Financhill
Buy
68

RNMBY Quote, Financials, Valuation and Earnings

Last price:
$426.96
Seasonality move :
2.21%
Day range:
$425.01 - $432.91
52-week range:
$101.31 - $439.43
Dividend yield:
0.42%
P/E ratio:
119.23x
P/S ratio:
9.05x
P/B ratio:
19.69x
Volume:
67K
Avg. volume:
73K
1-year change:
295.8%
Market cap:
$95.3B
Revenue:
$10.6B
EPS (TTM):
$3.58
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.2B $6.7B $6.8B $7.8B $10.6B
Revenue Growth (YoY) -11.85% 8.45% 0.98% 14.92% 35.85%
 
Cost of Revenues $3B $3.1B $3.2B $3.5B $5.1B
Gross Profit $3.1B $3.6B $3.6B $4.3B $5.5B
Gross Profit Margin 50.97% 53.55% 52.72% 54.86% 51.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $172.4M $186.9M $246.8M $285.8M $345.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.6B $2.9B $2.8B $3.3B $4B
Operating Income $497.9M $726.5M $795.2M $924.5M $1.5B
 
Net Interest Expenses $62.8M $52.1M $71.7M $95.3M $136.4M
EBT. Incl. Unusual Items $419.1M $688.6M $757.2M $882.3M $1.3B
Earnings of Discontinued Ops. -$323.2M -$118.3M $6.3M -$47.6M -$94.2M
Income Tax Expense $94.8M $177.5M $193M $200.3M $360.4M
Net Income to Company $1.1M $392.8M $569.5M $634.4M $874.5M
 
Minority Interest in Earnings -$30.8M -$48.5M -$69.6M -$55.2M -$98.5M
Net Income to Common Excl Extra Items -$30.8M $344.3M $499.9M $579.2M $776M
 
Basic EPS (Cont. Ops) -$0.14 $1.59 $2.31 $2.67 $3.57
Diluted EPS (Cont. Ops) -$0.14 $1.59 $2.31 $2.61 $3.45
Weighted Average Basic Share $215.9M $216.4M $216.8M $217.1M $217.2M
Weighted Average Diluted Share $215.9M $216.4M $216.8M $231.7M $233.3M
 
EBITDA $810.8M $1B $1.1B $1.3B $1.9B
EBIT $464.8M $725.3M $790.9M $1B $1.5B
 
Revenue (Reported) $6.2B $6.7B $6.8B $7.8B $10.6B
Operating Income (Reported) $497.9M $726.5M $795.2M $924.5M $1.5B
Operating Income (Adjusted) $464.8M $725.3M $790.9M $1B $1.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.5B $1.4B $1.5B $1.7B $2.4B
Revenue Growth (YoY) 1.96% -7.03% 3.05% 17.31% 41.24%
 
Cost of Revenues $698.9M $608.2M $602.5M $659.3M $1.1B
Gross Profit $829.1M $812.4M $861.4M $1.1B $1.3B
Gross Profit Margin 54.26% 57.19% 58.84% 61.61% 53.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $723M $719.3M $765.8M $932M $1.1B
Operating Income $106M $93.1M $95.6M $126M $188.3M
 
Net Interest Expenses $22.9M $30.3M $10.7M $32.6M $31.6M
EBT. Incl. Unusual Items $90.4M $83M $75.2M $93.4M $154.7M
Earnings of Discontinued Ops. $4.8M $1.1M $4.3M -$1.1M --
Income Tax Expense $25.3M $16.8M $21.5M $33.7M $41M
Net Income to Company $69.9M $68.4M $58M $58.7M $113.6M
 
Minority Interest in Earnings -$10.8M -$14.6M $3.2M -$6.5M -$25.3M
Net Income to Common Excl Extra Items $59M $53.9M $60.1M $52.1M $88.4M
 
Basic EPS (Cont. Ops) $0.27 $0.25 $0.28 $0.24 $0.40
Diluted EPS (Cont. Ops) $0.27 $0.25 $0.28 $0.24 $0.40
Weighted Average Basic Share $214.9M $216.6M $216.9M $217.1M $219.2M
Weighted Average Diluted Share $214.9M $216.6M $226.6M $233.2M $233.4M
 
EBITDA $177.1M $159.3M $168.6M $220.5M $307.3M
EBIT $103.6M $92M $101M $121.7M $189.4M
 
Revenue (Reported) $1.5B $1.4B $1.5B $1.7B $2.4B
Operating Income (Reported) $106M $93.1M $95.6M $126M $188.3M
Operating Income (Adjusted) $103.6M $92M $101M $121.7M $189.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6.4B $6.6B $6.8B $8B $11.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.1B $3B $3.2B $3.6B $5.5B
Gross Profit $3.3B $3.6B $3.6B $4.5B $5.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.7B $2.9B $2.8B $3.5B $4.1B
Operating Income $578.1M $706.3M $784.4M $953.5M $1.6B
 
Net Interest Expenses $82.8M $59.6M $54.7M $118.2M $136.3M
EBT. Incl. Unusual Items $486.7M $672.9M $735.2M $898.9M $1.4B
Earnings of Discontinued Ops. -$303.7M -$124.1M $9.5M -$52.8M -$92.4M
Income Tax Expense $110.5M $166.9M $194.1M $211.1M $366.1M
Net Income to Company $51.2M $391.4M $559M $635.1M $929.5M
 
Minority Interest in Earnings -$45M -$51M -$51.5M -$63.9M -$117.3M
Net Income to Common Excl Extra Items $25.2M $330.8M $497M $568.9M $806.7M
 
Basic EPS (Cont. Ops) $0.16 $1.53 $2.30 $2.62 $3.71
Diluted EPS (Cont. Ops) $0.15 $1.53 $2.30 $2.57 $3.58
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.1B $1B $1B $1.4B $2B
EBIT $534.5M $706.5M $785.7M $1B $1.5B
 
Revenue (Reported) $6.4B $6.6B $6.8B $8B $11.2B
Operating Income (Reported) $578.1M $706.3M $784.4M $953.5M $1.6B
Operating Income (Adjusted) $534.5M $706.5M $785.7M $1B $1.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.5B $1.4B $1.5B $1.7B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $698.9M $608.2M $602.5M $659.3M $1.1B
Gross Profit $829.1M $812.4M $861.4M $1.1B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $723M $719.3M $765.8M $932M $1.1B
Operating Income $106M $93.1M $95.6M $126M $188.3M
 
Net Interest Expenses $22.9M $30.3M $10.7M $32.6M $31.6M
EBT. Incl. Unusual Items $90.4M $83M $75.2M $93.4M $154.7M
Earnings of Discontinued Ops. $4.8M $1.1M $4.3M -$1.1M --
Income Tax Expense $25.3M $16.8M $21.5M $33.7M $41M
Net Income to Company $69.9M $68.4M $58M $58.7M $113.6M
 
Minority Interest in Earnings -$10.8M -$14.6M $3.2M -$6.5M -$25.3M
Net Income to Common Excl Extra Items $59M $53.9M $60.1M $52.1M $88.4M
 
Basic EPS (Cont. Ops) $0.27 $0.25 $0.28 $0.24 $0.40
Diluted EPS (Cont. Ops) $0.27 $0.25 $0.28 $0.24 $0.40
Weighted Average Basic Share $214.9M $216.6M $216.9M $217.1M $219.2M
Weighted Average Diluted Share $214.9M $216.6M $226.6M $233.2M $233.4M
 
EBITDA $177.1M $159.3M $168.6M $220.5M $307.3M
EBIT $103.6M $92M $101M $121.7M $189.4M
 
Revenue (Reported) $1.5B $1.4B $1.5B $1.7B $2.4B
Operating Income (Reported) $106M $93.1M $95.6M $126M $188.3M
Operating Income (Adjusted) $103.6M $92M $101M $121.7M $189.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3B $1.2B $584.5M $939.6M $1.2B
Short Term Investments $19.7M $202.7M $161.9M $71.9M $71.8M
Accounts Receivable, Net $1.4B $1.3B $1.7B $2.2B $2.1B
Inventory $1.8B $1.8B $2B $3.3B $3.7B
Prepaid Expenses $124.2M $117.8M $144.8M $378M $536.9M
Other Current Assets $40.6M $45.3M $32.2M $27.6M $56.2M
Total Current Assets $5.3B $5.6B $5.6B $7.8B $8.6B
 
Property Plant And Equipment $1.7B $1.4B $1.4B $1.8B $2.3B
Long-Term Investments -- -- -- -- --
Goodwill $585.5M $544.6M $518M $1.2B $1.5B
Other Intangibles $295.2M $323.8M $362.5M $1.1B $1.4B
Other Long-Term Assets $22.1M $11.3M $7.5M $15.5M $9.4M
Total Assets $8.9B $8.8B $8.7B $12.9B $14.9B
 
Accounts Payable $861M $916M $998.4M $1.4B $1.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $51.7M $44.2M $41.8M $50.8M $55.2M
Other Current Liabilities $59M $62.3M $47.2M $71.9M $116.5M
Total Current Liabilities $3.6B $3.8B $3.9B $6B $7.1B
 
Long-Term Debt $819.2M $595.5M $371.1M $1.4B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $6.4B $5.8B $5.4B $8.9B $10.3B
 
Common Stock $137.8M $126.8M $120.1M $123.8M $116.5M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.3B $2.7B $3B $3.7B $4.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $202.9M $229.8M $290.6M $361.5M $430.8M
Total Equity $2.5B $3B $3.3B $4B $4.6B
 
Total Liabilities and Equity $8.9B $8.8B $8.7B $12.9B $14.9B
Cash and Short Terms $1.3B $1.4B $746.4M $1B $1.3B
Total Debt $952M $793.7M $816.1M $1.8B $2.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.1B $431.9M $1.7B $556.1M $1.2B
Short Term Investments -- $165.2M $145M -- --
Accounts Receivable, Net $1.5B $1.5B $1.4B $1.6B $1.9B
Inventory $2B $2.1B $2.6B $4.2B $4.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $296.6M $333.7M $303.1M $286.2M $475.1M
Total Current Assets $5.3B $5.4B $6.9B $7.5B $9.3B
 
Property Plant And Equipment $1.6B $1.4B $1.5B $1.8B $2.4B
Long-Term Investments -- -- -- -- --
Goodwill $560.4M $538M $524.5M $1.2B $1.6B
Other Intangibles $289.6M $320.3M $372.9M $1B $1.4B
Other Long-Term Assets $329.4M $386.2M $203.9M $397.4M $673.2M
Total Assets $8.8B $8.7B $10.2B $12.5B $15.9B
 
Accounts Payable $801.8M $779.1M $912.7M $1.1B $1.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $208.7M $208.7M $199.6M $287.3M $478.4M
Total Current Liabilities $3.6B $3.8B $4B $5.7B $7.7B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $6.2B $5.6B $6.6B $8.5B $10.5B
 
Common Stock $131.3M $125M $122.1M $120.9M $124.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $207.5M $248.9M $291.1M $357.4M $500M
Total Equity $2.6B $3.1B $3.5B $4B $5.3B
 
Total Liabilities and Equity $8.8B $8.7B $10.2B $12.5B $15.9B
Cash and Short Terms $1.1B $597.1M $1.9B $556.1M $1.2B
Total Debt $1.2B -- $2.2B -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1M $392.8M $569.5M $634.4M $874.5M
Depreciation & Amoritzation $346M $300.5M $263.6M $333.4M $436.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$32M $74.5M -$41.1M $42.2M -$110.4M
Change in Inventories -- -- -- -- --
Cash From Operations $517.3M $816.4M $183.5M $804.4M $1.9B
 
Capital Expenditures $270.7M $320.6M $368.1M $430.9M $792.3M
Cash Acquisitions -$2.3M $1.2M $2.1M -$984.1M -$523.9M
Cash From Investing -$214.7M -$546.6M -$563.2M -$1.3B -$1.3B
 
Dividends Paid (Ex Special Dividend) -$118.8M -$102.9M -$150.8M -$202.4M -$268.4M
Special Dividend Paid
Long-Term Debt Issued $507.1M $144.3M $262.6M $1.5B $858.3M
Long-Term Debt Repaid -$556.2M -$273.3M -$244.7M -$525.1M -$836.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.1M -$7.1M -$5.3M $19.5M -$6.5M
Cash From Financing -$169M -$239M -$138.2M $807.6M -$253.3M
 
Beginning Cash (CF) $1.1B $1.2B $1.1B $614.9M $944.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $133.6M $8.3M -$517.8M $339.9M $339.9M
Ending Cash (CF) $1.2B $1.2B $599M $945.1M $1.3B
 
Levered Free Cash Flow $246.7M $495.8M -$184.6M $373.5M $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $69.9M $68.4M $58M $58.7M $113.6M
Depreciation & Amoritzation $73.5M $67.3M $67.7M $98.8M $117.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$91.3M -$157.5M -$5.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$20.5M -$478M -$75.2M -$115.1M $441.9M
 
Capital Expenditures $49.4M $50.5M $60.1M $114.1M $161M
Cash Acquisitions -- -- $49.4M $5.4M --
Cash From Investing -$72.3M -$270.4M -$11.8M -$106.4M -$152.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $144.6M $68.4M $1.3B $102.1M $94.7M
Long-Term Debt Repaid -$163.9M -$56.1M -$52.6M -$246.6M -$519.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1.1M -- -- $34.7M
Cash From Financing -$19.3M $11.2M $1.2B -$144.5M -$390.4M
 
Beginning Cash (CF) $1.2B $1.2B $610.1M $948.2M $1.2B
Foreign Exchange Rate Adjustment -- $2.2M -$3.2M -$2.2M -$6.3M
Additions / Reductions -$112.1M -$754.1M $1.1B -$385.6M -$101M
Ending Cash (CF) $1.1B $434.3M $1.7B $559.4M $1.1B
 
Levered Free Cash Flow -$69.9M -$528.5M -$135.3M -$229.2M $280.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $51.2M $391.4M $559M $635.1M $929.5M
Depreciation & Amoritzation $336.8M $294.3M $264M $364.6M $455.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$132.4M -$24M $41.8M
Change in Inventories -- -- -- -- --
Cash From Operations $653.6M $358.9M $586.3M $764.4M $2.4B
 
Capital Expenditures $269.3M $321.7M $377.7M $484.8M $839.2M
Cash Acquisitions -$2.3M $1.2M $51.5M -$1B -$529.3M
Cash From Investing -$238.4M -$744.8M -$304.5M -$1.4B -$1.3B
 
Dividends Paid (Ex Special Dividend) -$118.8M -$102.9M -$150.8M -$202.4M -$268.4M
Special Dividend Paid
Long-Term Debt Issued $625.2M $68.2M $1.4B $374.1M $850.9M
Long-Term Debt Repaid -$668.2M -$165.5M -$241.2M -$719M -$1.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$8.2M -- -- $28.2M
Cash From Financing -$162.9M -$208.5M $1B -$527.9M -$499.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $252.2M -$633.7M $1.3B -$1.1B $624.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $384.3M $37.1M $208.6M $279.6M $1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $69.9M $68.4M $58M $58.7M $113.6M
Depreciation & Amoritzation $73.5M $67.3M $67.7M $98.8M $117.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$91.3M -$157.5M -$5.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$20.5M -$478M -$75.2M -$115.1M $441.9M
 
Capital Expenditures $49.4M $50.5M $60.1M $114.1M $161M
Cash Acquisitions -- -- $49.4M $5.4M --
Cash From Investing -$72.3M -$270.4M -$11.8M -$106.4M -$152.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $144.6M $68.4M $1.3B $102.1M $94.7M
Long-Term Debt Repaid -$163.9M -$56.1M -$52.6M -$246.6M -$519.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1.1M -- -- $34.7M
Cash From Financing -$19.3M $11.2M $1.2B -$144.5M -$390.4M
 
Beginning Cash (CF) $1.2B $1.2B $610.1M $948.2M $1.2B
Foreign Exchange Rate Adjustment -- $2.2M -$3.2M -$2.2M -$6.3M
Additions / Reductions -$112.1M -$754.1M $1.1B -$385.6M -$101M
Ending Cash (CF) $1.1B $434.3M $1.7B $559.4M $1.1B
 
Levered Free Cash Flow -$69.9M -$528.5M -$135.3M -$229.2M $280.9M

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy Flying Under the Radar?
Is Bloom Energy Flying Under the Radar?

Bloom Energy (NYSE:BE) manufactures scalable fuel cells for providing on-site…

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…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
61
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
55
TLN alert for Jul 19

Talen Energy [TLN] is up 24.44% over the past day.

Sell
48
CRSP alert for Jul 19

CRISPR Therapeutics AG [CRSP] is up 18.22% over the past day.

Buy
83
SOC alert for Jul 19

Sable Offshore [SOC] is up 11.86% over the past day.

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

Show me the best stock