Financhill
Sell
45

TRMD Quote, Financials, Valuation and Earnings

Last price:
$22.17
Seasonality move :
9.19%
Day range:
$21.85 - $22.57
52-week range:
$17.77 - $40.47
Dividend yield:
26.42%
P/E ratio:
2.87x
P/S ratio:
1.26x
P/B ratio:
1.06x
Volume:
2.1M
Avg. volume:
1.2M
1-year change:
-31.25%
Market cap:
$2.2B
Revenue:
$1.5B
EPS (TTM):
$7.74
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $692.6M $747.4M $619.5M $1.4B $1.5B
Revenue Growth (YoY) 9.01% 7.9% -17.1% 132.97% 5.34%
 
Cost of Revenues $377.9M $349.8M $371.8M $598.5M $579.6M
Gross Profit $314.7M $397.5M $247.7M $844.9M $940.8M
Gross Profit Margin 45.44% 53.19% 39.99% 58.54% 61.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $47.7M $50.8M $51.5M $55M $82.9M
Other Inc / (Exp) $114.9M -$11.3M -$4.7M $7.7M $50.4M
Operating Expenses $223.6M $248.3M $241.6M $251.1M $292.5M
Operating Income $91.1M $149.2M $6.1M $593.7M $648.2M
 
Net Interest Expenses $39.2M $48.4M $42.1M $44.8M $46.6M
EBT. Incl. Unusual Items $166.8M $89.5M -$40.7M $556.7M $652M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $784K $1.4M $1.3M -$5.9M $4M
Net Income to Company $166M $88.1M -$42.1M $562.6M $648M
 
Minority Interest in Earnings -- -- -- $180K $298K
Net Income to Common Excl Extra Items $166M $88.1M -$42.1M $562.8M $648.3M
 
Basic EPS (Cont. Ops) $2.24 $1.19 -$0.54 $6.92 $7.75
Diluted EPS (Cont. Ops) $2.24 $1.19 -$0.54 $6.80 $7.48
Weighted Average Basic Share $74M $74.3M $78.1M $81.3M $83.6M
Weighted Average Diluted Share $74M $74.3M $78.4M $82.8M $86.7M
 
EBITDA $316.2M $258.6M $132.5M $744.5M $862.2M
EBIT $206.1M $136.6M $1.6M $605.5M $712.9M
 
Revenue (Reported) $692.6M $747.4M $619.5M $1.4B $1.5B
Operating Income (Reported) $91.1M $149.2M $6.1M $593.7M $648.2M
Operating Income (Adjusted) $206.1M $136.6M $1.6M $605.5M $712.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $160.7M $155.5M $448.1M $358.1M $372.1M
Revenue Growth (YoY) 9.54% -3.24% 188.17% -20.09% 3.91%
 
Cost of Revenues $80.3M $98M $164.2M $151.6M $155.4M
Gross Profit $80.4M $57.5M $283.9M $206.5M $216.7M
Gross Profit Margin 50.03% 36.98% 63.36% 57.67% 58.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.7M $12.3M $13.4M $19M $22.6M
Other Inc / (Exp) -$800K -$100K $9.7M $7M $11.1M
Operating Expenses $67.2M $61.1M $65M $73.5M $85.5M
Operating Income $13.2M -$3.6M $218.9M $133M $131.2M
 
Net Interest Expenses $11.4M $10.4M $11.3M $12.3M $11.5M
EBT. Incl. Unusual Items $1M -$14.1M $217.3M $127.7M $130.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $400K $600K $200K $3.4M $100K
Net Income to Company $600K -$14.7M $217.1M $124.3M $130.7M
 
Minority Interest in Earnings -- -- -- -- -$200K
Net Income to Common Excl Extra Items $600K -$14.7M $217.1M $124.3M $130.5M
 
Basic EPS (Cont. Ops) $0.01 -$0.18 $2.66 $1.47 $1.38
Diluted EPS (Cont. Ops) $0.01 -$0.19 $2.63 $1.42 $1.35
Weighted Average Basic Share $74.3M $80.3M $81.5M $84.4M $94.4M
Weighted Average Diluted Share $74.3M $80.3M $82.5M $87.5M $97M
 
EBITDA $42M $30.5M $263.6M $182.4M $198.6M
EBIT $12.5M -$3.6M $229.8M $144.2M $149.2M
 
Revenue (Reported) $160.7M $155.5M $448.1M $358.1M $372.1M
Operating Income (Reported) $13.2M -$3.6M $218.9M $133M $131.2M
Operating Income (Adjusted) $12.5M -$3.6M $229.8M $144.2M $149.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $824.3M $546.7M $1.2B $1.6B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $377M $324.4M $565.9M $569.5M $627.7M
Gross Profit $447.3M $222.2M $619.2M $1B $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $50.4M $52.2M $51.7M $74.2M $97M
Other Inc / (Exp) $115.4M -$8.2M $3.8M $10.6M $78.5M
Operating Expenses $237.5M $246.6M $248.8M $286.2M $327.8M
Operating Income $209.8M -$24.4M $370.4M $724.2M $686.1M
 
Net Interest Expenses $49.3M $39.9M $47.1M $46M $45.1M
EBT. Incl. Unusual Items $275.9M -$72.5M $327.1M $688.9M $719.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $1.4M $1.1M -$2.9M $835K
Net Income to Company $274.7M -$73.9M $325.9M $691.9M $718.7M
 
Minority Interest in Earnings -- -- -- -$220K -$1M
Net Income to Common Excl Extra Items $274.7M -$73.9M $325.9M $692M $718.5M
 
Basic EPS (Cont. Ops) $3.71 -$0.97 $4.00 $8.37 $7.98
Diluted EPS (Cont. Ops) $3.70 -$0.98 $3.96 $8.09 $7.74
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $445M $91.6M $514M $894.1M $967.4M
EBIT $324.3M -$35M $375.7M $748.3M $789.1M
 
Revenue (Reported) $824.3M $546.7M $1.2B $1.6B $1.6B
Operating Income (Reported) $209.8M -$24.4M $370.4M $724.2M $686.1M
Operating Income (Adjusted) $324.3M -$35M $375.7M $748.3M $789.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $631.1M $430.4M $996M $1.1B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $280.1M $254.7M $448.8M $419.8M $468M
Gross Profit $351M $175.7M $547.2M $712.8M $785.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $37.7M $39.1M $39.3M $58.5M $72.6M
Other Inc / (Exp) -$4M -$900K $7.6M $10.5M $38.6M
Operating Expenses $179.4M $177.7M $184.9M $220M $255.2M
Operating Income $171.6M -$2M $362.3M $492.8M $530.7M
 
Net Interest Expenses $38.4M $29.9M $34.9M $36.1M $34.6M
EBT. Incl. Unusual Items $129.2M -$32.8M $335M $467.2M $534.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M $1.1M $900K $3.9M $600K
Net Income to Company $128.1M -$33.9M $334.1M $463.4M $534.1M
 
Minority Interest in Earnings -- -- -- -$400K -$1M
Net Income to Common Excl Extra Items $128.1M -$33.9M $334.1M $463.3M $533.9M
 
Basic EPS (Cont. Ops) $1.73 -$0.44 $4.10 $5.57 $5.80
Diluted EPS (Cont. Ops) $1.72 -$0.45 $4.06 $5.36 $5.63
Weighted Average Basic Share $223.8M $231.5M $243.5M $249.8M $277.9M
Weighted Average Diluted Share $223.8M $231.5M $250.6M $259.4M $286M
 
EBITDA $260.4M $93.4M $474.9M $624.5M $729.6M
EBIT $168.9M -$2.7M $371.4M $514.2M $590.3M
 
Revenue (Reported) $631.1M $430.4M $996M $1.1B $1.3B
Operating Income (Reported) $171.6M -$2M $362.3M $492.8M $530.7M
Operating Income (Adjusted) $168.9M -$2.7M $371.4M $514.2M $590.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $56.9M $89.5M $144.8M $320.5M $265.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $89.9M $58.6M $84M $259.5M $211M
Inventory $34.8M $22.5M $48.8M $72M $61.7M
Prepaid Expenses $3.5M $2.2M $5.6M $10.4M $15.2M
Other Current Assets $1.4M -$81K -$33K $8K $45K
Total Current Assets $215.9M $243.7M $363.3M $739.7M $691.3M
 
Property Plant And Equipment $1.8B $1.7B $2B $1.9B $2.2B
Long-Term Investments $1.2M $1.6M $1.5M $273K $77K
Goodwill -- -- -- $1.8M $1.8M
Other Intangibles -- -- -- $1.9M $1.9M
Other Long-Term Assets -$19K $10K $42K $66K -$111K
Total Assets $2B $2B $2.3B $2.6B $2.9B
 
Accounts Payable $47.1M $14.4M $35.3M $48.5M $43.1M
Accrued Expenses $32.4M $34.2M $29.2M -- --
Current Portion Of Long-Term Debt $99M $102.9M $209M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $14.8M $25.6M $14.5M $31.1M $45.2M
Total Current Liabilities $194.9M $196.7M $307.2M $206.4M $265.5M
 
Long-Term Debt $756.4M $739.5M $926.5M $849.8M $886.9M
Capital Leases -- -- -- -- --
Total Liabilities $996.2M $981.2M $1.3B $1.1B $1.2B
 
Common Stock $747K $748K $812K $823K $862K
Other Common Equity Adj -$11.8M -$20.7M -$3.6M $39.9M $25.6M
Common Equity $1B $1B $1.1B $1.5B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $2.4M $2M
Total Equity $1B $1B $1.1B $1.5B $1.7B
 
Total Liabilities and Equity $2B $2B $2.3B $2.6B $2.9B
Cash and Short Terms $56.9M $89.5M $144.8M $320.5M $265.5M
Total Debt $855.4M $842.4M $1.1B $966.9M $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $156.5M $104.2M $238.5M $270.7M $398.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $78.5M $69M $247.7M $203.7M $187.9M
Inventory $23.1M $43.7M $72.4M $70.6M $64.3M
Prepaid Expenses $3.8M $4.1M $13.9M $13M $11.9M
Other Current Assets -- -- -- -- --
Total Current Assets $284M $263.3M $651.2M $675.1M $694.6M
 
Property Plant And Equipment $1.8B $2B $1.9B $2.1B $2.7B
Long-Term Investments $1.5M $1.6M $300K $100K $700K
Goodwill -- -- $1.9M $1.7M $1.8M
Other Intangibles -- -- $500K $1.7M $2.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $2B $2.2B $2.5B $2.8B $3.4B
 
Accounts Payable $17M $29.9M $40.8M $45.6M $41.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $69.4M $49.7M $45.3M $39.3M $58.9M
Total Current Liabilities $198M $277.3M $213.1M $289.5M $280.8M
 
Long-Term Debt $752.8M $862.8M $880.3M $893.8M $1B
Capital Leases -- -- -- -- --
Total Liabilities $995.7M $1.2B $1.1B $1.2B $1.4B
 
Common Stock $700K $800K $800K $800K $1M
Other Common Equity Adj -$25.9M -$12.5M $51.1M $35.7M $335.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $2.4M $1.9M $1.4M
Total Equity $1.1B $1.1B $1.4B $1.6B $2B
 
Total Liabilities and Equity $2B $2.2B $2.5B $2.8B $3.4B
Cash and Short Terms $156.5M $104.2M $238.5M $270.7M $398.3M
Total Debt $862.7M $1B $995.5M $1.1B $1.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $166M $88.1M -$42.1M $562.6M $648M
Depreciation & Amoritzation $110.1M $121.9M $130.9M $139M $149.3M
Stock-Based Compensation $1.9M -- $2.3M $2.2M $22.5M
Change in Accounts Receivable -$2.5M -- -$37.5M -$158.1M $45.2M
Change in Inventories $5.1M -- -$26.9M -$21.8M $1.2M
Cash From Operations $171.1M $235.8M $47.9M $501.9M $805.1M
 
Capital Expenditures $384.3M $173.1M $319.8M $120M $510.2M
Cash Acquisitions -$275K -- -- $1.1M --
Cash From Investing -$322.8M -$119.8M -$290.6M $11.3M -$370.6M
 
Dividends Paid (Ex Special Dividend) -- -$70.6M -- -$166.7M -$586.4M
Special Dividend Paid
Long-Term Debt Issued $261.8M $734.3M $548.8M $96.3M $676.4M
Long-Term Debt Repaid -$169.2M -$746.5M -$253.4M -$275.2M -$585.4M
Repurchase of Common Stock -- -$1.3M -- -- --
Other Financing Activities -$8.2M $756K $2.6M $8M $6M
Cash From Financing $84.5M -$83.3M $298M -$337.6M -$489.4M
 
Beginning Cash (CF) $124.1M $56.8M $89.5M $144.8M $320.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$82.9M $32.7M $55.3M $175.6M -$54.9M
Ending Cash (CF) $56.8M $135.6M $171.7M $323.8M $295.6M
 
Levered Free Cash Flow -$213.3M $62.8M -$271.8M $382M $294.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $600K -$14.7M $217.1M $124.3M $130.7M
Depreciation & Amoritzation $29.5M $34.1M $33.8M $38.2M $49.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $52.6M $12M $165.3M $202.8M $237.7M
 
Capital Expenditures $18.9M $61.8M $47.1M $23.9M $173.9M
Cash Acquisitions -- -- $1M -- --
Cash From Investing $18.8M -$60.3M $27.3M -$6.1M -$149.9M
 
Dividends Paid (Ex Special Dividend) -$63.2M -- -$47.3M -$126.6M -$170M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $35M $128.1M $38.1M $126.5M --
Long-Term Debt Repaid -$76.5M -$80.8M -$94M -$195.3M -$53.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $1M -$5.4M -$6.3M -$10.7M
Cash From Financing -$104.7M $48.3M -$101.9M -$195.5M -$221.8M
 
Beginning Cash (CF) $181.3M $111.3M $157.7M $269M $532.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$33.3M -- $90.7M $1.2M -$134M
Ending Cash (CF) $156.5M $109.9M $238.5M $270.7M $398.3M
 
Levered Free Cash Flow $33.7M -$49.8M $118.2M $178.9M $63.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $274.7M -$73.9M $325.9M $691.9M $718.7M
Depreciation & Amoritzation $120.7M $126.5M $138.3M $145.8M $178.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $260.9M $55.3M $267M $857.7M $901.1M
 
Capital Expenditures $256.5M $310.1M $154.2M $371M $589.6M
Cash Acquisitions $25K -- $1M $70K --
Cash From Investing -$180.8M -$258.5M -$55.6M -$352.3M -$320M
 
Dividends Paid (Ex Special Dividend) -$70.6M -$11K -$47.3M -$582.6M -$560.9M
Special Dividend Paid
Long-Term Debt Issued $622.1M $489M $306.4M $565.9M $412.7M
Long-Term Debt Repaid -$612.5M -$311.2M -$358.3M -$479.8M -$291.7M
Repurchase of Common Stock -$1.3M -- -- -- --
Other Financing Activities $3.6M $1.9M $878K $7.8M $5.6M
Cash From Financing -$58.6M $179.7M -$91.6M -$489.2M -$428.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.8M -$23.5M $119.8M $16.2M $152.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.3M -$254.7M $112.9M $486.8M $311.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $128.1M -$33.9M $334.1M $463.4M $534.1M
Depreciation & Amoritzation $91.5M $96.1M $103.5M $110.3M $139.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $215.7M $35.2M $254.3M $610.1M $706.1M
 
Capital Expenditures $135.3M $272.3M $106.7M $357.7M $437.1M
Cash Acquisitions -- -- $1M -- --
Cash From Investing -$83.2M -$221.9M $13.1M -$350.5M -$299.9M
 
Dividends Paid (Ex Special Dividend) -$70.6M -- -$47.3M -$463.2M -$437.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $584M $338.7M $96.3M $565.9M $302.2M
Long-Term Debt Repaid -$574.3M -$139M -$243.9M -$448.5M -$154.8M
Repurchase of Common Stock -$1.3M -- -- -- --
Other Financing Activities $600K $1.7M -$0 -$200K -$600K
Cash From Financing -$61.6M $201.4M -$188.2M -$339.8M -$278.6M
 
Beginning Cash (CF) $367.4M $317.3M $397.1M $970.4M $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $70.9M $14.7M $79.2M -$80.2M $127.6M
Ending Cash (CF) $467.1M $337.7M $490.8M $920.6M $1.5B
 
Levered Free Cash Flow $80.4M -$237.1M $147.6M $252.4M $269M

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

GET BETTER TRADE IDEAS

Popular

4 Top Dividend Stocks to Buy Now
4 Top Dividend Stocks to Buy Now

If you’re looking for steady income, dividend stocks are a…

Will Uber Stock Recover?
Will Uber Stock Recover?

Shares of Uber Technologies (NYSE:UBER) have had a rough few…

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 39x

Sell
47
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 114x

Sell
39
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
87
CEG alert for Jan 11

Constellation Energy [CEG] is up 25.15% over the past day.

Sell
1
MCY alert for Jan 11

Mercury General [MCY] is down 19.87% over the past day.

Buy
84
ATZAF alert for Jan 11

Aritzia [ATZAF] is up 17.63% over the past day.

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

Show me the best stock