Financhill
Buy
53

THYCF Quote, Financials, Valuation and Earnings

Last price:
$25.10
Seasonality move :
14.89%
Day range:
$25.10 - $25.10
52-week range:
$22.90 - $26.00
Dividend yield:
2.15%
P/E ratio:
6.64x
P/S ratio:
0.46x
P/B ratio:
0.74x
Volume:
--
Avg. volume:
11
1-year change:
9.61%
Market cap:
$2.8B
Revenue:
$6.1B
EPS (TTM):
$3.78
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $8.1B $8.1B $6.3B $6B $6.1B
Revenue Growth (YoY) -1.53% 0.16% -22.59% -4.97% 2.45%
 
Cost of Revenues $6.3B $6.3B $4.7B $4.9B $4.8B
Gross Profit $1.8B $1.8B $1.6B $1B $1.3B
Gross Profit Margin 22.05% 22.14% 24.76% 17.44% 21.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.2B $1.2B $1.1B $1B $940.7M
Operating Income $561.3M $600.1M $416M $33M $391.3M
 
Net Interest Expenses $30.7M $27.3M $14.6M $14.9M $12M
EBT. Incl. Unusual Items $476.4M $614.2M $381.4M -$121.2M $402.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $100.5M $145.8M $104.8M $132.4M $99.5M
Net Income to Company $476.4M $614.2M $381.4M -$121.2M $402.2M
 
Minority Interest in Earnings -$15.7M -$26.9M -$18.5M $7.6M -$2.8M
Net Income to Common Excl Extra Items $360.2M $441.5M $258.1M -$245.9M $299.9M
 
Basic EPS (Cont. Ops) $2.94 $3.66 $2.19 -$2.10 $2.57
Diluted EPS (Cont. Ops) $2.94 $3.66 $2.19 -$2.10 $2.57
Weighted Average Basic Share $122.4M $120.7M $117.9M $117.1M $116.6M
Weighted Average Diluted Share $122.4M $120.7M $117.9M $117.1M $116.6M
 
EBITDA $962.5M $1.1B $900.4M $376.5M $886.8M
EBIT $512.1M $647.1M $401M -$100.9M $427M
 
Revenue (Reported) $8.1B $8.1B $6.3B $6B $6.1B
Operating Income (Reported) $561.3M $600.1M $416M $33M $391.3M
Operating Income (Adjusted) $512.1M $647.1M $401M -$100.9M $427M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.2B $1.7B $1.6B $1.6B $1.6B
Revenue Growth (YoY) 4.33% -25.54% -3.82% 2.82% 10.72%
 
Cost of Revenues $1.7B $1.2B $1.3B $1.2B $1.2B
Gross Profit $528.6M $415.2M $276.4M $394.3M $409.6M
Gross Profit Margin 23.79% 25.09% 17.37% 24.09% 26.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $317.3M $293.5M $250.1M $231M $227.2M
Operating Income $211.3M $121.6M $26.3M $163.3M $182.4M
 
Net Interest Expenses $7.7M $4.4M $4M $3M $5.3M
EBT. Incl. Unusual Items $244M $113.8M $17.6M $156.2M $202.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $57.1M $22M $24.5M $52.8M $52.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$7.8M -$3M -$1.7M -$494.4K -$4.1M
Net Income to Common Excl Extra Items $179.1M $88.8M -$8.6M $102.8M $145.6M
 
Basic EPS (Cont. Ops) $1.48 $0.76 -$0.07 $0.88 $1.27
Diluted EPS (Cont. Ops) $1.48 $0.76 -$0.07 $0.88 $1.27
Weighted Average Basic Share $120.5M $116.8M $117.1M $116.5M $113.9M
Weighted Average Diluted Share $120.7M $116.9M $117.1M $116.5M $113.9M
 
EBITDA $253M $119.4M $22.7M $162.4M $209.8M
EBIT $253M $119.4M $22.7M $162.4M $209.8M
 
Revenue (Reported) $2.2B $1.7B $1.6B $1.6B $1.6B
Operating Income (Reported) $211.3M $121.6M $26.3M $163.3M $182.4M
Operating Income (Adjusted) $253M $119.4M $22.7M $162.4M $209.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.2B $6.7B $5.9B $6.2B $6.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.4B $5.1B $4.8B $4.9B $4.8B
Gross Profit $1.8B $1.7B $1.1B $1.3B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.2B $1.2B $1B $963.8M $923M
Operating Income $629.7M $502.2M $85.4M $294.9M $554.1M
 
Net Interest Expenses $29.1M $19.7M $11.4M $14.6M $13.1M
EBT. Incl. Unusual Items $575.4M $503.3M $14.5M $161.1M $582M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $118.6M $126.4M $137.1M $94.1M $138.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$25.1M -$19.7M -$10.4M $12.5M -$5.5M
Net Income to Common Excl Extra Items $431.7M $357.2M -$133.1M $79.5M $437.7M
 
Basic EPS (Cont. Ops) $3.56 $3.01 -$1.13 $0.68 $3.78
Diluted EPS (Cont. Ops) $3.56 $3.01 -$1.14 $0.68 $3.78
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $609.7M $528.3M $30.3M $186.2M $608M
EBIT $609.7M $528.3M $30.3M $186.2M $608M
 
Revenue (Reported) $8.2B $6.7B $5.9B $6.2B $6.3B
Operating Income (Reported) $629.7M $502.2M $85.4M $294.9M $554.1M
Operating Income (Adjusted) $609.7M $528.3M $30.3M $186.2M $608M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4.7B $4.4B $4.6B $2.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5B $3.6B $3.6B $2.2B --
Gross Profit $1.2B $780.8M $994.7M $700.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $855.4M $756.2M $707.8M $447.4M --
Operating Income $356.7M $24.6M $286.9M $253.2M --
 
Net Interest Expenses $14.8M $11.4M $11.2M $8.2M --
EBT. Incl. Unusual Items $379.5M $8.4M $293.3M $315.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $99.2M $130.3M $94.7M $77.9M --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$14.1M -$5.9M -$1.4M -$5.5M --
Net Income to Common Excl Extra Items $266.2M -$127.8M $197.2M $232.4M --
 
Basic EPS (Cont. Ops) $2.25 -$1.09 $1.69 $2.01 --
Diluted EPS (Cont. Ops) $2.25 -$1.09 $1.69 $2.01 --
Weighted Average Basic Share $354.6M $351.2M $350.8M $231.4M --
Weighted Average Diluted Share $354.7M $351.2M $350.8M $231.4M --
 
EBITDA $397.4M $22.5M $312.2M $329.7M --
EBIT $397.4M $22.5M $312.2M $329.7M --
 
Revenue (Reported) $4.7B $4.4B $4.6B $2.9B --
Operating Income (Reported) $356.7M $24.6M $286.9M $253.2M --
Operating Income (Adjusted) $397.4M $22.5M $312.2M $329.7M --
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $477.8M $662.4M $493.8M $599.2M $529.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.5B $1.3B $1.2B $1.2B $1.1B
Inventory $724.3M $683.3M $771.7M $1B $813.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $242.8M $306.5M $335.8M $394.8M $382M
Total Current Assets $2.9B $3B $2.8B $3.2B $2.8B
 
Property Plant And Equipment $5B $4.9B $4.6B $4.7B $4.3B
Long-Term Investments -- -- -- -- --
Goodwill $1.7M $1.4M $655.4K $758K $680.5K
Other Intangibles $274.2M $254.1M $225.2M $297.7M $257.5M
Other Long-Term Assets $213.1M $200.9M $192.9M $199.1M $215.8M
Total Assets $9.6B $9.5B $9B $9.5B $8.8B
 
Accounts Payable $772M $667.1M $652.9M $631.6M $627.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $788.7M $964.9M $781.9M $773.1M $778.8M
Total Current Liabilities $2.9B $2.8B $2.5B $2.9B $2.4B
 
Long-Term Debt $1.2B $1.2B $1.2B $1.6B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $5.2B $4.9B $4.6B $5.6B $4.9B
 
Common Stock $797.4M $781.2M $706M $646.7M $569.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $4B $4.3B $4.2B $3.7B $3.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $338.3M $325.4M $280M $254.4M $219.2M
Total Equity $4.4B $4.6B $4.5B $4B $3.9B
 
Total Liabilities and Equity $9.6B $9.5B $9B $9.5B $8.8B
Cash and Short Terms $477.8M $662.4M $493.8M $599.2M $529.2M
Total Debt $2.5B $2.2B $2.2B $3B $2.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $783M $696.1M $678.2M $695.8M $585.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.6B $1.4B $1.4B $1.3B $1.1B
Inventory $722.4M $775.1M $1.1B $913.8M $815.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $375.3M $432.8M $446.7M $485M $458M
Total Current Assets $3.5B $3.3B $3.6B $3.4B $2.9B
 
Property Plant And Equipment $5.2B $4.8B $4.9B $4.7B $4.3B
Long-Term Investments -- -- -- -- --
Goodwill $1.8M $816.9K $846.6K $808.4K $464.9K
Other Intangibles $276.1M $238.4M $319.5M $288.4M $237.9M
Other Long-Term Assets $393.3M $303.6M $260M $296.9M $291.2M
Total Assets $10.3B $9.8B $10.2B $9.7B $8.9B
 
Accounts Payable $839.6M $770.7M $805.6M $736.2M $583M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $918M $926.3M $871.4M $890.5M $794.7M
Total Current Liabilities $3.1B $3.1B $3.4B $2.9B $2.7B
 
Long-Term Debt $1.4B $1.2B $1.3B $1.6B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $5.5B $5.1B $5.8B $5.6B $4.8B
 
Common Stock $835.5M $748.9M $657.2M $611.1M $548.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $346.4M $327.5M $293.8M $246M $215.8M
Total Equity $4.8B $4.7B $4.4B $4.1B $4B
 
Total Liabilities and Equity $10.3B $9.8B $10.2B $9.7B $8.9B
Cash and Short Terms $783M $696.1M $678.2M $695.8M $585.4M
Total Debt $2.6B $2.5B $3B $2.8B $2.5B
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $476.4M $614.2M $381.4M -$121.2M $402.2M
Depreciation & Amoritzation $450.4M $497.5M $499.4M $477.4M $459.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $191.4M $79.4M -$17M -$134.9M -$145.7M
Change in Inventories -$15.3M -$1.2M -$140M -$275.2M $125.5M
Cash From Operations $836.4M $1B $634.1M -$2M $973.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- $59.6M $89.1K -$226.4M $221.8K
Cash From Investing -$603M -$451M -$747.5M -$691.3M -$569.2M
 
Dividends Paid (Ex Special Dividend) -$67.6M -$68.8M -$68.1M -$60.8M -$56.9M
Special Dividend Paid
Long-Term Debt Issued $410.9M $482.8M $452M $1.1B $497.8M
Long-Term Debt Repaid -$608M -$345M -$392.2M -$309.7M -$490.6M
Repurchase of Common Stock -$202.4K -$94.9M -$44.9M -$88.9K -$34.8M
Other Financing Activities -$76M -$82.4M -$101.8M -$77.3M -$86.3M
Cash From Financing -$270.8M -$414.6M -$33.3M $830M -$412.2M
 
Beginning Cash (CF) $460.8M $431.6M $568.5M $371.9M $490.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$37.4M $175.9M -$146.7M $136.8M -$7.4M
Ending Cash (CF) $420.9M $602M $447.3M $524.5M $493M
 
Levered Free Cash Flow $836.4M $1B $634.1M -$2M $973.9M
Period Ending 2007-03-31 2008-03-31 2009-03-31 2010-03-31 2011-03-31
Net Income to Stockholders -- -- -- -$462.3M $145.2M
Depreciation & Amoritzation -- -- -- $127.8M $126.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- $173.6M $213.9M
Change in Inventories -- -- -- $68.1M $45.5M
Cash From Operations -- -- -- $224.1M $391.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- $1M $165.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $81M $187.1M
Long-Term Debt Repaid -- -- -- -$159.7M -$407.9M
Repurchase of Common Stock -- -- -- $244.5K -$29.4K
Other Financing Activities -- -- -- $426.4K $260.5M
Cash From Financing -- -- -- $310.5M -$538.6M
 
Beginning Cash (CF) -- -- -- $709.4M $763.2M
Foreign Exchange Rate Adjustment -- -- -- $517.7K -$13.7M
Additions / Reductions -- -- -- $535.6M $18M
Ending Cash (CF) -- -- -- $1.2B $711.5M
 
Levered Free Cash Flow -- -- -- $224.1M $391.2M
Period Ending 2007-03-31 2008-03-31 2009-03-31 2010-03-31 2011-03-31
Net Income to Stockholders -- -- -- -$454.3M $174.3M
Depreciation & Amoritzation -- -- -- $559.9M $537.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- $206.6M -$41.5M
Change in Inventories -- -- -- $186.8M $60.3M
Cash From Operations -- -- -- $526.2M $429.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$258.8M $164.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $915.5M $867M
Long-Term Debt Repaid -- -- -- -$569.7M -$1.5B
Repurchase of Common Stock -- -- -- -$8.5M -$162.6K
Other Financing Activities -- -- -- -$144.1M -$20M
Cash From Financing -- -- -- $348.5M -$1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $615.9M -$572.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $526.2M $429.7M
Period Ending 2021-04-11 2022-04-11 2023-04-11 2024-04-11
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 31x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
42
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Sell
44
TECS alert for Apr 11

Direxion Daily Technology Bear 3x Shares [TECS] is up 12.66% over the past day.

Sell
16
TECL alert for Apr 11

Direxion Daily Technology Bull 3x Shares [TECL] is down 13.51% over the past day.

Sell
47
WEBS alert for Apr 11

Direxion Daily Dow Jones Internet Bear 3X Shares [WEBS] is up 13.15% over the past day.

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

Show me the best stock