Financhill
Sell
32

TDG Quote, Financials, Valuation and Earnings

Last price:
$1,278.98
Seasonality move :
6.52%
Day range:
$1,252.95 - $1,280.47
52-week range:
$1,017.80 - $1,451.32
Dividend yield:
0%
P/E ratio:
49.94x
P/S ratio:
9.31x
P/B ratio:
--
Volume:
219.6K
Avg. volume:
290.4K
1-year change:
23.78%
Market cap:
$71.9B
Revenue:
$7.9B
EPS (TTM):
$25.60
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.1B $4.8B $5.4B $6.6B $7.9B
Revenue Growth (YoY) -2.3% -5.98% 13.15% 21.29% 20.58%
 
Cost of Revenues $2.5B $2.3B $2.3B $2.7B $3.3B
Gross Profit $2.6B $2.5B $3.1B $3.8B $4.7B
Gross Profit Margin 51.87% 52.38% 57.08% 58.35% 58.84%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $727M $685M $748M $770M $931M
Other Inc / (Exp) $18M $120M -$11M $3M -$21M
Operating Expenses $896M $822M $884M $909M $1.1B
Operating Income $1.8B $1.7B $2.2B $2.9B $3.6B
 
Net Interest Expenses $1B $1.1B $1.1B $1.2B $1.3B
EBT. Incl. Unusual Items $740M $715M $1.1B $1.7B $2.2B
Earnings of Discontinued Ops. $47M -- $1M -- --
Income Tax Expense $87M $34M $261M $417M $500M
Net Income to Company $700M $681M $867M $1.3B $1.7B
 
Minority Interest in Earnings -$1M -$1M -$1M -$1M -$1M
Net Income to Common Excl Extra Items $699M $680M $866M $1.3B $1.7B
 
Basic EPS (Cont. Ops) $8.96 $10.41 $13.40 $22.03 $25.62
Diluted EPS (Cont. Ops) $8.96 $10.41 $13.40 $22.03 $25.62
Weighted Average Basic Share $57.3M $58.4M $58.2M $57.2M $57.8M
Weighted Average Diluted Share $57.3M $58.4M $58.2M $57.2M $57.8M
 
EBITDA $2.1B $2B $2.5B $3.1B $3.8B
EBIT $1.8B $1.8B $2.2B $2.9B $3.5B
 
Revenue (Reported) $5.1B $4.8B $5.4B $6.6B $7.9B
Operating Income (Reported) $1.8B $1.7B $2.2B $2.9B $3.6B
Operating Income (Adjusted) $1.8B $1.8B $2.2B $2.9B $3.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.2B $1.3B $1.5B $1.9B $2.2B
Revenue Growth (YoY) -23.88% 9.04% 18.06% 22.65% 18.04%
 
Cost of Revenues $637M $554M $624M $760M $927M
Gross Profit $536M $725M $886M $1.1B $1.3B
Gross Profit Margin 45.7% 56.69% 58.68% 58.96% 57.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $227M $185M $226M $199M $252M
Other Inc / (Exp) $75M $81M $13M -$2M -$9M
Operating Expenses $268M $221M $260M $233M $303M
Operating Income $268M $504M $626M $859M $956M
 
Net Interest Expenses $267M $298M $278M $307M $342M
EBT. Incl. Unusual Items $76M $287M $361M $550M $605M
Earnings of Discontinued Ops. -$19M -- -- -- --
Income Tax Expense -$25M $79M $96M $136M $138M
Net Income to Company $82M $208M $265M $414M $467M
 
Minority Interest in Earnings -- $1M $1M $1M $1M
Net Income to Common Excl Extra Items $82M $209M $266M $415M $468M
 
Basic EPS (Cont. Ops) $1.43 $3.58 $3.98 $7.23 $5.80
Diluted EPS (Cont. Ops) $1.43 $3.58 $3.98 $7.23 $5.80
Weighted Average Basic Share $57M $58.4M $56.7M $57.5M $57.8M
Weighted Average Diluted Share $57M $58.4M $56.7M $57.5M $57.8M
 
EBITDA $415M $613M $703M $911M $1B
EBIT $343M $548M $638M $842M $948M
 
Revenue (Reported) $1.2B $1.3B $1.5B $1.9B $2.2B
Operating Income (Reported) $268M $504M $626M $859M $956M
Operating Income (Adjusted) $343M $548M $638M $842M $948M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.1B $4.8B $5.4B $6.6B $7.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $2.3B $2.3B $2.7B $3.3B
Gross Profit $2.6B $2.5B $3.1B $3.8B $4.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $746M $687M $750M $767M $936M
Other Inc / (Exp) $60M $145M -$10M $1M -$20M
Operating Expenses $915M $824M $886M $907M $1.1B
Operating Income $1.7B $1.7B $2.2B $2.9B $3.6B
 
Net Interest Expenses $1.1B $1.1B $1.1B $1.2B $1.3B
EBT. Incl. Unusual Items $740M $714M $1.1B $1.7B $2.2B
Earnings of Discontinued Ops. $47M -- $1M -- --
Income Tax Expense $87M $34M $260M $418M $500M
Net Income to Company $700M $681M $867M $1.3B $1.7B
 
Minority Interest in Earnings -$1M -- -$1M -$1M --
Net Income to Common Excl Extra Items $699M $680M $866M $1.3B $1.7B
 
Basic EPS (Cont. Ops) $8.96 $10.38 $13.44 $22.02 $25.60
Diluted EPS (Cont. Ops) $8.96 $10.38 $13.44 $22.02 $25.60
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.1B $2B $2.5B $3.1B $3.8B
EBIT $1.8B $1.8B $2.2B $2.9B $3.5B
 
Revenue (Reported) $5.1B $4.8B $5.4B $6.6B $7.9B
Operating Income (Reported) $1.7B $1.7B $2.2B $2.9B $3.6B
Operating Income (Adjusted) $1.8B $1.8B $2.2B $2.9B $3.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.8B $5.4B $6.6B $7.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $2.3B $2.7B $3.3B --
Gross Profit $2.5B $3.1B $3.8B $4.7B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $687M $750M $767M $936M --
Other Inc / (Exp) $145M -$10M $1M -$20M --
Operating Expenses $824M $886M $907M $1.1B --
Operating Income $1.7B $2.2B $2.9B $3.6B --
 
Net Interest Expenses $1.1B $1.1B $1.2B $1.3B --
EBT. Incl. Unusual Items $714M $1.1B $1.7B $2.2B --
Earnings of Discontinued Ops. -- $1M -- -- --
Income Tax Expense $34M $260M $418M $500M --
Net Income to Company $681M $867M $1.3B $1.7B --
 
Minority Interest in Earnings -- -$1M -$1M -- --
Net Income to Common Excl Extra Items $680M $866M $1.3B $1.7B --
 
Basic EPS (Cont. Ops) $10.38 $13.44 $22.02 $25.60 --
Diluted EPS (Cont. Ops) $10.38 $13.44 $22.02 $25.60 --
Weighted Average Basic Share $229.9M $232.8M $228.9M $231.2M --
Weighted Average Diluted Share $229.9M $232.8M $228.9M $231.2M --
 
EBITDA $2B $2.5B $3.1B $3.8B --
EBIT $1.8B $2.2B $2.9B $3.5B --
 
Revenue (Reported) $4.8B $5.4B $6.6B $7.9B --
Operating Income (Reported) $1.7B $2.2B $2.9B $3.6B --
Operating Income (Adjusted) $1.8B $2.2B $2.9B $3.5B --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $4.7B $4.8B $3B $3.5B $6.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $720M $791M $967M $1.2B $1.4B
Inventory $1.3B $1.2B $1.3B $1.6B $1.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $240M $267M $349M $420M $511M
Total Current Assets $7B $7B $5.6B $6.7B $10B
 
Property Plant And Equipment $752M $770M $807M $1.3B $1.5B
Long-Term Investments -- -- -- -- --
Goodwill $7.9B $8.6B $8.6B $9B $10.4B
Other Intangibles $2.6B $2.8B $2.8B $2.7B $3.4B
Other Long-Term Assets $167M $156M $260M $242M $204M
Total Assets $18.4B $19.3B $18.1B $20B $25.6B
 
Accounts Payable $218M $227M $279M $305M $323M
Accrued Expenses $210M $220M $196M $153M $221M
Current Portion Of Long-Term Debt $625M $626M $426M $420M $584M
Current Portion Of Capital Lease Obligations $22M $20M $18M $16M $19M
Other Current Liabilities $221M $272M $179M $174M $187M
Total Current Liabilities $1.6B $1.7B $1.4B $1.6B $6.3B
 
Long-Term Debt $19.4B $19.4B $19.4B $19.3B $24.3B
Capital Leases -- -- -- -- --
Total Liabilities $22.4B $22.2B $21.9B $21.9B $31.9B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$401M -$248M -$267M -$98M -$42M
Common Equity -$4B -$2.9B -$3.8B -$2B -$6.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4M $6M $7M $6M $7M
Total Equity -$4B -$2.9B -$3.8B -$2B -$6.3B
 
Total Liabilities and Equity $18.4B $19.3B $18.1B $20B $25.6B
Cash and Short Terms $4.7B $4.8B $3B $3.5B $6.3B
Total Debt $20B $20B $19.8B $19.8B $24.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $4.7B $4.8B $3B $3.5B $6.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $720M $791M $967M $1.2B $1.4B
Inventory $1.3B $1.2B $1.3B $1.6B $1.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $240M $267M $349M $420M $511M
Total Current Assets $7B $7B $5.6B $6.7B $10B
 
Property Plant And Equipment $752M $770M $807M $1.3B $1.5B
Long-Term Investments -- -- -- -- --
Goodwill $7.9B $8.6B $8.6B $9B $10.4B
Other Intangibles $2.6B $2.8B $2.8B $2.7B $3.4B
Other Long-Term Assets $167M $156M $260M $242M $204M
Total Assets $18.4B $19.3B $18.1B $20B $25.6B
 
Accounts Payable $218M $227M $279M $305M $323M
Accrued Expenses $210M $220M $196M $153M $221M
Current Portion Of Long-Term Debt $625M $626M $426M $420M $584M
Current Portion Of Capital Lease Obligations $22M $20M $18M $16M $19M
Other Current Liabilities $221M $272M $179M $174M $187M
Total Current Liabilities $1.6B $1.7B $1.4B $1.6B $6.3B
 
Long-Term Debt $19.4B $19.4B $19.4B $19.3B $24.3B
Capital Leases -- -- -- -- --
Total Liabilities $22.4B $22.2B $21.9B $21.9B $31.9B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$401M -$248M -$267M -$98M -$42M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4M $6M $7M $6M $7M
Total Equity -$4B -$2.9B -$3.8B -$2B -$6.3B
 
Total Liabilities and Equity $18.4B $19.3B $18.1B $20B $25.6B
Cash and Short Terms $4.7B $4.8B $3B $3.5B $6.3B
Total Debt $20B $20B $19.8B $19.8B $24.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $700M $681M $867M $1.3B $1.7B
Depreciation & Amoritzation $283M $253M $253M $268M $312M
Stock-Based Compensation $93M $129M $184M $157M $217M
Change in Accounts Receivable $352M -$78M -$190M -$212M -$84M
Change in Inventories -$62M $79M -$134M -$261M -$104M
Cash From Operations $1.2B $913M $948M $1.4B $2B
 
Capital Expenditures $105M $105M $119M $139M $165M
Cash Acquisitions $904M -$704M -$437M -$762M -$2.3B
Cash From Investing $799M -$785M -$553M -$900M -$2.4B
 
Dividends Paid (Ex Special Dividend) -$1.9B -$73M -$1.1B -$38M -$2B
Special Dividend Paid
Long-Term Debt Issued $4.3B $2.1B -- $9.7B $14.3B
Long-Term Debt Repaid -$1.2B -$2.3B -$275M -$9.9B -$9.4B
Repurchase of Common Stock -$19M -- -$912M -- --
Other Financing Activities -$11M -- -$2M -$20M -$8M
Cash From Financing $1.2B -$70M -$2.1B -$16M $3.2B
 
Beginning Cash (CF) $1.5B $4.7B $4.8B $3B $3.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.2B $58M -$1.8B $459M $2.8B
Ending Cash (CF) $4.7B $4.8B $3B $3.5B $6.3B
 
Levered Free Cash Flow $1.1B $808M $829M $1.2B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $50M $164M $229M $382M --
Depreciation & Amoritzation $58M $65M $63M $71M --
Stock-Based Compensation $49M $37M $35M $51M --
Change in Accounts Receivable $86M $117M $121M $94M --
Change in Inventories $1M -$32M -$89M -$78M --
Cash From Operations $274M $279M $377M $636M --
 
Capital Expenditures $31M $25M $31M $36M --
Cash Acquisitions $2M -- -$10M -$14M --
Cash From Investing -$29M -$25M -$41M -$50M --
 
Dividends Paid (Ex Special Dividend) -$73M -$46M -$38M -$2B --
Special Dividend Paid -- -- -- $35M $75M
Long-Term Debt Issued $200M -- $1.7B $2.1B --
Long-Term Debt Repaid -$219M -$219M -$1.7B -$16M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$5M -$2M --
Cash From Financing -$60M -$225M -$65M $67M --
 
Beginning Cash (CF) $4.7B $4.8B $3B $3.5B --
Foreign Exchange Rate Adjustment $5M -$3M $16M $10M --
Additions / Reductions $185M $29M $271M $653M --
Ending Cash (CF) $4.9B $4.8B $3.3B $4.1B --
 
Levered Free Cash Flow $243M $254M $346M $600M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $700M $681M $867M $1.3B $1.7B
Depreciation & Amoritzation $283M $253M $253M $268M $312M
Stock-Based Compensation $93M $129M $184M $157M $217M
Change in Accounts Receivable $352M -$78M -$190M -$212M -$84M
Change in Inventories -$62M $79M -$134M -$261M -$104M
Cash From Operations $1.2B $913M $948M $1.4B $2B
 
Capital Expenditures $105M $105M $119M $139M $165M
Cash Acquisitions $904M -$704M -$437M -$762M -$2.3B
Cash From Investing $799M -$785M -$553M -$900M -$2.4B
 
Dividends Paid (Ex Special Dividend) -$1.9B -$73M -$1.1B -$38M -$2B
Special Dividend Paid
Long-Term Debt Issued $4.3B $2.1B -- $9.7B $14.3B
Long-Term Debt Repaid -$1.2B -$2.3B -$275M -$9.9B -$9.4B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$11M -- -- -$20M -$8M
Cash From Financing $1.2B -$70M -$2.1B -$16M $3.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.2B $58M -$1.8B $459M $2.8B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B $808M $829M $1.2B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $50M $164M $229M $382M --
Depreciation & Amoritzation $58M $65M $63M $71M --
Stock-Based Compensation $49M $37M $35M $51M --
Change in Accounts Receivable $86M $117M $121M $94M --
Change in Inventories $1M -$32M -$89M -$78M --
Cash From Operations $274M $279M $377M $636M --
 
Capital Expenditures $31M $25M $31M $36M --
Cash Acquisitions $2M -- -$10M -$14M --
Cash From Investing -$29M -$25M -$41M -$50M --
 
Dividends Paid (Ex Special Dividend) -$73M -$46M -$38M -$2B --
Special Dividend Paid -- -- -- $35M $75M
Long-Term Debt Issued $200M -- $1.7B $2.1B --
Long-Term Debt Repaid -$219M -$219M -$1.7B -$16M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$5M -$2M --
Cash From Financing -$60M -$225M -$65M $67M --
 
Beginning Cash (CF) $4.7B $4.8B $3B $3.5B --
Foreign Exchange Rate Adjustment $5M -$3M $16M $10M --
Additions / Reductions $185M $29M $271M $653M --
Ending Cash (CF) $4.9B $4.8B $3.3B $4.1B --
 
Levered Free Cash Flow $243M $254M $346M $600M --

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

GET BETTER TRADE IDEAS

Popular

3 Stocks Buffett Is Betting On
3 Stocks Buffett Is Betting On

Warren Buffett appeared to take a hard look at the…

Why Did Buffett Sell So Much Last Year?
Why Did Buffett Sell So Much Last Year?

In 2024, value investing legend Warren Buffett did the seemingly…

Is American Tower Stock Undervalued?
Is American Tower Stock Undervalued?

The market action of late has been nothing short of…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 39x

Sell
46
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 112x

Sell
40
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
61
ITCI alert for Jan 14

Intra-Cellular Therapies [ITCI] is down 0.14% over the past day.

Sell
30
ESTA alert for Jan 14

Establishment Labs Holdings [ESTA] is down 6.5% over the past day.

Buy
72
DJT alert for Jan 14

Trump Media & Technology Group [DJT] is down 9.37% over the past day.

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

Show me the best stock