Financhill
Buy
59

TNABF Quote, Financials, Valuation and Earnings

Last price:
$2.89
Seasonality move :
-0.88%
Day range:
$2.89 - $2.89
52-week range:
$2.12 - $3.50
Dividend yield:
4.13%
P/E ratio:
17.96x
P/S ratio:
1.40x
P/B ratio:
1.17x
Volume:
--
Avg. volume:
13.8K
1-year change:
36.32%
Market cap:
$16.8B
Revenue:
$11.6B
EPS (TTM):
$0.16
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $12.3B $10.4B $11.6B $11.6B $11.6B
Revenue Growth (YoY) -1.78% -14.84% 11.2% -0.3% 0.49%
 
Cost of Revenues $9.4B $7.6B $9.3B $13.4B $11.2B
Gross Profit $2.9B $2.8B $2.3B -$1.9B $455.5M
Gross Profit Margin 23.59% 27.03% 19.98% -16.13% 3.92%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $616.5M $692.1M $758.2M $691.4M $748.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1B $1.1B $267.8M -$3.9B -$1B
Operating Income $1.9B $1.7B $2.1B $2B $1.5B
 
Net Interest Expenses $651M $738.1M $812.3M $862M $782.7M
EBT. Incl. Unusual Items $1.3B $1B $1.1B $1.2B $739.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $248.5M $146.9M $210.8M $407.6M $168.8M
Net Income to Company $1.1B $858.5M $932.4M $809.5M $570.7M
 
Minority Interest in Earnings $20.3M -$5.6M -$49M -$21.4M $36.5M
Net Income to Common Excl Extra Items $1.1B $852.9M $883.4M $788.1M $607.2M
 
Basic EPS (Cont. Ops) $0.19 $0.15 $0.15 $0.14 $0.11
Diluted EPS (Cont. Ops) $0.19 $0.15 $0.15 $0.14 $0.10
Weighted Average Basic Share $5.7B $5.7B $5.7B $5.7B $5.8B
Weighted Average Diluted Share $5.7B $5.7B $5.7B $5.8B $5.8B
 
EBITDA $4.6B $4.4B $4.6B $4.8B $4.2B
EBIT $2.1B $1.9B $2.1B $2.2B $1.7B
 
Revenue (Reported) $12.3B $10.4B $11.6B $11.6B $11.6B
Operating Income (Reported) $1.9B $1.7B $2.1B $2B $1.5B
Operating Income (Adjusted) $2.1B $1.9B $2.1B $2.2B $1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.6B $3.1B $2.9B $2.9B $3.2B
Revenue Growth (YoY) -12.96% 17.02% -6.54% 0.68% 10.86%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.2B $2.5B $2.2B $2.5B $2.9B
Operating Income $484.6M $547.4M $659.6M $432.6M $348.1M
 
Net Interest Expenses $199.9M $208M $239.4M $206.2M $190.6M
EBT. Incl. Unusual Items $305M $294.6M $341.9M $228M $421.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $66.8M $44.8M $125.1M $38.5M $54.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $1.8M -$10.7M -$18.7M -$4.6M -$10.6M
Net Income to Common Excl Extra Items $240.1M $239.1M $198.1M $184.9M $355.9M
 
Basic EPS (Cont. Ops) $0.04 $0.04 $0.03 $0.03 $0.06
Diluted EPS (Cont. Ops) $0.04 $0.04 $0.03 $0.03 $0.06
Weighted Average Basic Share $5.7B $5.7B $5.7B $5.8B $5.8B
Weighted Average Diluted Share $5.7B $5.7B $5.8B $5.8B $5.8B
 
EBITDA $523.1M $514M $594.1M $467.7M $641.1M
EBIT $523.1M $514M $594.1M $467.7M $641.1M
 
Revenue (Reported) $2.6B $3.1B $2.9B $2.9B $3.2B
Operating Income (Reported) $484.6M $547.4M $659.6M $432.6M $348.1M
Operating Income (Adjusted) $523.1M $514M $594.1M $467.7M $641.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10.8B $11.4B $11.4B $11.6B $12.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$72.9M $1.6B $113.7M -$2.9B -$193.9M
Operating Income $1.6B $2B $2.1B $1.5B $1.4B
 
Net Interest Expenses $743.5M $803.9M $861.1M $825.2M $684.7M
EBT. Incl. Unusual Items $973.6M $1.2B $1.2B $777.6M $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $264.1M $178.5M $370.7M $139.3M $214.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $8.7M -$18.8M -$48.5M $24.6M -$4.4M
Net Income to Common Excl Extra Items $718.2M $968.6M $821.3M $662.8M $936.8M
 
Basic EPS (Cont. Ops) $0.13 $0.17 $0.14 $0.12 $0.16
Diluted EPS (Cont. Ops) $0.13 $0.17 $0.14 $0.11 $0.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.9B $2.1B $2.2B $1.8B $2B
EBIT $1.9B $2.1B $2.2B $1.8B $2B
 
Revenue (Reported) $10.8B $11.4B $11.4B $11.6B $12.1B
Operating Income (Reported) $1.6B $2B $2.1B $1.5B $1.4B
Operating Income (Adjusted) $1.9B $2.1B $2.2B $1.8B $2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.9B $8.9B $8.7B $8.7B $9.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $6.5B $7.1B $6.9B $7.4B $7.9B
Operating Income $1.5B $1.8B $1.8B $1.3B $1.3B
 
Net Interest Expenses $579.9M $646.8M $695.1M $657.4M $555.6M
EBT. Incl. Unusual Items $787.6M $949M $1B $599M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $218.3M $254M $411.5M $137.4M $183.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$7.9M -$21.2M -$21.1M $24.3M -$17M
Net Income to Common Excl Extra Items $561.4M $673.8M $611.6M $485.8M $812.6M
 
Basic EPS (Cont. Ops) $0.10 $0.12 $0.11 $0.08 $0.14
Diluted EPS (Cont. Ops) $0.10 $0.12 $0.11 $0.08 $0.14
Weighted Average Basic Share $17.1B $17.1B $17.2B $17.3B $17.4B
Weighted Average Diluted Share $17.1B $17.2B $17.3B $17.3B $17.4B
 
EBITDA $1.4B $1.6B $1.8B $1.3B $1.7B
EBIT $1.4B $1.6B $1.8B $1.3B $1.7B
 
Revenue (Reported) $7.9B $8.9B $8.7B $8.7B $9.1B
Operating Income (Reported) $1.5B $1.8B $1.8B $1.3B $1.3B
Operating Income (Adjusted) $1.4B $1.6B $1.8B $1.3B $1.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.4B $1.4B $1.5B $1B $4B
Short Term Investments $1.9B $1.7B $599.1M $1.8B $350.1M
Accounts Receivable, Net $830.6M $819.8M $949M $899.7M $850.7M
Inventory $468.2M $392.1M $473.4M $746.2M $598.3M
Prepaid Expenses $143.7M $451.9M $205.1M $202.4M $86.1M
Other Current Assets -- -- -- -- --
Total Current Assets $6.3B $6.9B $6.5B $10.2B $8.8B
 
Property Plant And Equipment $36B $36.5B $35.6B $34.9B $33.8B
Long-Term Investments -- -- -- -- --
Goodwill $58.7M $107.5M $105M $95.6M $178.8M
Other Intangibles -- -- -- $39M $96.8M
Other Long-Term Assets -- -- $24.4M $47.8M $107.2M
Total Assets $43.5B $44.9B $43.7B $46.7B $44.4B
 
Accounts Payable $1.4B $1.8B $1.2B $1.8B $1.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $827.7M $806.6M $742M $712.1M $647.2M
Other Current Liabilities $6.9M -- -- -- --
Total Current Liabilities $5.8B $7.1B $6.5B $8.5B $7.1B
 
Long-Term Debt $10.2B $10.7B $10.7B $11.5B $11.8B
Capital Leases -- -- -- -- --
Total Liabilities $29.1B $30.7B $29.7B $32.9B $31.2B
 
Common Stock $2.8B $2.9B $2.9B $2.8B $2.7B
Other Common Equity Adj -- -- -- -- --
Common Equity $14.1B $13.8B $13.6B $13.3B $12.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $316.2M $400.3M $427.2M $555.4M $489.6M
Total Equity $14.4B $14.2B $14B $13.8B $13.3B
 
Total Liabilities and Equity $43.5B $44.9B $43.7B $46.7B $44.4B
Cash and Short Terms $3.3B $3.2B $2.1B $2.9B $4.4B
Total Debt $11B $12.2B $12.4B $14.5B $13.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.7B $1.3B $895.6M $3.3B $4.2B
Short Term Investments $2.1B $1.5B $1.7B $636.6M $210.6M
Accounts Receivable, Net $1.7B $1.2B $4.8B $2.8B $2.9B
Inventory $346.3M $490.5M $760.7M $491.1M $527.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $6.7B $5.7B $9.4B $8.7B $9.5B
 
Property Plant And Equipment $35.6B $34.7B $33.2B $32.5B $37.5B
Long-Term Investments -- -- -- -- --
Goodwill $58M $104.6M -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $43.4B $41.8B $44B $42.9B $48.9B
 
Accounts Payable $2.3B $1.7B $2.5B $2.5B $3.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $648.6M $780.9M $686.1M $658.4M $709.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6B $6.3B $7.9B $6.6B $7.5B
 
Long-Term Debt $11.2B $10.1B $11B $11.5B $12.7B
Capital Leases -- -- -- -- --
Total Liabilities $30B $28.2B $31.1B $30.1B $34B
 
Common Stock $2.8B $2.8B $2.6B $2.7B $3.1B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -$21.1M -- -- -- --
Minority Interest, Total $425.6M $409.7M $527.6M $491.3M $543M
Total Equity $13.4B $13.6B $12.9B $12.8B $14.9B
 
Total Liabilities and Equity $43.4B $41.8B $44B $42.9B $48.9B
Cash and Short Terms $3.7B $2.8B $2.6B $3.9B $4.4B
Total Debt $12.3B $11.7B $13.6B $13B $13.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.1B $858.5M $932.4M $809.5M $570.7M
Depreciation & Amoritzation $2.5B $2.5B $2.6B $2.6B $2.5B
Stock-Based Compensation $2.6M $53.5M $71.3M $59.8M $41.2M
Change in Accounts Receivable $655.8M -$516.7M -$1.1B -$2.9B $2.5B
Change in Inventories -$168.8M $51.3M -$160.1M -$324.4M $102.7M
Cash From Operations $4.7B $3.7B $3.2B $2.1B $7.1B
 
Capital Expenditures $2.6B $1.6B $2B $2B $2.3B
Cash Acquisitions $9.4M $19.3M -$107.7M -$161.2M -$325.1M
Cash From Investing -$2.1B -$1.3B -$956M -$3.3B -$1.3B
 
Dividends Paid (Ex Special Dividend) -$725.4M -$1.2B -$1.1B -$496.4M -$556.2M
Special Dividend Paid
Long-Term Debt Issued $267.9M $1.5B $1.8B $5.7B $2.3B
Long-Term Debt Repaid -$904.1M -$1.1B -$1.3B -$2.9B -$3.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$666.6M $558.3M $73.5M -$5.3M -$71.3M
Cash From Financing -$3.8B -$1.8B -$2.1B $775.7M -$2.9B
 
Beginning Cash (CF) $1.8B $579.4M $1.2B $1.3B $889M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.2B $613M $135.6M -$359.4M $2.9B
Ending Cash (CF) $587.4M $1.2B $1.4B $923M $3.8B
 
Levered Free Cash Flow $2.1B $2B $1.2B $182.8M $4.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $314.2M $1.2B $2.2B --
 
Capital Expenditures $651.7M $744.1M $735.6M $970.3M --
Cash Acquisitions $9.5M -$109.3M -$3.4M -$69.5M --
Cash From Investing -$180.8M $89.4M -$705.3M -$830.6M --
 
Dividends Paid (Ex Special Dividend) -$296.4M -$314.1M -$266.7M -$233.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $169.9M $1.4B $1.9B $1.1B --
Long-Term Debt Repaid -$457.4M -$665.7M -$1.5B -$1.1B --
Repurchase of Common Stock $75.1M -- -- -- --
Other Financing Activities $33.1M $126.7M $113.3M -$67.4M --
Cash From Financing -$995.9M $60.5M -$217.6M -$770.1M --
 
Beginning Cash (CF) $1.2B $868.1M $581.6M $3.1B --
Foreign Exchange Rate Adjustment -$309K $11.9M -$220K $6.8M --
Additions / Reductions -$48.2M $464.1M $315.1M $648.9M --
Ending Cash (CF) $1.2B $1.4B $923M $3.8B --
 
Levered Free Cash Flow $476.8M -$429.9M $502.4M $1.3B --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.9B $4B $1.2B $6.1B $5.4B
 
Capital Expenditures $1.5B $1.9B $2B $2.1B $2.4B
Cash Acquisitions $30.9M $11.1M -$267.1M -$259M -$69.9M
Cash From Investing -$1.1B -$1.2B -$2.5B -$1.1B -$2.2B
 
Dividends Paid (Ex Special Dividend) -$1.4B -$1.1B -$543.8M -$589.7M -$597.2M
Special Dividend Paid
Long-Term Debt Issued $1.5B $560.9M $5.1B $3.2B $1.2B
Long-Term Debt Repaid -$1.1B -$1.1B -$2B -$3.6B -$2.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$25M -$20.2M $8.2M $109.4M -$42.3M
Cash From Financing -$2.7B -$3.2B $1.1B -$2.4B -$3.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.8M -$376.6M -$210.4M $2.5B -$5.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.4B $2.1B -$749.5M $4B $3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.7B $3.2B $2.1B $7.1B $3.2B
 
Capital Expenditures $1.6B $2B $2B $2.3B $1.4B
Cash Acquisitions $19.3M -$107.7M -$161.2M -$325.1M -$404.4K
Cash From Investing -$1.3B -$956M -$3.3B -$1.3B -$1.3B
 
Dividends Paid (Ex Special Dividend) -$1.2B -$1.1B -$496.4M -$556.2M -$364M
Special Dividend Paid -- $96.5K -- -- --
Long-Term Debt Issued $1.5B $1.8B $5.7B $2.3B $122.2M
Long-Term Debt Repaid -$1.1B -$1.3B -$2.9B -$3.1B -$1.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $558.3M $73.5M -$5.3M -$71.3M $25.1M
Cash From Financing -$1.8B -$2.1B $775.7M -$2.9B -$2.5B
 
Beginning Cash (CF) $3.8B $4B $4B $8.8B $10.2B
Foreign Exchange Rate Adjustment -$47.5K $12M $136.5K $4.9M -$19M
Additions / Reductions $613M $135.6M -$359.4M $2.9B -$654.2M
Ending Cash (CF) $4.4B $4.1B $3.6B $11.6B $9.7B
 
Levered Free Cash Flow $2B $1.2B $182.8M $4.7B $1.8B

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

GET BETTER TRADE IDEAS

Popular

Why Is AT&T Stock Dropping?
Why Is AT&T Stock Dropping?

The telecommunications giant AT&T Inc. (NYSE:T) has perhaps surprisingly eclipsed…

Is American Express Stock Going Lower?
Is American Express Stock Going Lower?

American Express Company (NYSE:AXP) has long been a Buffett favorite…

Cigna vs Costco Stock: Which Is Best?
Cigna vs Costco Stock: Which Is Best?

Cigna and Costco don’t usually go hand in hand but…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
45
QMCO alert for Jan 18

Quantum [QMCO] is down 15.61% over the past day.

Buy
51
QRVO alert for Jan 18

Qorvo [QRVO] is up 14.47% over the past day.

Sell
31
ATEX alert for Jan 18

Anterix [ATEX] is up 11.14% over the past day.

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

Show me the best stock