Financhill
Buy
99

RNMBY Quote, Financials, Valuation and Earnings

Last price:
$299.46
Seasonality move :
5.6%
Day range:
$274.01 - $285.67
52-week range:
$95.46 - $285.67
Dividend yield:
0.43%
P/E ratio:
104.02x
P/S ratio:
7.05x
P/B ratio:
16.54x
Volume:
207.3K
Avg. volume:
136.4K
1-year change:
207.9%
Market cap:
$61.9B
Revenue:
$7.8B
EPS (TTM):
$2.74
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $7B $6.2B $6.7B $6.8B $7.8B
Revenue Growth (YoY) -3.54% -11.85% 8.45% 0.98% 14.92%
 
Cost of Revenues $3.6B $3B $3.1B $3.2B $3.5B
Gross Profit $3.4B $3.1B $3.6B $3.6B $4.3B
Gross Profit Margin 48.71% 50.97% 53.55% 52.72% 54.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $199.3M $172.4M $186.9M $246.8M $285.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.9B $2.6B $2.9B $2.8B $3.3B
Operating Income $539.6M $497.9M $726.5M $795.2M $922.4M
 
Net Interest Expenses $61.6M $62.8M $52.1M $71.7M $95.3M
EBT. Incl. Unusual Items $534M $419.1M $688.6M $757.2M $882.3M
Earnings of Discontinued Ops. -- -$323.2M -$118.3M $6.3M -$47.6M
Income Tax Expense $137.7M $94.8M $177.5M $193M $200.3M
Net Income to Company $396.3M $1.1M $392.8M $569.5M $634.4M
 
Minority Interest in Earnings -$21.3M -$30.8M -$48.5M -$69.6M -$55.2M
Net Income to Common Excl Extra Items $375M -$30.8M $344.3M $499.9M $579.2M
 
Basic EPS (Cont. Ops) $1.74 -$0.14 $1.59 $2.31 $2.67
Diluted EPS (Cont. Ops) $1.74 -$0.14 $1.59 $2.31 $2.61
Weighted Average Basic Share $215.3M $215.9M $216.4M $216.8M $217.1M
Weighted Average Diluted Share $215.3M $215.9M $216.4M $216.8M $231.7M
 
EBITDA $899M $810.8M $1B $1.1B $1.3B
EBIT $585.5M $464.8M $725.3M $790.9M $1B
 
Revenue (Reported) $7B $6.2B $6.7B $6.8B $7.8B
Operating Income (Reported) $539.6M $497.9M $726.5M $795.2M $922.4M
Operating Income (Adjusted) $585.5M $464.8M $725.3M $790.9M $1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.5B $1.5B $1.4B $1.9B $2.7B
Revenue Growth (YoY) -10.45% 0.59% -3.9% 34.28% 40.95%
 
Cost of Revenues $728.5M $670.9M $663.9M $908M $1.4B
Gross Profit $746.1M $812.4M $761.6M $1B $1.3B
Gross Profit Margin 50.6% 54.77% 53.43% 52.56% 47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $647.8M $679.1M $648.7M $820.9M $949.1M
Operating Income $98.2M $133.2M $112.8M $185.1M $318.9M
 
Net Interest Expenses $12.9M $11.8M $9.1M $35.9M $34.1M
EBT. Incl. Unusual Items $105.2M $125M $111.8M $159M $271.7M
Earnings of Discontinued Ops. -$37.4M $1.2M $5M -- --
Income Tax Expense $10.5M $36.6M $30.2M $38.1M $81.4M
Net Income to Company $41.4M $90M $78.9M $121.7M $193.3M
 
Minority Interest in Earnings -$5.8M -$4.7M -$10.1M -$9.8M -$41.8M
Net Income to Common Excl Extra Items $51.5M $86.1M $77.6M $111.1M $148.5M
 
Basic EPS (Cont. Ops) $0.24 $0.40 $0.35 $0.51 $0.68
Diluted EPS (Cont. Ops) $0.24 $0.40 $0.35 $0.51 $0.67
Weighted Average Basic Share $213.6M $216M $218.8M $216.1M $217M
Weighted Average Diluted Share $213.6M $216M $218.8M $216.1M $221.3M
 
EBITDA $182.4M $205.2M $182.3M $279.8M $408M
EBIT $115.8M $133.2M $118.9M $191.6M $302.4M
 
Revenue (Reported) $1.5B $1.5B $1.4B $1.9B $2.7B
Operating Income (Reported) $98.2M $133.2M $112.8M $185.1M $318.9M
Operating Income (Adjusted) $115.8M $133.2M $118.9M $191.6M $302.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.4B $6.7B $6.4B $7.4B $9.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.2B $3.2B $2.9B $3.4B $4.5B
Gross Profit $3.2B $3.5B $3.5B $3.9B $5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.8B $2.9B $2.8B $3.1B $3.8B
Operating Income $447.7M $674.6M $695.8M $851.2M $1.2B
 
Net Interest Expenses $68M $52.6M $78.4M $65.9M $135.6M
EBT. Incl. Unusual Items $414M $616.1M $642.4M $793.5M $1.1B
Earnings of Discontinued Ops. -$306.1M -$120.5M $9.2M $274K -$131.4M
Income Tax Expense $102.3M $145.6M $163.6M $203.8M $280.9M
Net Income to Company -$9.1M $344.8M $487.1M $610.3M $708.6M
 
Minority Interest in Earnings -$28M -$56.3M -$57.7M -$52.7M -$95.7M
Net Income to Common Excl Extra Items -$23.5M $292.4M $431.2M $533M $609.8M
 
Basic EPS (Cont. Ops) -$0.07 $1.36 $1.99 $2.47 $2.81
Diluted EPS (Cont. Ops) -$0.07 $1.35 $1.99 $2.47 $2.74
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.1B $937.7M $955.3M $1.2B $1.7B
EBIT $458.8M $656.8M $673.8M $881.8M $1.3B
 
Revenue (Reported) $6.4B $6.7B $6.4B $7.4B $9.6B
Operating Income (Reported) $447.7M $674.6M $695.8M $851.2M $1.2B
Operating Income (Adjusted) $458.8M $656.8M $673.8M $881.8M $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.6B $4.3B $5B $6.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $1.9B $2.2B $3.3B --
Gross Profit $2.5B $2.4B $2.8B $3.6B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.1B $2.1B $2.4B $2.9B --
Operating Income $364.6M $341.2M $410.4M $702.3M --
 
Net Interest Expenses $41.9M $68.1M $59.8M $99M --
EBT. Incl. Unusual Items $337.1M $299.2M $349.7M $588M --
Earnings of Discontinued Ops. -$118.1M $11.5M $5.4M -$78.6M --
Income Tax Expense $90.8M $79M $93.4M $175.4M --
Net Income to Company $127.3M $221.6M $262.4M $336.5M --
 
Minority Interest in Earnings -$31.2M -$41.7M -$25.1M -$66.6M --
Net Income to Common Excl Extra Items $96.9M $192.1M $234.4M $267.4M --
 
Basic EPS (Cont. Ops) $0.45 $0.89 $1.09 $1.23 --
Diluted EPS (Cont. Ops) $0.45 $0.89 $1.09 $1.22 --
Weighted Average Basic Share $643.7M $649.6M $649.4M $650.9M --
Weighted Average Diluted Share $643.7M $649.6M $659.1M $671.3M --
 
EBITDA $582.4M $519.6M $652.4M $983.9M --
EBIT $367M $322.7M $427.8M $681.4M --
 
Revenue (Reported) $4.6B $4.3B $5B $6.8B --
Operating Income (Reported) $364.6M $341.2M $410.4M $702.3M --
Operating Income (Adjusted) $367M $322.7M $427.8M $681.4M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1B $1.3B $1.2B $584.5M $939.6M
Short Term Investments $43.7M $19.7M $202.7M $161.9M $71.9M
Accounts Receivable, Net $1.3B $1.4B $1.3B $1.7B $2.2B
Inventory $1.6B $1.8B $1.8B $2B $3.3B
Prepaid Expenses $75.1M $124.2M $117.8M $144.8M $378M
Other Current Assets $42.6M $40.6M $45.3M $32.2M $27.6M
Total Current Assets $4.7B $5.3B $5.6B $5.6B $7.8B
 
Property Plant And Equipment $1.8B $1.7B $1.4B $1.4B $1.8B
Long-Term Investments -- -- -- -- --
Goodwill $635.1M $585.5M $544.6M $518M $1.2B
Other Intangibles $259.9M $295.2M $323.8M $362.5M $1.1B
Other Long-Term Assets $17.9M $22.1M $11.3M $7.5M $15.5M
Total Assets $8.3B $8.9B $8.8B $8.7B $12.9B
 
Accounts Payable $778.5M $861M $916M $998.4M $1.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $40.3M $51.7M $44.2M $41.8M $50.8M
Other Current Liabilities $59.4M $59M $62.3M $47.2M $71.9M
Total Current Liabilities $3.1B $3.6B $3.8B $3.9B $6B
 
Long-Term Debt $793.1M $819.2M $595.5M $371.1M $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $5.8B $6.4B $5.8B $5.4B $8.9B
 
Common Stock $125.5M $137.8M $126.8M $120.1M $123.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.4B $2.3B $2.7B $3B $3.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $163.5M $202.9M $229.8M $290.6M $361.5M
Total Equity $2.5B $2.5B $3B $3.3B $4B
 
Total Liabilities and Equity $8.3B $8.9B $8.8B $8.7B $12.9B
Cash and Short Terms $1.1B $1.3B $1.4B $746.4M $1B
Total Debt $879.3M $952M $793.7M $816.1M $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $810.1M $743.5M $192.6M $396.9M $529.4M
Short Term Investments -- $89.3M $129.7M $138.7M --
Accounts Receivable, Net $1.3B $1.4B $1.4B $1.6B $2B
Inventory $2B $2B $2.2B $3.5B $4.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $271.2M $247.1M $249.7M $271M $421.1M
Total Current Assets $5B $5.4B $5B $7B $8.4B
 
Property Plant And Equipment $1.6B $1.4B $1.3B $1.6B $2.1B
Long-Term Investments -- -- -- -- --
Goodwill $557.7M $554.4M $470.8M $1.4B $1.3B
Other Intangibles $293.5M $300.4M $295.8M $724M $1B
Other Long-Term Assets $304.1M $226.2M $224.1M $239.2M $551.7M
Total Assets $8.4B $8.4B $7.8B $11.5B $13.9B
 
Accounts Payable $723.2M $708.7M $778.4M $1B $1.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $279.4M $191.4M $208.4M $227.6M $443.4M
Total Current Liabilities $3.5B $3.7B $3.8B $5.4B $6.7B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $6.2B $5.8B $5B $8.1B $9.8B
 
Common Stock $131.5M $129.9M $110.1M $118.6M $125.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $157.3M $218.1M $231M $298.5M $416.6M
Total Equity $2.2B $2.6B $2.8B $3.4B $4.2B
 
Total Liabilities and Equity $8.4B $8.4B $7.8B $11.5B $13.9B
Cash and Short Terms $810.1M $832.8M $322.4M $535.6M $529.4M
Total Debt -- $1.1B -- $2.6B --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $396.3M $1.1M $392.8M $569.5M $634.4M
Depreciation & Amoritzation $313.5M $346M $300.5M $263.6M $333.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$32M $74.5M -$41.1M $42.2M
Change in Inventories -- -- -- -- --
Cash From Operations $673.9M $517.3M $816.4M $183.5M $804.4M
 
Capital Expenditures $322.4M $270.7M $320.6M $368.1M $430.9M
Cash Acquisitions -$62.7M -$2.3M $1.2M $2.1M $167.8M
Cash From Investing -$282.1M -$214.7M -$546.6M -$563.2M -$1.3B
 
Dividends Paid (Ex Special Dividend) -$100.8M -$118.8M -$102.9M -$150.8M -$202.4M
Special Dividend Paid
Long-Term Debt Issued $264.2M $507.1M $144.3M $262.6M $1.4B
Long-Term Debt Repaid -$185.8M -$556.2M -$273.3M -$244.7M -$386.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$154.5M -$1.1M -$7.1M -$5.3M $19.5M
Cash From Financing -$176.9M -$169M -$239M -$138.2M $807.6M
 
Beginning Cash (CF) $810.5M $1.1B $1.2B $1.1B $614.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $214.9M $133.6M $8.3M -$517.8M $339.9M
Ending Cash (CF) $1B $1.2B $1.2B $599M $945.1M
 
Levered Free Cash Flow $351.5M $246.7M $495.8M -$184.6M $373.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $41.4M $90M $78.9M $121.7M $193.3M
Depreciation & Amoritzation $1.3M $68.8M $56.4M $88M $109.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $71.6M -$2.4M $139.5M $130.9M $171.2M
Change in Inventories -- -- -- -- --
Cash From Operations $85M $578.2K $78.5M -$2.9M $336.5M
 
Capital Expenditures $66.1M $63.7M $85.9M $108.7M $207.7M
Cash Acquisitions -$1.2M $27.7M $210.9M -$1.1B -$27.5M
Cash From Investing -$28.6M -$152.8M -$76.7M -$1.2B -$187.7M
 
Dividends Paid (Ex Special Dividend) -$7.1M $2.3M $8.3M $308.6K -$5.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $180.5M -$124.2M $37.1M -$431.3M -$390.9M
Long-Term Debt Repaid -$126.9M $99.2M -$41.1M $82.9M $373.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.2M -$1.1M $346.8K $513.9M -$212.5M
Cash From Financing $45.3M -$23.9M $4.6M $165.8M -$235.4M
 
Beginning Cash (CF) $645.4M $983.4M $267.4M $1.5B $591.1M
Foreign Exchange Rate Adjustment -$3.9M -- $834K $1.1M -$3.3M
Additions / Reductions $101.7M -$176.1M $6.5M -$1.1B -$86.6M
Ending Cash (CF) $806.9M $781.7M $214.6M $429M $521.3M
 
Levered Free Cash Flow $18.9M -$63.2M -$7.4M -$111.6M $128.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$9.1M $344.8M $487.1M $610.3M $708.6M
Depreciation & Amoritzation $543.9M $101M $274.7M $302.7M $412.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$41.1M $42.2M
Change in Inventories -- -- -- -- --
Cash From Operations $598.9M $806.4M $273.3M $452.2M $1.6B
 
Capital Expenditures $307.5M $269.7M $343.3M $430.4M $633.6M
Cash Acquisitions -$7.2M -$1.1M $1.2M -$1.1B $1.2B
Cash From Investing -$229.9M -$386.6M -$651.2M -$1.5B -$430.9M
 
Dividends Paid (Ex Special Dividend) -$122.3M -$99.7M -$144.4M -$210.4M -$271.6M
Special Dividend Paid
Long-Term Debt Issued $410.1M $132.2M $441M $995.8M $295.9M
Long-Term Debt Repaid -$279.9M -$485.8M -$305.7M -$88.5M -$386.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$7.2M -- --
Cash From Financing $4.5M -$458.1M -$16.3M $1.2B -$1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $373.5M -$38.3M -$416.6M $157.8M $86.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $291.4M $536.7M -$69.9M $21.8M $959M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $127.3M $221.6M $262.4M $336.5M --
Depreciation & Amoritzation $212.2M $186.4M $225.4M $304.6M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- $0 $0 --
Change in Inventories -- -- -- -- --
Cash From Operations $28.3M -$514.8M -$246.1M $542.2M --
 
Capital Expenditures $169.8M $192.4M $254.8M $457.5M --
Cash Acquisitions -- -- -$1.1B -$28.6M --
Cash From Investing -$285.3M -$389.9M -$1.3B -$480.6M --
 
Dividends Paid (Ex Special Dividend) -$102.6M -$144.1M -$203.6M -$272.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $59M $355.6M $1.1B -- --
Long-Term Debt Repaid -$123.8M -$156.1M $0 -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.9M -$6M $510.6M -$222.2M --
Cash From Financing -$173.3M $49.4M $1.4B -$494.9M --
 
Beginning Cash (CF) $3.3B $1.9B $3.8B $2.1B --
Foreign Exchange Rate Adjustment -- $4M -$8.7M -$4.4M --
Additions / Reductions -$430.4M -$855.3M -$179.6M -$433.3M --
Ending Cash (CF) $2.9B $916.2M $3.6B $1.7B --
 
Levered Free Cash Flow -$141.5M -$707.2M -$500.8M $84.7M --

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

GET BETTER TRADE IDEAS

Popular

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Tesla Stock: The Bear Case
Tesla Stock: The Bear Case

The recent stock market drop has been a punishing time…

Is VUG a Good ETF to Buy?
Is VUG a Good ETF to Buy?

For the last few years, earnings growth from the tech…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Sell
47
Is MSFT Stock a Buy?

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

Alerts

Sell
5
CABO alert for Mar 14

Cable One [CABO] is down 3.97% over the past day.

Sell
38
ADBE alert for Mar 14

Adobe [ADBE] is up 4.43% over the past day.

Sell
29
CAR alert for Mar 14

Avis Budget Group [CAR] is up 11.68% over the past day.

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

Show me the best stock