Financhill
Sell
33

TPC Quote, Financials, Valuation and Earnings

Last price:
$23.52
Seasonality move :
6.89%
Day range:
$23.48 - $24.66
52-week range:
$13.15 - $34.55
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.29x
P/B ratio:
1.09x
Volume:
377.6K
Avg. volume:
586.2K
1-year change:
62.66%
Market cap:
$1.2B
Revenue:
$4.3B
EPS (TTM):
-$3.11
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.3B $4.6B $3.8B $3.9B $4.3B
Revenue Growth (YoY) 19.5% -12.73% -18.34% 2.36% 11.51%
 
Cost of Revenues $4.8B $4.2B $3.8B $3.7B $4.1B
Gross Profit $486.2M $466.4M $29.6M $140.6M $197M
Gross Profit Margin 9.14% 10.05% 0.78% 3.62% 4.55%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $223.8M $239.6M $234.4M $255.2M $300.8M
Other Inc / (Exp) -$21M $2M $6.7M $17.2M $18.7M
Operating Expenses $223.8M $239.6M $234.4M $255.2M $300.8M
Operating Income $262.3M $226.8M -$204.8M -$114.6M -$103.8M
 
Net Interest Expenses $67.1M $69M $69.6M $85.2M $87.9M
EBT. Incl. Unusual Items $174.3M $159.8M -$267.7M -$182.6M -$173M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $21.9M $25.6M -$75.1M -$55M -$50.7M
Net Income to Company $152.3M $134.2M -$192.6M -$127.6M -$122.3M
 
Minority Interest in Earnings -$43.9M -$42.2M -$17.4M -$43.6M -$41.4M
Net Income to Common Excl Extra Items $108.4M $91.9M -$210M -$171.2M -$163.7M
 
Basic EPS (Cont. Ops) $2.14 $1.80 -$4.09 -$3.30 -$3.13
Diluted EPS (Cont. Ops) $2.12 $1.79 -$4.09 -$3.30 -$3.13
Weighted Average Basic Share $50.7M $51M $51.3M $51.8M $52.3M
Weighted Average Diluted Share $51.1M $51.4M $51.3M $51.8M $52.3M
 
EBITDA $346.3M $345.5M -$135.3M -$54M -$34.7M
EBIT $239.3M $227.3M -$199.6M -$99.3M -$88.5M
 
Revenue (Reported) $5.3B $4.6B $3.8B $3.9B $4.3B
Operating Income (Reported) $262.3M $226.8M -$204.8M -$114.6M -$103.8M
Operating Income (Adjusted) $239.3M $227.3M -$199.6M -$99.3M -$88.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1B $906.6M $1B $1.1B
Revenue Growth (YoY) 14.59% -23.18% -12.55% 12.67% 4.52%
 
Cost of Revenues $1.2B $922.3M $943.5M $972.6M $1.1B
Gross Profit $132.4M $114.5M -$36.9M $48.9M -$9.5M
Gross Profit Margin 9.81% 11.04% -4.06% 4.79% -0.89%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $58M $58.2M $60.6M $71.4M $76.8M
Other Inc / (Exp) -$3.5M $862K $1.6M $4.8M $4.2M
Operating Expenses $58M $58.2M $60.6M $71.4M $76.8M
Operating Income $74.4M $56.3M -$97.4M -$22.5M -$86.2M
 
Net Interest Expenses $17.7M $16.6M $19.9M $21.3M $25.5M
EBT. Incl. Unusual Items $53.2M $40.5M -$115.7M -$39M -$107.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.2M -$661K -$28.1M -$3M -$31.3M
Net Income to Company $46M $41.2M -$87.7M -$36.1M -$76.2M
 
Minority Interest in Earnings -$10.5M -$11.9M -$5.2M -$11.5M -$3.2M
Net Income to Common Excl Extra Items $35.5M $29.3M -$92.9M -$47.5M -$79.4M
 
Basic EPS (Cont. Ops) $0.70 $0.57 -$1.80 -$0.91 -$1.51
Diluted EPS (Cont. Ops) $0.69 $0.57 -$1.80 -$0.91 -$1.51
Weighted Average Basic Share $50.8M $51.1M $51.5M $52M $52.5M
Weighted Average Diluted Share $51.3M $51.4M $51.5M $52M $52.5M
 
EBITDA $97.9M $82.8M -$85.9M -$5M -$70.4M
EBIT $70.5M $56.7M -$96.2M -$18.2M -$83.1M
 
Revenue (Reported) $1.3B $1B $906.6M $1B $1.1B
Operating Income (Reported) $74.4M $56.3M -$97.4M -$22.5M -$86.2M
Operating Income (Adjusted) $70.5M $56.7M -$96.2M -$18.2M -$83.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.3B $4.6B $3.8B $3.9B $4.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.8B $4.2B $3.8B $3.7B $4.1B
Gross Profit $486.2M $466.4M $29.6M $140.6M $197M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $223.8M $239.6M $234.4M $255.2M $300.8M
Other Inc / (Exp) -$21M $2M $6.7M $17.2M $18.7M
Operating Expenses $223.8M $239.6M $234.4M $255.2M $300.8M
Operating Income $262.3M $226.8M -$204.8M -$114.6M -$103.8M
 
Net Interest Expenses $67.1M $69M $69.6M $85.2M $87.9M
EBT. Incl. Unusual Items $174.3M $159.8M -$267.7M -$182.6M -$173M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $21.9M $25.6M -$75.1M -$55M -$50.7M
Net Income to Company $152.3M $134.2M -$192.6M -$127.6M -$122.3M
 
Minority Interest in Earnings -$43.9M -$42.2M -$17.4M -$43.6M -$41.4M
Net Income to Common Excl Extra Items $108.4M $91.9M -$210M -$171.2M -$163.7M
 
Basic EPS (Cont. Ops) $2.14 $1.79 -$4.08 -$3.29 -$3.11
Diluted EPS (Cont. Ops) $2.12 $1.79 -$4.08 -$3.29 -$3.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $346.3M $345.5M -$135.3M -$54M -$34.7M
EBIT $239.3M $227.3M -$199.6M -$99.3M -$88.5M
 
Revenue (Reported) $5.3B $4.6B $3.8B $3.9B $4.3B
Operating Income (Reported) $262.3M $226.8M -$204.8M -$114.6M -$103.8M
Operating Income (Adjusted) $239.3M $227.3M -$199.6M -$99.3M -$88.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4.6B $3.8B $3.9B $4.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.2B $3.8B $3.7B $4.1B --
Gross Profit $466.4M $29.6M $140.6M $197M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $239.6M $234.4M $255.2M $300.8M --
Other Inc / (Exp) $2M $6.7M $17.2M $18.7M --
Operating Expenses $239.6M $234.4M $255.2M $300.8M --
Operating Income $226.8M -$204.8M -$114.6M -$103.8M --
 
Net Interest Expenses $69M $69.6M $85.2M $87.9M --
EBT. Incl. Unusual Items $159.8M -$267.7M -$182.6M -$173M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25.6M -$75.1M -$55M -$50.7M --
Net Income to Company $134.2M -$192.6M -$127.6M -$122.3M --
 
Minority Interest in Earnings -$42.2M -$17.4M -$43.6M -$41.4M --
Net Income to Common Excl Extra Items $91.9M -$210M -$171.2M -$163.7M --
 
Basic EPS (Cont. Ops) $1.79 -$4.08 -$3.29 -$3.11 --
Diluted EPS (Cont. Ops) $1.79 -$4.08 -$3.29 -$3.11 --
Weighted Average Basic Share $204.1M $205.3M $207.4M $209.3M --
Weighted Average Diluted Share $205.5M $205.3M $207.4M $210.2M --
 
EBITDA $345.5M -$135.3M -$54M -$34.7M --
EBIT $227.3M -$199.6M -$99.3M -$88.5M --
 
Revenue (Reported) $4.6B $3.8B $3.9B $4.3B --
Operating Income (Reported) $226.8M -$204.8M -$114.6M -$103.8M --
Operating Income (Adjusted) $227.3M -$199.6M -$99.3M -$88.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $374.3M $202.2M $259.4M $380.6M $455.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.1B $2B $1.8B $1.6B $1.5B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $249.5M $186.8M $179.2M $217.6M $192.9M
Total Current Assets $4.1B $3.9B $3.7B $3.5B $3.3B
 
Property Plant And Equipment $489.2M $429.6M $435.1M $441.3M $423M
Long-Term Investments -- -- -- -- --
Goodwill $205.1M $205.1M $205.1M $205.1M $205.1M
Other Intangibles $123.1M $85.1M $70.5M $68.3M $66.1M
Other Long-Term Assets $147.7M $142.6M $137.3M $119.7M $118.6M
Total Assets $5B $4.7B $4.5B $4.4B $4.2B
 
Accounts Payable $1.1B $781M $741.9M $689.7M $872.4M
Accrued Expenses $215.2M $210M $179.5M $214.3M $219.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.3B $1.8B $2B $2.1B $2.3B
 
Long-Term Debt $925.3M $969.2M $888.2M $782.3M $510M
Capital Leases -- -- -- -- --
Total Liabilities $3.5B $3.1B $3.1B $3.1B $3.1B
 
Common Stock $50.8M $51.1M $51.5M $52M $52.5M
Other Common Equity Adj -$46.7M -$43.6M -$47M -$39.8M -$34M
Common Equity $1.6B $1.7B $1.4B $1.3B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$10.9M $18.8M -$7.7M -$7.7M $23.9M
Total Equity $1.5B $1.7B $1.4B $1.3B $1.2B
 
Total Liabilities and Equity $5B $4.7B $4.5B $4.4B $4.2B
Cash and Short Terms $374.3M $202.2M $259.4M $380.6M $455.1M
Total Debt $1B $993.7M $958.4M $899.7M $534.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $374.3M $202.2M $259.4M $380.6M $455.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.1B $2B $1.8B $1.6B $1.5B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $249.5M $186.8M $179.2M $217.6M $192.9M
Total Current Assets $4.1B $3.9B $3.7B $3.5B $3.3B
 
Property Plant And Equipment $489.2M $429.6M $435.1M $441.3M $423M
Long-Term Investments -- -- -- -- --
Goodwill $205.1M $205.1M $205.1M $205.1M $205.1M
Other Intangibles $123.1M $85.1M $70.5M $68.3M $66.1M
Other Long-Term Assets $147.7M $142.6M $137.3M $119.7M $118.6M
Total Assets $5B $4.7B $4.5B $4.4B $4.2B
 
Accounts Payable $1.1B $781M $741.9M $689.7M $872.4M
Accrued Expenses $215.2M $210M $179.5M $214.3M $219.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.3B $1.8B $2B $2.1B $2.3B
 
Long-Term Debt $925.3M $969.2M $888.2M $782.3M $510M
Capital Leases -- -- -- -- --
Total Liabilities $3.5B $3.1B $3.1B $3.1B $3.1B
 
Common Stock $50.8M $51.1M $51.5M $52M $52.5M
Other Common Equity Adj -$46.7M -$43.6M -$47M -$39.8M -$34M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$10.9M $18.8M -$7.7M -$7.7M $23.9M
Total Equity $1.5B $1.7B $1.4B $1.3B $1.2B
 
Total Liabilities and Equity $5B $4.7B $4.5B $4.4B $4.2B
Cash and Short Terms $374.3M $202.2M $259.4M $380.6M $455.1M
Total Debt $1B $993.7M $958.4M $899.7M $534.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $152.3M $134.2M -$192.6M -$127.6M -$122.3M
Depreciation & Amoritzation $107M $118.2M $64.4M $45.2M $53.8M
Stock-Based Compensation $11.8M $11.6M $9.1M $12.3M $40.4M
Change in Accounts Receivable -$303.9M -$73.4M $235.7M $355.7M $290.4M
Change in Inventories -- -- -- -- --
Cash From Operations $172.8M -$148.5M $207M $308.5M $503.5M
 
Capital Expenditures $54.8M $38.6M $59.8M $53M $37.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$46.4M -$37.3M -$65.6M -$78.2M -$40.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.3B $740.7M $693.8M $712.3M $787.1M
Long-Term Debt Repaid -$1.1B -$777.8M -$732.1M -$774M -$1.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$58.1M -$17.6M -$40.6M -$47.7M -$38.7M
Cash From Financing $123.3M -$54.7M -$78.9M -$109.4M -$393.3M
 
Beginning Cash (CF) $202.1M $451.9M $211.4M $273.8M $394.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $249.8M -$240.5M $62.4M $120.8M $69.5M
Ending Cash (CF) $451.9M $211.4M $273.8M $394.7M $464.2M
 
Levered Free Cash Flow $118M -$187M $147.2M $255.5M $466.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $46M $41.2M -$87.7M -$36.1M -$76.2M
Depreciation & Amoritzation $27.4M $26M $10.3M $13.2M $12.7M
Stock-Based Compensation $1.1M $3.5M $1.4M $3.2M $1.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $41.8M $4.2M -$44.3M $127.7M $329.6M
 
Capital Expenditures $11.4M $11.4M $17M $7.4M $9.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.5M -$6.3M -$26.8M -$34.8M -$13.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $118.3M $292.5M $195.2M $9.9M $144.3M
Long-Term Debt Repaid -$115.6M -$267.6M -$198.6M -$15.5M -$299.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$8.4M -$5.8M $3.4M -$24.5M $1.9M
Cash From Financing -$5.8M $19.1M -$126K -$30.1M -$153.4M
 
Beginning Cash (CF) $429.3M $194.5M $345M $331.9M $301.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22.5M $16.9M -$71.2M $62.8M $162.8M
Ending Cash (CF) $451.9M $211.4M $273.8M $394.7M $464.2M
 
Levered Free Cash Flow $30.4M -$7.3M -$61.3M $120.3M $320.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $152.3M $134.2M -$192.6M -$127.6M -$122.3M
Depreciation & Amoritzation $107M $118.2M $64.4M $45.2M $53.8M
Stock-Based Compensation $11.8M $11.6M $9.1M $12.3M $40.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $172.8M -$148.5M $207M $308.5M $503.5M
 
Capital Expenditures $54.8M $38.6M $59.8M $53M $37.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$46.4M -$37.3M -$65.6M -$78.2M -$40.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.3B $740.7M $693.8M $712.3M $787.1M
Long-Term Debt Repaid -$1.1B -$777.8M -$732.1M -$774M -$1.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$58.1M -$17.6M -$40.6M -$47.7M -$38.7M
Cash From Financing $123.3M -$54.7M -$78.9M -$109.4M -$393.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $249.8M -$240.5M $62.4M $120.8M $69.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $118M -$187M $147.2M $255.5M $466.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $134.2M -$192.6M -$127.6M -$122.3M --
Depreciation & Amoritzation $118.2M $64.4M $45.2M $53.8M --
Stock-Based Compensation $11.6M $9.1M $12.3M $40.4M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$148.5M $207M $308.5M $503.5M --
 
Capital Expenditures $38.6M $59.8M $53M $37.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$37.3M -$65.6M -$78.2M -$40.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $740.7M $693.8M $712.3M $787.1M --
Long-Term Debt Repaid -$777.8M -$732.1M -$774M -$1.1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$17.6M -$40.6M -$47.7M -$38.7M --
Cash From Financing -$54.7M -$78.9M -$109.4M -$393.3M --
 
Beginning Cash (CF) $1.3B $1.2B $1.2B $1.3B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$240.5M $62.4M $120.8M $69.5M --
Ending Cash (CF) $1B $1.3B $1.3B $1.4B --
 
Levered Free Cash Flow -$187M $147.2M $255.5M $466.1M --

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

GET BETTER TRADE IDEAS

Popular

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Why Did Buffett Sell the S&P 500?
Why Did Buffett Sell the S&P 500?

Warren Buffett has always been an advocate of investing in…

Will SoundHound AI Stock Recover?
Will SoundHound AI Stock Recover?

SoundHound AI (NASDAQ:SOUN) is a leading maker of artificial intelligence…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

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

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 29

Ajinomoto [AJINY] is up 99.61% over the past day.

Buy
69
AGX alert for Mar 29

Argan [AGX] is up 19.83% over the past day.

Sell
24
AIR alert for Mar 29

AAR [AIR] is down 16.36% over the past day.

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

Show me the best stock