Financhill
Buy
56

REG Quote, Financials, Valuation and Earnings

Last price:
$71.07
Seasonality move :
2.51%
Day range:
$70.38 - $71.47
52-week range:
$56.51 - $78.18
Dividend yield:
3.87%
P/E ratio:
33.54x
P/S ratio:
8.95x
P/B ratio:
1.98x
Volume:
969.3K
Avg. volume:
1.1M
1-year change:
19.93%
Market cap:
$12.9B
Revenue:
$1.5B
EPS (TTM):
$2.12
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1B $1.2B $1.2B $1.3B $1.5B
Revenue Growth (YoY) -10.32% 14.76% 4.96% 8.04% 9.94%
 
Cost of Revenues $313.1M $326.7M $345.9M $394.8M $433.1M
Gross Profit $703.1M $839.5M $878.1M $927.7M $1B
Gross Profit Margin 69.19% 71.99% 71.74% 70.15% 70.22%
 
R&D Expenses -- -- -- -- $881K
Selling, General & Admin $75M $78.2M $79.9M $97.8M $101.5M
Other Inc / (Exp) -$69.9M $58.8M $161.9M $56.5M $75.4M
Operating Expenses $433.5M $387.3M $405.8M $459.5M $507M
Operating Income $269.6M $452.2M $472.3M $468.2M $513.8M
 
Net Interest Expenses $152.3M $144.7M $146.2M $153.8M $179.4M
EBT. Incl. Unusual Items $47.3M $366.3M $488M $370.9M $409.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $47.3M $366.3M $488M $370.9M $409.8M
 
Minority Interest in Earnings -$2.4M -$4.9M -$5.2M -$6.3M -$9.5M
Net Income to Common Excl Extra Items $44.9M $361.4M $482.9M $364.6M $400.4M
 
Basic EPS (Cont. Ops) $0.27 $2.12 $2.82 $2.04 $2.12
Diluted EPS (Cont. Ops) $0.26 $2.12 $2.81 $2.04 $2.11
Weighted Average Basic Share $169.2M $170.2M $171.4M $176.1M $182.8M
Weighted Average Diluted Share $169.5M $170.7M $171.8M $176.4M $183M
 
EBITDA $547.2M $815M $953.9M $878.9M $993.6M
EBIT $201.3M $511.6M $634.2M $526.6M $598.9M
 
Revenue (Reported) $1B $1.2B $1.2B $1.3B $1.5B
Operating Income (Reported) $269.6M $452.2M $472.3M $468.2M $513.8M
Operating Income (Adjusted) $201.3M $511.6M $634.2M $526.6M $598.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $258.5M $296.9M $314.5M $359.6M $372.5M
Revenue Growth (YoY) -10.49% 14.88% 5.93% 14.34% 3.6%
 
Cost of Revenues $80.7M $83.7M $90.7M $113M $114.3M
Gross Profit $177.7M $213.3M $223.9M $246.6M $258.2M
Gross Profit Margin 68.77% 71.82% 71.18% 68.59% 69.32%
 
R&D Expenses -- -- -- -- $714K
Selling, General & Admin $20.5M $20M $23.2M $26.6M $26M
Other Inc / (Exp) $14.3M -$8.5M $17.1M $17.6M -$5K
Operating Expenses $114.9M $99.4M $107.9M $130.2M $122.7M
Operating Income $62.9M $113.8M $116M $116.4M $135.5M
 
Net Interest Expenses $38M $36.3M $36.7M $42M $46.8M
EBT. Incl. Unusual Items $39.2M $69M $96.4M $92M $88.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $39.2M $69M $96.4M $92M $88.7M
 
Minority Interest in Earnings -$729K -$1.1M -$1.1M -$2.3M -$2.2M
Net Income to Common Excl Extra Items $38.5M $67.9M $95.3M $89.8M $86.5M
 
Basic EPS (Cont. Ops) $0.23 $0.40 $0.56 $0.46 $0.46
Diluted EPS (Cont. Ops) $0.23 $0.39 $0.56 $0.46 $0.46
Weighted Average Basic Share $169.7M $171.2M $171.1M $184.7M $181.4M
Weighted Average Diluted Share $169.8M $171.8M $171.6M $184.7M $181.8M
 
EBITDA $164.1M $181.9M $214.7M $233.8M $232.1M
EBIT $77.4M $105.5M $132.5M $134.8M $136.9M
 
Revenue (Reported) $258.5M $296.9M $314.5M $359.6M $372.5M
Operating Income (Reported) $62.9M $113.8M $116M $116.4M $135.5M
Operating Income (Adjusted) $77.4M $105.5M $132.5M $134.8M $136.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1B $1.2B $1.2B $1.3B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $313.1M $326.7M $345.9M $394.8M $433.1M
Gross Profit $703.1M $839.5M $878.1M $927.7M $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $75M $78.2M $79.9M $97.8M $101.5M
Other Inc / (Exp) -$69.9M $58.8M $162M $56.5M $75.4M
Operating Expenses $433.5M $387.3M $405.8M $459.5M $507M
Operating Income $269.6M $452.2M $472.3M $468.2M $513.8M
 
Net Interest Expenses $152.3M $144.7M $146.3M $153.8M $179.4M
EBT. Incl. Unusual Items $47.3M $366.3M $488M $370.9M $409.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $47.3M $366.3M $488M $370.9M $409.8M
 
Minority Interest in Earnings -$2.4M -$4.9M -$5.2M -$6.3M -$9.5M
Net Income to Common Excl Extra Items $44.9M $361.4M $482.9M $364.6M $400.4M
 
Basic EPS (Cont. Ops) $0.26 $2.13 $2.82 $2.04 $2.12
Diluted EPS (Cont. Ops) $0.26 $2.11 $2.82 $2.04 $2.12
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $547.2M $815M $953.9M $878.9M $993.6M
EBIT $201.3M $511.6M $634.2M $526.6M $598.9M
 
Revenue (Reported) $1B $1.2B $1.2B $1.3B $1.5B
Operating Income (Reported) $269.6M $452.2M $472.3M $468.2M $513.8M
Operating Income (Adjusted) $201.3M $511.6M $634.2M $526.6M $598.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.2B $1.2B $1.3B $1.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $326.7M $345.9M $394.8M $433.1M --
Gross Profit $839.5M $878.1M $927.7M $1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- $714K --
Selling, General & Admin $78.2M $79.9M $97.8M $101.5M --
Other Inc / (Exp) $58.8M $162M $56.5M $75.4M --
Operating Expenses $387.3M $405.8M $459.5M $507M --
Operating Income $452.2M $472.3M $468.2M $513.8M --
 
Net Interest Expenses $144.7M $146.3M $153.8M $179.4M --
EBT. Incl. Unusual Items $366.3M $488M $370.9M $409.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $366.3M $488M $370.9M $409.8M --
 
Minority Interest in Earnings -$4.9M -$5.2M -$6.3M -$9.5M --
Net Income to Common Excl Extra Items $361.4M $482.9M $364.6M $400.4M --
 
Basic EPS (Cont. Ops) $2.13 $2.82 $2.04 $2.12 --
Diluted EPS (Cont. Ops) $2.11 $2.82 $2.04 $2.12 --
Weighted Average Basic Share $680.9M $685.6M $704.3M $731.3M --
Weighted Average Diluted Share $682.6M $687.2M $705.7M $732.2M --
 
EBITDA $815M $953.9M $878.9M $993.6M --
EBIT $511.6M $634.2M $526.6M $598.9M --
 
Revenue (Reported) $1.2B $1.2B $1.3B $1.5B --
Operating Income (Reported) $452.2M $472.3M $468.2M $513.8M --
Operating Income (Adjusted) $511.6M $634.2M $526.6M $598.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $376.1M $93.1M $66.5M $85M $56.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $126.3M $131.3M $159.7M $173.4M $192.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $556M $273.7M $257.6M $325.1M $333.7M
 
Property Plant And Equipment $294.4M $286.2M $281.3M $334.7M $330.2M
Long-Term Investments $527.8M $437.7M $405M $422.6M $450.9M
Goodwill $173.9M $167.1M $167.1M $167.1M $166.7M
Other Intangibles $188.8M $212.7M $197.7M $283.4M $230M
Other Long-Term Assets $17.8M $21.3M $28.6M $40.6M $40.2M
Total Assets $10.9B $10.8B $10.9B $12.4B $12.4B
 
Accounts Payable $302.4M $322.3M $317.3M $358.6M $392.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $302.4M $322.3M $317.3M $510.6M $457.3M
 
Long-Term Debt $3.9B $3.7B $3.7B $4B $4.3B
Capital Leases -- -- -- -- --
Total Liabilities $4.9B $4.7B $4.7B $5.2B $5.5B
 
Common Stock $1.7M $1.7M $1.7M $226.8M $226.8M
Other Common Equity Adj -$18.6M -$10.2M $7.6M -$1.3M $2.2M
Common Equity $6B $6B $6.1B $6.8B $6.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $73.2M $72.6M $81.1M $159.2M $176.2M
Total Equity $6.1B $6.1B $6.2B $7.2B $6.9B
 
Total Liabilities and Equity $10.9B $10.8B $10.9B $12.4B $12.4B
Cash and Short Terms $376.1M $93.1M $66.5M $85M $56.3M
Total Debt $3.9B $3.7B $3.7B $4.2B $4.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $376.1M $93.1M $66.5M $85M $56.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $126.3M $131.3M $159.7M $173.4M $192.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $556M $273.7M $257.6M $325.1M $333.7M
 
Property Plant And Equipment $294.4M $286.2M $281.3M $334.7M $330.2M
Long-Term Investments $527.8M $437.7M $405M $422.6M $450.9M
Goodwill $173.9M $167.1M $167.1M $167.1M $166.7M
Other Intangibles $188.8M $212.7M $197.7M $283.4M $230M
Other Long-Term Assets $17.8M $21.3M $28.6M $40.6M $40.2M
Total Assets $10.9B $10.8B $10.9B $12.4B $12.4B
 
Accounts Payable $302.4M $322.3M $317.3M $358.6M $392.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $302.4M $322.3M $317.3M $510.6M $457.3M
 
Long-Term Debt $3.9B $3.7B $3.7B $4B $4.3B
Capital Leases -- -- -- -- --
Total Liabilities $4.9B $4.7B $4.7B $5.2B $5.5B
 
Common Stock $1.7M $1.7M $1.7M $226.8M $226.8M
Other Common Equity Adj -$18.6M -$10.2M $7.6M -$1.3M $2.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $73.2M $72.6M $81.1M $159.2M $176.2M
Total Equity $6.1B $6.1B $6.2B $7.2B $6.9B
 
Total Liabilities and Equity $10.9B $10.8B $10.9B $12.4B $12.4B
Cash and Short Terms $376.1M $93.1M $66.5M $85M $56.3M
Total Debt $3.9B $3.7B $3.7B $4.2B $4.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $47.3M $366.3M $488M $370.9M $409.8M
Depreciation & Amoritzation $305.4M $280.4M $298.7M $323.2M $372M
Stock-Based Compensation $13.6M $12.5M $16.5M $20.1M $23.5M
Change in Accounts Receivable $16.9M -$24.9M -$35.3M -$13.9M -$24.2M
Change in Inventories -- -- -- -- --
Cash From Operations $499.1M $659.4M $655.8M $719.6M $790.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$51.4M -$23.5M -$36.3M -$95.5M -$41.3M
Cash From Investing -$25.6M -$286.4M -$206.1M -$342M -$326.6M
 
Dividends Paid (Ex Special Dividend) -$300.5M -$403.1M -$428.3M -$456.5M -$504M
Special Dividend Paid
Long-Term Debt Issued $1.2B -- $95M $616.5M $1.5B
Long-Term Debt Repaid -$1.2B -$318.3M -$113M -$477.8M -$1.2B
Repurchase of Common Stock -$5.5M -$4.1M -$81.9M -$36.9M -$219.6M
Other Financing Activities -$31M -$13.6M -$9.2M -$469K -$25M
Cash From Financing -$210.6M -$656.5M -$476M -$355M -$493M
 
Beginning Cash (CF) $115.6M $378.5M $95M $68.8M $91.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $262.9M -$283.4M -$26.3M $22.6M -$29.5M
Ending Cash (CF) $378.5M $95M $68.8M $91.4M $61.9M
 
Levered Free Cash Flow $499.1M $659.4M $655.8M $719.6M $790.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $39.2M $69M $96.4M $92M $88.7M
Depreciation & Amoritzation $76M $70.7M $76.9M $91.4M $89.9M
Stock-Based Compensation $2.9M $3.2M $3.9M $5.9M $4.7M
Change in Accounts Receivable $12.9M -$16.2M -$16.7M -$10.8M -$15.5M
Change in Inventories -- -- -- -- --
Cash From Operations $124.5M $150.9M $127.6M $171.9M $191.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$3.5M -$1.7M -$22.7M -$5.9M -$15.6M
Cash From Investing $39.9M -$284.8M -$94.2M -$110.5M -$117.6M
 
Dividends Paid (Ex Special Dividend) $1K -$101.2M -$106.8M -$123.9M -$124.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $128M $195M
Long-Term Debt Repaid -$66.3M -$31.1M -$3.5M -$44.6M -$182.9M
Repurchase of Common Stock -- -$17K -$9K -$9.2M -$10.8M
Other Financing Activities -$584K -$1.5M -$9.3M -$1.6M -$3.3M
Cash From Financing -$66.8M -$133.8M -$119.5M -$51.2M -$126.8M
 
Beginning Cash (CF) $280.9M $362.7M $155M $81.1M $114.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $97.6M -$267.7M -$86.2M $10.3M -$52.9M
Ending Cash (CF) $378.5M $95M $68.8M $91.4M $61.9M
 
Levered Free Cash Flow $124.5M $150.9M $127.6M $171.9M $191.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $47.3M $366.3M $488M $370.9M $409.8M
Depreciation & Amoritzation $305.4M $280.4M $298.7M $323.2M $372M
Stock-Based Compensation $13.6M $12.5M $16.5M $20.1M $23.5M
Change in Accounts Receivable $16.9M -$24.9M -$35.3M -$13.9M -$24.2M
Change in Inventories -- -- -- -- --
Cash From Operations $499.1M $659.4M $655.8M $719.6M $790.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$51.4M -$23.5M -$36.3M -$95.5M -$41.3M
Cash From Investing -$25.6M -$286.4M -$206.1M -$342M -$326.6M
 
Dividends Paid (Ex Special Dividend) -$300.5M -$403.1M -$428.3M -$456.5M -$504M
Special Dividend Paid
Long-Term Debt Issued $1.2B -- $95M $616.5M $1.5B
Long-Term Debt Repaid -$1.2B -$318.3M -$113M -$477.8M -$1.2B
Repurchase of Common Stock -$5.5M -$4.1M -$81.9M -$36.9M -$219.6M
Other Financing Activities -$31M -$13.6M -$9.2M -$469K -$25M
Cash From Financing -$210.6M -$656.5M -$476M -$355M -$493M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $262.9M -$283.4M -$26.3M $22.6M -$29.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $499.1M $659.4M $655.8M $719.6M $790.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $366.3M $488M $370.9M $409.8M --
Depreciation & Amoritzation $280.4M $298.7M $323.2M $372M --
Stock-Based Compensation $12.5M $16.5M $20.1M $23.5M --
Change in Accounts Receivable -$24.9M -$35.3M -$13.9M -$24.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $659.4M $655.8M $719.6M $790.2M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$23.5M -$36.3M -$95.5M -$41.3M --
Cash From Investing -$286.4M -$206.1M -$342M -$326.6M --
 
Dividends Paid (Ex Special Dividend) -$403.1M -$428.3M -$456.5M -$504M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $95M $616.5M $1.5B --
Long-Term Debt Repaid -$318.3M -$113M -$477.8M -$1.2B --
Repurchase of Common Stock -$4.1M -$81.9M -$36.9M -$219.6M --
Other Financing Activities -$13.6M -$9.2M -$469K -$25M --
Cash From Financing -$656.5M -$476M -$355M -$493M --
 
Beginning Cash (CF) $1.2B $549.9M $261.1M $516.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$283.4M -$26.3M $22.6M -$29.5M --
Ending Cash (CF) $883.6M $523.7M $283.7M $486.7M --
 
Levered Free Cash Flow $659.4M $655.8M $719.6M $790.2M --

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

GET BETTER TRADE IDEAS

Popular

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

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

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

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

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock