Financhill
Sell
46

TIH.TO Quote, Financials, Valuation and Earnings

Last price:
$163.81
Seasonality move :
1.79%
Day range:
$161.49 - $163.65
52-week range:
$107.32 - $168.56
Dividend yield:
1.28%
P/E ratio:
26.97x
P/S ratio:
2.63x
P/B ratio:
4.19x
Volume:
148.8K
Avg. volume:
190.9K
1-year change:
44.4%
Market cap:
$13.3B
Revenue:
$5B
EPS (TTM):
$6.05
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.5B $3.9B $4.1B $4.6B $5B
Revenue Growth (YoY) -5.43% 11.72% 5.89% 12.32% 8.63%
 
Cost of Revenues $2.7B $2.9B $3B $3.4B $3.8B
Gross Profit $814.5M $952M $1.1B $1.2B $1.2B
Gross Profit Margin 23.41% 24.49% 26.74% 26.57% 24.75%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $463.3M $493.8M $499.4M $540.7M $592.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $435.5M $477.4M $486.6M $521.5M $564.3M
Operating Income $379M $474.5M $613.9M $706.5M $678.7M
 
Net Interest Expenses $30M $28.2M $27.3M $28.1M $28.7M
EBT. Incl. Unusual Items $351.5M $456.8M $613.5M $722.1M $695.2M
Earnings of Discontinued Ops. -- -- $4.1M $5.6M --
Income Tax Expense $96.6M $124.1M $163.4M $193M $188.6M
Net Income to Company $254.9M $332.7M $450.1M $529.1M $506.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $254.9M $332.7M $450.1M $529.1M $506.5M
 
Basic EPS (Cont. Ops) $3.10 $4.03 $5.52 $6.43 $6.18
Diluted EPS (Cont. Ops) $3.09 $4.00 $5.47 $6.39 $6.13
Weighted Average Basic Share $82.2M $82.5M $82.3M $82.3M $82M
Weighted Average Diluted Share $82.6M $83.3M $83M $82.9M $82.6M
 
EBITDA $545.3M $632.9M $776.1M $889M $883.6M
EBIT $379M $474.5M $613.9M $706.5M $678.7M
 
Revenue (Reported) $3.5B $3.9B $4.1B $4.6B $5B
Operating Income (Reported) $379M $474.5M $613.9M $706.5M $678.7M
Operating Income (Adjusted) $379M $474.5M $613.9M $706.5M $678.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $997.2M $1.1B $1.2B $1.3B $1.3B
Revenue Growth (YoY) 8.2% 8.96% 8.06% 13.96% -1.73%
 
Cost of Revenues $743.3M $788.9M $842.6M $1B $969.8M
Gross Profit $253.9M $297.6M $331.4M $322.8M $345.1M
Gross Profit Margin 25.46% 27.39% 28.23% 24.13% 26.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $124M $136.3M $142.4M $152.9M $161.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $122.3M $138M $141.7M $145.4M $159.4M
Operating Income $131.5M $159.6M $189.7M $177.4M $185.6M
 
Net Interest Expenses $7.1M $7M $7.1M $7.2M $9.2M
EBT. Incl. Unusual Items $129.3M $165.5M $197.8M $179.4M $190.1M
Earnings of Discontinued Ops. -- $2.6M -- -- --
Income Tax Expense $35.5M $44.9M $52.2M $48.4M $49.5M
Net Income to Company $93.8M $120.6M $145.6M $131M $140.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $93.8M $120.6M $145.6M $131M $140.6M
 
Basic EPS (Cont. Ops) $1.13 $1.50 $1.77 $1.60 $1.73
Diluted EPS (Cont. Ops) $1.12 $1.49 $1.76 $1.59 $1.72
Weighted Average Basic Share $82.7M $82.2M $82.3M $81.9M $81.3M
Weighted Average Diluted Share $83.5M $82.8M $82.9M $82.5M $81.9M
 
EBITDA $171.6M $201.4M $235.6M $229.7M $269.3M
EBIT $131.5M $159.6M $189.7M $177.4M $185.6M
 
Revenue (Reported) $997.2M $1.1B $1.2B $1.3B $1.3B
Operating Income (Reported) $131.5M $159.6M $189.7M $177.4M $185.6M
Operating Income (Adjusted) $131.5M $159.6M $189.7M $177.4M $185.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.9B $4B $4.5B $4.9B $5.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3B $2.9B $3.3B $3.7B $3.8B
Gross Profit $927.3M $1.1B $1.2B $1.2B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $490.7M $512.7M $525.5M $572.2M $619.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $474.7M $503.4M $506.4M $547.9M $589.8M
Operating Income $452.5M $547.6M $712.1M $669.1M $676.5M
 
Net Interest Expenses $28.6M $27.4M $27.8M $28.4M $33.9M
EBT. Incl. Unusual Items $435.1M $544.9M $723.8M $691.4M $677.3M
Earnings of Discontinued Ops. -- $3.2M $7.2M -- --
Income Tax Expense $119M $148.2M $190.5M $187.1M $181.6M
Net Income to Company $316.1M $397.4M $533.3M $504.3M $495.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $316.1M $396.7M $533.3M $504.3M $495.7M
 
Basic EPS (Cont. Ops) $3.83 $4.86 $6.50 $6.14 $6.09
Diluted EPS (Cont. Ops) $3.80 $4.83 $6.43 $6.09 $6.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $613M $707.7M $886M $869.2M $956.4M
EBIT $452.5M $547.6M $712.1M $669.1M $676.5M
 
Revenue (Reported) $3.9B $4B $4.5B $4.9B $5.1B
Operating Income (Reported) $452.5M $547.6M $712.1M $669.1M $676.5M
Operating Income (Adjusted) $452.5M $547.6M $712.1M $669.1M $676.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.9B $3B $3.4B $3.7B $3.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $2.2B $2.5B $2.8B $2.9B
Gross Profit $687.3M $786.3M $903.4M $892.5M $915.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $373.4M $392.2M $416.3M $447.9M $475.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $362.1M $388.1M $405.9M $432.4M $457.9M
Operating Income $325.2M $398.3M $497.6M $460.1M $458M
 
Net Interest Expenses $21.3M $20.5M $21M $21.2M $26.5M
EBT. Incl. Unusual Items $312.1M $400.2M $511.5M $480.8M $463M
Earnings of Discontinued Ops. -- $3.2M $5.6M -- --
Income Tax Expense $85M $109.1M $136.5M $130.6M $123.6M
Net Income to Company $227.1M $291.8M $375.1M $350.2M $339.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $227.1M $291.1M $375.1M $350.2M $339.4M
 
Basic EPS (Cont. Ops) $2.75 $3.57 $4.56 $4.27 $4.18
Diluted EPS (Cont. Ops) $2.72 $3.54 $4.52 $4.23 $4.15
Weighted Average Basic Share $247.8M $247.1M $246.9M $246.3M $243.8M
Weighted Average Diluted Share $250.2M $249.3M $248.9M $248.2M $245.6M
 
EBITDA $444M $518.7M $629.6M $609.8M $682.5M
EBIT $325.2M $398.3M $497.6M $460.1M $458M
 
Revenue (Reported) $2.9B $3B $3.4B $3.7B $3.8B
Operating Income (Reported) $325.2M $398.3M $497.6M $460.1M $458M
Operating Income (Adjusted) $325.2M $398.3M $497.6M $460.1M $458M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $591.1M $916.8M $927.8M $1B $890.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $518.4M $438.4M $561.5M $610.3M $615.3M
Inventory $728.4M $720.4M $1B $1.1B $1.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $10.9M $14M $17.4M $23.7M $22.1M
Total Current Assets $1.9B $2.1B $2.6B $2.8B $2.9B
 
Property Plant And Equipment $987.7M $995.1M $1.1B $1.3B $1.4B
Long-Term Investments -- -- -- -- --
Goodwill $93.8M $93.8M $93.8M $93.8M $95.3M
Other Intangibles $384.4M $381.3M $378.8M $376.3M $373.8M
Other Long-Term Assets $8.3M $5M $4.5M $4.3M $5.3M
Total Assets $3.3B $3.6B $4.2B $4.6B $4.9B
 
Accounts Payable $539.2M $542.5M $664.9M $623.4M $678M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $149.9M
Current Portion Of Capital Lease Obligations $9.2M $7.8M $7.7M $9.2M $8.8M
Other Current Liabilities $11M -- -- $13.9M --
Total Current Liabilities $794.2M $813.7M $1.1B $1.1B $1.2B
 
Long-Term Debt $662.9M $658.1M $663.2M $672.9M $531M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.6B $1.9B $1.9B $1.9B
 
Common Stock $516.6M $539.7M $561.1M $582.8M $598M
Other Common Equity Adj -$1.4M $4.7M $13.4M -$6.2M $13.3M
Common Equity $1.7B $2B $2.3B $2.7B $3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $2B $2.3B $2.7B $3B
 
Total Liabilities and Equity $3.3B $3.6B $4.2B $4.6B $4.9B
Cash and Short Terms $591.1M $916.8M $927.8M $1B $890.8M
Total Debt $672.1M $665.9M $670.9M $682.1M $689.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $732.6M $770.9M $807.4M $670.7M $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $539.1M $611.1M $637.6M $688M $734M
Inventory $685.2M $954.5M $1.1B $1.3B $1.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $18.1M $20.8M $27.8M $29.4M --
Total Current Assets $2B $2.4B $2.6B $2.7B $3B
 
Property Plant And Equipment $986.6M $1.1B $1.2B $1.4B $1.5B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $25.8M $29.7M $85.5M $94.3M --
Total Assets $3.5B $4B $4.4B $4.7B $5.2B
 
Accounts Payable $541.2M $619.5M $602.1M $642.4M $587.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $150M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $4.4M --
Total Current Liabilities $777.7M $998.5M $962.9M $1.1B $965.3M
 
Long-Term Debt $660.2M $664.6M $671.7M $527.9M $842.5M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.8B $1.8B $1.8B $2B
 
Common Stock $531.8M $555.7M $579.7M $602M $632.2M
Other Common Equity Adj $9M $35.6M $2.8M -$2.6M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.9B $2.2B $2.6B $2.9B $3.2B
 
Total Liabilities and Equity $3.5B $4B $4.4B $4.7B $5.2B
Cash and Short Terms $732.6M $770.9M $807.4M $670.7M $1.1B
Total Debt $660.2M $664.6M $671.7M $677.9M $842.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $254.9M $332.7M $450.1M $529.1M $506.5M
Depreciation & Amoritzation $166.3M $158.4M $162.2M $182.4M $205M
Stock-Based Compensation $5.7M $6.5M $6.8M $10.9M $8.9M
Change in Accounts Receivable -$16.5M $89.6M -$127.7M -$49.8M $4.2M
Change in Inventories $183.8M $8M -$315.1M -$115.2M -$201.6M
Cash From Operations $400.1M $610.1M $388.2M $527M $508.1M
 
Capital Expenditures $147M $189.5M $274.1M $346.5M $346M
Cash Acquisitions -- -- -- -- $73.6M
Cash From Investing -$83.6M -$136.2M -$215.5M -$249.3M -$355.8M
 
Dividends Paid (Ex Special Dividend) $98.5M $109.1M $125.2M $138.6M $153.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$10.3M -$9.9M -$8.9M -$9.4M -$9.7M
Repurchase of Common Stock $4M $50M $48.5M $37.5M $160.4M
Other Financing Activities -$338K -$961K -- -- -$103K
Cash From Financing -$90.9M -$148.1M -$162.2M -$164.5M -$303.4M
 
Beginning Cash (CF) $591.1M $916.8M $927.8M $1B $890.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $225.5M $325.7M $11M $113M -$149.9M
Ending Cash (CF) $816.6M $1.2B $939.2M $1.2B $742M
 
Levered Free Cash Flow $253.1M $420.5M $114M $180.5M $162.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $93.8M $120.6M $145.6M $131M $140.6M
Depreciation & Amoritzation $40.1M $41.8M $45.9M $52.3M $83.7M
Stock-Based Compensation $2.1M $1.8M $2.5M $3M $3.1M
Change in Accounts Receivable -$7.6M -$36.5M -$56.3M -$16.5M -$24.8M
Change in Inventories $27.6M -$54.7M -$24.9M -$34.9M $85M
Cash From Operations $157.5M $99.8M $150.3M $18.4M $258.5M
 
Capital Expenditures $46.6M $77.8M $68.6M $53M $71.6M
Cash Acquisitions -- -- -- $67.5M $2M
Cash From Investing -$37.6M -$72.6M -$48.8M -$107.2M -$46.4M
 
Dividends Paid (Ex Special Dividend) $28.9M $32.1M $35.6M $39.3M $42.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.4M -$2.2M -$2.5M -$2.4M --
Repurchase of Common Stock $24.2M $10.8M -- $7.8M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$48.2M -$35.5M -$28.1M -$44M -$180.9M
 
Beginning Cash (CF) $732.6M $770.9M $807.4M $670.7M $1.1B
Foreign Exchange Rate Adjustment $79K $467K $82K -$244K $536K
Additions / Reductions $71.8M -$7.9M $73.4M -$133.1M $31.7M
Ending Cash (CF) $804.4M $763.6M $880.9M $537.4M $1.1B
 
Levered Free Cash Flow $110.9M $22M $81.6M -$34.6M $186.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $316.1M $397.4M $533.3M $504.3M $495.7M
Depreciation & Amoritzation $160.5M $159.9M $173.9M $200.1M $279.8M
Stock-Based Compensation $6.5M $6.3M $9.6M $12.1M $9.2M
Change in Accounts Receivable -$26.6M -$65.4M -$35.2M -$44.7M -$15.1M
Change in Inventories $164M -$272.8M -$213.7M -$193.5M $211.2M
Cash From Operations $516.7M $425.8M $414.6M $448.6M $868.8M
 
Capital Expenditures $193.9M $242.3M $339.5M $352.5M $375.6M
Cash Acquisitions -- -- -- -- $53.5M
Cash From Investing -$137.2M -$203.8M -$230.3M -$354.2M -$355.9M
 
Dividends Paid (Ex Special Dividend) $105.6M $122.1M $135.2M $149.7M $162.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$10M -$9.3M -$9M -$9.9M --
Repurchase of Common Stock $24.2M $74.3M $25M $95.3M $117.9M
Other Financing Activities -- -- -- -- --
Cash From Financing -$117.7M -$184.1M -$147.7M -$231.1M -$123.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $261.5M $38.4M $36.5M -$136.7M $389.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $322.8M $183.5M $75.1M $96.1M $493.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $227.1M $291.8M $375.1M $350.2M $339.4M
Depreciation & Amoritzation $118.8M $120.3M $132M $149.7M $224.6M
Stock-Based Compensation $5M $4.8M $7.6M $8.9M $9.3M
Change in Accounts Receivable $2.5M -$152.6M -$60.1M -$55.1M -$74.4M
Change in Inventories $43.2M -$237.6M -$136.2M -$214.5M $198.2M
Cash From Operations $352.8M $168.5M $194.9M $116.6M $477.2M
 
Capital Expenditures $157.9M $210.7M $276M $282M $311.5M
Cash Acquisitions -- -- -- $67.5M $47.5M
Cash From Investing -$114.8M -$182.5M -$197.2M -$302.1M -$302.2M
 
Dividends Paid (Ex Special Dividend) $80.1M $93.1M $103.2M $114.2M $123.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $300M
Long-Term Debt Repaid -$7.5M -$6.9M -$6.9M -$7.4M -$5.6M
Repurchase of Common Stock $24.2M $48.5M $25M $82.8M $40.3M
Other Financing Activities -- -- -- -$103K -$3M
Cash From Financing -$96.6M -$132.6M -$118.1M -$184.7M -$4.6M
 
Beginning Cash (CF) $2B $2.3B $2.2B $2.5B $3.1B
Foreign Exchange Rate Adjustment $2K $583K -$13K $219K -$906K
Additions / Reductions $141.4M -$145.9M -$120.4M -$370M $169.5M
Ending Cash (CF) $2.1B $2.2B $2.1B $2.1B $3.2B
 
Levered Free Cash Flow $194.9M -$42.1M -$81.1M -$165.4M $165.7M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

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

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 59.64% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.19% over the past day.

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

Show me the best stock