Financhill
Buy
70

TDC Quote, Financials, Valuation and Earnings

Last price:
$32.09
Seasonality move :
10.83%
Day range:
$31.82 - $32.26
52-week range:
$24.02 - $49.44
Dividend yield:
0%
P/E ratio:
38.21x
P/S ratio:
1.77x
P/B ratio:
24.58x
Volume:
350.6K
Avg. volume:
802.4K
1-year change:
-27.21%
Market cap:
$3.1B
Revenue:
$1.8B
EPS (TTM):
$0.84
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.9B $1.8B $1.9B $1.8B $1.8B
Revenue Growth (YoY) -12.25% -3.32% 4.41% -6.36% 2.12%
 
Cost of Revenues $944M $817M $731M $714M $718M
Gross Profit $955M $1B $1.2B $1.1B $1.1B
Gross Profit Margin 50.29% 55.5% 61.87% 60.22% 60.83%
 
R&D Expenses $327M $334M $309M $313M $294M
Selling, General & Admin $618M $669M $646M $650M $635M
Other Inc / (Exp) -$9M -$17M -$19M -$42M -$64M
Operating Expenses $945M $1B $955M $963M $929M
Operating Income $10M $16M $231M $118M $186M
 
Net Interest Expenses $14M $23M $20M $9M $5M
EBT. Incl. Unusual Items -$13M -$24M $192M $67M $117M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7M -$153M $45M $34M $55M
Net Income to Company -$20M $129M $147M $33M $62M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$20M $129M $147M $33M $62M
 
Basic EPS (Cont. Ops) -$0.18 $1.18 $1.35 $0.32 $0.62
Diluted EPS (Cont. Ops) -$0.18 $1.16 $1.30 $0.31 $0.61
Weighted Average Basic Share $114.2M $109.3M $108.6M $103.2M $99.8M
Weighted Average Diluted Share $114.2M $111.6M $112.9M $105.8M $102.4M
 
EBITDA $163M $175M $367M $225M $263M
EBIT $13M $3M $218M $91M $147M
 
Revenue (Reported) $1.9B $1.8B $1.9B $1.8B $1.8B
Operating Income (Reported) $10M $16M $231M $118M $186M
Operating Income (Adjusted) $13M $3M $218M $91M $147M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $454M $460M $417M $438M $440M
Revenue Growth (YoY) -1.09% 1.32% -9.35% 5.04% 0.46%
 
Cost of Revenues $200M $185M $158M $179M $174M
Gross Profit $254M $275M $259M $259M $266M
Gross Profit Margin 55.95% 59.78% 62.11% 59.13% 60.46%
 
R&D Expenses $90M $79M $79M $76M $73M
Selling, General & Admin $163M $166M $155M $156M $137M
Other Inc / (Exp) -$5M -$6M -$13M -$13M -$5M
Operating Expenses $253M $245M $234M $232M $210M
Operating Income $1M $30M $25M $27M $56M
 
Net Interest Expenses $6M $5M $2M $1M $4M
EBT. Incl. Unusual Items -$10M $19M $10M $13M $47M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$9M $2M $2M $1M $15M
Net Income to Company -$1M $17M $8M $12M $32M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1M $17M $8M $12M $32M
 
Basic EPS (Cont. Ops) -$0.01 $0.16 $0.08 $0.12 $0.33
Diluted EPS (Cont. Ops) -$0.01 $0.15 $0.08 $0.12 $0.33
Weighted Average Basic Share $109.1M $108.9M $102.7M $99.2M $96.1M
Weighted Average Diluted Share $109.1M $113.4M $104.7M $102M $97M
 
EBITDA $38M $62M $44M $48M $79M
EBIT -$3M $25M $16M $21M $54M
 
Revenue (Reported) $454M $460M $417M $438M $440M
Operating Income (Reported) $1M $30M $25M $27M $56M
Operating Income (Adjusted) -$3M $25M $16M $21M $54M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.8B $1.9B $1.8B $1.8B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $856M $757M $706M $728M $705M
Gross Profit $983M $1.2B $1.1B $1.1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $328M $323M $310M $299M $288M
Selling, General & Admin $657M $659M $645M $651M $588M
Other Inc / (Exp) -$15M -$19M -$38M -$52M -$43M
Operating Expenses $985M $982M $955M $950M $876M
Operating Income -$2M $194M $157M $150M $217M
 
Net Interest Expenses $22M $22M $12M $1M $18M
EBT. Incl. Unusual Items -$39M $153M $107M $97M $156M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$144M $34M $34M $35M $74M
Net Income to Company $105M $119M $73M $62M $82M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $105M $119M $73M $62M $82M
 
Basic EPS (Cont. Ops) $0.90 $1.10 $0.69 $0.61 $0.85
Diluted EPS (Cont. Ops) $0.89 $1.05 $0.66 $0.61 $0.84
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $152M $338M $267M $245M $294M
EBIT -$11M $179M $130M $126M $186M
 
Revenue (Reported) $1.8B $1.9B $1.8B $1.8B $1.8B
Operating Income (Reported) -$2M $194M $157M $150M $217M
Operating Income (Adjusted) -$11M $179M $130M $126M $186M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.3B $1.4B $1.3B $1.4B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $610M $550M $525M $539M $526M
Gross Profit $735M $892M $818M $837M $815M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $246M $235M $236M $222M $216M
Selling, General & Admin $486M $476M $475M $476M $429M
Other Inc / (Exp) -$13M -$15M -$34M -$44M -$23M
Operating Expenses $732M $711M $711M $698M $645M
Operating Income $3M $181M $107M $139M $170M
 
Net Interest Expenses $17M $16M $8M $1M $13M
EBT. Incl. Unusual Items -$27M $150M $65M $95M $134M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$151M $36M $25M $26M $45M
Net Income to Company $124M $114M $40M $69M $89M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $124M $114M $40M $69M $89M
 
Basic EPS (Cont. Ops) $1.11 $1.05 $0.38 $0.68 $0.92
Diluted EPS (Cont. Ops) $1.10 $1.01 $0.37 $0.68 $0.91
Weighted Average Basic Share $327.9M $326.6M $311.2M $301.6M $290M
Weighted Average Diluted Share $328.9M $338.9M $316.8M $308.7M $294.5M
 
EBITDA $120M $283M $183M $203M $234M
EBIT -$6M $170M $82M $117M $156M
 
Revenue (Reported) $1.3B $1.4B $1.3B $1.4B $1.3B
Operating Income (Reported) $3M $181M $107M $139M $170M
Operating Income (Adjusted) -$6M $170M $82M $117M $156M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $494M $529M $592M $569M $486M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $407M $331M $336M $360M $294M
Inventory $31M $29M $26M $8M $13M
Prepaid Expenses -- -- -- -- --
Other Current Assets $76M $81M $67M $74M $71M
Total Current Assets $1B $1B $1.1B $1B $869M
 
Property Plant And Equipment $401M $377M $314M $257M $248M
Long-Term Investments -- -- -- -- --
Goodwill $396M $401M $396M $390M $398M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $68M $51M $40M $42M $69M
Total Assets $2.1B $2.2B $2.2B $2B $1.9B
 
Accounts Payable $66M $50M $67M $94M $100M
Accrued Expenses $157M $170M $148M $137M $130M
Current Portion Of Long-Term Debt $25M $44M $88M -- $19M
Current Portion Of Capital Lease Obligations $75M $90M $89M $75M $72M
Other Current Liabilities $49M $54M $44M $73M $75M
Total Current Liabilities $886M $952M $1B $1B $996M
 
Long-Term Debt $454M $411M $324M $498M $480M
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $1.8B $1.7B $1.8B $1.7B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$141M -$143M -$138M -$119M -$129M
Common Equity $262M $400M $460M $258M $135M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $262M $400M $460M $258M $135M
 
Total Liabilities and Equity $2.1B $2.2B $2.2B $2B $1.9B
Cash and Short Terms $494M $529M $592M $569M $486M
Total Debt $479M $455M $412M $498M $499M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $533M $613M $506M $348M $348M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $321M $290M $253M $286M $247M
Inventory $14M $17M $13M $8M $16M
Prepaid Expenses -- -- -- -- --
Other Current Assets $97M $144M $83M $96M $92M
Total Current Assets $965M $1.1B $855M $738M $703M
 
Property Plant And Equipment $378M $329M $249M $259M $208M
Long-Term Investments -- -- -- -- --
Goodwill $397M $397M $385M $396M $399M
Other Intangibles $19M -- -- -- --
Other Long-Term Assets $31M $40M $49M $75M $85M
Total Assets $2.1B $2.1B $1.8B $1.7B $1.7B
 
Accounts Payable $59M $104M $79M $106M $85M
Accrued Expenses $131M $137M $110M $120M $105M
Current Portion Of Long-Term Debt $38M $75M -- $12M $25M
Current Portion Of Capital Lease Obligations $92M $94M $74M $75M $64M
Other Current Liabilities $93M $81M $78M $95M $114M
Total Current Liabilities $895M $955M $803M $885M $875M
 
Long-Term Debt $423M $349M $498M $486M $461M
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.7B $1.6B $1.6B $1.5B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$155M -$141M -$155M -$126M -$134M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $384M $457M $235M $122M $125M
 
Total Liabilities and Equity $2.1B $2.1B $1.8B $1.7B $1.7B
Cash and Short Terms $533M $613M $506M $348M $348M
Total Debt $461M $424M $498M $498M $486M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$20M $129M $147M $33M $62M
Depreciation & Amoritzation $150M $172M $149M $134M $116M
Stock-Based Compensation $83M $101M $112M $126M $126M
Change in Accounts Receivable $190M $67M -$5M -$28M $78M
Change in Inventories -$3M $2M $3M $18M -$5M
Cash From Operations $148M $267M $463M $419M $375M
 
Capital Expenditures $59M $51M $31M $16M $20M
Cash Acquisitions -- -- -- -$2M -$29M
Cash From Investing -$59M -$51M -$31M -$18M -$49M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $500M --
Long-Term Debt Repaid -$52M -$95M -$136M -$499M -$82M
Repurchase of Common Stock -$300M -$100M -$244M -$387M -$308M
Other Financing Activities $44M $9M $24M $5M $7M
Cash From Financing -$308M -$186M -$356M -$381M -$383M
 
Beginning Cash (CF) $716M $496M $533M $595M $571M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$219M $30M $76M $20M -$57M
Ending Cash (CF) $496M $533M $595M $571M $486M
 
Levered Free Cash Flow $89M $216M $432M $403M $355M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1M $17M $8M $12M $32M
Depreciation & Amoritzation $41M $37M $28M $27M $25M
Stock-Based Compensation $27M $27M $27M $33M $29M
Change in Accounts Receivable $18M $9M $13M -$21M $1M
Change in Inventories $12M $3M $4M $1M $6M
Cash From Operations $71M $33M $34M $41M $77M
 
Capital Expenditures $13M $10M $3M $5M $8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13M -$10M -$3M -$21M -$10M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$24M -$37M -$22M -$21M -$24M
Repurchase of Common Stock -- -$55M -$29M -$147M -$15M
Other Financing Activities $1M $6M $5M $7M $5M
Cash From Financing -$23M -$86M -$46M -$161M -$34M
 
Beginning Cash (CF) $495M $687M $548M $506M $301M
Foreign Exchange Rate Adjustment $4M -$7M -$24M -$16M $14M
Additions / Reductions $35M -$63M -$15M -$141M $33M
Ending Cash (CF) $534M $617M $509M $349M $348M
 
Levered Free Cash Flow $58M $23M $31M $36M $69M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $105M $119M $73M $62M $82M
Depreciation & Amoritzation $163M $159M $137M $119M $108M
Stock-Based Compensation $103M $101M $123M $132M $122M
Change in Accounts Receivable $7M $31M $37M -$33M $39M
Change in Inventories $22M -$3M $4M $5M -$8M
Cash From Operations $265M $424M $385M $328M $323M
 
Capital Expenditures $53M $32M $17M $21M $26M
Cash Acquisitions -- -- -- -$2M --
Cash From Investing -$53M -$32M -$17M -$39M -$44M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$84M -$133M -$516M -$81M -$87M
Repurchase of Common Stock -$136M -$201M -$414M -$342M -$193M
Other Financing Activities -- $26M $6M $5M --
Cash From Financing -$209M -$308M -$424M -$418M -$280M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3M $84M -$56M -$129M -$1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $212M $392M $368M $307M $297M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $124M $114M $40M $69M $89M
Depreciation & Amoritzation $126M $113M $101M $86M $78M
Stock-Based Compensation $79M $79M $90M $96M $92M
Change in Accounts Receivable $77M $41M $83M $78M $39M
Change in Inventories $17M $12M $13M -- -$3M
Cash From Operations $211M $368M $290M $199M $147M
 
Capital Expenditures $40M $21M $7M $12M $18M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$40M -$21M -$7M -$28M -$23M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $500M -- --
Long-Term Debt Repaid -$62M -$100M -$480M -$62M -$67M
Repurchase of Common Stock -$75M -$176M -$346M -$301M -$186M
Other Financing Activities $7M $24M $6M $6M -$1M
Cash From Financing -$130M -$252M -$320M -$357M -$254M
 
Beginning Cash (CF) $1.4B $1.8B $1.6B $1.6B $1.1B
Foreign Exchange Rate Adjustment -$3M -$11M -$49M -$36M -$8M
Additions / Reductions $41M $95M -$37M -$186M -$130M
Ending Cash (CF) $1.4B $1.8B $1.5B $1.4B $987M
 
Levered Free Cash Flow $171M $347M $283M $187M $129M

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

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

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock