Financhill
Buy
53

TGNA Quote, Financials, Valuation and Earnings

Last price:
$19.41
Seasonality move :
3.58%
Day range:
$19.37 - $19.43
52-week range:
$14.87 - $21.35
Dividend yield:
2.58%
P/E ratio:
9.16x
P/S ratio:
1.10x
P/B ratio:
1.00x
Volume:
614.6K
Avg. volume:
1.5M
1-year change:
4.58%
Market cap:
$3.1B
Revenue:
$3.1B
EPS (TTM):
$2.12
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.9B $3B $3.3B $2.9B $3.1B
Revenue Growth (YoY) 27.76% 1.82% 9.63% -11.23% 6.56%
 
Cost of Revenues $1.6B $1.7B $1.8B $1.8B $1.9B
Gross Profit $1.3B $1.3B $1.5B $1.1B $1.2B
Gross Profit Margin 44.54% 42.28% 44.67% 37.06% 39.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $73.3M $68.1M $60.1M $65.9M $51.9M
Other Inc / (Exp) -$13.7M -$583K $10.4M $149.3M $129.4M
Operating Expenses $441.9M $460.8M $454.1M $458.1M $444.2M
Operating Income $866.6M $803.6M $1B $620.8M $788.2M
 
Net Interest Expenses $210.3M $185.7M $174M $172.9M $169.2M
EBT. Incl. Unusual Items $637.1M $613.7M $833.6M $606.5M $773M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $154.3M $135.5M $202.4M $130.2M $173.9M
Net Income to Company $482.8M $478.2M $631.2M $476.3M $596.8M
 
Minority Interest in Earnings $933K $1.2M $1.3M $2.1M $1.5M
Net Income to Common Excl Extra Items $482.8M $478.2M $631.2M $476.3M $599M
 
Basic EPS (Cont. Ops) $2.20 $2.15 $2.82 $2.29 $3.55
Diluted EPS (Cont. Ops) $2.19 $2.14 $2.81 $2.28 $3.53
Weighted Average Basic Share $219.2M $221.5M $223.7M $207.6M $168.4M
Weighted Average Diluted Share $219.7M $222.5M $224.5M $207.9M $169.2M
 
EBITDA $1B $931.5M $1.1B $734M $901.7M
EBIT $866.6M $803.6M $1B $620.8M $788.2M
 
Revenue (Reported) $2.9B $3B $3.3B $2.9B $3.1B
Operating Income (Reported) $866.6M $803.6M $1B $620.8M $788.2M
Operating Income (Adjusted) $866.6M $803.6M $1B $620.8M $788.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $682.2M $803.1M $713.2M $806.8M $650.8M
Revenue Growth (YoY) 2.57% 17.73% -11.19% 13.12% -19.34%
 
Cost of Revenues $390.2M $459.1M $466.6M $466.9M $445.9M
Gross Profit $292M $344M $246.6M $340M $204.8M
Gross Profit Margin 42.8% 42.84% 34.58% 42.14% 31.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.9M $13.4M $13.6M $13.2M $22.8M
Other Inc / (Exp) $192K $1.3M $25.4M -$2.7M --
Operating Expenses $104.8M $108.2M $111.9M $110.1M $99.2M
Operating Income $187.2M $235.8M $134.7M $229.9M $105.6M
 
Net Interest Expenses $46.5M $43.4M $43.4M $42.3M $39M
EBT. Incl. Unusual Items $165.6M $190M $124.1M $191.9M $53.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36.9M $43.8M $27.8M $44.7M $16.8M
Net Income to Company $128.7M $146.2M $96.3M $147.2M $37.1M
 
Minority Interest in Earnings $419K $92K $71K -$260K --
Net Income to Common Excl Extra Items $128.7M $146.2M $96.3M $147.2M $37.1M
 
Basic EPS (Cont. Ops) $0.58 $0.65 $0.48 $0.89 $0.23
Diluted EPS (Cont. Ops) $0.58 $0.65 $0.48 $0.89 $0.23
Weighted Average Basic Share $221.8M $224M $200.8M $165.2M $161.6M
Weighted Average Diluted Share $222.8M $224.9M $201.2M $165.7M $163M
 
EBITDA $219.7M $266M $163M $258.9M $129.5M
EBIT $187.2M $235.8M $134.7M $229.9M $105.6M
 
Revenue (Reported) $682.2M $803.1M $713.2M $806.8M $650.8M
Operating Income (Reported) $187.2M $235.8M $134.7M $229.9M $105.6M
Operating Income (Adjusted) $187.2M $235.8M $134.7M $229.9M $105.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.9B $3.1B $3.1B $3B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.8B $1.8B $1.8B $1.8B
Gross Profit $1.3B $1.3B $1.3B $1.1B $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $64M $64.5M $64M $54.4M $54.3M
Other Inc / (Exp) -$14.3M $11.3M $150.1M $139.8M --
Operating Expenses $415.8M $452.5M $450.9M $462.2M $417M
Operating Income $879.7M $893.5M $807.6M $658.6M $617.2M
 
Net Interest Expenses $189.1M $176.1M $173.2M $170.2M $165.5M
EBT. Incl. Unusual Items $781.2M $706.8M $792.8M $648.1M $442.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $188.1M $164.6M $173.6M $153.6M $99M
Net Income to Company $593.1M $542.2M $619.2M $494.5M $341.6M
 
Minority Interest in Earnings $1.1M $897K $86K -$810K -$486K
Net Income to Common Excl Extra Items $593.1M $542.2M $619.2M $494.5M $343.9M
 
Basic EPS (Cont. Ops) $2.68 $2.43 $2.84 $2.85 $2.14
Diluted EPS (Cont. Ops) $2.67 $2.42 $2.83 $2.84 $2.12
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1B $1B $923M $772.4M $717.7M
EBIT $879.7M $893.5M $807.6M $658.6M $617.2M
 
Revenue (Reported) $2.9B $3.1B $3.1B $3B $2.9B
Operating Income (Reported) $879.7M $893.5M $807.6M $658.6M $617.2M
Operating Income (Adjusted) $879.7M $893.5M $807.6M $658.6M $617.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.9B $2.4B $2.2B $2.2B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.4B $1.4B $1.4B $1.4B
Gross Profit $791.7M $1B $804.1M $845.2M $647.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $51.9M $48.3M $52.2M $40.7M $43.1M
Other Inc / (Exp) $1M $12.9M $152.6M $143.2M -$2.4M
Operating Expenses $306.1M $330.3M $327M $332.5M $305.5M
Operating Income $485.5M $680.2M $477M $512.7M $341.6M
 
Net Interest Expenses $139.6M $130M $129.1M $126.4M $122.6M
EBT. Incl. Unusual Items $451.9M $545M $504.2M $545.7M $215.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $103.5M $132.6M $103.8M $127.2M $52.2M
Net Income to Company $348.4M $412.4M $400.4M $418.5M $163.3M
 
Minority Interest in Earnings $861K $516K -$240K -$673K -$384K
Net Income to Common Excl Extra Items $348.4M $412.4M $400.4M $418.5M $163.3M
 
Basic EPS (Cont. Ops) $1.57 $1.84 $1.86 $2.44 $1.02
Diluted EPS (Cont. Ops) $1.56 $1.84 $1.86 $2.44 $1.01
Weighted Average Basic Share $663.9M $670.4M $643.2M $512.5M $483.9M
Weighted Average Diluted Share $666.5M $672.7M $644M $514.1M $487.6M
 
EBITDA $581.3M $771.3M $562.3M $598.5M $414.3M
EBIT $485.5M $680.2M $477M $512.7M $341.6M
 
Revenue (Reported) $1.9B $2.4B $2.2B $2.2B $2B
Operating Income (Reported) $485.5M $680.2M $477M $512.7M $341.6M
Operating Income (Adjusted) $485.5M $680.2M $477M $512.7M $341.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $41M $57M $551.7M $361M $693.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $550.8M $642.3M $658.3M $624.4M $604.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $66.8M $72.8M $80.2M $55.5M $51.1M
Total Current Assets $672.6M $787.6M $1.3B $1.1B $1.4B
 
Property Plant And Equipment $567.5M $554.5M $535.5M $525.7M $507.9M
Long-Term Investments $52.3M $66.1M $51.3M $45.6M $51.3M
Goodwill $3B $3B $3B $3B $3B
Other Intangibles $2.5B $2.4B $2.4B $2.3B $2.3B
Other Long-Term Assets $18.6M $27.4M $24M $17.1M $23.3M
Total Assets $6.8B $6.9B $7.3B $7B $7.3B
 
Accounts Payable $58M $73M $76.2M $115M $87.3M
Accrued Expenses $125.5M $137M $123.7M $127.9M $120.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $424.2M $375.1M $391M $423.4M $466.3M
 
Long-Term Debt $3.7B $3.3B $3.1B $3.1B $3.1B
Capital Leases -- -- -- -- --
Total Liabilities $4.8B $4.4B $4.2B $4.3B $4.3B
 
Common Stock $324.4M $324.4M $324.4M $324.4M $324.4M
Other Common Equity Adj -$121.1M -$97.2M -$125.5M -$119.6M -$106.6M
Common Equity $2.1B $2.5B $3.1B $2.7B $3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $16.1M $17.4M $18.8M $20.3M
Total Equity $2.1B $2.5B $3.1B $2.7B $3B
 
Total Liabilities and Equity $6.8B $6.9B $7.3B $7B $7.3B
Cash and Short Terms $41M $57M $551.7M $361M $693.2M
Total Debt $3.7B $3.3B $3.1B $3.1B $3.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $51.2M $376.6M $553M $536.3M $232.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $601.5M $589.5M $607.3M $608.8M $576.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $89.7M $95.5M $73.9M $63.9M --
Total Current Assets $757.1M $1.1B $1.2B $1.2B $896.9M
 
Property Plant And Equipment $549.9M $537.9M $514.6M $509.3M $485.9M
Long-Term Investments $101.9M $56.1M $47M $46.2M $51.5M
Goodwill $3B $3B $3B $3B --
Other Intangibles $2.5B $2.4B $2.3B $2.3B --
Other Long-Term Assets $23.4M $29.3M $17.6M $22.7M --
Total Assets $6.9B $7.1B $7.2B $7.2B $6.8B
 
Accounts Payable $46.3M $83.8M $85.9M $92M $83.6M
Accrued Expenses $101.7M $122M $86.9M $107.8M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $350.8M $395M $357.6M $466.7M $404.3M
 
Long-Term Debt $3.4B $3.2B $3.1B $3.1B $2.6B
Capital Leases -- -- -- -- --
Total Liabilities $4.5B $4.2B $4.2B $4.3B $3.7B
 
Common Stock $324.4M $324.4M $324.4M $324.4M $324.4M
Other Common Equity Adj -$76.7M -$110.3M -$122.4M -$116.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $15.8M $17.1M $18.5M $19.9M --
Total Equity $2.4B $2.9B $3B $2.9B $3.1B
 
Total Liabilities and Equity $6.9B $7.1B $7.2B $7.2B $6.8B
Cash and Short Terms $51.2M $376.6M $553M $536.3M $232.8M
Total Debt $3.4B $3.2B $3.1B $3.1B $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $482.8M $478.2M $631.2M $476.3M $596.8M
Depreciation & Amoritzation $134.6M $127.9M $121.1M $113.2M $113.5M
Stock-Based Compensation $20.3M $31.5M $30.5M $24.5M $38.5M
Change in Accounts Receivable $27.5M -$88.7M -$15.4M $34.7M $22.1M
Change in Inventories -- -- -- -- --
Cash From Operations $805.1M $500.4M $812.2M $587.2M $678.5M
 
Capital Expenditures $45.5M $63.1M $51.3M $54.7M $52.4M
Cash Acquisitions $34.8M $13.3M -- $1.2M $54.2M
Cash From Investing -$45.5M -$69.3M -$51.2M -$28M $31.8M
 
Dividends Paid (Ex Special Dividend) $76.5M $78.5M $84.8M $83.5M $81.4M
Special Dividend Paid
Long-Term Debt Issued $1.6B -- -- -- --
Long-Term Debt Repaid -$2.2B -$326M -$166M -- --
Repurchase of Common Stock $9.2M -- -- $652.9M $274.8M
Other Financing Activities -$36.6M -$11.9M -$15.5M -$13.5M -$28.4M
Cash From Financing -$748.1M -$415.1M -$266.2M -$749.9M -$378.1M
 
Beginning Cash (CF) $41M $57M $551.7M $361M $693.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.6M $16M $494.7M -$190.6M $332.2M
Ending Cash (CF) $52.5M $73M $1B $170.4M $1B
 
Levered Free Cash Flow $759.6M $437.3M $760.8M $532.6M $626.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $128.7M $146.2M $96.3M $147.2M $37.1M
Depreciation & Amoritzation $32.6M $30.2M $28.4M $29M $23.8M
Stock-Based Compensation $7M $6.4M $6.6M $10.6M $7.5M
Change in Accounts Receivable -$12.5M $26.7M -$14.1M -$2.9M $6.5M
Change in Inventories -- -- -- -- --
Cash From Operations $146.1M $209.3M $101.4M $210.1M $59.1M
 
Capital Expenditures $11.8M $12.4M $14.8M $15.4M $10.8M
Cash Acquisitions -$6K -- -- -- --
Cash From Investing -$11.1M -$12.2M $12.8M -$22.5M -$10.4M
 
Dividends Paid (Ex Special Dividend) $21M $21.2M $22.6M $20.5M $20.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$120M -- -- -- --
Repurchase of Common Stock -- -- $27.9M $70.3M --
Other Financing Activities -$46K -$2K -$6K -$6.3M --
Cash From Financing -$141.1M -$21.2M -$50.5M -$97M -$572.5M
 
Beginning Cash (CF) $51.2M $376.6M $553M $536.3M $232.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6M $175.9M $63.7M $90.5M -$523.8M
Ending Cash (CF) $45.2M $552.5M $616.7M $626.8M -$291M
 
Levered Free Cash Flow $134.3M $196.9M $86.5M $194.6M $48.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $593.1M $542.2M $619.2M $494.5M $341.6M
Depreciation & Amoritzation $130.1M $123M $115.4M $113.8M $100.5M
Stock-Based Compensation $30.9M $32M $22.3M $39.8M $28.4M
Change in Accounts Receivable -$96.1M $13M -$17.1M $1.5M $31.3M
Change in Inventories -- -- -- -- --
Cash From Operations $632M $758.5M $620.3M $607.2M $468.4M
 
Capital Expenditures $54.3M $59.2M $46.3M $60.5M $39M
Cash Acquisitions $32.3M -- -- $53.9M $24M
Cash From Investing -$80.5M -$60M -$18.3M $24.2M -$62.9M
 
Dividends Paid (Ex Special Dividend) $72.8M $84.6M $84.3M $81.8M $80.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$577M -$273M -- -- --
Repurchase of Common Stock $9.2M -- $327.9M $550M $49.8M
Other Financing Activities -$15.1M -$16.8M -$13.4M -$22.8M --
Cash From Financing -$664.9M -$373.1M -$425.6M -$648.2M -$709M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$113.4M $325.4M $176.4M -$16.8M -$303.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $577.7M $699.3M $574M $546.6M $429.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $348.4M $412.4M $400.4M $418.5M $163.3M
Depreciation & Amoritzation $95.8M $91M $85.3M $85.8M $72.8M
Stock-Based Compensation $23.1M $23.6M $15.4M $30.7M $20.5M
Change in Accounts Receivable -$49.7M $52M $50.2M $16.9M $26.1M
Change in Inventories -- -- -- -- --
Cash From Operations $342.6M $600.7M $408.8M $428.8M $218.6M
 
Capital Expenditures $39.4M $35.5M $30.5M $36.3M $22.8M
Cash Acquisitions $13.3M -- -- $52.8M $22.6M
Cash From Investing -$45.4M -$36.1M -$3.1M $49.1M -$45.6M
 
Dividends Paid (Ex Special Dividend) $57.4M $63.5M $63.1M $61.4M $60.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$219M -$166M -- -- --
Repurchase of Common Stock -- -- $327.9M $225M --
Other Financing Activities -$10.6M -$15.5M -$13.4M -$22.7M -$41.7M
Cash From Financing -$287M -$245M -$404.4M -$302.7M -$633.5M
 
Beginning Cash (CF) $121.3M $620.7M $1.7B $1.4B $1.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.2M $319.7M $1.3M $175.2M -$460.4M
Ending Cash (CF) $131.6M $940.4M $1.7B $1.6B $1.2B
 
Levered Free Cash Flow $303.2M $565.2M $378.4M $392.5M $195.8M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock