Financhill
Sell
38

TRI.TO Quote, Financials, Valuation and Earnings

Last price:
$182.22
Seasonality move :
3.48%
Day range:
$180.92 - $182.86
52-week range:
$177.00 - $299.24
Dividend yield:
1.84%
P/E ratio:
33.38x
P/S ratio:
7.94x
P/B ratio:
5.23x
Volume:
105K
Avg. volume:
424.8K
1-year change:
-22.37%
Market cap:
$85.6B
Revenue:
$9.9B
EPS (TTM):
$5.44
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8B $8B $8.6B $9.2B $9.9B
Revenue Growth (YoY) 2.42% -0.84% 8.4% 6.29% 8.43%
 
Cost of Revenues $6.3B $6.2B $6.3B $6.6B $7.3B
Gross Profit $1.7B $1.7B $2.3B $2.6B $2.7B
Gross Profit Margin 21.73% 21.79% 26.78% 28.51% 26.84%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $53.6M $20M $598.8M -- --
Operating Expenses -- -- -- -- --
Operating Income $1.7B $1.7B $2.3B $2.6B $2.7B
 
Net Interest Expenses $241.4M $235.7M $251.3M $286.1M $242.5M
EBT. Incl. Unusual Items $2.4B $1.3B $2.7B $2.7B $2.8B
Earnings of Discontinued Ops. -$36.2M $2.5M -$69M $66.1M $20.5M
Income Tax Expense $95.2M $2B $337.2M $562.8M -$168.5M
Net Income to Company $1.5B $7.1B $1.8B $3.6B $3B
 
Minority Interest in Earnings -- -- -- -- -$4.1M
Net Income to Common Excl Extra Items $1.5B $7.1B $1.8B $3.6B $3B
 
Basic EPS (Cont. Ops) $3.02 $14.45 $3.59 $7.84 $6.70
Diluted EPS (Cont. Ops) $3.02 $14.42 $3.58 $7.83 $6.69
Weighted Average Basic Share $496.7M $493.4M $483.9M $463.2M $450.6M
Weighted Average Diluted Share $498M $494.5M $484.9M $464M $451.2M
 
EBITDA $2.8B $2.7B $3.3B $3.6B $3.8B
EBIT $1.7B $1.7B $2.3B $2.6B $2.7B
 
Revenue (Reported) $8B $8B $8.6B $9.2B $9.9B
Operating Income (Reported) $1.7B $1.7B $2.3B $2.6B $2.7B
Operating Income (Adjusted) $1.7B $1.7B $2.3B $2.6B $2.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.9B $2.1B $2.1B $2.4B $2.5B
Revenue Growth (YoY) 0% 6.92% 3.99% 9.99% 4.38%
 
Cost of Revenues $1.6B $1.6B $1.5B $1.8B $1.9B
Gross Profit $340.2M $466.3M $598.2M $552.4M $603.3M
Gross Profit Margin 17.69% 22.68% 27.98% 23.49% 24.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income $340.2M $466.3M $598.2M $552.4M $603.3M
 
Net Interest Expenses $54.2M $62.7M $73.8M $28.6M $51M
EBT. Incl. Unusual Items $340.2M $1B $705.5M $493.8M $774.1M
Earnings of Discontinued Ops. $1.3M -$48.3M -$4M $32.7M -$6.9M
Income Tax Expense -$202.9M $10.4M -$24.1M $105M $166.7M
Net Income to Company -$256M $350.6M $496.9M $376.4M $590.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$303.7M $346.1M $496.3M $377.8M $589.5M
 
Basic EPS (Cont. Ops) -$0.61 $0.61 $1.08 $0.91 $1.29
Diluted EPS (Cont. Ops) -$0.61 $0.61 $1.08 $0.91 $1.29
Weighted Average Basic Share $494.6M $483.1M $455.5M $449.9M $449.8M
Weighted Average Diluted Share $494.6M $483.9M $456.1M $450.5M $450.3M
 
EBITDA $577.1M $698.8M $845M $827.9M $925.6M
EBIT $340.2M $466.3M $598.2M $552.4M $603.3M
 
Revenue (Reported) $1.9B $2.1B $2.1B $2.4B $2.5B
Operating Income (Reported) $340.2M $466.3M $598.2M $552.4M $603.3M
Operating Income (Adjusted) $340.2M $466.3M $598.2M $552.4M $603.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.9B $8.4B $9.1B $9.7B $10.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.3B $6.6B $6.6B $7.1B $7.6B
Gross Profit $1.6B $1.8B $2.5B $2.7B $2.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$2.5M -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income $1.6B $1.8B $2.5B $2.7B $2.7B
 
Net Interest Expenses $235.2M $184.5M $296.7M $215M $223.8M
EBT. Incl. Unusual Items $2.3B $2.7B $2.3B $2.3B $3.1B
Earnings of Discontinued Ops. -$32.4M -$115.9M $81.3M $85.6M $200.5K
Income Tax Expense $2.4B $52M $588M -$327.4M $559.4M
Net Income to Company $8.1B $1.3B $2.9B $3B $2.5B
 
Minority Interest in Earnings -- -- -- -$4M --
Net Income to Common Excl Extra Items $8.2B $1.3B $3B $3B $2.5B
 
Basic EPS (Cont. Ops) $16.36 $2.48 $6.58 $6.93 $5.45
Diluted EPS (Cont. Ops) $16.32 $2.47 $6.57 $6.92 $5.44
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.6B $2.7B $3.5B $3.8B $4B
EBIT $1.6B $1.8B $2.5B $2.7B $2.7B
 
Revenue (Reported) $7.9B $8.4B $9.1B $9.7B $10.3B
Operating Income (Reported) $1.6B $1.8B $2.5B $2.7B $2.7B
Operating Income (Adjusted) $1.6B $1.8B $2.5B $2.7B $2.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.8B $6.2B $6.7B $7.3B $7.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.6B $4.8B $4.8B $5.3B $5.6B
Gross Profit $1.2B $1.5B $1.9B $2B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$2.5M -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income $1.2B $1.5B $1.9B $2B $2B
 
Net Interest Expenses $173.9M $122.7M $227.4M $146.9M $162.3M
EBT. Incl. Unusual Items $1.1B $2.5B $2.1B $1.7B $2B
Earnings of Discontinued Ops. $147.6K -$118.4M $28.4M $47.5M $28.2M
Income Tax Expense $2.2B $197M $535.1M -$354.7M $370.6M
Net Income to Company $7.4B $1.6B $2.7B $2.2B $1.6B
 
Minority Interest in Earnings -- -- -- -$4M --
Net Income to Common Excl Extra Items $7.4B $1.5B $2.7B $2.2B $1.6B
 
Basic EPS (Cont. Ops) $14.88 $2.93 $5.79 $4.90 $3.63
Diluted EPS (Cont. Ops) $14.85 $2.93 $5.78 $4.90 $3.63
Weighted Average Basic Share $1.5B $1.5B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.5B $1.5B $1.4B $1.4B $1.4B
 
EBITDA $1.9B $2.2B $2.6B $2.8B $3B
EBIT $1.2B $1.5B $1.9B $2B $2B
 
Revenue (Reported) $5.8B $6.2B $6.7B $7.3B $7.7B
Operating Income (Reported) $1.2B $1.5B $1.9B $2B $2B
Operating Income (Adjusted) $1.2B $1.5B $1.9B $2B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.3B $982.7M $1.4B $1.7B $2.8B
Short Term Investments $780.3M $137.6M $276.7M -- --
Accounts Receivable, Net $1.4B $1.3B $1.4B $1.4B $1.5B
Inventory $33.1M $35.4M $39.3M $26.4M $30.2M
Prepaid Expenses $160.5M $214.7M $215.4M $212.3M $215.7M
Other Current Assets $103.3M $132.5M $90.9M -- --
Total Current Assets $4.9B $2.9B $3.6B $3.9B $5B
 
Property Plant And Equipment $694.3M $634.1M $560.9M $589.4M $555.1M
Long-Term Investments $1.8B $9.2B $8.6B $3.3B $1B
Goodwill $7.6B $7.6B $8B -- --
Other Intangibles $5.4B $5.3B $5.6B -- --
Other Long-Term Assets $455.2M $549.3M $610.5M -- --
Total Assets $22.8B $28B $29.4B $24.6B $26.5B
 
Accounts Payable $276.5M $286.7M $321.1M $238.7M $253.1M
Accrued Expenses $970.3M $1.2B $1.1B -- --
Current Portion Of Long-Term Debt -- -- $2.2B -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $568.7M $323.7M $1.2B -- --
Total Current Liabilities $3.4B $3.3B $6.6B $4.3B $4.9B
 
Long-Term Debt $5.1B $5B $4.5B $4.1B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $10.1B $10.5B $13.3B $10B $9.2B
 
Common Stock $4.6B $4.7B $5.1B $2.4B $2.8B
Other Common Equity Adj -$878.5M -$1B -$1.6B -- --
Common Equity $12.6B $17.3B $16B $14.4B $17.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $12.7B $17.5B $16.1B $14.6B $17.3B
 
Total Liabilities and Equity $22.8B $28B $29.4B $24.6B $26.5B
Cash and Short Terms $2.3B $982.7M $1.4B $1.7B $2.8B
Total Debt $5.2B $5.1B $4.5B $4.7B $4.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.9B $630.7M $3.4B $2.3B $859.9M
Short Term Investments $105.9M $512.8M -- -- --
Accounts Receivable, Net $1.2B $1.3B $1.3B $1.4B $1.5B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $3.8B $3.2B $5.5B $4.5B $3B
 
Property Plant And Equipment $599.2M $568.9M $534M $580.9M $496.7M
Long-Term Investments $9.8B $8.6B $3.1B $887.6M $897.5M
Goodwill $7.6B $8B -- -- --
Other Intangibles $5.3B $5.6B -- -- --
Other Long-Term Assets $1.5B $856M -- -- --
Total Assets $29.3B $29.1B $26.2B $24.9B $24.8B
 
Accounts Payable $198.9M $222.6M $201.4M $1.4B $200.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $506M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $827.7M $1.2B -- -- --
Total Current Liabilities $3.9B $4.7B $5.2B $4.8B $5B
 
Long-Term Debt $5B $5.3B $4.1B $2.5B $2.1B
Capital Leases -- -- -- -- --
Total Liabilities $11.3B $12.2B $11B $8.9B $8.5B
 
Common Stock $4.8B $5.3B $2.6B $4.7B $3B
Other Common Equity Adj -$1B -$1.8B -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $18B $16.9B $15.1B $16B $16.4B
 
Total Liabilities and Equity $29.3B $29.1B $26.2B $24.9B $24.8B
Cash and Short Terms $1.9B $630.7M $3.4B $2.3B $859.9M
Total Debt $5.1B $5.4B $4.2B $2.5B $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.5B $7.1B $1.8B $3.6B $3B
Depreciation & Amoritzation $1.1B $965.4M $942.5M $978.5M $1.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $38.9M $95.3M -$36.5M -$112M $35.6M
Change in Inventories -- -- -- -- --
Cash From Operations $2.3B $3.5B $2.5B $3.2B $3.4B
 
Capital Expenditures $676M $610.6M $774.6M $734.2M $831.6M
Cash Acquisitions $224M $22.6M $248.7M $1.6B $1.4B
Cash From Investing -$185.1M -$1.9B -$657.4M $4.7B $405.5M
 
Dividends Paid (Ex Special Dividend) $981.8M $971.6M $1.1B $1.2B $1.3B
Special Dividend Paid
Long-Term Debt Issued $2.7B -- -- -- --
Long-Term Debt Repaid -$2.3B -$136.6M -$84.4M -- --
Repurchase of Common Stock $268.3M $1.8B $1.7B $4.2B $875.4M
Other Financing Activities -$12.1M $13.8M -$18.2M -- --
Cash From Financing -$863.8M -$2.8B -$1.5B -$7.6B -$2.8B
 
Beginning Cash (CF) $2.3B $982.7M $1.4B $1.7B $2.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B -$1.3B $378.8M $309.1M $917.9M
Ending Cash (CF) $3.6B -$288.6M $1.8B $2B $3.7B
 
Levered Free Cash Flow $1.7B $2.9B $1.8B $2.4B $2.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$256M $350.6M $496.9M $376.4M $590.6M
Depreciation & Amoritzation $238.8M $232.4M $247.5M $274.5M $322.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $91.1M $35.1M $24.2M -- $38.9M
Change in Inventories -- -- -- -- --
Cash From Operations $683.8M $720M $906.9M $1B $971.4M
 
Capital Expenditures $166.1M $198.5M $195.1M $202.5M $223.1M
Cash Acquisitions $2.5M $26.3M $912.7M $44.9M $263M
Cash From Investing -$688.6M -$155M $582.9M -$296.1M -$186.9M
 
Dividends Paid (Ex Special Dividend) $247.6M $272.9M $294.6M $322M $359.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $481.3M -- -- --
Long-Term Debt Repaid -$29M -$23.1M -- -- --
Repurchase of Common Stock $758M $648.8M -$2.5M $46.4K $936.8M
Other Financing Activities $3.9M -$32.3M -- -- --
Cash From Financing -$1B -$566M -$1.9B -$668.6M -$831.7M
 
Beginning Cash (CF) $1.9B $630.7M $3.4B $2.3B $859.9M
Foreign Exchange Rate Adjustment -$3.8M -$5.2M -$2.7M $4.1M -$2.9M
Additions / Reductions -$1B -$6.1M -$462.3M $66.6M -$50.1M
Ending Cash (CF) $872.2M $619.4M $2.9B $2.4B $806.9M
 
Levered Free Cash Flow $517.7M $521.6M $711.9M $824.8M $748.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $8.1B $1.3B $2.9B $3B $2.5B
Depreciation & Amoritzation $974.8M $938.1M $971.7M $1.1B $1.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $92.4M -- -$52.6M -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.7B $2.1B $3.1B $3.5B $3.4B
 
Capital Expenditures $587M $744.1M $739.3M $785.3M $891.2M
Cash Acquisitions $7.4M $260.1M $1.6B $1.2B $1.3B
Cash From Investing -$1.1B -$1.1B $5.1B $189.2M -$1.6B
 
Dividends Paid (Ex Special Dividend) $973M $1B $1.2B $1.3B $1.4B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$124.7M -$120M -- -- --
Repurchase of Common Stock $1B $1.6B $4.5B $1.4B $944.1M
Other Financing Activities $11.3M -$17.2M -- -- --
Cash From Financing -$2.1B -$2.4B -$5.5B -$4.8B -$3.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $502.5M -$1.3B $2.7B -$1.1B -$1.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.1B $1.4B $2.4B $2.7B $2.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $7.4B $1.6B $2.7B $2.2B $1.6B
Depreciation & Amoritzation $720.1M $692.8M $721.9M $834.2M $964.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $218.3M $35.1M $66M $59.8M $76.9M
Change in Inventories -- -- -- -- --
Cash From Operations $3B $1.6B $2.2B $2.6B $2.6B
 
Capital Expenditures $456.6M $590.2M $554.9M $606M $665.6M
Cash Acquisitions $6.3M $243.8M $1.6B $1.2B $1.2B
Cash From Investing -$1.5B -$705.7M $5B $479.7M -$1.5B
 
Dividends Paid (Ex Special Dividend) $732.6M $807M $910.5M $967.4M $1.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $481.3M -- -- --
Long-Term Debt Repaid -$81.8M -$65.2M -$510M -- --
Repurchase of Common Stock $1B $895.5M $3.7B $868.2M $936.8M
Other Financing Activities $10.1M -$20.9M $6.8M -- --
Cash From Financing -$1.8B -$1.3B -$5.3B -$2.5B -$3B
 
Beginning Cash (CF) $8.1B $2B $9.5B $7.2B $3.7B
Foreign Exchange Rate Adjustment -$3.8M -$10.3M -$1.3M -$2.7M $5.6M
Additions / Reductions -$346.2M -$409.3M $1.9B $572.1M -$1.9B
Ending Cash (CF) $7.7B $1.6B $11.4B $7.8B $1.9B
 
Levered Free Cash Flow $2.5B $1B $1.6B $2B $2B

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
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

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
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock