Financhill
Sell
19

RANJY Quote, Financials, Valuation and Earnings

Last price:
$18.86
Seasonality move :
-4.73%
Day range:
$18.54 - $19.02
52-week range:
$17.14 - $27.58
Dividend yield:
4.64%
P/E ratio:
52.64x
P/S ratio:
0.26x
P/B ratio:
1.54x
Volume:
35.3K
Avg. volume:
32K
1-year change:
-27.87%
Market cap:
$6.6B
Revenue:
$26.1B
EPS (TTM):
$0.36
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $23.7B $29.1B $29.1B $27.5B $26.1B
Revenue Growth (YoY) -10.73% 23.19% -0.26% -5.32% -5.15%
 
Cost of Revenues $19.2B $23.4B $23B $21.8B $21B
Gross Profit $4.5B $5.8B $6.1B $5.7B $5.1B
Gross Profit Margin 19.06% 19.87% 20.86% 20.76% 19.49%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.8B $4.5B $4.8B $4.7B $4.5B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4B $4.6B $4.9B $4.8B $4.6B
Operating Income $536.8M $1.2B $1.2B $958.1M $537.9M
 
Net Interest Expenses $27.4M $21.3M $30.6M $70.4M $96.3M
EBT. Incl. Unusual Items $415.7M $1.2B $1.2B $824.9M $205.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $68.5M $295.8M $207.8M $149.4M $72.5M
Net Income to Company $438.5M $1.2B $1.2B $899.6M $438.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $347.2M $908.7M $979.7M $675.5M $133.1M
 
Basic EPS (Cont. Ops) $0.93 $2.44 $2.66 $1.87 $0.35
Diluted EPS (Cont. Ops) $0.92 $2.43 $2.65 $1.86 $0.35
Weighted Average Basic Share $366.4M $367.6M $365.6M $356.8M $352.2M
Weighted Average Diluted Share $368.4M $370.4M $367M $359M $354.2M
 
EBITDA $1B $1.6B $1.6B $1.3B $655.9M
EBIT $456.8M $1.2B $1.2B $913.7M $304.1M
 
Revenue (Reported) $23.7B $29.1B $29.1B $27.5B $26.1B
Operating Income (Reported) $536.8M $1.2B $1.2B $958.1M $537.9M
Operating Income (Adjusted) $456.8M $1.2B $1.2B $913.7M $304.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.8B $7.7B $7.2B $6.7B $6.5B
Revenue Growth (YoY) 2.25% 13.8% -7.25% -7.07% -2.6%
 
Cost of Revenues $5.5B $6.1B $5.7B $5.3B $5.3B
Gross Profit $1.3B $1.6B $1.5B $1.4B $1.2B
Gross Profit Margin 19.25% 20.79% 20.78% 20.7% 18.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $1.2B $1.2B $1.1B $1.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $947.9M $1.3B $1.2B $1.2B $1.2B
Operating Income $358.9M $355.7M $291.4M $174.5M -$13.9M
 
Net Interest Expenses -- $8M $29.7M $12.9M $20.3M
EBT. Incl. Unusual Items $259.9M $347.7M $279.1M $150.8M -$189.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.9M $73.2M -$21.5M -$24.8M -$30.9M
Net Income to Company $240.9M $368.6M $340.8M $171.3M -$21.4M
 
Minority Interest in Earnings -$1.2M -- -- -- --
Net Income to Common Excl Extra Items $246.8M $274.5M $300.6M $175.5M -$158.8M
 
Basic EPS (Cont. Ops) $0.67 $0.74 $0.82 $0.49 -$0.46
Diluted EPS (Cont. Ops) $0.67 $0.73 $0.81 $0.49 -$0.46
Weighted Average Basic Share $366.4M $367M $365.6M $352.4M $350.2M
Weighted Average Diluted Share $370.8M $371.6M $368.2M $354.6M $351.6M
 
EBITDA $388.7M $452.9M $390.6M $311.2M $57.6M
EBIT $275.4M $367.1M $319M $163.7M -$169.5M
 
Revenue (Reported) $6.8B $7.7B $7.2B $6.7B $6.5B
Operating Income (Reported) $358.9M $355.7M $291.4M $174.5M -$13.9M
Operating Income (Adjusted) $275.4M $367.1M $319M $163.7M -$169.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $23.7B $29.1B $29B $27.5B $26.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19.2B $23.3B $23B $21.8B $21B
Gross Profit $4.5B $5.8B $6.1B $5.7B $5.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.8B $4.5B $4.8B $4.7B $4.5B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4B $4.6B $4.9B $4.8B $4.6B
Operating Income $555.9M $1.2B $1.2B $900M $440.2M
 
Net Interest Expenses $18.6M $21.2M $28.9M $65M $74.7M
EBT. Incl. Unusual Items $431.6M $1.2B $1.2B $825.3M $210.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $70.7M $295.5M $210.3M $149.9M $73.6M
Net Income to Company $438.5M $1.2B $1.2B $899.6M $438.4M
 
Minority Interest in Earnings -$22.9K -- -- -- --
Net Income to Common Excl Extra Items $360.9M $905.6M $975.6M $675.4M $137.3M
 
Basic EPS (Cont. Ops) $0.96 $2.44 $2.65 $1.85 $0.36
Diluted EPS (Cont. Ops) $0.96 $2.42 $2.64 $1.84 $0.36
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1B $1.6B $1.5B $1.3B $793.2M
EBIT $465.8M $1.2B $1.2B $889.2M $284.5M
 
Revenue (Reported) $23.7B $29.1B $29B $27.5B $26.1B
Operating Income (Reported) $555.9M $1.2B $1.2B $900M $440.2M
Operating Income (Adjusted) $465.8M $1.2B $1.2B $889.2M $284.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $29.1B $29B $27.5B $26.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $23.3B $23B $21.8B $21B --
Gross Profit $5.8B $6.1B $5.7B $5.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.5B $4.8B $4.7B $4.5B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.6B $4.9B $4.8B $4.6B --
Operating Income $1.2B $1.2B $900M $440.2M --
 
Net Interest Expenses $21.2M $37.7M $65M $74.7M --
EBT. Incl. Unusual Items $1.2B $1.2B $825.3M $210.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $295.5M $210.3M $149.9M $73.6M --
Net Income to Company $1.2B $1.2B $899.6M $438.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $905.6M $975.6M $675.4M $137.3M --
 
Basic EPS (Cont. Ops) $2.44 $2.65 $1.85 $0.36 --
Diluted EPS (Cont. Ops) $2.42 $2.64 $1.84 $0.36 --
Weighted Average Basic Share $1.5B $1.5B $1.4B $1.4B --
Weighted Average Diluted Share $1.5B $1.5B $1.5B $1.4B --
 
EBITDA $1.6B $1.5B $1.3B $793.2M --
EBIT $1.2B $1.2B $889.2M $284.5M --
 
Revenue (Reported) $29.1B $29B $27.5B $26.1B --
Operating Income (Reported) $1.2B $1.2B $900M $440.2M --
Operating Income (Adjusted) $1.2B $1.2B $889.2M $284.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $583M $972.6M $293.8M $288.5M $371.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.5B $5.1B $5.1B $4.8B $4.5B
Inventory -- -- -- -- --
Prepaid Expenses $220.2M $304.6M $317.4M $341.6M $325.7M
Other Current Assets -- -- -- -- --
Total Current Assets $6.1B $7.2B $6.7B $6.4B $6.3B
 
Property Plant And Equipment $799.5M $745M $726M $750.6M $640M
Long-Term Investments -- -- -- -- --
Goodwill $3.6B $3.4B $3.4B $3.4B $3.4B
Other Intangibles $215.2M $173.2M $279.9M $267.5M $345.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $11.8B $12.5B $11.9B $11.8B $11.6B
 
Accounts Payable $645.7M $912.6M $937.3M $924.1M $972.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $234.9M $211.7M $199.5M $224.4M $187.3M
Other Current Liabilities $2.5M $4.5M -- $7.7M $20.8M
Total Current Liabilities $5.2B $5.4B $5.4B $5.8B $5B
 
Long-Term Debt -- $751.8M $511.5M $81.8M $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $6B $6.9B $6.6B $6.6B $7.3B
 
Common Stock $32M $29.4M $27.9M $28.7M $27.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $5.7B $5.5B $5.3B $5.2B $4.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2M $1.1M $1.1M $1.1M $1M
Total Equity $5.7B $5.6B $5.3B $5.2B $4.3B
 
Total Liabilities and Equity $11.8B $12.5B $11.9B $11.8B $11.6B
Cash and Short Terms $583M $972.6M $293.8M $288.5M $371.5M
Total Debt $173.4M $769.9M $585.5M $626.8M $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $583M $972.6M $293.8M $288.5M $371.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.5B $5.1B $5.1B $4.8B $4.5B
Inventory -- -- -- -- --
Prepaid Expenses $220.2M $304.6M $317.4M $341.6M $325.7M
Other Current Assets -- -- -- -- --
Total Current Assets $6.1B $7.2B $6.7B $6.4B $6.3B
 
Property Plant And Equipment $799.5M $745M $726M $750.6M $640M
Long-Term Investments -- -- -- -- --
Goodwill $3.6B $3.4B $3.4B $3.4B $3.4B
Other Intangibles $215.2M $173.2M $279.9M $267.5M $345.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $11.8B $12.5B $11.9B $11.8B $11.6B
 
Accounts Payable $645.7M $912.6M $937.3M $924.1M $972.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $234.9M $211.7M $199.5M $224.4M $187.3M
Other Current Liabilities $2.5M $4.5M -- $7.7M $20.8M
Total Current Liabilities $5.2B $5.4B $5.4B $5.8B $5B
 
Long-Term Debt -- $751.8M $511.5M $81.8M $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $6B $6.9B $6.6B $6.6B $7.3B
 
Common Stock $32M $29.4M $27.9M $28.7M $27.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2M $1.1M $1.1M $1.1M $1M
Total Equity $5.7B $5.6B $5.3B $5.2B $4.3B
 
Total Liabilities and Equity $11.8B $12.5B $11.9B $11.8B $11.6B
Cash and Short Terms $583M $972.6M $293.8M $288.5M $371.5M
Total Debt $173.4M $769.9M $585.5M $626.8M $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $438.5M $1.2B $1.2B $899.6M $438.4M
Depreciation & Amoritzation $587M $402.3M $325.9M $351.8M $351.8M
Stock-Based Compensation $42.3M $52.1M $51.7M $63.9M $64.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $1.1B $1.1B $1.3B $702.4M
 
Capital Expenditures $121.1M $151.4M $128.7M $100.7M $90.9M
Cash Acquisitions -$6.9M -$93.5M -$176.1M -$54.1M -$447M
Cash From Investing -$127.9M -$244.9M -$305.8M -$159.1M -$560.7M
 
Dividends Paid (Ex Special Dividend) -$13.7M -$714.6M -$972.3M -$573.8M -$687.3M
Special Dividend Paid
Long-Term Debt Issued -- $785.6M $807.8M $570.5M $2.3B
Long-Term Debt Repaid -$379.2M -- -$1B -$617.1M -$1.1B
Repurchase of Common Stock -$12.6M -$63.9M -$85.4M -$318.3M -$198.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.2B -$381M -$1.4B -$1.1B -$22.7M
 
Beginning Cash (CF) $257M $560.8M $905.9M $296.6M $282.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $296.9M $455.5M -$623.3M $14.1M $119.1M
Ending Cash (CF) $541.3M $1B $289M $282.6M $386.4M
 
Levered Free Cash Flow $1.5B $930M $1B $1.2B $611.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $259.1M $309.7M $234.1M $136.9M --
Depreciation & Amoritzation $110.9M $86.4M $89.1M $101M --
Stock-Based Compensation $14.5M $12.3M $17.2M $17.4M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $119.3M $235.6M $272.8M $33.7M --
 
Capital Expenditures $54.2M $28.1M $23.6M $18.5M --
Cash Acquisitions $63.9M -- -$1.1M -- --
Cash From Investing $9.6M -$28.1M -$36.5M -$18.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $113.3M -- $243.8M $664.8M --
Long-Term Debt Repaid -- -$448.8M -$268.5M -$461.6M --
Repurchase of Common Stock -- -$79.7M -$38.7M -$83.6M --
Other Financing Activities -- -- -- -- --
Cash From Financing $49.4M -$565.5M -$160M $68.4M --
 
Beginning Cash (CF) $571.2M $963.9M $294.3M $283.5M --
Foreign Exchange Rate Adjustment -- $9M -$5.4M -$1.1M --
Additions / Reductions $178.3M -$358M $76.3M $83.6M --
Ending Cash (CF) $749.5M $614.9M $365.2M $366M --
 
Levered Free Cash Flow $65.1M $207.6M $249.2M $15.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $438.5M $1.2B $1.2B $899.6M $438.4M
Depreciation & Amoritzation $587M $402.3M $325.9M $351.8M $351.8M
Stock-Based Compensation $42.3M $52.1M $51.7M $63.9M $64.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $1.1B $1.1B $1.3B $702.4M
 
Capital Expenditures $121.1M $151.4M $128.7M $100.7M $90.9M
Cash Acquisitions -$6.9M -$93.5M -$176.1M -$54.1M -$447M
Cash From Investing -$127.9M -$244.9M -$305.8M -$159.1M -$560.7M
 
Dividends Paid (Ex Special Dividend) -$13.7M -$714.6M -$972.3M -$573.8M -$687.3M
Special Dividend Paid
Long-Term Debt Issued -- -- $807.8M $570.5M $2.3B
Long-Term Debt Repaid -- -- -$1B -$617.1M -$1.1B
Repurchase of Common Stock -$12.6M -$63.9M -$85.4M -$318.3M -$198.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.2B -$381M -$1.4B -$1.1B -$22.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $296.9M $455.5M -$623.3M $14.1M $119.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.5B $930M $1B $1.2B $611.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $259.1M $309.7M $234.1M $136.9M --
Depreciation & Amoritzation $110.9M $86.4M $89.1M $101M --
Stock-Based Compensation $14.5M $12.3M $17.2M $17.4M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $119.3M $235.6M $272.8M $33.7M --
 
Capital Expenditures $54.2M $28.1M $23.6M $18.5M --
Cash Acquisitions $63.9M -- -$1.1M -- --
Cash From Investing $9.6M -$28.1M -$36.5M -$18.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $113.3M -- $243.8M $664.8M --
Long-Term Debt Repaid -- -$448.8M -$268.5M -$461.6M --
Repurchase of Common Stock -- -$79.7M -$38.7M -$83.6M --
Other Financing Activities -- -- -- -- --
Cash From Financing $49.4M -$565.5M -$160M $68.4M --
 
Beginning Cash (CF) $571.2M $963.9M $294.3M $283.5M --
Foreign Exchange Rate Adjustment -- $9M -$5.4M -$1.1M --
Additions / Reductions $178.3M -$358M $76.3M $83.6M --
Ending Cash (CF) $749.5M $614.9M $365.2M $366M --
 
Levered Free Cash Flow $65.1M $207.6M $249.2M $15.2M --

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

GET BETTER TRADE IDEAS

Popular

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
50
Is NVDA Stock a Buy?

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

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

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

Show me the best stock