Financhill
Sell
18

RRR Quote, Financials, Valuation and Earnings

Last price:
$45.09
Seasonality move :
0.2%
Day range:
$42.98 - $45.13
52-week range:
$42.33 - $63.29
Dividend yield:
2.22%
P/E ratio:
17.94x
P/S ratio:
2.16x
P/B ratio:
12.58x
Volume:
698.5K
Avg. volume:
658.3K
1-year change:
-19.18%
Market cap:
$2.7B
Revenue:
$1.9B
EPS (TTM):
$2.51
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.6B $1.7B $1.7B $1.9B
Revenue Growth (YoY) -36.31% 36.83% 2.84% 3.62% 12.47%
 
Cost of Revenues $501.3M $552.5M $588.7M $626.4M $744.2M
Gross Profit $681.1M $1.1B $1.1B $1.1B $1.2B
Gross Profit Margin 57.61% 65.85% 64.62% 63.67% 61.62%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $324.6M $347.1M $353M $374.5M $432.3M
Other Inc / (Exp) -$57.1M -$171.8M -$28.9M -$28.9M -$18.4M
Operating Expenses $556M $504.9M $481.4M $507M $619.4M
Operating Income $125.1M $560.5M $593.7M $590.7M $575.4M
 
Net Interest Expenses $128.5M $103.2M $129.9M $181M $228.8M
EBT. Incl. Unusual Items -$60.5M $285.5M $434.9M $380.8M $328.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $114.1M -$69.3M $44.5M $43M $36.9M
Net Income to Company -$174.5M $354.8M $390.4M $337.8M $291.3M
 
Minority Interest in Earnings $24.1M -$113M -$184.9M -$161.8M -$137.2M
Net Income to Common Excl Extra Items -$150.4M $241.9M $205.5M $176M $154.1M
 
Basic EPS (Cont. Ops) -$2.13 $3.50 $3.48 $3.04 $2.61
Diluted EPS (Cont. Ops) -$2.13 $2.84 $3.36 $2.94 $2.53
Weighted Average Basic Share $70.5M $69.1M $59M $57.9M $59M
Weighted Average Diluted Share $70.5M $116.5M $104.7M $103.2M $103.7M
 
EBITDA $299.4M $546.5M $693.1M $694.3M $744.1M
EBIT $68M $388.7M $564.8M $561.8M $557M
 
Revenue (Reported) $1.2B $1.6B $1.7B $1.7B $1.9B
Operating Income (Reported) $125.1M $560.5M $593.7M $590.7M $575.4M
Operating Income (Adjusted) $68M $388.7M $564.8M $561.8M $557M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $343.4M $422.4M $425.5M $462.7M $495.7M
Revenue Growth (YoY) -25.47% 22.99% 0.74% 8.75% 7.13%
 
Cost of Revenues $117.6M $147.2M $151.6M $170.7M $193.2M
Gross Profit $225.8M $275.2M $273.9M $292M $302.5M
Gross Profit Margin 65.74% 65.15% 64.37% 63.11% 61.03%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $78.6M $91.5M $85M $96.7M $107.1M
Other Inc / (Exp) -$10.3M $4.3M $64.5M $13.6M $7.4M
Operating Expenses $136.3M $124.8M $116M $132.8M $155.3M
Operating Income $89.5M $150.3M $157.8M $159.2M $147.2M
 
Net Interest Expenses $28.6M $25M $40.2M $48.7M $56.2M
EBT. Incl. Unusual Items $50.5M $129.7M $182.2M $124M $98.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $896K -$70.4M $12M $15.1M $10.8M
Net Income to Company $49.6M $200.1M $170.2M $108.9M $87.7M
 
Minority Interest in Earnings -$19.9M -$51.4M -$78.5M -$52.6M -$41.1M
Net Income to Common Excl Extra Items $29.7M $148.7M $91.8M $56.3M $46.6M
 
Basic EPS (Cont. Ops) $0.42 $2.24 $1.59 $0.97 $0.79
Diluted EPS (Cont. Ops) $0.39 $1.66 $1.49 $0.95 $0.76
Weighted Average Basic Share $70.9M $66.3M $57.5M $58.1M $59.1M
Weighted Average Diluted Share $70.9M $114.1M $58M $103.1M $103.5M
 
EBITDA $136.8M $188M $253.4M $208.9M $202.9M
EBIT $79.2M $154.7M $222.4M $172.8M $154.7M
 
Revenue (Reported) $343.4M $422.4M $425.5M $462.7M $495.7M
Operating Income (Reported) $89.5M $150.3M $157.8M $159.2M $147.2M
Operating Income (Adjusted) $79.2M $154.7M $222.4M $172.8M $154.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.6B $1.7B $1.7B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $501.3M $552.5M $588.7M $626.4M $744.2M
Gross Profit $681.1M $1.1B $1.1B $1.1B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $324.6M $347.1M $353M $374.5M $432.3M
Other Inc / (Exp) -$57.1M -$171.8M -$28.9M -$28.9M -$18.4M
Operating Expenses $556M $504.9M $481.4M $507M $619.4M
Operating Income $125.1M $560.5M $593.7M $590.7M $575.4M
 
Net Interest Expenses $128.5M $103.2M $129.9M $181M $228.8M
EBT. Incl. Unusual Items -$60.5M $285.5M $434.9M $380.8M $328.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $114.1M -$69.3M $44.5M $43M $36.9M
Net Income to Company -$174.5M $354.8M $390.4M $337.8M $291.3M
 
Minority Interest in Earnings $24.1M -$113M -$184.9M -$161.8M -$137.2M
Net Income to Common Excl Extra Items -$150.4M $241.9M $205.5M $176M $154.1M
 
Basic EPS (Cont. Ops) -$2.15 $3.59 $3.50 $3.03 $2.61
Diluted EPS (Cont. Ops) -$2.24 $2.79 $3.35 $2.95 $2.51
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $299.4M $546.5M $693.1M $694.3M $744.1M
EBIT $68M $388.7M $564.8M $561.8M $557M
 
Revenue (Reported) $1.2B $1.6B $1.7B $1.7B $1.9B
Operating Income (Reported) $125.1M $560.5M $593.7M $590.7M $575.4M
Operating Income (Adjusted) $68M $388.7M $564.8M $561.8M $557M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.6B $1.7B $1.7B $1.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $552.5M $588.7M $626.4M $744.2M --
Gross Profit $1.1B $1.1B $1.1B $1.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $347.1M $353M $374.5M $432.3M --
Other Inc / (Exp) -$171.8M -$28.9M -$28.9M -$18.4M --
Operating Expenses $504.9M $481.4M $507M $619.4M --
Operating Income $560.5M $593.7M $590.7M $575.4M --
 
Net Interest Expenses $103.2M $129.9M $181M $228.8M --
EBT. Incl. Unusual Items $285.5M $434.9M $380.8M $328.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$69.3M $44.5M $43M $36.9M --
Net Income to Company $354.8M $390.4M $337.8M $291.3M --
 
Minority Interest in Earnings -$113M -$184.9M -$161.8M -$137.2M --
Net Income to Common Excl Extra Items $241.9M $205.5M $176M $154.1M --
 
Basic EPS (Cont. Ops) $3.59 $3.50 $3.03 $2.61 --
Diluted EPS (Cont. Ops) $2.79 $3.35 $2.95 $2.51 --
Weighted Average Basic Share $276.3M $235.9M $231.5M $236.1M --
Weighted Average Diluted Share $419.1M $330.3M $412.9M $371.7M --
 
EBITDA $546.5M $693.1M $694.3M $744.1M --
EBIT $388.7M $564.8M $561.8M $557M --
 
Revenue (Reported) $1.6B $1.7B $1.7B $1.9B --
Operating Income (Reported) $560.5M $593.7M $590.7M $575.4M --
Operating Income (Adjusted) $388.7M $564.8M $561.8M $557M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $121.2M $275.3M $117.3M $137.6M $164.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $35.1M $36.7M $43.6M $61.9M $64.4M
Inventory $13.1M $11.7M $13.2M $15.3M $16.4M
Prepaid Expenses $24.3M $26.7M $22.8M $24.9M $27.7M
Other Current Assets $13.8M $20.4M $24M $28.2M $22.5M
Total Current Assets $224.7M $378.5M $221M $282.3M $295.4M
 
Property Plant And Equipment $2.9B $2B $2.2B $2.8B $2.8B
Long-Term Investments $8.2M -- -- -- --
Goodwill $195.7M $195.7M $195.7M $195.7M $195.7M
Other Intangibles $100.8M $87.2M $84.4M $82.8M $81.2M
Other Long-Term Assets $72.5M $99.3M $83.2M $81.7M $85.5M
Total Assets $3.7B $3.1B $3.3B $4B $4B
 
Accounts Payable $11.2M $17.5M $11.4M $25.4M $31.8M
Accrued Expenses $135.9M $127.1M $131.7M $151.5M $179.2M
Current Portion Of Long-Term Debt $22.8M $25.9M $26.1M $26.1M $52.9M
Current Portion Of Capital Lease Obligations $2.9M $3M $4.8M $6.1M $6.4M
Other Current Liabilities $11.8M -- -- -- --
Total Current Liabilities $200.3M $204.8M $293.2M $349.2M $325.2M
 
Long-Term Debt $2.9B $2.8B $3B $3.3B $3.4B
Capital Leases -- -- -- -- --
Total Liabilities $3.1B $3.1B $3.3B $3.7B $3.7B
 
Common Stock $713K $615K $581K $590K $597K
Other Common Equity Adj -$623K -- -- -- --
Common Equity $352.6M $59.5M $43.8M $168.8M $215.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $252M -$9.5M -$11.5M $75M $91.8M
Total Equity $604.6M $50M $32.2M $243.9M $306.8M
 
Total Liabilities and Equity $3.7B $3.1B $3.3B $4B $4B
Cash and Short Terms $121.2M $275.3M $117.3M $137.6M $164.4M
Total Debt $2.9B $2.9B $3B $3.3B $3.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $121.2M $275.3M $117.3M $137.6M $164.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $35.1M $36.7M $43.6M $61.9M $64.4M
Inventory $13.1M $11.7M $13.2M $15.3M $16.4M
Prepaid Expenses $24.3M $26.7M $22.8M $24.9M $27.7M
Other Current Assets $13.8M $20.4M $24M $28.2M $22.5M
Total Current Assets $224.7M $378.5M $221M $282.3M $295.4M
 
Property Plant And Equipment $2.9B $2B $2.2B $2.8B $2.8B
Long-Term Investments $8.2M -- -- -- --
Goodwill $195.7M $195.7M $195.7M $195.7M $195.7M
Other Intangibles $100.8M $87.2M $84.4M $82.8M $81.2M
Other Long-Term Assets $72.5M $99.3M $83.2M $81.7M $85.5M
Total Assets $3.7B $3.1B $3.3B $4B $4B
 
Accounts Payable $11.2M $17.5M $11.4M $25.4M $31.8M
Accrued Expenses $135.9M $127.1M $131.7M $151.5M $179.2M
Current Portion Of Long-Term Debt $22.8M $25.9M $26.1M $26.1M $52.9M
Current Portion Of Capital Lease Obligations $2.9M $3M $4.8M $6.1M $6.4M
Other Current Liabilities $11.8M -- -- -- --
Total Current Liabilities $200.3M $204.8M $293.2M $349.2M $325.2M
 
Long-Term Debt $2.9B $2.8B $3B $3.3B $3.4B
Capital Leases -- -- -- -- --
Total Liabilities $3.1B $3.1B $3.3B $3.7B $3.7B
 
Common Stock $713K $615K $581K $590K $597K
Other Common Equity Adj -$623K -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $252M -$9.5M -$11.5M $75M $91.8M
Total Equity $604.6M $50M $32.2M $243.9M $306.8M
 
Total Liabilities and Equity $3.7B $3.1B $3.3B $4B $4B
Cash and Short Terms $121.2M $275.3M $117.3M $137.6M $164.4M
Total Debt $2.9B $2.9B $3B $3.3B $3.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$174.5M $354.8M $390.4M $337.8M $291.3M
Depreciation & Amoritzation $231.4M $157.8M $128.4M $132.5M $187.1M
Stock-Based Compensation $10.9M $12.7M $17.5M $19.7M $30.9M
Change in Accounts Receivable $16.4M -$1.3M -$4.2M -$18.3M -$2.5M
Change in Inventories $10.3M -$14.4M -$6.3M -$8M $2M
Cash From Operations $212.8M $610M $542.2M $494.3M $548.3M
 
Capital Expenditures $58.5M $65.9M $561.3M $701.6M $298.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$69.6M $586.3M -$442.1M -$653.9M -$321.8M
 
Dividends Paid (Ex Special Dividend) -$7.3M -$203.8M -$116.7M -$58.6M -$118.4M
Special Dividend Paid
Long-Term Debt Issued $1.8B $1.2B $297.5M $476.5M $2.5B
Long-Term Debt Repaid -$1.9B -$1.2B -$172.8M -$138.8M -$2.4B
Repurchase of Common Stock -- -$500.2M -$141.5M -- -$3.9M
Other Financing Activities -$20M -$260.2M -$156.6M -$99.3M -$167.1M
Cash From Financing -$150.4M -$1B -$290M $179.8M -$199.7M
 
Beginning Cash (CF) $132.9M $125.7M $307.3M $117.3M $137.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.2M $181.6M -$190M $20.3M $26.8M
Ending Cash (CF) $125.7M $307.3M $117.3M $137.6M $164.4M
 
Levered Free Cash Flow $154.3M $544M -$19.1M -$207.3M $249.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $49.6M $200.1M $170.2M $108.9M $87.7M
Depreciation & Amoritzation $57.6M $33.4M $31.1M $36.2M $48.2M
Stock-Based Compensation $2.6M $3.3M $4.7M $5.2M $6.5M
Change in Accounts Receivable $13.1M -$1.8M -$5.9M $15.1M -$1.7M
Change in Inventories $5.9M $9.1M $7.3M $2.4M $15M
Cash From Operations $127.2M $133.1M $124.8M $158.9M $148.2M
 
Capital Expenditures $5.1M $26.4M $188.7M $187M $26.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.6M $644.4M -$72.3M -$133.3M -$35.8M
 
Dividends Paid (Ex Special Dividend) -$2K -$203.8M -$72M -$14.6M -$14.8M
Special Dividend Paid -- $3M $1M -- --
Long-Term Debt Issued -- $880M $223M $106M $40M
Long-Term Debt Repaid -$101.8M -$660.3M -$119.2M -$85.2M -$73.9M
Repurchase of Common Stock $68K -$376.9M -- -- --
Other Financing Activities -$937K -$204.1M -$68.2M -$17.1M -$16.8M
Cash From Financing -$102.2M -$565M -$36.3M -$10.9M -$65.5M
 
Beginning Cash (CF) $113.2M $94.8M $101.1M $122.8M $117.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.5M $212.5M $16.2M $14.8M $46.9M
Ending Cash (CF) $125.7M $307.3M $117.3M $137.6M $164.4M
 
Levered Free Cash Flow $122.1M $106.7M -$63.9M -$28.1M $121.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$174.5M $354.8M $390.4M $337.8M $291.3M
Depreciation & Amoritzation $231.4M $157.8M $128.4M $132.5M $187.1M
Stock-Based Compensation $10.9M $12.7M $17.5M $19.7M $30.9M
Change in Accounts Receivable $16.4M -$1.3M -$4.2M -$18.3M -$2.5M
Change in Inventories $10.3M -$14.4M -$6.3M -$8M $2M
Cash From Operations $212.8M $610M $542.2M $494.3M $548.3M
 
Capital Expenditures $58.5M $65.9M $561.3M $701.6M $298.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$69.6M $586.3M -$442.1M -$653.9M -$321.8M
 
Dividends Paid (Ex Special Dividend) -$7.3M -$203.8M -$116.7M -$58.6M -$118.4M
Special Dividend Paid
Long-Term Debt Issued $1.8B $1.2B $297.5M $476.5M $2.5B
Long-Term Debt Repaid -$1.9B -$1.2B -$172.8M -$138.8M -$2.4B
Repurchase of Common Stock -- -$500.2M -$141.5M -- --
Other Financing Activities -$20M -$260.2M -$156.6M -$99.3M -$167.1M
Cash From Financing -$150.4M -$1B -$290M $179.8M -$199.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.2M $181.6M -$190M $20.3M $26.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $154.3M $544M -$19.1M -$207.3M $249.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $354.8M $390.4M $337.8M $291.3M --
Depreciation & Amoritzation $157.8M $128.4M $132.5M $187.1M --
Stock-Based Compensation $12.7M $17.5M $19.7M $30.9M --
Change in Accounts Receivable -$1.3M -$4.2M -$18.3M -$2.5M --
Change in Inventories -$14.4M -$6.3M -$8M $2M --
Cash From Operations $610M $542.2M $494.3M $548.3M --
 
Capital Expenditures $65.9M $561.3M $701.6M $298.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $586.3M -$442.1M -$653.9M -$321.8M --
 
Dividends Paid (Ex Special Dividend) -$203.8M -$116.7M -$58.6M -$118.4M --
Special Dividend Paid $3M $1M -- $1M --
Long-Term Debt Issued $1.2B $297.5M $476.5M $2.5B --
Long-Term Debt Repaid -$1.2B -$172.8M -$138.8M -$2.4B --
Repurchase of Common Stock -$500.2M -$141.5M -- -$3.9M --
Other Financing Activities -$260.2M -$156.6M -$99.3M -$167.1M --
Cash From Financing -$1B -$290M $179.8M -$199.7M --
 
Beginning Cash (CF) $438.9M $1B $448.8M $521.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $181.6M -$190M $20.3M $26.8M --
Ending Cash (CF) $620.4M $843.2M $469.1M $548M --
 
Levered Free Cash Flow $544M -$19.1M -$207.3M $249.4M --

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

GET BETTER TRADE IDEAS

Popular

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…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

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