Financhill
Buy
69

TRI Quote, Financials, Valuation and Earnings

Last price:
$188.57
Seasonality move :
2.87%
Day range:
$185.12 - $186.83
52-week range:
$150.01 - $189.89
Dividend yield:
1.19%
P/E ratio:
38.83x
P/S ratio:
11.53x
P/B ratio:
6.81x
Volume:
316.4K
Avg. volume:
700.7K
1-year change:
11.34%
Market cap:
$83.8B
Revenue:
$7.3B
EPS (TTM):
$4.79
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6B $6.3B $6.6B $6.8B $7.3B
Revenue Growth (YoY) 1.32% 6.08% 4.4% 2.52% 6.83%
 
Cost of Revenues $1.2B $1.3B $1.3B $1.3B $1.5B
Gross Profit $4.8B $5B $5.3B $5.5B $5.8B
Gross Profit Margin 80.65% 79.43% 80.14% 80.94% 79.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5B $2.7B $2.7B $2.5B $2.7B
Other Inc / (Exp) $40M $16M $461M $185M $268M
Operating Expenses $2.9B $3.8B $3.5B $3.5B $3.9B
Operating Income $1.9B $1.2B $1.8B $2B $1.9B
 
Net Interest Expenses $195M $196M $194M $147M $135M
EBT. Incl. Unusual Items $1.8B $1.1B $2.1B $2B $2B
Earnings of Discontinued Ops. -$27M $2M -$53M $49M $15M
Income Tax Expense $71M $1.6B $259M $417M -$123M
Net Income to Company $1.1B $5.7B $1.4B $2.6B $2.2B
 
Minority Interest in Earnings -- -- -- -- $3M
Net Income to Common Excl Extra Items $1.1B $5.7B $1.3B $2.7B $2.2B
 
Basic EPS (Cont. Ops) $2.33 $11.96 $2.76 $5.81 $4.89
Diluted EPS (Cont. Ops) $2.33 $11.93 $2.75 $5.80 $4.89
Weighted Average Basic Share $478.8M $475.7M $483.9M $463.2M $450.6M
Weighted Average Diluted Share $480.1M $476.7M $484.9M $464M $451.2M
 
EBITDA $2.8B $2B $3B $3B $3.1B
EBIT $2B $1.3B $2.3B $2.2B $2.2B
 
Revenue (Reported) $6B $6.3B $6.6B $6.8B $7.3B
Operating Income (Reported) $1.9B $1.2B $1.8B $2B $1.9B
Operating Income (Adjusted) $2B $1.3B $2.3B $2.2B $2.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.6B $1.7B $1.7B $1.9B $1.9B
Revenue Growth (YoY) 3.95% 5.95% 3.82% 8.46% 0.8%
 
Cost of Revenues $288M -- $342M -- --
Gross Profit $1.3B -- $1.4B -- --
Gross Profit Margin 81.77% -- 80.32% -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $651M -- $651M -- --
Other Inc / (Exp) -$2M -- -$73M -- --
Operating Expenses $909M $1.3B $907M $1.3B $1.3B
Operating Income $383M $414M $489M $557M $563M
 
Net Interest Expenses $51M -- $53M $18M $40M
EBT. Incl. Unusual Items $330M $460M $363M $539M $523M
Earnings of Discontinued Ops. $3M -$11M $19M $14M $9M
Income Tax Expense $1.6B $240M $196M $67M $92M
Net Income to Company $5B $1B $737M $464M $425M
 
Minority Interest in Earnings -- -- -- $3M --
Net Income to Common Excl Extra Items $5B $1B $756M $481M $434M
 
Basic EPS (Cont. Ops) $10.53 $2.15 $1.60 $1.06 $0.96
Diluted EPS (Cont. Ops) $10.51 $2.14 $1.59 $1.06 $0.96
Weighted Average Basic Share $478.1M $469.2M $473.3M $452.1M $450.3M
Weighted Average Diluted Share $479M $469.9M $474.2M $452.8M $450.8M
 
EBITDA $575M $686M $601M $785M $779M
EBIT $383M $508M $428M $579M $553M
 
Revenue (Reported) $1.6B $1.7B $1.7B $1.9B $1.9B
Operating Income (Reported) $383M $414M $489M $557M $563M
Operating Income (Adjusted) $383M $508M $428M $579M $553M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6B $6.4B $6.7B $6.9B $7.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B -- $1.3B -- --
Gross Profit $4.9B -- $5.4B -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.6B -- $2.7B -- --
Other Inc / (Exp) -$32M $18M $301M $384M $231M
Operating Expenses $2.9B $4.2B $3.5B $4.3B $4.6B
Operating Income $2B $1.3B $1.9B $2B $1.9B
 
Net Interest Expenses $201M $99M $199M $214M $128M
EBT. Incl. Unusual Items $1.8B $1.2B $2B $2.2B $2B
Earnings of Discontinued Ops. -$26M -$12M -$23M $44M $10M
Income Tax Expense $1.6B $253M $215M $288M -$98M
Net Income to Company $6B $1.7B $1.1B $2.4B $2.2B
 
Minority Interest in Earnings -- -- -- $3M --
Net Income to Common Excl Extra Items $6B $1.7B $1.1B $2.4B $2.2B
 
Basic EPS (Cont. Ops) $12.46 $3.50 $2.43 $5.25 $4.79
Diluted EPS (Cont. Ops) $12.44 $3.49 $2.42 $5.25 $4.79
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.8B $2.1B $2.9B $3.1B $3B
EBIT $2B $1.4B $2.2B $2.4B $2.2B
 
Revenue (Reported) $6B $6.4B $6.7B $6.9B $7.3B
Operating Income (Reported) $2B $1.3B $1.9B $2B $1.9B
Operating Income (Adjusted) $2B $1.4B $2.2B $2.4B $2.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.6B $1.7B $1.7B $1.9B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $288M -- $342M -- --
Gross Profit $1.3B -- $1.4B -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $651M -- $651M -- --
Other Inc / (Exp) -$2M -- -$73M -- --
Operating Expenses $909M $1.3B $907M $1.3B $1.3B
Operating Income $383M $414M $489M $557M $563M
 
Net Interest Expenses $51M -- $53M $18M $40M
EBT. Incl. Unusual Items $330M $460M $363M $539M $523M
Earnings of Discontinued Ops. $3M -$11M $19M $14M $9M
Income Tax Expense $1.6B $240M $196M $67M $92M
Net Income to Company $5B $1B $737M $464M $425M
 
Minority Interest in Earnings -- -- -- $3M --
Net Income to Common Excl Extra Items $5B $1B $756M $481M $434M
 
Basic EPS (Cont. Ops) $10.53 $2.15 $1.60 $1.06 $0.96
Diluted EPS (Cont. Ops) $10.51 $2.14 $1.59 $1.06 $0.96
Weighted Average Basic Share $478.1M $469.2M $473.3M $452.1M $450.3M
Weighted Average Diluted Share $479M $469.9M $474.2M $452.8M $450.8M
 
EBITDA $575M $686M $601M $785M $779M
EBIT $383M $508M $428M $579M $553M
 
Revenue (Reported) $1.6B $1.7B $1.7B $1.9B $1.9B
Operating Income (Reported) $383M $414M $489M $557M $563M
Operating Income (Adjusted) $383M $508M $428M $579M $553M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.7B $708M $988M $1.2B $1.9B
Short Term Investments $612M $108M $204M $66M $35M
Accounts Receivable, Net $1.1B $1B $1B $1B $1.1B
Inventory $26M $28M $29M $20M $21M
Prepaid Expenses $126M $170M $159M $161M $150M
Other Current Assets $81M $104M $67M $43M $50M
Total Current Assets $4B $2.5B $2.8B $2.9B $3.5B
 
Property Plant And Equipment $545M $502M $414M $447M $386M
Long-Term Investments $1.2B $7.1B $6.7B $2.4B $711M
Goodwill $6B $5.9B $5.9B $6.7B $7.3B
Other Intangibles $4.3B $4.2B $4.2B $4.4B $4.6B
Other Long-Term Assets $357M $357M $356M $374M $398M
Total Assets $17.9B $22.1B $21.7B $18.7B $18.4B
 
Accounts Payable $217M $227M $237M $181M $176M
Accrued Expenses $761M $950M $834M $798M $799M
Current Portion Of Long-Term Debt -- -- $1.6B $372M $973M
Current Portion Of Capital Lease Obligations $83M $64M $56M $56M $58M
Other Current Liabilities $363M $190M $799M $494M $108M
Total Current Liabilities $2.7B $2.6B $4.9B $3.2B $3.4B
 
Long-Term Debt $3.8B $3.8B $3.1B $2.9B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $7.9B $8.3B $9.8B $7.6B $6.4B
 
Common Stock $3.7B $3.8B $3.9B $1.9B $2.1B
Other Common Equity Adj -$689M -$811M -$1.2B -$1B -$1.2B
Common Equity $9.9B $13.7B $11.8B $11B $11.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $10B $13.8B $11.9B $11.1B $12B
 
Total Liabilities and Equity $17.9B $22.1B $21.7B $18.7B $18.4B
Cash and Short Terms $2.3B $816M $1.2B $1.3B $1.9B
Total Debt $3.8B $3.8B $4.8B $3.3B $2.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.5B $578M $1.6B $1.9B $1.4B
Short Term Investments $77M $49M $84M $18M $35M
Accounts Receivable, Net $1B $982M $941M $1B $1.1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $448M $445M $458M $464M $428M
Total Current Assets $4.2B $2.3B $3.4B $3.4B $2.9B
 
Property Plant And Equipment $500M $479M $401M $451M $375M
Long-Term Investments $7B $7.9B $5B $1.2B $721M
Goodwill $6B $5.9B $6.3B $7.3B $7.7B
Other Intangibles $4.2B $4.1B $4.2B $4.7B $4.8B
Other Long-Term Assets $354M $351M $363M $388M $615M
Total Assets $23.8B $22.8B $21B $18.8B $18.5B
 
Accounts Payable $166M $183M $124M $145M $878M
Accrued Expenses $719M $720M $614M $627M --
Current Portion Of Long-Term Debt -- -- $1.3B $941M $973M
Current Portion Of Capital Lease Obligations $80M $62M $56M $60M --
Other Current Liabilities $141M $213M $161M $375M $115M
Total Current Liabilities $3.2B $2.3B $3.7B $3.5B $3.2B
 
Long-Term Debt $3.8B $3.8B $3.1B $2.9B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $9B $8.2B $8.6B $7.8B $6.2B
 
Common Stock $3.8B $3.9B $4B $2B $3.5B
Other Common Equity Adj -$767M -$834M -$1.1B -$1.1B -$1.1B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $14.8B $14.6B $12.5B $11B $12.3B
 
Total Liabilities and Equity $23.8B $22.8B $21B $18.8B $18.5B
Cash and Short Terms $2.6B $627M $1.7B $1.9B $1.4B
Total Debt $3.8B $3.8B $4.4B $3.8B $2.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1B $5.7B $1.4B $2.6B $2.2B
Depreciation & Amoritzation $792M $770M $724M $725M $822M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $29M $76M -$28M -$83M $26M
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $1.8B $1.9B $2.3B $2.5B
 
Capital Expenditures $504M $487M $595M $544M $607M
Cash Acquisitions $200M $10M $68M $4.6B $1.6B
Cash From Investing -$138M -$504M -$462M $3.5B $680M
 
Dividends Paid (Ex Special Dividend) -$732M -$775M -$837M -$892M -$949M
Special Dividend Paid
Long-Term Debt Issued $2B -- -- -- --
Long-Term Debt Repaid -$1.7B -$109M -$65M -$1.6B -$492M
Repurchase of Common Stock -$200M -$1.4B -$1.3B -$3.1B -$639M
Other Financing Activities -$9M $11M -$14M $4M -$379M
Cash From Financing -$644M -$2.3B -$1.2B -$5.6B -$2.5B
 
Beginning Cash (CF) $825M $1.8B $778M $1.1B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $963M -$1B $297M $228M $678M
Ending Cash (CF) $1.8B $778M $1.1B $1.3B $2B
 
Levered Free Cash Flow $1.2B $1.3B $1.3B $1.8B $1.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $5B $1B $737M $464M $425M
Depreciation & Amoritzation $192M $178M $173M $206M $226M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $94M -- $90M -- --
Change in Inventories -- -- -- -- --
Cash From Operations $380M $275M $267M $432M $445M
 
Capital Expenditures $120M $171M $140M $145M $151M
Cash Acquisitions $2M -$8M $1.8B $792M -$606M
Cash From Investing $829M -$179M $1.7B $631M -$756M
 
Dividends Paid (Ex Special Dividend) -$195M -$210M -$225M -$238M -$260M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$21M -$17M -$16M -$63M -$17M
Repurchase of Common Stock -$200M -- -$718M -$352M --
Other Financing Activities $5M $7M $5M -$381M -$11M
Cash From Financing -$411M -$220M -$1.3B -$470M -$288M
 
Beginning Cash (CF) $1.8B $778M $1.1B $1.3B $2B
Foreign Exchange Rate Adjustment -$1M -- $1M -$2M $2M
Additions / Reductions $798M -$124M $620M $593M -$599M
Ending Cash (CF) $2.6B $654M $1.7B $1.9B $1.4B
 
Levered Free Cash Flow $260M $104M $127M $287M $294M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $6B $1.7B $1.1B $2.4B $2.2B
Depreciation & Amoritzation $803M $756M $719M $758M $842M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $88M -- $62M -$72M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.9B $1.7B $1.9B $2.5B $2.5B
 
Capital Expenditures $482M $538M $564M $549M $613M
Cash Acquisitions $329M -- $1.9B $3.6B $160M
Cash From Investing $940M -$1.5B $1.4B $2.5B -$707M
 
Dividends Paid (Ex Special Dividend) -$744M -$790M -$852M -$905M -$971M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.1B -$105M -$64M -$1.7B -$446M
Repurchase of Common Stock -$200M -$1.2B -$2B -$2.8B -$287M
Other Financing Activities $8M $13M -$16M -$382M -$9M
Cash From Financing -$1.1B -$2.1B -$2.3B -$4.8B -$2.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8B -$1.9B $1B $201M -$514M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.5B $1.1B $1.3B $2B $1.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $5B $1B $737M $464M $425M
Depreciation & Amoritzation $192M $178M $173M $206M $226M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $94M -- $90M -- --
Change in Inventories -- -- -- -- --
Cash From Operations $380M $275M $267M $432M $445M
 
Capital Expenditures $120M $171M $140M $145M $151M
Cash Acquisitions $2M -$8M $1.8B $792M -$606M
Cash From Investing $829M -$179M $1.7B $631M -$756M
 
Dividends Paid (Ex Special Dividend) -$195M -$210M -$225M -$238M -$260M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$21M -$17M -$16M -$63M -$17M
Repurchase of Common Stock -$200M -- -$718M -$352M --
Other Financing Activities $5M $7M $5M -$381M -$11M
Cash From Financing -$411M -$220M -$1.3B -$470M -$288M
 
Beginning Cash (CF) $1.8B $778M $1.1B $1.3B $2B
Foreign Exchange Rate Adjustment -$1M -- $1M -$2M $2M
Additions / Reductions $798M -$124M $620M $593M -$599M
Ending Cash (CF) $2.6B $654M $1.7B $1.9B $1.4B
 
Levered Free Cash Flow $260M $104M $127M $287M $294M

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

GET BETTER TRADE IDEAS

Popular

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Is it Safe to Invest in Google With OpenAI Threats?
Is it Safe to Invest in Google With OpenAI Threats?

For the last 20 years, Google parent company Alphabet (NASDAQ:GOOG,…

Is Broadcom Stock a Millionaire Maker?
Is Broadcom Stock a Millionaire Maker?

Broadcom (Nasdaq: AVGO) stock has gone up more than 64%…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
60
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Buy
60
RGC alert for May 7

Regencell Bioscience Holdings [RGC] is up 22.52% over the past day.

Buy
77
FARO alert for May 7

Faro Technologies [FARO] is down 0% over the past day.

Buy
53
SRPT alert for May 7

Sarepta Therapeutics [SRPT] is down 21.54% over the past day.

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

Show me the best stock