $4.3M -- -- --
EBT. Incl. Unusual Items $63M $58.8M $37.6M $41.6M $38.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.3M $13.2M $7.4M $9.2M $20.9M
Net Income to Company $40.9M $37.9M $30.3M $33.3M $16.4M
 
Minority Interest in Earnings $482K $336.6K -$107.4K -$1.1M -$841.8K
Net Income to Common Excl Extra Items $41.3M $38.3M $30.2M $32.3M $15.6M
 
Basic EPS (Cont. Ops) $0.19 $0.18 $0.14 $0.15 $0.07
Diluted EPS (Cont. Ops) $0.19 $0.18 $0.14 $0.15 $0.07
Weighted Average Basic Share $210.4M $210.5M $210.6M $210.9M $211M
Weighted Average Diluted Share $210.4M $210.5M $210.6M $210.9M $211M
 
EBITDA $173.3M $172M $122.5M $134.4M $142.3M
EBIT $64.7M $60.3M $39.6M $44.3M $42.1M
 
Revenue (Reported) $614.3M $629.8M $515.2M $556.1M $548.2M
Operating Income (Reported) $58M $61.3M $32.3M $32.9M $32.4M
Operating Income (Adjusted) $64.7M $60.3M $39.6M $44.3M $42.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $219.7M $434.8M $519.6M $739.3M $737M
Short Term Investments -- -- $321.7K $221.1K $728.4K
Accounts Receivable, Net $891.7M $940M $889.9M $760.3M $743.7M
Inventory $596.9M $502.6M $433.9M $439.5M $431.3M
Prepaid Expenses $206.5M $137.6M $143.2M $135M $139M
Other Current Assets -- -- -- -- --
Total Current Assets $2.3B $2.5B $2.5B $2.5B $2.5B
 
Property Plant And Equipment $374.5M $317M $323.4M $331.3M $285.8M
Long-Term Investments -- -- -- -- --
Goodwill $967.1M $905.4M $783.1M $816M $820M
Other Intangibles $417.6M $412.8M $295M $331.7M $337.1M
Other Long-Term Assets -- -- -- -$110.5K $39.3M
Total Assets $4.1B $4.2B $3.9B $4B $4B
 
Accounts Payable $817.2M $776.9M $753.1M $717.6M $747.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $26M $22.3M $17.1M $14M $14.3M
Other Current Liabilities $352.8M $443M $305.7M $326.5M $289.8M
Total Current Liabilities $1.8B $2B $1.7B $1.7B $1.7B
 
Long-Term Debt $172.7M $123.8M -- -- $44.7M
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $2.2B $1.9B $1.9B $1.9B
 
Common Stock $51.8M $47.7M $45.1M $46.6M $43.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $2B $2B $2B $2.2B $2.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$984K -$1.4M $965.2K -$884.3K $57.6M
Total Equity $2B $2B $2B $2.2B $2.2B
 
Total Liabilities and Equity $4.1B $4.2B $3.9B $4B $4B
Cash and Short Terms $219.7M $434.8M $519.9M $739.5M $737.8M
Total Debt $220.5M $128.6M $1.3M $2.2M $211M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $287.6M $621M $686.4M $784.3M $816.4M
Short Term Investments $703.4K $1.1M $218.1K $216K $865.9K
Accounts Receivable, Net $802.1M $822.5M $668.1M $716.8M $737.4M
Inventory $585.4M $494M $428.2M $436.4M $481.9M
Prepaid Expenses $163.2M $143.6M $155.3M $148.4M $160.9M
Other Current Assets -- -- -- -- --
Total Current Assets $2.3B $2.6B $2.4B $2.6B $2.7B
 
Property Plant And Equipment $352M $341.1M $310.9M $316.1M $288.8M
Long-Term Investments -- -- -- -- --
Goodwill $913.3M $892.2M $795.7M $800.2M $849.4M
Other Intangibles $373.7M $392.7M $309.9M $330.8M $376.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $4B $4.2B $3.9B $4.1B $4.3B
 
Accounts Payable $770.2M $780.2M $659.3M $697M $741.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $25.7M $23.9M $20.1M $15.7M $13.3M
Other Current Liabilities $861.2M $987.5M $775.6M $845.3M $877.4M
Total Current Liabilities $1.8B $2B $1.6B $1.7B $1.8B
 
Long-Term Debt $174.7M $123.3M $120.5M $80.2M $42.1M
Capital Leases -- -- -- -- --
Total Liabilities $2.1B $2.2B $1.8B $1.9B $2B
 
Common Stock $49.4M $47M $46M $45.6M $45.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$5.2M -$1.6M $1.2M $1.8M $59.7M
Total Equity $1.9B $2B $2.1B $2.1B $2.3B
 
Total Liabilities and Equity $4B $4.2B $3.9B $4.1B $4.3B
Cash and Short Terms $288.3M $622.1M $686.7M $784.5M $817.3M
Total Debt $228.1M $197.6M $177.2M $177M $211.2M
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 $227.8M
Depreciation & Amoritzation $406.2M $470.1M $491.9M $406.1M $459.8M
Stock-Based Compensation $1.7M $1.9M $3.3M $1.5M --
Change in Accounts Receivable -$24.3M -$256.8M -$49.8M $163.9M --
Change in Inventories $40.5M $48M $42.8M $4.9M --
Cash From Operations $548.6M $760.2M $488.6M $678.4M $514.1M
 
Capital Expenditures $325M $392.9M $329.7M $324.1M $347.8M
Cash Acquisitions $2.3M -$5.6M $139.2M -$4.8M -$93.7M
Cash From Investing -$364.5M -$365.2M -$216.3M -$348.5M -$403M
 
Dividends Paid (Ex Special Dividend) -- -$112M -$99.9M -$113.9M -$125.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $18.1M $141M
Long-Term Debt Repaid -- -- -- -$5.3M -$46.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$73.3M $3.8M -$11.1M $13M $13.7M
Cash From Financing -$101.1M -$153.1M -$163.1M -$131.3M -$68.4M
 
Beginning Cash (CF) $117.2M $206.6M $400.4M $523.2M $721.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $83M $241.8M $109.2M $198.6M $42.8M
Ending Cash (CF) $199.4M $449.3M $509.7M $721.9M $765.4M
 
Levered Free Cash Flow $223.6M $367.3M $158.9M $354.2M $166.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $40.9M $37.9M $30.3M $33.3M $16.4M
Depreciation & Amoritzation $108.6M $111.8M $82.9M $90M $98.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $147.3M $296.5M $235.1M $138.8M $129.1M
 
Capital Expenditures $64.7M $75.9M $73.9M $76.6M $76M
Cash Acquisitions $15.8M -$785.5K -- $434.5K --
Cash From Investing -$68.4M -$83.8M -$76.6M -$79.3M -$76.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$108.6K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $5.9M
Long-Term Debt Repaid -- -- -- -- -$6.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $966.6K $6.2M $2.2M
Cash From Financing $4.8M -$16.8M -$2.8M $4.6M -$1.9M
 
Beginning Cash (CF) $210.4M $426.1M $519.1M $724.3M $744.1M
Foreign Exchange Rate Adjustment $361.5K $224.4K -- -- -$1.6M
Additions / Reductions $83.6M $195.8M $155.7M $64.1M $50.3M
Ending Cash (CF) $294.4M $622.1M $674.8M $788.4M $792.9M
 
Levered Free Cash Flow $82.5M $220.6M $161.2M $62.2M $53.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $76M $262.1M $184.3M $211.8M $210.9M
Depreciation & Amoritzation $446M $473.3M $463M $413.2M $468.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $502.8M $909.4M $427.2M $582.1M $504.4M
 
Capital Expenditures $319.2M $404.1M $327.7M $326.8M $347.2M
Cash Acquisitions $20.7M -$22.1M $140M -$4.3M -$94.2M
Cash From Investing -$356.7M -$380.6M -$209.1M -$351.2M -$400.6M
 
Dividends Paid (Ex Special Dividend) -- -$112M -$99.9M -$114M -$125.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $18.2M $9.8M
Cash From Financing -$128.8M -$174.8M -$149.1M -$124M -$74.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.2M $354M $69.1M $106.9M $29M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $183.5M $505.3M $99.5M $255.3M $157.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $40.9M $37.9M $30.3M $33.3M $16.4M
Depreciation & Amoritzation $108.6M $111.8M $82.9M $90M $98.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $147.3M $296.5M $235.1M $138.8M $129.1M
 
Capital Expenditures $64.7M $75.9M $73.9M $76.6M $76M
Cash Acquisitions $15.8M -$785.5K -- $434.5K --
Cash From Investing -$68.4M -$83.8M -$76.6M -$79.3M -$76.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$108.6K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $5.9M
Long-Term Debt Repaid -- -- -- -- -$6.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $966.6K $6.2M $2.2M
Cash From Financing $4.8M -$16.8M -$2.8M $4.6M -$1.9M
 
Beginning Cash (CF) $210.4M $426.1M $519.1M $724.3M $744.1M
Foreign Exchange Rate Adjustment $361.5K $224.4K -- -- -$1.6M
Additions / Reductions $83.6M $195.8M $155.7M $64.1M $50.3M
Ending Cash (CF) $294.4M $622.1M $674.8M $788.4M $792.9M
 
Levered Free Cash Flow $82.5M $220.6M $161.2M $62.2M $53.1M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock