Statements - Fundamenty - Všechna data pro vaši analýzu

Nástroje

Akciový screener

Kalendář zisků

Super investoři

Ostatní

Návod

IČ: 19940963

5. května 521, 501 01 Turnov

Zásady GDPR

Podmínky služby

Všechna práva vyhrazena @ 2024, Fundamenty.cz

Proudly created by draftspot.net

The Community Financial Corporation

TCFC

Valuace

Růst

Zdraví

Cena

$ 27.09

-0.43 (-1.56%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	82.5	79.9	74.3	69.3	59.3	55.0	47.5	43.3	39.8	39.2	36.2	34.1	31.0	29.5
Cost of Revenues	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Gross Profit	82.5	79.9	74.3	69.3	59.3	55.0	47.5	43.3	39.8	39.2	36.2	34.1	31.0	29.5

Revenue	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021	4-2020
Total Revenues	20.5	22.7	20.3	19.0	17.9	19.2	18.0	18.3	18.9	18.3
Cost of Revenues	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Gross Profit	20.5	22.7	20.3	19.0	17.9	19.2	18.0	18.3	18.9	18.3

Operating Income	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	22.5	22.1	22.1	21.3	21.9	21.3	18.2	18.5	18.1	17.5	16.5	15.7	14.7	12.9
Depreciation & Amortization	1.1	1.1	1.1	1.2	1.4	1.6	0.8	0.8	0.8	0.8	1.3	1.2	0.9	1.0
Total Operating Expenses	7.8	17.6	-39.7	-48.7	-38.4	-25.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Operating Income	58.7	50.4	34.6	20.6	20.9	29.7	16.4	11.7	10.0	10.3	10.4	7.8	4.7	7.4

Operating Income	TTM	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021	4-2020
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	5.7	5.9	5.4	5.4	5.3	5.5	5.9	5.6	5.2	5.0
Depreciation & Amortization	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3
Total Operating Expenses	0.9	4.8	1.1	1.0	-8.3	0.0	0.0	0.0	0.0	0.0
Operating Income	17.9	17.5	12.6	10.7	9.6	9.0	8.6	8.6	8.4	8.3

Net Income	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	92.6	82.7	70.6	71.1	72.5	65.2	53.6	48.0	43.9	41.8	39.7	40.3	40.0	39.5
Interest Expense	16.5	9.2	4.1	10.2	18.9	14.3	10.2	8.1	7.3	6.7	7.6	10.6	13.1	13.6
Other Expense	-19.5	-12.5	0.0	0.0	0.0	-14.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
IBT	39.2	37.9	34.6	20.6	20.9	15.4	16.4	11.7	10.0	10.3	10.4	7.8	4.7	7.4
Income Tax Expense	9.8	9.6	8.7	4.5	5.7	4.2	9.2	4.4	3.6	3.8	3.8	2.8	1.5	2.6
Net Income	29.4	28.3	25.9	16.1	15.3	11.2	7.2	7.3	6.3	6.5	6.7	5.0	3.2	4.8

Net Income	TTM	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021	4-2020
Interest Income	27.3	25.3	21.3	18.8	17.3	17.8	17.7	17.4	17.7	17.9
Interest Expense	8.2	4.8	2.3	1.2	0.9	0.9	1.1	1.0	1.2	1.9
Other Expense	-8.2	-7.2	-2.6	-1.5	-1.2	0.0	0.0	0.0	0.0	0.0
IBT	9.7	10.3	10.0	9.2	8.4	9.0	8.6	8.6	8.4	8.3
Income Tax Expense	2.4	2.7	2.4	2.4	2.1	2.2	2.2	2.2	2.1	2.1
Net Income	7.3	7.6	7.6	6.8	6.3	6.8	6.4	6.4	6.3	6.1

Per Share Data	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS	$5.20	$4.81	$4.47	$2.74	$2.75	$2.02	$1.56	$1.60	$1.36	$1.35	$1.90	$1.57	$0.83	$1.31
EPS Diluted	$5.20	$4.80	$4.47	$2.74	$2.75	$2.02	$1.56	$1.59	$1.35	$1.35	$1.88	$1.57	$0.82	$1.30
Shares Outstanding	5.7	5.9	5.8	5.9	5.6	5.6	4.6	4.6	4.6	4.6	3.4	3.0	3.0	3.0
Diluted Shares Outstanding	5.7	5.9	5.8	5.9	5.6	5.6	4.6	4.6	4.7	4.7	3.4	3.1	3.1	3.0

Per Share Data	TTM	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021	4-2020
EPS	$1.30	$1.35	$1.34	$1.21	$1.11	$1.18	$1.12	$1.10	$1.07	$1.04
EPS Diluted	$1.30	$1.35	$1.34	$1.21	$1.10	$1.18	$1.12	$1.10	$1.07	$1.04
Shares Outstanding	5.7	5.6	5.6	5.6	5.7	5.7	5.7	5.8	5.9	5.9
Diluted Shares Outstanding	5.7	5.6	5.6	5.7	5.7	5.7	5.7	5.9	5.9	5.9

Current Assets	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	25.2	23.3	139.7	77.1	32.5	27.3	15.4	11.3	10.9	20.4	16.2	11.1	14.1	9.2
Short Term Investments	463.9	462.7	497.8	246.1	208.2	120.0	68.3	53.0	35.1	41.9	48.2	47.2	0.0	0.0
Total Cash & ST Investments	465.2	486.1	637.5	323.2	240.7	147.3	83.7	64.3	46.0	62.3	64.5	58.3	14.1	9.2
Accounts Receivable	8.5	8.3	5.6	8.7	5.0	5.0	4.5	4.0	3.2	3.0	3.0	2.9	3.0	2.8
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets	0.0	1,818.2	0.0	0.0	0.0	1,279.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Current Assets	465.2	2,312.6	643.1	331.9	245.7	1,431.8	88.2	68.3	49.2	65.4	67.5	61.2	17.1	12.0

Current Assets	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021	4-2020
Cash And Equivalents	25.2	23.3	33.0	50.8	113.2	139.7	147.2	59.5	144.2	77.1
Short Term Investments	463.9	462.7	464.5	485.5	507.5	497.8	456.7	347.7	253.3	246.1
Total Cash & ST Investments	465.2	486.1	497.5	536.3	620.7	637.5	603.9	407.2	397.6	323.2
Accounts Receivable	8.5	8.3	6.8	6.1	5.4	5.6	6.0	6.6	7.3	8.7
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets	0.0	1,818.2	0.0	1,637.5	1,546.7	0.0	0.0	0.0	0.0	0.0
Total Current Assets	465.2	2,312.6	504.3	2,179.9	2,172.8	643.1	610.0	413.8	404.9	331.9

Long-Term Assets	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	26.8	27.2	27.6	28.1	30.0	22.9	21.4	22.6	20.2	20.6	19.5	19.8	16.4	12.1
Goodwill	10.8	10.8	10.8	10.8	10.8	10.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	0.6	0.6	1.0	1.5	2.1	2.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	468.5	467.2	502.8	251.2	213.1	220.9	167.5	162.3	144.5	126.4	134.6	159.8	195.3	161.9
Other Long-Term Assets	-495.3	-462.7	-9.0	-7.9	-6.2	-6.7	-188.9	-184.8	-164.7	-147.0	-154.2	-179.6	-211.8	-174.1
Total Long-Term Assets	11.4	67.8	542.2	291.6	256.1	257.4	188.9	184.8	164.7	147.0	154.2	179.6	211.8	174.1
Total Assets	2,428.5	2,410.0	2,327.3	2,026.4	1,797.5	1,689.2	1,406.0	1,334.3	1,143.3	1,082.9	1,023.8	981.6	983.5	885.9

Long-Term Assets	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021	4-2020
Net Property, Plant & Equipment	26.8	27.2	27.6	27.9	27.3	27.6	28.0	27.9	26.9	28.1
Goodwill	10.8	10.8	10.8	10.8	10.8	10.8	10.8	10.8	10.8	10.8
Intangible Assets	0.6	0.6	0.7	0.8	0.9	1.0	1.1	1.3	1.4	1.5
Long-Term Investments	468.5	467.2	469.0	490.1	512.3	502.8	461.7	352.7	258.3	251.2
Other Long-Term Assets	-495.3	-462.7	-24.8	-20.2	-15.5	-542.2	-501.7	-392.7	-297.5	-291.6
Total Long-Term Assets	11.4	67.8	508.2	529.7	551.4	542.2	501.7	392.7	297.5	291.6
Total Assets	2,428.5	2,410.0	2,359.6	2,323.5	2,351.9	2,327.3	2,278.7	2,195.1	2,149.5	2,026.4

Current Liabilities	TTM	2022	2019	2018	2017	2016	2015	2014	2012	2010
Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Short-Term Debt	21.5	79.0	5.0	35.0	87.5	79.0	36.0	2.0	1.0	0.8
Other Current Liabilities	63.4	0.0	-5.0	0.0	-87.5	-79.0	-36.0	-2.0	-1.0	-0.8
Current Liabilities	84.9	79.0	5.0	35.0	87.5	79.0	36.0	2.0	1.0	0.8

Current Liabilities	1-2023	4-2022	2-2022	1-2022
Accounts Payable	0.0	0.0	0.0	0.0
Short-Term Debt	21.5	79.0	5.8	6.3
Other Current Liabilities	63.4	0.0	0.0	0.0
Current Liabilities	84.9	79.0	5.8	6.3

Long-Term Liabilities	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	37.7	37.8	50.1	66.9	83.9	55.4	90.5	100.6	90.6	86.7	82.5	72.5	72.6	82.6
Capital Leases	6.1	6.2	6.3	8.1	8.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	2,229.7	2,223.0	50.1	66.9	1,616.0	1,534.7	1,296.0	1,229.8	1,043.5	966.3	82.5	902.6	72.6	814.8

Long-Term Liabilities	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021	4-2020
Long-Term Debt	37.7	37.8	37.8	37.9	50.0	50.1	50.2	65.3	65.4	66.9
Capital Leases	6.1	6.2	6.3	6.4	6.3	6.3	6.4	6.5	6.6	8.1
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	2,229.7	2,223.0	2,180.5	2,138.6	2,158.8	50.1	50.2	65.3	65.4	66.9

Total Common Equity	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.1	0.1	0.1	0.1	0.1	0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	138.6	132.2	113.4	97.9	85.1	72.6	63.5	58.1	53.5	50.9	46.5	42.0	38.7	37.9
Comprehensive Income	-37.9	-43.1	-2.0	4.5	1.5	-1.8	-1.0	-0.9	-0.3	-0.4	-1.1	0.1	0.3	0.4
Total Common Equity	198.8	187.0	208.1	198.0	181.5	154.5	110.0	104.4	99.8	116.6	110.7	79.0	75.5	71.1

Total Common Equity	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021	4-2020
Common Stock	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Retained Earnings	138.6	132.2	125.6	119.5	115.2	113.4	107.9	104.9	103.3	97.9
Comprehensive Income	-37.9	-43.1	-43.9	-31.8	-19.0	-2.0	0.0	3.1	1.7	4.5
Total Common Equity	198.8	187.0	179.2	184.9	193.1	208.1	204.1	204.0	200.8	198.0

Other		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		59.2	116.8	50.1	66.9	88.9	90.4	178.0	179.6	126.6	88.7	82.5	73.5	72.6	83.4
Book Value		198.8	187.0	2,277.2	1,959.5	181.5	154.5	110.0	104.4	99.8	116.6	941.3	79.0	910.9	71.1

Other		1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021	4-2020
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		198.8	187.0	179.2	184.9	193.1	208.1	204.1	204.0	200.8	198.0

Cash Flow From Operating Activities	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	29.4	28.3	25.9	16.1	15.3	11.2	7.2	7.3	6.3	6.5	6.7	5.0	3.2	4.8
Depreciation & Amortization	2.5	2.4	2.4	2.8	2.3	2.5	1.6	1.5	1.4	1.3	1.3	1.2	0.9	1.0
Stock-Based Compensation	0.8	0.9	0.8	0.4	0.3	0.5	0.6	0.5	0.3	0.2	0.2	0.4	0.3	0.0
Change Working Capital	-4.9	-1.1	3.1	0.0	-2.9	5.1	0.3	1.1	3.1	0.8	-1.4	3.3	2.9	0.1
Change In Accounts Receivable	-3.1	-2.7	3.1	-3.7	-0.1	0.0	-0.5	-0.8	-0.2	-0.1	-0.1	0.1	-0.2	0.0
Change In Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	5.4	5.3	0.1	0.0	-0.2	0.4	-1.5	3.0	2.0	0.8	1.9	3.0	7.6	3.7
Cash from Operations	32.8	35.4	33.2	28.1	15.7	19.4	10.1	12.9	12.5	10.6	8.5	12.0	10.3	8.8

Cash Flow From Operating Activities	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021	4-2020
Net Income	7.3	7.6	7.6	6.8	6.3	6.8	6.4	6.4	6.3	6.1
Depreciation & Amortization	0.7	0.6	0.6	0.6	0.6	0.5	0.6	0.6	0.7	0.8
Stock-Based Compensation	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.1
Change Working Capital	-1.1	-1.5	-1.9	-0.4	2.8	-5.3	3.9	2.4	2.1	1.2
Change In Accounts Receivable	-0.2	-1.5	-0.7	-0.7	0.2	0.5	0.5	0.7	1.4	0.3
Change In Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	0.9	1.4	1.6	1.5	0.6	0.5	0.3	0.3	-0.1	-0.1
Cash from Operations	8.1	7.9	8.1	8.8	10.7	2.8	11.4	10.0	9.2	8.1

Cash Flow From Investing Activities	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-1.4	-1.5	-2.6	-0.3	-0.8	-1.8	-0.8	-4.0	-3.5	-2.4	-1.0	-4.5	-5.2	-1.2
Acquisitions	0.0	0.0	4.3	-163.3	-111.8	32.3	-64.9	-177.0	-53.7	-68.9	-54.2	-42.9	-65.5	-51.2
Investments	-32.1	-78.4	-327.7	-149.4	-61.4	-77.3	-39.4	-55.8	-45.0	-19.5	-25.2	-41.9	-91.5	-93.3
Sales of Investment	48.3	55.1	66.5	116.7	74.3	60.8	33.8	36.5	26.9	28.3	48.0	76.7	57.7	76.0
Other Investing Activities	-196.2	-216.6	3.5	3.6	3.3	-50.2	-63.2	-171.8	-53.0	-72.9	-53.0	-42.4	-54.8	-56.6
Cash from Investing	-181.4	-241.5	-256.0	-192.7	-96.5	-36.2	-69.6	-195.1	-74.6	-66.4	-31.2	-12.1	-93.9	-75.1

Cash Flow From Investing Activities	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021	4-2020
Capital Expenditure	-0.2	-0.2	-0.2	-0.9	-0.3	-0.4	-0.1	-1.5	-0.7	0.0
Acquisitions	0.0	0.0	0.0	0.0	0.0	-17.2	32.0	-0.5	-9.9	13.1
Investments	0.0	-9.4	-11.4	-11.3	-46.4	-62.0	-123.5	-106.6	-35.6	-42.1
Sales of Investment	6.4	11.6	15.2	15.2	13.1	17.5	10.0	14.0	25.0	25.8
Other Investing Activities	-19.7	-77.9	-86.3	-12.4	-40.0	-16.0	32.5	-0.2	-8.5	13.8
Cash from Investing	-13.5	-75.8	-82.7	-9.4	-73.6	-60.9	-81.1	-94.3	-19.8	-2.5

Cash Flow From Financing Activities	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-24.4	-12.2	-15.1	-205.1	-15.1	-55.1	-20.1	-5.1	-19.1	-0.8	-5.1	0.0	-10.9	-20.0
Debt Issued	33.6	78.9	-1.8	183.2	13.5	-32.5	18.5	58.0	57.0	7.0	14.0	1.0	0.0	103.5
Issuance of Common Stock	0.4	0.4	0.0	0.0	10.6	0.0	0.0	0.0	0.0	0.0	27.4	0.0	102.8	87.0
Repurchase of Common Stock	1.6	-3.6	-7.0	-0.3	0.0	-0.1	0.0	-0.9	-21.8	0.0	-0.5	-0.3	-0.4	0.0
Dividends Paid	-3.7	-3.8	-3.2	-2.8	-2.7	-2.2	-1.8	-1.8	-1.9	-2.1	-1.6	-1.4	-1.9	-2.0
Other Financing Activities	89.1	111.0	310.7	417.5	87.3	91.7	85.5	190.1	94.7	55.5	31.5	-5.9	106.1	87.0
Cash from Financing	62.9	91.9	285.4	209.2	80.2	34.4	63.6	182.3	51.9	52.7	36.0	-7.7	92.9	64.9

Cash Flow From Financing Activities	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021	4-2020
Debt Repaid	0.0	-12.2	0.0	-12.2	0.0	0.0	-15.0	0.0	0.0	-105.9
Debt Issued	-57.6	91.2	-0.1	0.1	-0.1	-0.1	-0.1	-0.1	-1.5	110.3
Issuance of Common Stock	0.0	0.3	0.0	0.2	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	0.0	3.6	-0.5	-1.5	-1.6	-0.3	-2.5	-4.0	-0.2	-0.3
Dividends Paid	-0.9	-0.9	-0.9	-0.9	-0.9	-0.8	-0.8	-0.8	-0.7	-0.7
Other Financing Activities	8.4	49.4	41.2	-9.9	38.9	51.7	96.5	40.2	122.3	-9.3
Cash from Financing	7.4	40.1	39.7	-24.4	36.4	50.5	78.1	35.4	121.4	-116.2

Cash position		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-85.7	-114.2	62.6	44.6	-0.6	17.6	4.2	0.1	-10.2	-3.1	13.2	-7.8	9.3	-1.4
Closing Cash Balance		27.5	25.5	139.7	77.1	32.5	33.0	15.4	11.3	11.1	21.4	24.5	11.3	19.1	9.8

Cash position		1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021	4-2020
Net Change in Cash		2.0	-27.8	-34.8	-25.0	-26.5	-7.6	8.3	-48.9	110.8	-110.6
Closing Cash Balance		27.5	25.5	53.3	88.1	113.2	139.7	147.2	138.9	187.8	77.1

Free Cash Flow		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		31.4	33.9	30.6	27.8	14.9	17.6	9.3	8.9	9.0	8.3	7.5	7.5	5.1	7.6
Real Free Cash Flow		30.5	33.0	29.8	27.5	14.6	17.1	8.7	8.5	8.7	8.1	7.2	7.1	4.9	7.6

Free Cash Flow		1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021	4-2020
Free Cash Flow		7.9	7.7	7.8	7.9	10.4	2.4	11.2	8.5	8.5	8.1
Real Free Cash Flow		7.7	7.5	7.6	7.7	10.2	2.2	11.0	8.3	8.3	7.9