Financhill
Sell
30

TDC Quote, Financials, Valuation and Earnings

Last price:
$21.29
Seasonality move :
1.53%
Day range:
$22.39 - $23.19
52-week range:
$21.80 - $38.99
Dividend yield:
0%
P/E ratio:
19.60x
P/S ratio:
1.29x
P/B ratio:
16.31x
Volume:
1M
Avg. volume:
2.2M
1-year change:
-39.94%
Market cap:
$2.2B
Revenue:
$1.8B
EPS (TTM):
$1.17
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.8B $1.9B $1.8B $1.8B $1.8B
Revenue Growth (YoY) -3.32% 4.41% -6.36% 2.12% -4.53%
 
Cost of Revenues $817M $731M $714M $718M $692M
Gross Profit $1B $1.2B $1.1B $1.1B $1.1B
Gross Profit Margin 55.5% 61.87% 60.22% 60.83% 60.46%
 
R&D Expenses $334M $309M $313M $294M $284M
Selling, General & Admin $669M $646M $650M $635M $565M
Other Inc / (Exp) -$17M -$19M -$42M -$64M -$27M
Operating Expenses $1B $955M $963M $929M $849M
Operating Income $16M $231M $118M $186M $209M
 
Net Interest Expenses $23M $20M $9M $5M $18M
EBT. Incl. Unusual Items -$24M $192M $67M $117M $164M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$153M $45M $34M $55M $50M
Net Income to Company $129M $147M $33M $62M $114M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $129M $147M $33M $62M $114M
 
Basic EPS (Cont. Ops) $1.18 $1.35 $0.32 $0.62 $1.18
Diluted EPS (Cont. Ops) $1.16 $1.30 $0.31 $0.61 $1.16
Weighted Average Basic Share $109.3M $108.6M $103.2M $99.8M $96.4M
Weighted Average Diluted Share $111.6M $112.9M $105.8M $102.4M $98.2M
 
EBITDA $175M $367M $225M $263M $293M
EBIT $3M $218M $91M $147M $193M
 
Revenue (Reported) $1.8B $1.9B $1.8B $1.8B $1.8B
Operating Income (Reported) $16M $231M $118M $186M $209M
Operating Income (Adjusted) $3M $218M $91M $147M $193M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $491M $475M $452M $457M $409M
Revenue Growth (YoY) -0.61% -3.26% -4.84% 1.11% -10.5%
 
Cost of Revenues $207M $181M $189M $179M $166M
Gross Profit $284M $294M $263M $278M $243M
Gross Profit Margin 57.84% 61.9% 58.19% 60.83% 59.41%
 
R&D Expenses $88M $74M $77M $72M $68M
Selling, General & Admin $183M $170M $175M $159M $136M
Other Inc / (Exp) -$4M -$4M -$8M -$20M -$4M
Operating Expenses $271M $244M $252M $231M $204M
Operating Income $13M $50M $11M $47M $39M
 
Net Interest Expenses $6M $4M $1M $5M $5M
EBT. Incl. Unusual Items $3M $42M $2M $22M $30M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2M $9M $9M $29M $5M
Net Income to Company $5M $33M -$7M -$7M $25M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5M $33M -$7M -$7M $25M
 
Basic EPS (Cont. Ops) $0.05 $0.31 -$0.07 -$0.07 $0.26
Diluted EPS (Cont. Ops) $0.04 $0.29 -$0.07 -$0.07 $0.26
Weighted Average Basic Share $109.3M $107.7M $101.7M $97.7M $95.5M
Weighted Average Diluted Share $113.7M $112.3M $104M $101.2M $97.9M
 
EBITDA $55M $84M $42M $60M $59M
EBIT $9M $48M $9M $30M $37M
 
Revenue (Reported) $491M $475M $452M $457M $409M
Operating Income (Reported) $13M $50M $11M $47M $39M
Operating Income (Adjusted) $9M $48M $9M $30M $37M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.8B $1.9B $1.8B $1.8B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $817M $731M $714M $718M $692M
Gross Profit $1B $1.2B $1.1B $1.1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $334M $309M $313M $294M $284M
Selling, General & Admin $669M $646M $650M $635M $565M
Other Inc / (Exp) -$17M -$19M -$42M -$64M -$27M
Operating Expenses $1B $955M $963M $929M $849M
Operating Income $16M $231M $118M $186M $209M
 
Net Interest Expenses $23M $20M $9M $5M $18M
EBT. Incl. Unusual Items -$24M $192M $67M $117M $164M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$153M $45M $34M $55M $50M
Net Income to Company $129M $147M $33M $62M $114M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $129M $147M $33M $62M $114M
 
Basic EPS (Cont. Ops) $1.16 $1.36 $0.31 $0.61 $1.18
Diluted EPS (Cont. Ops) $1.14 $1.30 $0.30 $0.61 $1.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $175M $367M $225M $263M $293M
EBIT $3M $218M $91M $147M $193M
 
Revenue (Reported) $1.8B $1.9B $1.8B $1.8B $1.8B
Operating Income (Reported) $16M $231M $118M $186M $209M
Operating Income (Adjusted) $3M $218M $91M $147M $193M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.9B $1.8B $1.8B $1.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $731M $714M $718M $692M --
Gross Profit $1.2B $1.1B $1.1B $1.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $309M $313M $294M $284M --
Selling, General & Admin $646M $650M $635M $565M --
Other Inc / (Exp) -$19M -$42M -$64M -$27M --
Operating Expenses $955M $963M $929M $849M --
Operating Income $231M $118M $186M $209M --
 
Net Interest Expenses $20M $9M $6M $18M --
EBT. Incl. Unusual Items $192M $67M $117M $164M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $45M $34M $55M $50M --
Net Income to Company $147M $33M $62M $114M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $147M $33M $62M $114M --
 
Basic EPS (Cont. Ops) $1.36 $0.31 $0.61 $1.18 --
Diluted EPS (Cont. Ops) $1.30 $0.30 $0.61 $1.17 --
Weighted Average Basic Share $434.3M $412.9M $399.3M $385.5M --
Weighted Average Diluted Share $451.2M $420.8M $409.9M $392.4M --
 
EBITDA $367M $225M $263M $293M --
EBIT $218M $91M $147M $193M --
 
Revenue (Reported) $1.9B $1.8B $1.8B $1.8B --
Operating Income (Reported) $231M $118M $186M $209M --
Operating Income (Adjusted) $218M $91M $147M $193M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $529M $592M $569M $486M $420M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $331M $336M $360M $294M $243M
Inventory $29M $26M $8M $13M $18M
Prepaid Expenses -- -- -- -- --
Other Current Assets $81M $67M $74M $71M $65M
Total Current Assets $1B $1.1B $1B $869M $749M
 
Property Plant And Equipment $377M $314M $257M $248M $193M
Long-Term Investments -- -- -- -- --
Goodwill $401M $396M $390M $398M $394M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $51M $40M $42M $69M $96M
Total Assets $2.2B $2.2B $2B $1.9B $1.7B
 
Accounts Payable $50M $67M $94M $100M $106M
Accrued Expenses $170M $148M $137M $130M $111M
Current Portion Of Long-Term Debt $44M $88M -- $19M $25M
Current Portion Of Capital Lease Obligations $90M $89M $75M $72M $61M
Other Current Liabilities $54M $44M $73M $35M $33M
Total Current Liabilities $952M $1B $1B $996M $930M
 
Long-Term Debt $411M $324M $498M $480M $455M
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $1.7B $1.8B $1.7B $1.6B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$143M -$138M -$119M -$129M -$147M
Common Equity $400M $460M $258M $135M $133M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $400M $460M $258M $135M $133M
 
Total Liabilities and Equity $2.2B $2.2B $2B $1.9B $1.7B
Cash and Short Terms $529M $592M $569M $486M $420M
Total Debt $455M $412M $498M $499M $480M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $529M $592M $569M $486M $420M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $331M $336M $360M $294M $243M
Inventory $29M $26M $8M $13M $18M
Prepaid Expenses -- -- -- -- --
Other Current Assets $81M $67M $74M $71M $65M
Total Current Assets $1B $1.1B $1B $869M $749M
 
Property Plant And Equipment $377M $314M $257M $248M $193M
Long-Term Investments -- -- -- -- --
Goodwill $401M $396M $390M $398M $394M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $51M $40M $42M $69M $96M
Total Assets $2.2B $2.2B $2B $1.9B $1.7B
 
Accounts Payable $50M $67M $94M $100M $106M
Accrued Expenses $170M $148M $137M $130M $111M
Current Portion Of Long-Term Debt $44M $88M -- $19M $25M
Current Portion Of Capital Lease Obligations $90M $89M $75M $72M $61M
Other Current Liabilities $54M $44M $73M $35M $33M
Total Current Liabilities $952M $1B $1B $996M $930M
 
Long-Term Debt $411M $324M $498M $480M $455M
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $1.7B $1.8B $1.7B $1.6B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$143M -$138M -$119M -$129M -$147M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $400M $460M $258M $135M $133M
 
Total Liabilities and Equity $2.2B $2.2B $2B $1.9B $1.7B
Cash and Short Terms $529M $592M $569M $486M $420M
Total Debt $455M $412M $498M $499M $480M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $129M $147M $33M $62M $114M
Depreciation & Amoritzation $172M $149M $134M $116M $100M
Stock-Based Compensation $101M $112M $126M $126M $119M
Change in Accounts Receivable $67M -$5M -$28M $78M $52M
Change in Inventories $2M $3M $18M -$5M -$5M
Cash From Operations $267M $463M $419M $375M $303M
 
Capital Expenditures $51M $31M $16M $20M $26M
Cash Acquisitions -- -- -$2M -$29M -$6M
Cash From Investing -$51M -$31M -$18M -$49M -$32M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $500M -- --
Long-Term Debt Repaid -$95M -$136M -$499M -$82M -$90M
Repurchase of Common Stock -$100M -$244M -$387M -$308M -$215M
Other Financing Activities $9M $24M $5M $7M -$1M
Cash From Financing -$186M -$356M -$381M -$383M -$306M
 
Beginning Cash (CF) $496M $533M $595M $571M $486M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $30M $76M $20M -$57M -$35M
Ending Cash (CF) $533M $595M $571M $486M $421M
 
Levered Free Cash Flow $216M $432M $403M $355M $277M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $5M $33M -$7M -$7M $25M
Depreciation & Amoritzation $46M $36M $33M $30M $22M
Stock-Based Compensation $22M $33M $36M $30M $27M
Change in Accounts Receivable -$10M -$46M -$111M -- $13M
Change in Inventories -$15M -$9M $5M -$5M -$2M
Cash From Operations $56M $95M $129M $176M $156M
 
Capital Expenditures $11M $10M $9M $8M $8M
Cash Acquisitions -- -- -$2M -- --
Cash From Investing -$11M -$10M -$11M -$21M -$9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$33M -$36M -$19M -$20M -$23M
Repurchase of Common Stock -$25M -$68M -$41M -$7M -$29M
Other Financing Activities $2M -- -$1M $1M --
Cash From Financing -$56M -$104M -$61M -$26M -$52M
 
Beginning Cash (CF) $534M $617M $509M $349M $348M
Foreign Exchange Rate Adjustment $10M -$3M $5M $8M -$22M
Additions / Reductions -$11M -$19M $57M $129M $95M
Ending Cash (CF) $533M $595M $571M $486M $421M
 
Levered Free Cash Flow $45M $85M $120M $168M $148M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $129M $147M $33M $62M $114M
Depreciation & Amoritzation $172M $149M $134M $116M $100M
Stock-Based Compensation $101M $112M $126M $126M $119M
Change in Accounts Receivable $67M -$5M -$28M $78M $52M
Change in Inventories $2M $3M $18M -$5M -$5M
Cash From Operations $267M $463M $419M $375M $303M
 
Capital Expenditures $51M $31M $16M $20M $26M
Cash Acquisitions -- -- -$2M -- --
Cash From Investing -$51M -$31M -$18M -$49M -$32M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$95M -$136M -$499M -$82M -$90M
Repurchase of Common Stock -$100M -$244M -$387M -$308M -$215M
Other Financing Activities -- $24M $5M $7M -$1M
Cash From Financing -$186M -$356M -$381M -$383M -$306M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $30M $76M $20M -$57M -$35M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $216M $432M $403M $355M $277M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $147M $33M $62M $114M --
Depreciation & Amoritzation $149M $134M $116M $100M --
Stock-Based Compensation $112M $126M $126M $119M --
Change in Accounts Receivable -$5M -$28M $78M $52M --
Change in Inventories $3M $18M -$5M -$5M --
Cash From Operations $463M $419M $375M $303M --
 
Capital Expenditures $31M $16M $20M $26M --
Cash Acquisitions -- -$2M -- -- --
Cash From Investing -$31M -$18M -$49M -$32M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $500M -- -- --
Long-Term Debt Repaid -$136M -$499M -$82M -$90M --
Repurchase of Common Stock -$244M -$387M -$308M -$215M --
Other Financing Activities $24M $5M $7M -$1M --
Cash From Financing -$356M -$381M -$383M -$306M --
 
Beginning Cash (CF) $2.4B $2.1B $2B $1.5B --
Foreign Exchange Rate Adjustment -$14M -$44M -$28M -$30M --
Additions / Reductions $76M $20M -$57M -$35M --
Ending Cash (CF) $2.4B $2B $1.9B $1.4B --
 
Levered Free Cash Flow $432M $403M $355M $277M --

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

GET BETTER TRADE IDEAS

Popular

Is LUV Stock a Buy, Sell or Hold?
Is LUV Stock a Buy, Sell or Hold?

Southwest Airlines (NYSE:LUV) is one of America’s major air transportation…

Should I Buy Alcoa Stock?
Should I Buy Alcoa Stock?

Alcoa (AA) finds itself in an interesting position in early…

Where Will Nu Holdings Stock Be in 2030?
Where Will Nu Holdings Stock Be in 2030?

Despite fast growth, high profitability and an extraordinary runway ahead,…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Sell
47
Is MSFT Stock a Buy?

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

Sell
44
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Sell
43
MNPR alert for Apr 3

Monopar Therapeutics [MNPR] is down 10.04% over the past day.

Buy
75
BKTI alert for Apr 3

BK Technologies [BKTI] is down 7.68% over the past day.

Sell
34
SWTX alert for Apr 3

SpringWorks Therapeutics [SWTX] is down 7.29% over the past day.

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

Show me the best stock