Financhill
Sell
19

T.TO Quote, Financials, Valuation and Earnings

Last price:
$17.42
Seasonality move :
0.91%
Day range:
$17.27 - $17.50
52-week range:
$17.27 - $23.29
Dividend yield:
9.49%
P/E ratio:
22.51x
P/S ratio:
1.30x
P/B ratio:
1.70x
Volume:
16.2M
Avg. volume:
9.5M
1-year change:
-12.02%
Market cap:
$27B
Revenue:
$20.1B
EPS (TTM):
$0.77
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $15.3B $16.8B $18.3B $20B $20.1B
Revenue Growth (YoY) 5.16% 9.76% 8.64% 9.37% 0.67%
 
Cost of Revenues $12.9B $14B $15.2B $17B $17B
Gross Profit $2.5B $2.9B $3B $3B $3.1B
Gross Profit Margin 16.14% 16.94% 16.65% 14.78% 15.35%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $73M $401M $328M $89M $41M
Operating Expenses -- -- -- -- --
Operating Income $2.5B $2.9B $3B $3B $3.1B
 
Net Interest Expenses $755M $714M $1.2B $1.2B $1.9B
EBT. Incl. Unusual Items $1.7B $2.3B $2.3B $1.1B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $451M $580M $604M $222M $290M
Net Income to Company $1.3B $1.7B $1.7B $867M $938M
 
Minority Interest in Earnings $53M $43M $103M $26M -$55M
Net Income to Common Excl Extra Items $1.3B $1.7B $1.7B $867M $938M
 
Basic EPS (Cont. Ops) $0.95 $1.23 $1.16 $0.58 $0.67
Diluted EPS (Cont. Ops) $0.94 $1.23 $1.15 $0.58 $0.67
Weighted Average Basic Share $1.3B $1.3B $1.4B $1.5B $1.5B
Weighted Average Diluted Share $1.3B $1.4B $1.4B $1.5B $1.5B
 
EBITDA $5.6B $6.1B $6.5B $7B $7.1B
EBIT $2.5B $2.9B $3B $3B $3.1B
 
Revenue (Reported) $15.3B $16.8B $18.3B $20B $20.1B
Operating Income (Reported) $2.5B $2.9B $3B $3B $3.1B
Operating Income (Adjusted) $2.5B $2.9B $3B $3B $3.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.2B $4.6B $5B $5B $5.1B
Revenue Growth (YoY) 7.2% 9.28% 7.54% 1.04% 0.5%
 
Cost of Revenues $3.5B $3.8B $4.2B $4.2B $4.3B
Gross Profit $755M $834M $802M $811M $800M
Gross Profit Margin 17.78% 17.97% 16.07% 16.09% 15.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $7M $212M -$6M -$79M --
Operating Expenses -- -- -- -- --
Operating Income $755M $834M $802M $811M $800M
 
Net Interest Expenses $116M $568M $468M $275M $570M
EBT. Incl. Unusual Items $498M $762M $165M $309M $588M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $140M $211M $28M $52M $157M
Net Income to Company $358M $551M $137M $257M $431M
 
Minority Interest in Earnings $13M $37M $1M -$23M -$62M
Net Income to Common Excl Extra Items $358M $551M $137M $257M $431M
 
Basic EPS (Cont. Ops) $0.25 $0.37 $0.09 $0.19 $0.32
Diluted EPS (Cont. Ops) $0.25 $0.37 $0.09 $0.19 $0.32
Weighted Average Basic Share $1.4B $1.4B $1.5B $1.5B $1.5B
Weighted Average Diluted Share $1.4B $1.4B $1.5B $1.5B $1.5B
 
EBITDA $1.6B $1.7B $1.8B $1.8B $1.8B
EBIT $755M $834M $802M $811M $800M
 
Revenue (Reported) $4.2B $4.6B $5B $5B $5.1B
Operating Income (Reported) $755M $834M $802M $811M $800M
Operating Income (Adjusted) $755M $834M $802M $811M $800M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $16.4B $17.7B $19.9B $20B $20.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.8B $14.7B $16.9B $16.9B $17.4B
Gross Profit $2.7B $3B $2.9B $3.1B $3.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$34M $761M -$30M $45M --
Operating Expenses -- -- -- -- --
Operating Income $2.7B $3B $2.9B $3.1B $3.1B
 
Net Interest Expenses $429M $1.1B $1.1B $1.4B $1.7B
EBT. Incl. Unusual Items $1.8B $2.8B $1.1B $1.2B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $469M $719M $228M $248M $429M
Net Income to Company $1.3B $2.1B $822M $928M $807M
 
Minority Interest in Earnings $35M $105M $21M $5M -$372M
Net Income to Common Excl Extra Items $1.3B $2.1B $822M $928M $807M
 
Basic EPS (Cont. Ops) $0.96 $1.46 $0.56 $0.62 $0.78
Diluted EPS (Cont. Ops) $0.95 $1.45 $0.55 $0.62 $0.77
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $6B $6.4B $6.9B $7.1B $7.2B
EBIT $2.7B $3B $2.9B $3.1B $3.1B
 
Revenue (Reported) $16.4B $17.7B $19.9B $20B $20.4B
Operating Income (Reported) $2.7B $3B $2.9B $3.1B $3.1B
Operating Income (Adjusted) $2.7B $3B $2.9B $3.1B $3.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $12.4B $13.3B $14.8B $14.8B $15.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.2B $10.9B $12.6B $12.5B $12.8B
Gross Profit $2.2B $2.3B $2.2B $2.3B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$2M $359M $1M -$43M -$425M
Operating Expenses -- -- -- -- --
Operating Income $2.2B $2.3B $2.2B $2.3B $2.3B
 
Net Interest Expenses $389M $980M $925M $1.2B $952M
EBT. Incl. Unusual Items $1.4B $2B $703M $790M $798M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $383M $522M $146M $172M $311M
Net Income to Company $1B $1.5B $557M $618M $487M
 
Minority Interest in Earnings $24M $86M $4M -$17M -$334M
Net Income to Common Excl Extra Items $1B $1.5B $557M $618M $487M
 
Basic EPS (Cont. Ops) $0.76 $0.99 $0.38 $0.43 $0.54
Diluted EPS (Cont. Ops) $0.75 $0.98 $0.38 $0.43 $0.54
Weighted Average Basic Share $4B $4.2B $4.3B $4.5B $4.6B
Weighted Average Diluted Share $4B $4.2B $4.4B $4.5B $4.6B
 
EBITDA $4.6B $4.9B $5.2B $5.3B $5.4B
EBIT $2.2B $2.3B $2.2B $2.3B $2.3B
 
Revenue (Reported) $12.4B $13.3B $14.8B $14.8B $15.1B
Operating Income (Reported) $2.2B $2.3B $2.2B $2.3B $2.3B
Operating Income (Adjusted) $2.2B $2.3B $2.2B $2.3B $2.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $848M $723M $974M $864M $869M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5B $2.9B $3.5B $3.8B $3.8B
Inventory $407M $448M $537M $484M $629M
Prepaid Expenses $478M $521M $617M $682M $769M
Other Current Assets -- -- -- -- --
Total Current Assets $4.7B $5B $6.1B $6.3B $6.6B
 
Property Plant And Equipment $15B $15.9B $17.1B $17.2B $17.3B
Long-Term Investments $1.1B $1.5B $1.9B $2B $2.2B
Goodwill $7.2B $7.3B $9.1B $10.1B $10.5B
Other Intangibles $15B $17.5B $19.2B $19.7B $20.6B
Other Long-Term Assets $108M $80M $118M $139M $161M
Total Assets $43.3B $48B $54.1B $56.1B $58B
 
Accounts Payable $855M $1.2B $1.4B $996M $1.1B
Accrued Expenses $2B $2.3B $2.5B $2.3B $2.4B
Current Portion Of Long-Term Debt $1.5B $3B $2.6B $4.1B $4.2B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $32M $24M $18M $25M $11M
Total Current Liabilities $5.9B $8.3B $8.3B $9.5B $9.8B
 
Long-Term Debt $18.9B $17.9B $22.5B $23.4B $25.6B
Capital Leases -- -- -- -- --
Total Liabilities $30.7B $31.9B $36.4B $38.8B $41.2B
 
Common Stock $7.7B $9.6B $11.4B $12.3B $13.1B
Other Common Equity Adj $117M $203M $110M -$44M -$105M
Common Equity $12B $15.1B $16.6B $16.1B $15.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $528M $943M $1.1B $1.2B $1.2B
Total Equity $12.6B $16.1B $17.7B $17.3B $16.8B
 
Total Liabilities and Equity $43.3B $48B $54.1B $56.1B $58B
Cash and Short Terms $848M $723M $974M $864M $869M
Total Debt $20.3B $20.9B $25B $27.3B $28.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.9B $1.4B $1.2B $814M $1.8B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.7B $3.3B $3.6B $3.6B $3.7B
Inventory $332M $499M $550M $492M $455M
Prepaid Expenses $581M $780M $775M $779M $511M
Other Current Assets -- -- -- -- --
Total Current Assets $5.9B $6.5B $6.5B $6.1B $7.4B
 
Property Plant And Equipment $15.9B $16.9B $17.4B $17.2B $17.6B
Long-Term Investments $1.4B $1.8B $1.9B $2B $2.1B
Goodwill $7.4B $9B $10.1B $10.3B --
Other Intangibles $15.6B $19.2B $19.8B $20.5B --
Other Long-Term Assets $146M $116M $131M $161M --
Total Assets $47.5B $54.3B $56.5B $57B $58.9B
 
Accounts Payable $1.1B $1.2B $965M $1B $1.1B
Accrued Expenses $2.3B $2.6B $2.3B $2.3B --
Current Portion Of Long-Term Debt $2.4B $4.3B $4.5B $3.5B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $13M $13M $4M $15M --
Total Current Liabilities $7.4B $9.9B $9.8B $8.9B $9.8B
 
Long-Term Debt $18.3B $20.9B $23.5B $25.4B $25.8B
Capital Leases -- -- -- -- --
Total Liabilities $31.6B $36.4B $39B $40.1B $41.3B
 
Common Stock $9.4B $11.1B $12B $12.8B $13.8B
Other Common Equity Adj $230M $83M $71M $7M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $924M $1B $1.2B $1.2B $1.6B
Total Equity $15.9B $17.8B $17.5B $16.9B $17.5B
 
Total Liabilities and Equity $47.5B $54.3B $56.5B $57B $58.9B
Cash and Short Terms $1.9B $1.4B $1.2B $814M $1.8B
Total Debt $20.5B $25.1B $27.8B $28B $29B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.3B $1.7B $1.7B $867M $938M
Depreciation & Amoritzation $3B $3.2B $3.5B $4.1B $4B
Stock-Based Compensation $27M $139M $122M $117M $151M
Change in Accounts Receivable $67M -$298M -$303M -$188M -$74M
Change in Inventories $30M -$41M -$89M $53M -$145M
Cash From Operations $4.6B $4.4B $4.8B $4.5B $4.8B
 
Capital Expenditures $2.8B $5.3B $3.6B $3.2B $3.4B
Cash Acquisitions $3.2B $468M $1.7B $1.3B $384M
Cash From Investing -$5.8B -$4.6B -$5.5B -$4.8B -$3.7B
 
Dividends Paid (Ex Special Dividend) $930M $1B $1.2B $1.3B $1.6B
Special Dividend Paid
Long-Term Debt Issued $4.9B $4.9B $10.3B $9.2B $6.5B
Long-Term Debt Repaid -$3.9B -$5B -$8B -$7.7B -$6.8B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $328M $769M -$169M -$77M -$42M
Cash From Financing $1.5B $126M $971M $196M -$1.1B
 
Beginning Cash (CF) $848M $723M $974M $864M $869M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $313M -$125M $251M -$110M $5M
Ending Cash (CF) $1.2B $598M $1.2B $754M $874M
 
Levered Free Cash Flow $1.8B -$928M $1.2B $1.3B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $358M $551M $137M $257M $431M
Depreciation & Amoritzation $814M $850M $993M $965M $1B
Stock-Based Compensation $36M $30M $27M $44M $42M
Change in Accounts Receivable -$227M -$188M -$120M -$30M -$96M
Change in Inventories $31M -$62M $30M $38M $30M
Cash From Operations $1.3B $1.3B $1.3B $1.4B $1.5B
 
Capital Expenditures $716M $832M $973M $852M $40M
Cash Acquisitions $700M $1.2B $11M $116M $3M
Cash From Investing -$1.5B -$1.9B -$791M -$807M $601M
 
Dividends Paid (Ex Special Dividend) $271M $297M $338M $384M $408M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.6B $4.9B $2.8B $1.3B --
Long-Term Debt Repaid -$1.4B -$2.8B -$1.9B -$1.5B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$23M -$16M -$26M --
Cash From Financing -$177M $1.7B $39M -$738M -$3.9B
 
Beginning Cash (CF) $1.9B $1.4B $1.2B $814M $1.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$319M $1.1B $555M -$113M -$1.9B
Ending Cash (CF) $1.5B $2.5B $1.8B $701M -$28M
 
Levered Free Cash Flow $606M $468M $334M $580M $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.3B $2.1B $822M $928M $807M
Depreciation & Amoritzation $3.2B $3.3B $3.9B $4B $4.1B
Stock-Based Compensation $61M $114M $124M $127M $162M
Change in Accounts Receivable -$246M -$246M -$122M -$54M -$51M
Change in Inventories $18M -$167M -$51M $58M $37M
Cash From Operations $4.5B $4.6B $4.3B $5.1B $4.8B
 
Capital Expenditures $2.9B $5.9B $3.6B $3.7B $1.9B
Cash Acquisitions $2.6B $933M $1.4B $299M $565M
Cash From Investing -$4.7B -$6.6B -$5B -$3.8B -$1.8B
 
Dividends Paid (Ex Special Dividend) $1B $1.2B $1.3B $1.5B $1.6B
Special Dividend Paid
Long-Term Debt Issued $5.9B $10.1B $9.6B $6B --
Long-Term Debt Repaid -$4.7B -$7.3B -$7.9B -$7B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $960M -$121M -$124M -$42M --
Cash From Financing $1.4B $1.6B $434M -$1.7B -$2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B -$424M -$236M -$390M $1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.6B -$1.4B $702M $1.4B $2.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1B $1.5B $557M $618M $487M
Depreciation & Amoritzation $2.4B $2.5B $3B $2.9B $3B
Stock-Based Compensation $123M $98M $100M $110M $121M
Change in Accounts Receivable -$175M -$123M $58M $192M $215M
Change in Inventories $75M -$51M -$13M -$8M $174M
Cash From Operations $3.5B $3.7B $3.2B $3.8B $3.7B
 
Capital Expenditures $2.2B $2.9B $2.8B $3.3B $1.9B
Cash Acquisitions $1.1B $1.6B $1.3B $283M $464M
Cash From Investing -$2.7B -$4.6B -$4.1B -$3.1B -$1.1B
 
Dividends Paid (Ex Special Dividend) $773M $880M $976M $1.2B $1.2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.8B $9B $8.3B $5.1B $8.1B
Long-Term Debt Repaid -$4.1B -$6.4B -$6.2B -$5.5B -$5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $768M -$122M -$77M -$42M -$31M
Cash From Financing $155M $1.7B $1.1B -$766M -$1.7B
 
Beginning Cash (CF) $6B $2.6B $2.7B $3.9B $6.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1B $717M $230M -$50M $958M
Ending Cash (CF) $7B $3.3B $3B $3.9B $7.5B
 
Levered Free Cash Flow $1.3B $824M $362M $438M $1.9B

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
53
Is AAPL Stock a Buy?

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

Buy
57
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 38x

Alerts

Sell
1
LW alert for Dec 20

Lamb Weston Holdings, Inc. [LW] is down 25.96% over the past day.

Buy
54
BMRN alert for Dec 20

BioMarin Pharmaceutical, Inc. [BMRN] is up 17.79% over the past day.

Buy
82
RKLB alert for Dec 20

Rocket Lab Corp. [RKLB] is up 17.72% over the past day.

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

Show me the best stock