Financhill
Sell
24

REYN Quote, Financials, Valuation and Earnings

Last price:
$23.30
Seasonality move :
2.89%
Day range:
$23.13 - $23.54
52-week range:
$23.13 - $32.65
Dividend yield:
3.96%
P/E ratio:
13.83x
P/S ratio:
1.32x
P/B ratio:
2.28x
Volume:
663.8K
Avg. volume:
782.6K
1-year change:
-18%
Market cap:
$4.9B
Revenue:
$3.7B
EPS (TTM):
$1.68
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.3B $3.6B $3.8B $3.8B $3.7B
Revenue Growth (YoY) 7.62% 8.98% 7.34% -1.6% -1.62%
 
Cost of Revenues $2.3B $2.7B $3B $2.8B $2.7B
Gross Profit $973M $811M $776M $942M $978M
Gross Profit Margin 29.82% 22.81% 20.33% 25.08% 26.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $358M $320M $340M $430M $429M
Other Inc / (Exp) -$31M -$13M -$22M -- --
Operating Expenses $356M $320M $340M $430M $429M
Operating Income $617M $491M $436M $512M $549M
 
Net Interest Expenses $70M $48M $76M $119M $98M
EBT. Incl. Unusual Items $516M $430M $338M $393M $451M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $153M $106M $80M $95M $99M
Net Income to Company $363M $324M $258M $298M $352M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $363M $324M $258M $298M $352M
 
Basic EPS (Cont. Ops) $1.78 $1.54 $1.23 $1.42 $1.68
Diluted EPS (Cont. Ops) $1.77 $1.54 $1.23 $1.42 $1.67
Weighted Average Basic Share $204.5M $209.8M $209.8M $210M $210.1M
Weighted Average Diluted Share $204.5M $209.8M $209.9M $210M $210.4M
 
EBITDA $681M $583M $533M $661M $707M
EBIT $582M $474M $416M $537M $578M
 
Revenue (Reported) $3.3B $3.6B $3.8B $3.8B $3.7B
Operating Income (Reported) $617M $491M $436M $512M $549M
Operating Income (Adjusted) $582M $474M $416M $537M $578M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $888M $1B $1.1B $1B $1B
Revenue Growth (YoY) 6.35% 15.09% 6.46% -7.54% 1.39%
 
Cost of Revenues $621M $793M $842M $697M $740M
Gross Profit $267M $229M $246M $309M $280M
Gross Profit Margin 30.07% 22.41% 22.61% 30.72% 27.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $98M $76M $76M $103M $100M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $70M $66M $59M $103M $100M
Operating Income $197M $163M $187M $206M $180M
 
Net Interest Expenses $13M $12M $28M $28M $22M
EBT. Incl. Unusual Items $153M $138M $137M $178M $158M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41M $34M $31M $41M $37M
Net Income to Company $112M $104M $106M $137M $121M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $112M $104M $106M $137M $121M
 
Basic EPS (Cont. Ops) $0.53 $0.50 $0.51 $0.65 $0.58
Diluted EPS (Cont. Ops) $0.53 $0.50 $0.51 $0.65 $0.58
Weighted Average Basic Share $209.9M $210.1M $209.8M $210M $210.1M
Weighted Average Diluted Share $209.9M $210.1M $209.9M $210M $211M
 
EBITDA $189M $174M $197M $263M $242M
EBIT $162M $146M $167M $231M $209M
 
Revenue (Reported) $888M $1B $1.1B $1B $1B
Operating Income (Reported) $197M $163M $187M $206M $180M
Operating Income (Adjusted) $162M $146M $167M $231M $209M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.3B $3.6B $3.8B $3.8B $3.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $2.7B $3B $2.8B $2.7B
Gross Profit $973M $811M $776M $941M $976M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $358M $320M $340M $430M $428M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $356M $320M $340M $429M $428M
Operating Income $617M $491M $436M $512M $548M
 
Net Interest Expenses $70M $48M $76M $119M $97M
EBT. Incl. Unusual Items $516M $430M $338M $393M $451M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $153M $106M $80M $95M $98M
Net Income to Company $363M $324M $258M $298M $352M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $363M $324M $258M $298M $353M
 
Basic EPS (Cont. Ops) $1.74 $1.54 $1.24 $1.42 $1.68
Diluted EPS (Cont. Ops) $1.74 $1.54 $1.24 $1.42 $1.68
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $681M $583M $533M $661M $706M
EBIT $582M $474M $416M $537M $577M
 
Revenue (Reported) $3.3B $3.6B $3.8B $3.8B $3.7B
Operating Income (Reported) $617M $491M $436M $512M $548M
Operating Income (Adjusted) $582M $474M $416M $537M $577M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.6B $3.8B $3.8B $3.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7B $3B $2.8B $2.7B --
Gross Profit $811M $776M $941M $976M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $320M $340M $430M $428M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $320M $340M $429M $428M --
Operating Income $491M $436M $512M $548M --
 
Net Interest Expenses $48M $76M $119M $97M --
EBT. Incl. Unusual Items $430M $338M $393M $451M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $106M $80M $95M $98M --
Net Income to Company $324M $258M $298M $352M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $324M $258M $298M $353M --
 
Basic EPS (Cont. Ops) $1.54 $1.24 $1.42 $1.68 --
Diluted EPS (Cont. Ops) $1.54 $1.24 $1.42 $1.68 --
Weighted Average Basic Share $839.3M $839.4M $839.9M $840.4M --
Weighted Average Diluted Share $839.6M $839.5M $839.9M $841.6M --
 
EBITDA $583M $533M $661M $706M --
EBIT $474M $416M $537M $577M --
 
Revenue (Reported) $3.6B $3.8B $3.8B $3.7B --
Operating Income (Reported) $491M $436M $512M $548M --
Operating Income (Adjusted) $474M $416M $537M $577M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $312M $164M $38M $115M $137M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $292M $316M $348M $347M $337M
Inventory $419M $583M $722M $524M $567M
Prepaid Expenses -- -- -- -- --
Other Current Assets $13M $19M $41M $41M $47M
Total Current Assets $1.1B $1.1B $1.2B $1B $1.1B
 
Property Plant And Equipment $673M $732M $787M $788M $848M
Long-Term Investments -- -- -- -- --
Goodwill $1.9B $1.9B $1.9B $1.9B $1.9B
Other Intangibles $1.1B $1.1B $1B $1B $972M
Other Long-Term Assets $25M $36M $61M $55M $57M
Total Assets $4.7B $4.8B $4.9B $4.8B $4.9B
 
Accounts Payable $185M $261M $252M $219M $319M
Accrued Expenses $98M $74M $73M $116M $102M
Current Portion Of Long-Term Debt $25M $25M $25M -- --
Current Portion Of Capital Lease Obligations -- $11M $14M $16M $20M
Other Current Liabilities $83M $74M $72M $71M $59M
Total Current Liabilities $432M $484M $496M $478M $539M
 
Long-Term Debt $2.2B $2.1B $2.1B $1.8B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $3.1B $3.1B $3.1B $2.8B $2.7B
 
Common Stock -- -- -- -- --
Other Common Equity Adj $1M $10M $52M $50M $35M
Common Equity $1.6B $1.8B $1.9B $2B $2.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.6B $1.8B $1.9B $2B $2.1B
 
Total Liabilities and Equity $4.7B $4.8B $4.9B $4.8B $4.9B
Cash and Short Terms $312M $164M $38M $115M $137M
Total Debt $2.2B $2.1B $2.1B $1.8B $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $312M $164M $38M $115M $137M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $292M $316M $348M $347M $337M
Inventory $419M $583M $722M $524M $567M
Prepaid Expenses -- -- -- -- --
Other Current Assets $13M $19M $41M $41M $47M
Total Current Assets $1.1B $1.1B $1.2B $1B $1.1B
 
Property Plant And Equipment $673M $732M $787M $788M $848M
Long-Term Investments -- -- -- -- --
Goodwill $1.9B $1.9B $1.9B $1.9B $1.9B
Other Intangibles $1.1B $1.1B $1B $1B $972M
Other Long-Term Assets $25M $36M $61M $55M $57M
Total Assets $4.7B $4.8B $4.9B $4.8B $4.9B
 
Accounts Payable $185M $261M $252M $219M $319M
Accrued Expenses $98M $74M $73M $116M $102M
Current Portion Of Long-Term Debt $25M $25M $25M -- --
Current Portion Of Capital Lease Obligations -- $11M $14M $16M $20M
Other Current Liabilities $83M $74M $72M $71M $59M
Total Current Liabilities $432M $484M $496M $478M $539M
 
Long-Term Debt $2.2B $2.1B $2.1B $1.8B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $3.1B $3.1B $3.1B $2.8B $2.7B
 
Common Stock -- -- -- -- --
Other Common Equity Adj $1M $10M $52M $50M $35M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.6B $1.8B $1.9B $2B $2.1B
 
Total Liabilities and Equity $4.7B $4.8B $4.9B $4.8B $4.9B
Cash and Short Terms $312M $164M $38M $115M $137M
Total Debt $2.2B $2.1B $2.1B $1.8B $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $363M $324M $258M $298M $352M
Depreciation & Amoritzation $99M $109M $117M $124M $129M
Stock-Based Compensation $5M $4M $5M $14M $19M
Change in Accounts Receivable -$276M -$29M -$31M $7M $13M
Change in Inventories -- -$165M -$139M $198M -$42M
Cash From Operations $319M $310M $219M $644M $489M
 
Capital Expenditures $143M $141M $128M $104M $120M
Cash Acquisitions -- -- -- -$6M --
Cash From Investing -$143M -$141M -$128M -$110M -$120M
 
Dividends Paid (Ex Special Dividend) -$124M -$192M -$192M -$192M -$192M
Special Dividend Paid
Long-Term Debt Issued $3.6B -- -- -- --
Long-Term Debt Repaid -$1.4B -$125M -$25M -$262M -$150M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.5B -- -- -$3M -$4M
Cash From Financing $34M -$317M -$217M -$457M -$346M
 
Beginning Cash (CF) $102M $312M $164M $38M $115M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $210M -$148M -$126M $77M $23M
Ending Cash (CF) $312M $164M $38M $115M $137M
 
Levered Free Cash Flow $176M $169M $91M $540M $369M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $112M $104M $106M $137M $121M
Depreciation & Amoritzation $27M $28M $30M $32M $33M
Stock-Based Compensation $1M -$1M $1M $4M $5M
Change in Accounts Receivable -$4M -$3M -$58M -$5M --
Change in Inventories -$17M $32M $74M $52M $58M
Cash From Operations $172M $188M $101M $221M $182M
 
Capital Expenditures $58M $40M $42M $27M $41M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$58M -$40M -$42M -$33M -$41M
 
Dividends Paid (Ex Special Dividend) -$47M -$48M -$48M -$48M -$48M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$106M -$6M -$6M -$149M -$50M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$1M
Cash From Financing -$153M -$54M -$54M -$197M -$99M
 
Beginning Cash (CF) $351M $70M $33M $124M $96M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$39M $94M $5M -$9M $42M
Ending Cash (CF) $312M $164M $38M $115M $137M
 
Levered Free Cash Flow $114M $148M $59M $194M $141M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $363M $324M $258M $298M $352M
Depreciation & Amoritzation $99M $109M $117M $124M $129M
Stock-Based Compensation $5M $4M $5M $14M $19M
Change in Accounts Receivable -$276M -$29M -$31M $7M $13M
Change in Inventories -- -$165M -$139M $198M -$42M
Cash From Operations $319M $310M $219M $644M $489M
 
Capital Expenditures $143M $141M $128M $104M $120M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$143M -$141M -$128M -$110M -$120M
 
Dividends Paid (Ex Special Dividend) -$124M -$192M -$192M -$192M -$192M
Special Dividend Paid
Long-Term Debt Issued $3.6B -- -- -- --
Long-Term Debt Repaid -$1.4B -$125M -$25M -$262M -$150M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.5B -- -- -- -$4M
Cash From Financing $34M -$317M -$217M -$457M -$346M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $210M -$148M -$126M $77M $23M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $176M $169M $91M $540M $369M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $324M $258M $298M $352M --
Depreciation & Amoritzation $109M $117M $124M $129M --
Stock-Based Compensation $4M $5M $14M $19M --
Change in Accounts Receivable -$29M -$31M $7M $13M --
Change in Inventories -$165M -$139M $198M -$42M --
Cash From Operations $310M $219M $644M $489M --
 
Capital Expenditures $141M $128M $104M $120M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$141M -$128M -$110M -$120M --
 
Dividends Paid (Ex Special Dividend) -$192M -$192M -$192M -$192M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$125M -$25M -$262M -$150M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$3M -$4M --
Cash From Financing -$317M -$217M -$457M -$346M --
 
Beginning Cash (CF) $575M $399M $295M $447M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$148M -$126M $77M $23M --
Ending Cash (CF) $427M $273M $372M $469M --
 
Levered Free Cash Flow $169M $91M $540M $369M --

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

GET BETTER TRADE IDEAS

Popular

What Is Hindsight Bias In Investing?
What Is Hindsight Bias In Investing?

You’ve probably heard the expression “hindsight is 20/20.” That saying…

Is Rivian a Good Stock a Buy?
Is Rivian a Good Stock a Buy?

Rivian Automotive (RIVN) had an initial IPO of close to…

Will Chevron Acquire Hess?
Will Chevron Acquire Hess?

Long-time Buffett favorite in the energy sector Chevron (NYSE:CVX) is…

Stock Ideas

Buy
58
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 41x

Buy
53
Is MSFT Stock a Buy?

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

Alerts

Sell
29
UNF alert for Mar 26

UniFirst [UNF] is up 0.24% over the past day.

Sell
30
KEQU alert for Mar 26

Kewaunee Scientific [KEQU] is down 1.45% over the past day.

Buy
82
EPAC alert for Mar 26

Enerpac Tool Group [EPAC] is down 3.19% over the past day.

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

Show me the best stock