Financhill
Buy
56

TCBK Quote, Financials, Valuation and Earnings

Last price:
$42.61
Seasonality move :
4.42%
Day range:
$41.07 - $42.25
52-week range:
$35.20 - $51.06
Dividend yield:
3.14%
P/E ratio:
12.24x
P/S ratio:
3.58x
P/B ratio:
1.10x
Volume:
121.7K
Avg. volume:
105.9K
1-year change:
-7.98%
Market cap:
$1.4B
Revenue:
$388.8M
EPS (TTM):
$3.43
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $307.7M $329.4M $402.5M $411.1M $388.8M
Revenue Growth (YoY) 0.76% 7.04% 22.2% 2.14% -5.44%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $116.5M $111.8M $136.7M $144.6M $149.4M
Other Inc / (Exp) $71K -$86K -$340K -$248K $83K
Operating Expenses $122.2M $116.2M $137.8M $150.7M $153.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $87.4M $163.7M $173.9M $160.9M $155.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.5M $46M $48.5M $43.5M $40.2M
Net Income to Company $64.8M $117.7M $125.4M $117.4M $114.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $64.8M $117.7M $125.4M $117.4M $114.9M
 
Basic EPS (Cont. Ops) $2.17 $3.96 $3.85 $3.53 $3.47
Diluted EPS (Cont. Ops) $2.16 $3.94 $3.83 $3.52 $3.46
Weighted Average Basic Share $29.9M $29.7M $32.6M $33.3M $33.1M
Weighted Average Diluted Share $30M $29.9M $32.7M $33.4M $33.2M
 
EBITDA -- -- -- -- --
EBIT $96.8M $169.2M $183.4M $242.6M $290.3M
 
Revenue (Reported) $307.7M $329.4M $402.5M $411.1M $388.8M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $96.8M $169.2M $183.4M $242.6M $290.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $81.4M $81.6M $105.3M $96.9M $96.8M
Revenue Growth (YoY) 10.42% 0.36% 28.93% -7.96% -0.12%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.3M $30M $34.1M $36.3M $39.3M
Other Inc / (Exp) -$53K -$137K -$122K -$28K -$1.1M
Operating Expenses $27.8M $28.2M $35.8M $37.3M $39.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $47M $28.2M $49M $37.7M $35.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.3M $7.9M $13.1M $9.9M $8.9M
Net Income to Company $33.6M $20.4M $35.8M $27.7M $26.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $33.6M $20.4M $35.8M $27.7M $26.4M
 
Basic EPS (Cont. Ops) $1.13 $0.68 $1.08 $0.83 $0.80
Diluted EPS (Cont. Ops) $1.13 $0.67 $1.07 $0.83 $0.80
Weighted Average Basic Share $29.7M $30.1M $33.3M $33.2M $33M
Weighted Average Diluted Share $29.9M $30.2M $33.4M $33.4M $33.1M
 
EBITDA -- -- -- -- --
EBIT $48.5M $29.5M $58.6M $70.4M $66.8M
 
Revenue (Reported) $81.4M $81.6M $105.3M $96.9M $96.8M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $48.5M $29.5M $58.6M $70.4M $66.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $315.4M $329.7M $426.1M $402.8M $388.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $114.8M $115.5M $140.8M $146.8M $152.4M
Other Inc / (Exp) -$29K -$170K -$325K -$154K -$996K
Operating Expenses $120.5M $116.7M $145.4M $152.3M $155.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $112.1M $145M $194.6M $149.6M $152.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29.8M $40.6M $53.8M $40.3M $39.2M
Net Income to Company $82.3M $104.4M $140.9M $109.3M $113.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $82.3M $104.4M $140.9M $109.3M $113.5M
 
Basic EPS (Cont. Ops) $2.77 $3.50 $4.22 $3.28 $3.44
Diluted EPS (Cont. Ops) $2.76 $3.48 $4.21 $3.28 $3.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $119.8M $150.3M $212.5M $254.4M $286.8M
 
Revenue (Reported) $315.4M $329.7M $426.1M $402.8M $388.6M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $119.8M $150.3M $212.5M $254.4M $286.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $81.4M $81.6M $105.3M $96.9M $96.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.3M $30M $34.1M $36.3M $39.3M
Other Inc / (Exp) -$53K -$137K -$122K -$28K -$1.1M
Operating Expenses $27.8M $28.2M $35.8M $37.3M $39.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $47M $28.2M $49M $37.7M $35.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.3M $7.9M $13.1M $9.9M $8.9M
Net Income to Company $33.6M $20.4M $35.8M $27.7M $26.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $33.6M $20.4M $35.8M $27.7M $26.4M
 
Basic EPS (Cont. Ops) $1.13 $0.68 $1.08 $0.83 $0.80
Diluted EPS (Cont. Ops) $1.13 $0.67 $1.07 $0.83 $0.80
Weighted Average Basic Share $29.7M $30.1M $33.3M $33.2M $33M
Weighted Average Diluted Share $29.9M $30.2M $33.4M $33.4M $33.1M
 
EBITDA -- -- -- -- --
EBIT $48.5M $29.5M $58.6M $70.4M $66.8M
 
Revenue (Reported) $81.4M $81.6M $105.3M $96.9M $96.8M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $48.5M $29.5M $58.6M $70.4M $66.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $669.6M $768.4M $107.2M $98.7M $145M
Short Term Investments $1.4B $2.2B $2.5B $2.2B $7.8M
Accounts Receivable, Net $20M $19.3M $31.9M $36.8M $34.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.1B $3B $2.6B $2.3B $194.4M
 
Property Plant And Equipment $111.6M $104.4M $99.2M $97.5M $93.8M
Long-Term Investments $1.7B $2.4B $2.6B $2.3B $2B
Goodwill $220.9M $220.9M $304.4M $304.4M $304.4M
Other Intangibles $17.8M $12.4M $16.7M $10.6M $6.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $7.6B $8.6B $9.9B $9.9B $9.7B
 
Accounts Payable $1.4M $928K $1.2M $8.4M $11.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.4M $928K $1.2M $8.4M $11.5M
 
Long-Term Debt $84.5M $108.2M $365.6M $733.7M $190.8M
Capital Leases -- -- -- -- --
Total Liabilities $6.7B $7.6B $8.9B $8.8B $8.5B
 
Common Stock $530.8M $532.2M $697.4M $697.3M $693.5M
Other Common Equity Adj $12.3M $981K -$193.9M -$153.2M -$152.5M
Common Equity $925.1M $1B $1B $1.2B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $925.1M $1B $1B $1.2B $1.2B
 
Total Liabilities and Equity $7.6B $8.6B $9.9B $9.9B $9.7B
Cash and Short Terms $2.1B $3B $2.6B $2.3B $152.8M
Total Debt $84.5M $108.2M $365.6M $733.7M $190.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $609.5M $1B $110.3M $82.8M $308.3M
Short Term Investments $1.7B $2.4B $2.4B $2.1B $1.9B
Accounts Receivable, Net $19.4M $22.8M $31.4M $35.8M $32.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.3B $3.4B $2.6B $2.2B $2.2B
 
Property Plant And Equipment $109.9M $102.1M $102.1M $97.2M $93.3M
Long-Term Investments $1.9B $2.6B $2.6B $2.2B $2B
Goodwill $220.9M $307.9M $304.4M $304.4M $304.4M
Other Intangibles $16.4M $21.8M $15M $9.5M $5.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $8B $10.1B $9.8B $9.8B $9.8B
 
Accounts Payable $970K $653K $1.6M $10.2M $9.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $970K $653K $1.6M $10.2M $9.7M
 
Long-Term Debt $94M $137.2M $535.2M $493.5M $192.9M
Capital Leases -- -- -- -- --
Total Liabilities $7.1B $9B $8.8B $8.7B $8.6B
 
Common Stock $531.4M $706.7M $695.2M $696.5M $692.5M
Other Common Equity Adj $3M -$77.4M -$169.5M -$164.4M -$130.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $942.5M $1.1B $1.1B $1.2B $1.3B
 
Total Liabilities and Equity $8B $10.1B $9.8B $9.8B $9.8B
Cash and Short Terms $2.3B $3.4B $2.5B $2.2B $2.2B
Total Debt $94M $137.2M $535.2M $493.5M $192.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $64.8M $117.7M $125.4M $117.4M $114.9M
Depreciation & Amoritzation $17.6M $17.3M $18.4M $18.8M $16.1M
Stock-Based Compensation $2M $2.6M $3.9M $4.1M $4.7M
Change in Accounts Receivable -$1.1M $712K -$9.2M -$4.9M $2M
Change in Inventories -- -- -- -- --
Cash From Operations $114.8M $132.2M $162.9M $138.9M $109.7M
 
Capital Expenditures $2.8M $3.2M $3.6M $4.9M $4.6M
Cash Acquisitions -- -- $426.9M -- --
Cash From Investing -$816.3M -$883.8M -$723.2M $28.6M $285M
 
Dividends Paid (Ex Special Dividend) -$26.3M -$29.7M -$35.8M -$39.9M -$43.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$26.7M -$4.3M -$27.1M -$9.2M -$15.5M
Other Financing Activities -- -- -- -- --
Cash From Financing $1.1B $850.5M -$100.9M -$176M -$348.5M
 
Beginning Cash (CF) $276.5M $669.6M $768.4M $107.2M $98.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $393M $98.9M -$661.2M -$8.5M $46.3M
Ending Cash (CF) $669.6M $768.4M $107.2M $98.7M $145M
 
Levered Free Cash Flow $112M $129M $159.3M $134M $105.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $33.6M $20.4M $35.8M $27.7M $26.4M
Depreciation & Amoritzation $4.4M $4M $5M $4M $3.5M
Stock-Based Compensation $537K $812K $1M $1.2M $1.1M
Change in Accounts Receivable $562K -$83K $468K $985K $2.3M
Change in Inventories -- -- -- -- --
Cash From Operations $41.2M $34.8M $39M $25.1M $24.5M
 
Capital Expenditures $188K $631K $1.2M $1M $1.7M
Cash Acquisitions -- $426.9M -- -- --
Cash From Investing -$460.6M $121.9M $115.3M $60M $33.9M
 
Dividends Paid (Ex Special Dividend) -$7.4M -$7.4M -$10M -$11M -$10.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$10K -- -$7.6M -$3.4M -$4.1M
Other Financing Activities -- -- -- -- --
Cash From Financing $359.3M $110.5M -$151.1M -$100.9M $104.9M
 
Beginning Cash (CF) $669.6M $768.4M $107.2M $98.7M $145M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$60M $267.3M $3.1M -$15.9M $163.3M
Ending Cash (CF) $609.5M $1B $110.3M $82.8M $308.3M
 
Levered Free Cash Flow $41M $34.2M $37.7M $24.1M $22.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $82.3M $104.4M $140.9M $109.3M $113.5M
Depreciation & Amoritzation $17.6M $16.8M $19.3M $17.9M $15.5M
Stock-Based Compensation $2.1M $2.9M $4.1M $4.3M $4.6M
Change in Accounts Receivable -$867K $67K -$8.6M -$4.4M $3.2M
Change in Inventories -- -- -- -- --
Cash From Operations $122.4M $125.9M $167M $125M $109.1M
 
Capital Expenditures $2.2M $3.6M $4.2M $4.7M $5.2M
Cash Acquisitions -- $426.9M -- -- --
Cash From Investing -$1.1B -$301.3M -$729.9M -$26.7M $258.9M
 
Dividends Paid (Ex Special Dividend) -$27.1M -$29.7M -$38.3M -$40.9M -$43.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$9.6M -$4.3M -$34.7M -$5.1M -$16.2M
Other Financing Activities -- -- -- -- --
Cash From Financing $1.4B $601.6M -$362.5M -$125.8M -$142.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $424.1M $426.2M -$925.3M -$27.5M $225.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $120.1M $122.2M $162.8M $120.3M $103.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $33.6M $20.4M $35.8M $27.7M $26.4M
Depreciation & Amoritzation $4.4M $4M $5M $4M $3.5M
Stock-Based Compensation $537K $812K $1M $1.2M $1.1M
Change in Accounts Receivable $562K -$83K $468K $985K $2.3M
Change in Inventories -- -- -- -- --
Cash From Operations $41.2M $34.8M $39M $25.1M $24.5M
 
Capital Expenditures $188K $631K $1.2M $1M $1.7M
Cash Acquisitions -- $426.9M -- -- --
Cash From Investing -$460.6M $121.9M $115.3M $60M $33.9M
 
Dividends Paid (Ex Special Dividend) -$7.4M -$7.4M -$10M -$11M -$10.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$10K -- -$7.6M -$3.4M -$4.1M
Other Financing Activities -- -- -- -- --
Cash From Financing $359.3M $110.5M -$151.1M -$100.9M $104.9M
 
Beginning Cash (CF) $669.6M $768.4M $107.2M $98.7M $145M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$60M $267.3M $3.1M -$15.9M $163.3M
Ending Cash (CF) $609.5M $1B $110.3M $82.8M $308.3M
 
Levered Free Cash Flow $41M $34.2M $37.7M $24.1M $22.8M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

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

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock