Financhill
Buy
60

TDG Quote, Financials, Valuation and Earnings

Last price:
$1,594.96
Seasonality move :
4%
Day range:
$1,540.00 - $1,583.66
52-week range:
$1,176.31 - $1,585.87
Dividend yield:
0%
P/E ratio:
53.16x
P/S ratio:
10.89x
P/B ratio:
--
Volume:
246K
Avg. volume:
262.1K
1-year change:
22.97%
Market cap:
$88.4B
Revenue:
$7.9B
EPS (TTM):
$29.62
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.1B $4.8B $5.4B $6.6B $7.9B
Revenue Growth (YoY) -2.3% -5.98% 13.15% 21.29% 20.58%
 
Cost of Revenues $2.5B $2.3B $2.3B $2.7B $3.3B
Gross Profit $2.6B $2.5B $3.1B $3.8B $4.7B
Gross Profit Margin 51.87% 52.38% 57.08% 58.35% 58.84%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $727M $685M $748M $770M $931M
Other Inc / (Exp) $18M $120M -$11M $3M -$21M
Operating Expenses $896M $822M $884M $909M $1.1B
Operating Income $1.8B $1.7B $2.2B $2.9B $3.6B
 
Net Interest Expenses $1B $1.1B $1.1B $1.2B $1.3B
EBT. Incl. Unusual Items $740M $715M $1.1B $1.7B $2.2B
Earnings of Discontinued Ops. $47M -- $1M -- --
Income Tax Expense $87M $34M $261M $417M $500M
Net Income to Company $700M $681M $867M $1.3B $1.7B
 
Minority Interest in Earnings -$1M -$1M -$1M -$1M -$1M
Net Income to Common Excl Extra Items $699M $680M $866M $1.3B $1.7B
 
Basic EPS (Cont. Ops) $8.96 $10.41 $13.40 $22.03 $25.62
Diluted EPS (Cont. Ops) $8.96 $10.41 $13.40 $22.03 $25.62
Weighted Average Basic Share $57.3M $58.4M $58.2M $57.2M $57.8M
Weighted Average Diluted Share $57.3M $58.4M $58.2M $57.2M $57.8M
 
EBITDA $2.1B $2B $2.5B $3.1B $3.8B
EBIT $1.8B $1.8B $2.2B $2.9B $3.5B
 
Revenue (Reported) $5.1B $4.8B $5.4B $6.6B $7.9B
Operating Income (Reported) $1.8B $1.7B $2.2B $2.9B $3.6B
Operating Income (Adjusted) $1.8B $1.8B $2.2B $2.9B $3.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.2B $1.3B $1.6B $1.9B $2.2B
Revenue Growth (YoY) -17.26% 11.14% 19.97% 20.54% 12.04%
 
Cost of Revenues $602M $591M $663M $767M $876M
Gross Profit $592M $736M $929M $1.2B $1.3B
Gross Profit Margin 49.58% 55.46% 58.35% 60.03% 59.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $152M $177M $196M $237M $231M
Other Inc / (Exp) $18M -- -$1M -$5M $4M
Operating Expenses $188M $210M $231M $274M $278M
Operating Income $404M $526M $698M $878M $996M
 
Net Interest Expenses $292M $266M $300M $354M $378M
EBT. Incl. Unusual Items $130M $260M $397M $519M $622M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25M $61M $93M $115M $143M
Net Income to Company $105M $199M $304M $404M $479M
 
Minority Interest in Earnings -$1M -- -- -$1M --
Net Income to Common Excl Extra Items $104M $199M $304M $403M $479M
 
Basic EPS (Cont. Ops) $1.79 $3.38 $5.32 $6.97 $8.24
Diluted EPS (Cont. Ops) $1.79 $3.38 $5.32 $6.97 $8.24
Weighted Average Basic Share $58.4M $58.9M $57.1M $57.8M $58.1M
Weighted Average Diluted Share $58.4M $58.9M $57.1M $57.8M $58.1M
 
EBITDA $464M $588M $758M $917M $1.1B
EBIT $398M $526M $692M $845M $1B
 
Revenue (Reported) $1.2B $1.3B $1.6B $1.9B $2.2B
Operating Income (Reported) $404M $526M $698M $878M $996M
Operating Income (Adjusted) $398M $526M $692M $845M $1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.5B $5B $5.9B $7.3B $8.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $2.2B $2.5B $3B $3.4B
Gross Profit $2.2B $2.8B $3.4B $4.3B $5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $708M $696M $772M $858M $917M
Other Inc / (Exp) $77M $135M -$8M -$4M $7M
Operating Expenses $856M $837M $908M $1B $1.1B
Operating Income $1.3B $1.9B $2.5B $3.3B $3.9B
 
Net Interest Expenses $1.1B $1.1B $1.1B $1.3B $1.4B
EBT. Incl. Unusual Items $293M $984M $1.4B $2B $2.4B
Earnings of Discontinued Ops. -$20M $1M -- -- --
Income Tax Expense $42M $97M $334M $474M $548M
Net Income to Company $231M $889M $1B $1.6B $1.9B
 
Minority Interest in Earnings -$1M -- -$1M -$1M $1M
Net Income to Common Excl Extra Items $230M $888M $1B $1.6B $1.9B
 
Basic EPS (Cont. Ops) $2.70 $14.37 $16.73 $25.21 $29.62
Diluted EPS (Cont. Ops) $2.70 $14.37 $16.73 $25.21 $29.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.6B $2.3B $2.8B $3.5B $4.2B
EBIT $1.4B $2B $2.5B $3.2B $3.9B
 
Revenue (Reported) $4.5B $5B $5.9B $7.3B $8.4B
Operating Income (Reported) $1.3B $1.9B $2.5B $3.3B $3.9B
Operating Income (Adjusted) $1.4B $2B $2.5B $3.2B $3.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.3B $2.5B $3B $3.7B $4.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.1B $1.3B $1.5B $1.6B
Gross Profit $1.1B $1.4B $1.7B $2.2B $2.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $334M $343M $365M $456M $438M
Other Inc / (Exp) $8M -$2M -- -$5M $23M
Operating Expenses $399M $412M $434M $528M $535M
Operating Income $734M $985M $1.3B $1.7B $2B
 
Net Interest Expenses $559M $530M $590M $654M $756M
EBT. Incl. Unusual Items $183M $453M $698M $1B $1.2B
Earnings of Discontinued Ops. -- $1M -- -- --
Income Tax Expense $28M $91M $165M $221M $269M
Net Income to Company $155M $363M $533M $786M $972M
 
Minority Interest in Earnings -$1M -$1M -$1M -$1M --
Net Income to Common Excl Extra Items $154M $362M $532M $785M $972M
 
Basic EPS (Cont. Ops) $1.37 $5.36 $8.65 $11.84 $15.86
Diluted EPS (Cont. Ops) $1.37 $5.36 $8.65 $11.84 $15.86
Weighted Average Basic Share $113.1M $118.1M $114.2M $115.5M $116.4M
Weighted Average Diluted Share $113.1M $118.1M $114.2M $115.5M $116.4M
 
EBITDA $842M $1.1B $1.4B $1.8B $2.2B
EBIT $718M $983M $1.3B $1.6B $2B
 
Revenue (Reported) $2.3B $2.5B $3B $3.7B $4.2B
Operating Income (Reported) $734M $985M $1.3B $1.7B $2B
Operating Income (Adjusted) $718M $983M $1.3B $1.6B $2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $4.7B $4.8B $3B $3.5B $6.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $720M $791M $967M $1.2B $1.4B
Inventory $1.3B $1.2B $1.3B $1.6B $1.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $240M $267M $349M $420M $511M
Total Current Assets $7B $7B $5.6B $6.7B $10B
 
Property Plant And Equipment $752M $770M $807M $1.3B $1.5B
Long-Term Investments -- -- -- -- --
Goodwill $7.9B $8.6B $8.6B $9B $10.4B
Other Intangibles $2.6B $2.8B $2.8B $2.7B $3.4B
Other Long-Term Assets $167M $156M $260M $242M $204M
Total Assets $18.4B $19.3B $18.1B $20B $25.6B
 
Accounts Payable $218M $227M $279M $305M $323M
Accrued Expenses $210M $220M $196M $153M $221M
Current Portion Of Long-Term Debt $625M $626M $426M $420M $584M
Current Portion Of Capital Lease Obligations $22M $20M $18M $16M $19M
Other Current Liabilities $221M $272M $179M $174M $187M
Total Current Liabilities $1.6B $1.7B $1.4B $1.6B $6.3B
 
Long-Term Debt $19.4B $19.4B $19.4B $19.3B $24.3B
Capital Leases -- -- -- -- --
Total Liabilities $22.4B $22.2B $21.9B $21.9B $31.9B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$401M -$248M -$267M -$98M -$42M
Common Equity -$4B -$2.9B -$3.8B -$2B -$6.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4M $6M $7M $6M $7M
Total Equity -$4B -$2.9B -$3.8B -$2B -$6.3B
 
Total Liabilities and Equity $18.4B $19.3B $18.1B $20B $25.6B
Cash and Short Terms $4.7B $4.8B $3B $3.5B $6.3B
Total Debt $20B $20B $19.8B $19.8B $24.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $4.1B $4.2B $3.4B $4.3B $2.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $682M $794M $1B $1.2B $1.4B
Inventory $1.2B $1.2B $1.5B $1.8B $2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $364M $312M $391M $490M $530M
Total Current Assets $6.4B $6.6B $7.5B $8.3B $6.4B
 
Property Plant And Equipment $790M $810M $872M $1.3B $1.5B
Long-Term Investments -- -- -- -- --
Goodwill $8.6B $8.5B $8.7B $9.1B $10.4B
Other Intangibles $2.9B $2.7B $2.7B $2.7B $3.4B
Other Long-Term Assets $152M $214M $212M $247M $201M
Total Assets $18.7B $18.8B $20B $21.6B $21.9B
 
Accounts Payable $214M $238M $292M $302M $319M
Accrued Expenses $740M $634M $718M $858M $1B
Current Portion Of Long-Term Debt $626M $424M $1.5B $1.1B $743M
Current Portion Of Capital Lease Obligations -- $5M -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.6B $1.3B $2.5B $2.2B $2.1B
 
Long-Term Debt $19.4B $19.3B $19.3B $21.3B $24.3B
Capital Leases -- -- -- -- --
Total Liabilities $22.3B $21.7B $22.9B $24.6B $27.6B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$234M -$73M -$96M -$118M -$171M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7M $6M $8M $7M $7M
Total Equity -$3.5B -$2.9B -$2.9B -$3B -$5.7B
 
Total Liabilities and Equity $18.7B $18.8B $20B $21.6B $21.9B
Cash and Short Terms $4.1B $4.2B $3.4B $4.3B $2.4B
Total Debt $20B $19.7B $20.9B $22.4B $25B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $700M $681M $867M $1.3B $1.7B
Depreciation & Amoritzation $283M $253M $253M $268M $312M
Stock-Based Compensation $93M $129M $184M $157M $217M
Change in Accounts Receivable $352M -$78M -$190M -$212M -$84M
Change in Inventories -$62M $79M -$134M -$261M -$104M
Cash From Operations $1.2B $913M $948M $1.4B $2B
 
Capital Expenditures $105M $105M $119M $139M $165M
Cash Acquisitions $904M -$704M -$437M -$762M -$2.3B
Cash From Investing $799M -$785M -$553M -$900M -$2.4B
 
Dividends Paid (Ex Special Dividend) -$1.9B -$73M -$1.1B -$38M -$2B
Special Dividend Paid
Long-Term Debt Issued $4.3B $2.1B -- $9.7B $14.3B
Long-Term Debt Repaid -$1.2B -$2.3B -$275M -$9.9B -$9.4B
Repurchase of Common Stock -$19M -- -$912M -- --
Other Financing Activities -$11M -- -$2M -$20M -$8M
Cash From Financing $1.2B -$70M -$2.1B -$16M $3.2B
 
Beginning Cash (CF) $1.5B $4.7B $4.8B $3B $3.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.2B $58M -$1.8B $459M $2.8B
Ending Cash (CF) $4.7B $4.8B $3B $3.5B $6.3B
 
Levered Free Cash Flow $1.1B $808M $829M $1.2B $1.9B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $318M $239M $352M $462M --
Depreciation & Amoritzation $64M $61M $70M $76M --
Stock-Based Compensation $35M $47M $54M $47M --
Change in Accounts Receivable -$16M -$83M -$101M $78M --
Change in Inventories $8M -$46M -$68M -$26M --
Cash From Operations $252M $309M $406M $608M --
 
Capital Expenditures $20M $29M $36M $40M --
Cash Acquisitions $224M -$422M -$740M -$1.6B --
Cash From Investing $204M -$451M -$776M -$1.6B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $743M -- $5M $2.6B --
Long-Term Debt Repaid -$780M -$18M -$1.1B -$3.2B --
Repurchase of Common Stock -- -$245M -- -- --
Other Financing Activities -$1M -- -$7M -$3M --
Cash From Financing -$1M -$244M -$1.1B -$516M --
 
Beginning Cash (CF) $4.1B $4.2B $4.5B $4.8B --
Foreign Exchange Rate Adjustment $2M -$22M $2M -$2M --
Additions / Reductions $455M -$386M -$1.4B -$1.5B --
Ending Cash (CF) $4.5B $3.8B $3.1B $3.4B --
 
Levered Free Cash Flow $232M $280M $370M $568M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $231M $889M $1B $1.6B $1.9B
Depreciation & Amoritzation $266M $256M $255M $282M $348M
Stock-Based Compensation $126M $141M $179M $191M $179M
Change in Accounts Receivable $317M -$125M -$215M -$279M -$157M
Change in Inventories $67M -$15M -$248M -$199M -$113M
Cash From Operations $991M $907M $1.1B $1.7B $2.1B
 
Capital Expenditures $115M $102M $128M $157M $179M
Cash Acquisitions -$916M $215M -$450M -$839M -$2.4B
Cash From Investing -$1B $113M -$575M -$995M -$2.5B
 
Dividends Paid (Ex Special Dividend) -$73M -$46M -$1.1B -$2B -$4.4B
Special Dividend Paid
Long-Term Debt Issued $2.9B $743M $8.3B $10.1B $5.8B
Long-Term Debt Repaid -$1.5B -$1B -$7.3B -$8.7B -$3.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$12M -$13M -$9M
Cash From Financing $1.4B -$869M -$208M -$416M -$2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B $151M $306M $322M -$2.4B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $876M $805M $961M $1.6B $1.9B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $473M $602M $885M $1.2B $972M
Depreciation & Amoritzation $188M $188M $199M $219M $179M
Stock-Based Compensation $105M $129M $131M $158M $73M
Change in Accounts Receivable $23M -$91M -$134M -$22M -$173M
Change in Inventories $40M -$108M -$244M -$140M -$123M
Cash From Operations $624M $675M $913M $1.5B $900M
 
Capital Expenditures $80M $86M $102M $124M $98M
Cash Acquisitions -$692M -$419M -$750M -$1.7B -$140M
Cash From Investing -$748M -$505M -$852M -$1.7B -$191M
 
Dividends Paid (Ex Special Dividend) -$73M -$46M -$38M -$2B -$4.4B
Special Dividend Paid -- -- -- $35M $75M
Long-Term Debt Issued $2.1B -- $8.3B $11.3B $163M
Long-Term Debt Repaid -$2.2B -$256M -$8.4B -$9.3B -$22M
Repurchase of Common Stock -- -$912M -- -- -$369M
Other Financing Activities -$1M -$1M -$18M -$7M -$5M
Cash From Financing -$74M -$1.1B -$11M $152M -$4.5B
 
Beginning Cash (CF) $13.7B $13.8B $10.8B $12.4B $8.7B
Foreign Exchange Rate Adjustment $10M -$33M $20M $2M -$4M
Additions / Reductions -$198M -$946M $50M -$114M -$3.8B
Ending Cash (CF) $13.5B $12.8B $10.9B $12.3B $4.9B
 
Levered Free Cash Flow $544M $589M $811M $1.3B $802M

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