Financhill
Buy
61

TRYIY Quote, Financials, Valuation and Earnings

Last price:
$13.17
Seasonality move :
2.46%
Day range:
$13.20 - $13.41
52-week range:
$9.06 - $14.80
Dividend yield:
1.82%
P/E ratio:
20.55x
P/S ratio:
0.63x
P/B ratio:
0.90x
Volume:
10.1K
Avg. volume:
14K
1-year change:
40.27%
Market cap:
$10.3B
Revenue:
$16.8B
EPS (TTM):
$0.65
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $17.8B $19.9B $18.4B $17.1B $16.8B
Revenue Growth (YoY) -7.65% 11.72% -7.13% -7.35% -1.47%
 
Cost of Revenues $14.2B $16B $15.3B $14B $13.5B
Gross Profit $3.6B $3.9B $3.1B $3.1B $3.3B
Gross Profit Margin 20.04% 19.56% 16.91% 18% 19.74%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.7B $2.7B $2.5B $2.4B $2.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3B $3B $2.3B $2.7B $2.5B
Operating Income $527.1M $895.8M $807.2M $399.5M $836.8M
 
Net Interest Expenses $29.5M -- $33.5M $48.1M $71M
EBT. Incl. Unusual Items $618.5M $1.1B $828.5M $412.8M $750.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $171.9M $237.9M $229.8M $201.7M $181.3M
Net Income to Company $618.5M $1.1B $828.5M $412.8M $750.3M
 
Minority Interest in Earnings -$14.6M -$83.5M -$59.4M -$59.3M -$57.5M
Net Income to Common Excl Extra Items $432M $750.3M $539.3M $151.7M $511.5M
 
Basic EPS (Cont. Ops) $0.54 $0.94 $0.67 $0.19 $0.64
Diluted EPS (Cont. Ops) $0.54 $0.93 $0.67 $0.19 $0.64
Weighted Average Basic Share $800.2M $800.3M $800.5M $800.8M $796.1M
Weighted Average Diluted Share $801.4M $807M $802M $802.3M $797.6M
 
EBITDA $1.8B $2.2B $1.9B $1.4B $1.7B
EBIT $705.5M $1.1B $924.8M $545M $894.1M
 
Revenue (Reported) $17.8B $19.9B $18.4B $17.1B $16.8B
Operating Income (Reported) $527.1M $895.8M $807.2M $399.5M $836.8M
Operating Income (Adjusted) $705.5M $1.1B $924.8M $545M $894.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.9B $5.1B $4.5B $4.3B $4.1B
Revenue Growth (YoY) 0.29% 5.57% -11.62% -6.01% -1.99%
 
Cost of Revenues $3.9B $4.1B $3.8B $3.5B $3.3B
Gross Profit $974.4M $990.5M $764.5M $776.3M $801.7M
Gross Profit Margin 20.03% 19.28% 16.84% 18.19% 19.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $665M $676.4M $582M $590.3M $608.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $680.6M $689.7M $588.1M $594M $642.3M
Operating Income $293.8M $300.7M $176.4M $182.3M $159.3M
 
Net Interest Expenses $325.5K -- $24.8M $10.8M --
EBT. Incl. Unusual Items $329.8M $345.7M $170.5M $185M $195.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $88.2M $69M $45.3M $54.7M $52.8M
Net Income to Company $331.1M $322.3M $158.1M $177.7M --
 
Minority Interest in Earnings -$17.3M -$27.1M -$15.6M -$16.6M -$14.3M
Net Income to Common Excl Extra Items $224.4M $249.7M $109.5M $113.7M $128.8M
 
Basic EPS (Cont. Ops) $0.28 $0.31 $0.14 $0.14 $0.16
Diluted EPS (Cont. Ops) $0.28 $0.31 $0.14 $0.14 $0.16
Weighted Average Basic Share $800.2M $800.4M $800.5M $800.8M $797.2M
Weighted Average Diluted Share $801.4M $801.7M $802M $802.3M $798.4M
 
EBITDA $627.9M $622.9M $429M $449.2M $431.2M
EBIT $351M $355.3M $201.5M $224M $217.4M
 
Revenue (Reported) $4.9B $5.1B $4.5B $4.3B $4.1B
Operating Income (Reported) $293.8M $300.7M $176.4M $182.3M $159.3M
Operating Income (Adjusted) $351M $355.3M $201.5M $224M $217.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $17.8B $19.8B $18.4B $17.1B $17B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.2B $15.9B $15.3B $14B $13.7B
Gross Profit $3.6B $3.9B $3.1B $3.1B $3.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.7B $2.7B $2.5B $2.4B $2.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3B $3B $2.3B $2.7B $2.5B
Operating Income $530.4M $906.9M $813.2M $405.2M $849.7M
 
Net Interest Expenses $29.5M -- $32.1M $47M $71.8M
EBT. Incl. Unusual Items $621.8M $1.1B $834.7M $420.5M $763.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $172.6M $238.9M $231.8M $202.7M $184.1M
Net Income to Company $618.5M $1.1B $828.5M $412.8M --
 
Minority Interest in Earnings -$15M -$84M -$59.4M -$59.3M -$58.3M
Net Income to Common Excl Extra Items $434.2M $761M $543.4M $158.6M $520.6M
 
Basic EPS (Cont. Ops) $0.54 $0.95 $0.68 $0.20 $0.65
Diluted EPS (Cont. Ops) $0.54 $0.94 $0.68 $0.20 $0.65
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.8B $2.2B $1.9B $1.4B $1.8B
EBIT $708.8M $1.1B $930.5M $552.5M $908.7M
 
Revenue (Reported) $17.8B $19.8B $18.4B $17.1B $17B
Operating Income (Reported) $530.4M $906.9M $813.2M $405.2M $849.7M
Operating Income (Adjusted) $708.8M $1.1B $930.5M $552.5M $908.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $14.8B $14B $12.8B $8.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.8B $11.6B $10.5B $6.6B --
Gross Profit $3B $2.4B $2.3B $1.6B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2B $1.8B $1.8B $1.2B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2B $1.6B $1.8B $1.2B --
Operating Income $929.1M $735M $497.6M $403.6M --
 
Net Interest Expenses $2.3M $28.9M $31.8M -- --
EBT. Incl. Unusual Items $1.1B $813M $533.3M $464.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $203.9M $211.7M $168.6M $129.7M --
Net Income to Company $1.1B $773.3M $516.8M -- --
 
Minority Interest in Earnings -$77M -$44.8M -$46.1M -$33.2M --
Net Income to Common Excl Extra Items $804.7M $556.5M $318.7M $301.1M --
 
Basic EPS (Cont. Ops) $1.01 $0.70 $0.40 $0.38 --
Diluted EPS (Cont. Ops) $1.00 $0.69 $0.40 $0.38 --
Weighted Average Basic Share $2.4B $2.4B $2.4B $1.6B --
Weighted Average Diluted Share $2.4B $2.4B $2.4B $1.6B --
 
EBITDA $1.9B $1.6B $1.3B $939.8M --
EBIT $1.1B $878.1M $634M $515.9M --
 
Revenue (Reported) $14.8B $14B $12.8B $8.2B --
Operating Income (Reported) $929.1M $735M $497.6M $403.6M --
Operating Income (Adjusted) $1.1B $878.1M $634M $515.9M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.1B $1.9B $1.7B $1.6B $1.6B
Short Term Investments $55.6M $64.1M $230.3M $85.7M $115.1M
Accounts Receivable, Net $4.7B $4.7B $4.4B $4.4B $4B
Inventory $3.3B $3.8B $3.9B $3.5B $3.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $427.7M $476.9M $497.6M $443.4M $441.4M
Total Current Assets $10.7B $11.3B $10.7B $10.1B $9.8B
 
Property Plant And Equipment $9.5B $8.5B $7.9B $7.5B $7.8B
Long-Term Investments -- -- -- -- --
Goodwill $775.6M $722M $716.4M $634.2M $632.5M
Other Intangibles $709.8M $661.3M $634.7M $629.4M $663.6M
Other Long-Term Assets $129.8M $116.4M $104.7M $110M $111.9M
Total Assets $25.8B $24.9B $24B $22.9B $22B
 
Accounts Payable $2.6B $2.7B $2.4B $2.2B $2.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $96.4M $86.8M $75.2M $72.7M $73.2M
Other Current Liabilities $765.3M $777.7M $712.3M $712.7M $749.8M
Total Current Liabilities $6.2B $6.1B $6.2B $5.7B $5.7B
 
Long-Term Debt $5.9B $5.1B $4B $3.5B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $13.8B $12.7B $11.7B $10.7B $9.8B
 
Common Stock $1.3B $1.2B $1.1B $977M $988.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $11.2B $11.5B $11.5B $11.5B $11.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $765.3M $770.6M $756.4M $728.9M $745.7M
Total Equity $12B $12.3B $12.3B $12.2B $12.2B
 
Total Liabilities and Equity $25.8B $24.9B $24B $22.9B $22B
Cash and Short Terms $2.2B $1.9B $1.9B $1.6B $1.7B
Total Debt $8.5B $7.4B $6.8B $6B $5.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.1B $1.9B $1.7B $1.6B $1.6B
Short Term Investments $55.6M $64.1M $230.3M $85.7M $115.1M
Accounts Receivable, Net $4.7B $4.7B $4.4B $4.4B $4B
Inventory $3.3B $3.8B $3.9B $3.5B $3.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $427.7M $476.9M $497.6M $443.4M $441.4M
Total Current Assets $10.7B $11.3B $10.7B $10.1B $9.8B
 
Property Plant And Equipment $9.5B $8.5B $7.9B $7.5B $7.8B
Long-Term Investments -- -- -- -- --
Goodwill $775.6M $722M $716.4M $634.2M $632.5M
Other Intangibles $709.8M $661.3M $634.7M $629.4M $663.6M
Other Long-Term Assets $129.8M $116.4M $104.7M $110M $111.9M
Total Assets $25.8B $24.9B $24B $22.9B $22B
 
Accounts Payable $2.6B $2.7B $2.4B $2.2B $2.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $96.4M $86.8M $75.2M $72.7M $73.2M
Other Current Liabilities $765.3M $777.7M $712.3M $712.7M $749.8M
Total Current Liabilities $6.2B $6.1B $6.2B $5.7B $5.7B
 
Long-Term Debt $5.9B $5.1B $4B $3.5B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $13.8B $12.7B $11.7B $10.7B $9.8B
 
Common Stock $1.3B $1.2B $1.1B $977M $988.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $765.3M $770.6M $756.4M $728.9M $745.7M
Total Equity $12B $12.3B $12.3B $12.2B $12.2B
 
Total Liabilities and Equity $25.8B $24.9B $24B $22.9B $22B
Cash and Short Terms $2.2B $1.9B $1.9B $1.6B $1.7B
Total Debt $8.5B $7.4B $6.8B $6B $5.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $618.5M $1.1B $828.5M $412.8M $750.3M
Depreciation & Amoritzation $1.1B $1.1B $935.9M $895.3M $847.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$131.3M -$301.7M $25.2M -$356.1M $316.3M
Change in Inventories $440.6M -$676.5M -$248.9M $158.4M $32.1M
Cash From Operations $2B $1.2B $1.1B $1.3B $1.7B
 
Capital Expenditures $1.2B $821.2M $757M $929.5M $1.2B
Cash Acquisitions -- -$43M -- -$44.7M -$1.5M
Cash From Investing -$923.2M -$509.2M -$760.7M -$838.5M -$414.9M
 
Dividends Paid (Ex Special Dividend) -$188.8M -$178.3M -$201.6M -$199.8M -$189.3M
Special Dividend Paid
Long-Term Debt Issued $707.9M $645.7M $521.1M $696.4M $315.5M
Long-Term Debt Repaid -$1.1B -$949.1M -$958.8M -$1.3B -$947M
Repurchase of Common Stock -- -- -- -$6.9K -$251.9M
Other Financing Activities $8.5M -$26.7K -$525.8K $198.1M -$604K
Cash From Financing -$654.7M -$904.3M -$424.9M -$487.7M -$1.2B
 
Beginning Cash (CF) $1.7B $2.1B $1.7B $1.6B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $418M -$181.7M -$110.3M -$39.4M $21.8M
Ending Cash (CF) $2.2B $2.1B $1.7B $1.6B $1.6B
 
Levered Free Cash Flow $840.6M $410.6M $318.4M $357.2M $497.5M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $145.3M $207.9M $11.6M $55.2M -$104M
Depreciation & Amoritzation $271.7M $266.6M $281M $258M $239.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $420M $129.7M $231.2M $502.3M -$132M
Change in Inventories $190.1M $179M -$74M $167.6M $228M
Cash From Operations $865M $802.9M $691M $928.3M $567.2M
 
Capital Expenditures $347.9M $271.3M $254.9M $277M $305.1M
Cash Acquisitions -- -- -$2.7M -- -$1M
Cash From Investing -$366.5M -$233.3M -$245.2M -$264.9M -$249.8M
 
Dividends Paid (Ex Special Dividend) -$599.7K $2.4M -$2.7M -$9M -$5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $67.7M $78.5M $226.8M $102.1M $92.1M
Long-Term Debt Repaid -$111.3M -$90.1M -$113.9M -$158M -$772.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.2K -$1.1M -$9.1K -$227.9K $199.9M
Cash From Financing -$319.9M -$594.6M -$275.5M -$603.7M -$333.6M
 
Beginning Cash (CF) $1.5B $2.2B $1.8B $1.5B $1.6B
Foreign Exchange Rate Adjustment -$27M $86.7M $77.1M $4.9M $62.1M
Additions / Reductions $178.6M -$24.9M $170.3M $59.6M -$16.3M
Ending Cash (CF) $1.7B $2.2B $2.1B $1.7B $1.6B
 
Levered Free Cash Flow $517.1M $531.6M $436M $651.3M $262.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $555.9M $1.3B $784.9M $572M --
Depreciation & Amoritzation $1.1B $1.1B $958.9M $913.7M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $159M -$403.2M -$245.9M $278.2M --
Change in Inventories $451.7M -$423.6M -$490.4M $98M --
Cash From Operations $2.1B $1.3B $838.1M $1.6B --
 
Capital Expenditures $1.2B $837.7M $734.9M $901.4M $732.8M
Cash Acquisitions -- -$40.2M -$2.7M -$43.7M $2.3M
Cash From Investing -$1.1B -$497.3M -$741.1M -$853.5M --
 
Dividends Paid (Ex Special Dividend) -$191.8M -$173.2M -$195.4M -$203.8M -$99.2M
Special Dividend Paid
Long-Term Debt Issued $697.1M $497.3M $645.8M $706.5M --
Long-Term Debt Repaid -$1.1B -$925.2M -$914.7M -$673.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $9.7M -$1.2M -$307K -$2.1M --
Cash From Financing -$380M -$1.2B -$96.6M -$757.8M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $621.5M -$376.9M $380K $36.5M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $826.1M $506.1M $103.2M $746.4M --
Period Ending 2021-07-18 2022-07-18 2023-07-18 2024-07-18
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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