Financhill
Buy
73

RL Quote, Financials, Valuation and Earnings

Last price:
$230.68
Seasonality move :
6.36%
Day range:
$221.51 - $233.27
52-week range:
$134.90 - $237.16
Dividend yield:
1.37%
P/E ratio:
21.95x
P/S ratio:
2.22x
P/B ratio:
5.86x
Volume:
1.6M
Avg. volume:
704.7K
1-year change:
58.21%
Market cap:
$14.3B
Revenue:
$6.6B
EPS (TTM):
$10.49
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $6.2B $4.4B $6.2B $6.4B $6.6B
Revenue Growth (YoY) -2.43% -28.56% 41.3% 3.62% 2.92%
 
Cost of Revenues $2.5B $1.5B $2.1B $2.3B $2.2B
Gross Profit $3.7B $2.9B $4.1B $4.2B $4.4B
Gross Profit Margin 59.31% 65.02% 66.7% 64.65% 66.83%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.3B $2.6B $3.3B $3.4B $3.6B
Other Inc / (Exp) -$76.6M -$247.5M -$20.6M -$33M -$65.6M
Operating Expenses $3.3B $2.6B $3.3B $3.4B $3.6B
Operating Income $386.2M $211.5M $823.7M $733.1M $812.2M
 
Net Interest Expenses -- $38.8M $48.5M $8.2M --
EBT. Incl. Unusual Items $326.4M -$74.8M $754.6M $691.9M $777.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$57.9M $46.3M $154.5M $169.2M $131.1M
Net Income to Company $384.3M -$121.1M $600.1M $522.7M $646.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $384.3M -$121.1M $600.1M $522.7M $646.3M
 
Basic EPS (Cont. Ops) $5.07 -$1.65 $8.22 $7.72 $9.91
Diluted EPS (Cont. Ops) $4.98 -$1.65 $8.07 $7.58 $9.71
Weighted Average Basic Share $75.8M $73.5M $73M $67.7M $65.2M
Weighted Average Diluted Share $77.2M $73.5M $74.3M $69M $66.5M
 
EBITDA $613.5M $221.3M $1B $952.8M $1B
EBIT $344M -$26.3M $808.6M $732.3M $819.6M
 
Revenue (Reported) $6.2B $4.4B $6.2B $6.4B $6.6B
Operating Income (Reported) $386.2M $211.5M $823.7M $733.1M $812.2M
Operating Income (Adjusted) $344M -$26.3M $808.6M $732.3M $819.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.2B $1.5B $1.6B $1.6B $1.7B
Revenue Growth (YoY) -30.05% 26.02% 5.04% 3.36% 5.7%
 
Cost of Revenues $394.1M $488.9M $556.8M $562.9M $570.3M
Gross Profit $799.4M $1B $1B $1.1B $1.2B
Gross Profit Margin 66.98% 67.5% 64.76% 65.53% 66.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $631.1M $760M $815.2M $900.8M $968.2M
Other Inc / (Exp) -$186.8M -$4.7M -$4.9M -$9.6M -$5.9M
Operating Expenses $631.1M $760M $815.2M $900.8M $968.2M
Operating Income $168.3M $255.2M $207.9M $169.3M $187.5M
 
Net Interest Expenses $10.6M $12.4M $2.9M -- --
EBT. Incl. Unusual Items -$29.1M $238.1M $200.1M $165.5M $188.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10M $44.8M $49.6M $18.6M $40.2M
Net Income to Company -$39.1M $193.3M $150.5M $146.9M $147.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$39.1M $193.3M $150.5M $146.9M $147.9M
 
Basic EPS (Cont. Ops) -$0.53 $2.61 $2.21 $2.24 $2.36
Diluted EPS (Cont. Ops) -$0.53 $2.57 $2.18 $2.19 $2.31
Weighted Average Basic Share $73.5M $74M $68M $65.6M $62.6M
Weighted Average Diluted Share $73.5M $75.3M $69M $67.2M $63.9M
 
EBITDA $45.2M $307.6M $262.9M $234M $255.4M
EBIT -$16.3M $251.7M $209.6M $175.5M $199.5M
 
Revenue (Reported) $1.2B $1.5B $1.6B $1.6B $1.7B
Operating Income (Reported) $168.3M $255.2M $207.9M $169.3M $187.5M
Operating Income (Adjusted) -$16.3M $251.7M $209.6M $175.5M $199.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.7B $5.6B $6.4B $6.5B $6.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $1.9B $2.2B $2.3B $2.2B
Gross Profit $2.8B $3.7B $4.2B $4.2B $4.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.8B $3B $3.5B $3.5B $3.7B
Other Inc / (Exp) -$232.8M -$80.4M -$8.7M -$69.3M -$38.4M
Operating Expenses $2.8B $3B $3.5B $3.5B $3.7B
Operating Income -$12.6M $700.8M $713.2M $720.6M $849.4M
 
Net Interest Expenses $13.1M $45.4M $35.7M -- --
EBT. Incl. Unusual Items -$258.5M $575M $668.8M $665.7M $846M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$176.8M $171.3M $152.8M $137.9M $162.2M
Net Income to Company -$81.7M $403.7M $516M $527.8M $683.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$81.7M $403.7M $516M $527.8M $683.8M
 
Basic EPS (Cont. Ops) -$1.19 $5.46 $7.29 $8.00 $10.69
Diluted EPS (Cont. Ops) -$1.25 $5.35 $7.18 $7.83 $10.49
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $34.8M $863.5M $941.9M $934M $1.1B
EBIT -$227.1M $628M $717.2M $704.8M $890.5M
 
Revenue (Reported) $4.7B $5.6B $6.4B $6.5B $6.7B
Operating Income (Reported) -$12.6M $700.8M $713.2M $720.6M $849.4M
Operating Income (Adjusted) -$227.1M $628M $717.2M $704.8M $890.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.7B $2.9B $3.1B $3.1B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $532.9M $897.1M $1B $1B $1B
Gross Profit $1.1B $2B $2B $2.1B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.5B $1.6B $1.7B $1.8B
Other Inc / (Exp) -$189.4M -$22.3M -$10.4M -$46.7M -$14.4M
Operating Expenses $1.1B $1.5B $1.6B $1.7B $1.8B
Operating Income $5M $494.3M $383.8M $371.3M $403.4M
 
Net Interest Expenses $17.3M $23.9M $11.1M -- --
EBT. Incl. Unusual Items -$201.7M $448.1M $362.3M $336.1M $404.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$34.9M $90.1M $88.4M $57.1M $88.2M
Net Income to Company -$166.8M $358M $273.9M $279M $316.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$166.8M $358M $273.9M $279M $316.5M
 
Basic EPS (Cont. Ops) -$2.28 $4.84 $3.97 $4.25 $5.03
Diluted EPS (Cont. Ops) -$2.28 $4.75 $3.91 $4.15 $4.92
Weighted Average Basic Share $146.6M $147.8M $138.1M $131.5M $125.8M
Weighted Average Diluted Share $146.6M $150.7M $140.5M $134.6M $128.5M
 
EBITDA -$54.1M $588.1M $491.7M $472.9M $537.3M
EBIT -$179.3M $475M $383.6M $356.1M $427M
 
Revenue (Reported) $1.7B $2.9B $3.1B $3.1B $3.2B
Operating Income (Reported) $5M $494.3M $383.8M $371.3M $403.4M
Operating Income (Adjusted) -$179.3M $475M $383.6M $356.1M $427M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $1.6B $2.6B $1.9B $1.5B $1.7B
Short Term Investments $495.9M $197.5M $734.6M $36.4M $121M
Accounts Receivable, Net $277.1M $451.5M $405.4M $447.7M $446.5M
Inventory $736.2M $759M $977.3M $1.1B $902.2M
Prepaid Expenses $38.4M $41.2M $39.9M $45.3M $57.7M
Other Current Assets $55.2M $53.8M $50.2M $58.9M $46.9M
Total Current Assets $3.4B $4.2B $4.2B $3.3B $3.4B
 
Property Plant And Equipment $2.5B $2.3B $2.1B $2.1B $1.9B
Long-Term Investments -- $6.3M $12M $10.6M $7.5M
Goodwill $915.5M $934.6M $908.7M $898.9M $888.1M
Other Intangibles $141M $121.1M $102.9M $88.9M $75.7M
Other Long-Term Assets $33.9M $35.4M $39.7M $39.8M $47.1M
Total Assets $7.3B $7.9B $7.7B $6.8B $6.6B
 
Accounts Payable $246.8M $355.9M $448.7M $371.6M $332.2M
Accrued Expenses $562.6M $679.3M $815.3M $658.4M $632.6M
Current Portion Of Long-Term Debt $299.6M -- $499.8M -- --
Current Portion Of Capital Lease Obligations $298.2M $322.6M $281.8M $287M $264.7M
Other Current Liabilities $6.9M -- -- -- --
Total Current Liabilities $2.1B $1.6B $2.3B $1.5B $1.5B
 
Long-Term Debt $396.4M $1.6B $1.1B $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $4.6B $5.3B $5.2B $4.4B $4.2B
 
Common Stock $1.3M $1.3M $1.3M $1.3M $1.3M
Other Common Equity Adj -$118.2M -$120.8M -$180.3M -$196M -$276.1M
Common Equity $2.7B $2.6B $2.5B $2.4B $2.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.7B $2.6B $2.5B $2.4B $2.5B
 
Total Liabilities and Equity $7.3B $7.9B $7.7B $6.8B $6.6B
Cash and Short Terms $2.1B $2.8B $2.6B $1.6B $1.8B
Total Debt $1.2B $1.6B $1.6B $1.1B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2B $2.4B $1.1B $1.4B $1.4B
Short Term Investments $434.1M $673.1M $309.6M $85.1M $334.7M
Accounts Receivable, Net $354M $419.3M $489.6M $461.1M $517.9M
Inventory $887M $928.2M $1.3B $1.2B $1.1B
Prepaid Expenses $29.3M $42.8M $58.2M $71.1M $75.7M
Other Current Assets $75.2M $53.8M $55.1M $59.9M $47.9M
Total Current Assets $3.9B $4.6B $3.4B $3.4B $3.6B
 
Property Plant And Equipment $2.3B $2.1B $1.9B $2B $1.8B
Long-Term Investments -- -- $12M $9.7M $7.8M
Goodwill $935M $933.1M $865.5M $883M $900.6M
Other Intangibles $131.1M $112.2M $95.6M $82.2M $69.3M
Other Long-Term Assets $40.4M $40.4M $33.1M $47.1M $47.9M
Total Assets $7.8B $8.2B $6.7B $6.7B $6.8B
 
Accounts Payable $284.5M $451.4M $498M $460.1M $495.7M
Accrued Expenses $610.2M $746.1M $716.6M $638.8M $687.8M
Current Portion Of Long-Term Debt -- $499.1M -- -- $399.3M
Current Portion Of Capital Lease Obligations $328.1M $296.3M $263.8M $289.5M $260.3M
Other Current Liabilities $1M -- -- -- $6.4M
Total Current Liabilities $1.6B $2.3B $1.7B $1.6B $2.1B
 
Long-Term Debt $1.6B $1.1B $1.1B $1.1B $742.2M
Capital Leases -- -- -- -- --
Total Liabilities $5.2B $5.3B $4.5B $4.4B $4.4B
 
Common Stock $1.3M $1.3M $1.3M $1.3M $1.3M
Other Common Equity Adj -$99.5M -$120M -$257.3M -$262.8M -$225.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.5B $2.9B $2.3B $2.4B $2.4B
 
Total Liabilities and Equity $7.8B $8.2B $6.7B $6.7B $6.8B
Cash and Short Terms $2.4B $3.1B $1.4B $1.5B $1.7B
Total Debt $1.6B $1.6B $1.1B $1.1B $1.1B
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $384.3M -$121.1M $600.1M $522.7M $646.3M
Depreciation & Amoritzation $269.5M $247.6M $229.7M $220.5M $229M
Stock-Based Compensation $100.6M $72.7M $81.7M $75.5M $99.5M
Change in Accounts Receivable $57.6M -$143M $32.4M -$52.6M -$15.3M
Change in Inventories $72.3M $3.7M -$269.3M -$106.2M $149.1M
Cash From Operations $754.6M $380.9M $715.9M $411M $1.1B
 
Capital Expenditures $270.3M $107.8M $166.9M $217.5M $164.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing $702.1M $195M -$717.9M $471.5M -$256.8M
 
Dividends Paid (Ex Special Dividend) -$203.9M -$49.8M -$150M -$198.3M -$194.6M
Special Dividend Paid
Long-Term Debt Issued $475M $1.2B -- -- --
Long-Term Debt Repaid -$13.6M -$788.9M -$23.1M -$521.9M -$21.3M
Repurchase of Common Stock -$694.8M -$37.7M -$492.6M -$488.6M -$449.7M
Other Financing Activities -$900K -$8.7M -- -- --
Cash From Financing -$438.2M $356.8M -$665.7M -$1.2B -$665.6M
 
Beginning Cash (CF) $626.5M $1.6B $2.6B $1.9B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1B $932.7M -$667.7M -$326.3M $147.3M
Ending Cash (CF) $1.6B $2.6B $1.9B $1.5B $1.7B
 
Levered Free Cash Flow $484.3M $273.1M $549M $193.5M $904.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$39.1M $193.3M $150.5M $146.9M $147.9M
Depreciation & Amoritzation $61.5M $55.9M $53.3M $58.5M $55.9M
Stock-Based Compensation $19.5M $22.2M $22.5M $29.3M $35.7M
Change in Accounts Receivable -$236M -$55M -$157.7M -$124.3M -$133.7M
Change in Inventories -$100.3M -$131.3M -$119.7M -$22.7M -$58.1M
Cash From Operations $57.6M $216.6M -$43.4M $72.9M $97.2M
 
Capital Expenditures $32.6M $35.2M $44.5M $42.8M $41.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$206.9M -$343M -$37.5M -$55.4M -$192.2M
 
Dividends Paid (Ex Special Dividend) -- -$50.5M -$51M -$49M -$51.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$304.1M -$6.2M -$5M -$5.2M -$5.9M
Repurchase of Common Stock -$1.6M -$11.1M -$182.6M -$168.9M -$129M
Other Financing Activities -$100K -- -- -- --
Cash From Financing -$305.8M -$67.8M -$238.6M -$223.1M -$186.3M
 
Beginning Cash (CF) $2.5B $2.6B $1.5B $1.6B $1.6B
Foreign Exchange Rate Adjustment $16M -$14.3M -$30.6M -$20M $49.9M
Additions / Reductions -$455.1M -$194.2M -$319.5M -$205.6M -$281.3M
Ending Cash (CF) $2B $2.4B $1.1B $1.4B $1.4B
 
Levered Free Cash Flow $25M $181.4M -$87.9M $30.1M $55.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$81.7M $403.7M $516M $527.8M $683.8M
Depreciation & Amoritzation $261.9M $235.5M $224.7M $229.2M $222.5M
Stock-Based Compensation $84.4M $78.7M $81.8M $85.5M $108.8M
Change in Accounts Receivable $98.9M -$66.7M -$108M $34.7M -$52.2M
Change in Inventories $145.3M -$66M -$416.1M $88.6M $96.5M
Cash From Operations $537.8M $857.8M $253.6M $752.7M $1.1B
 
Capital Expenditures $193.6M $117.3M $187.4M $216M $157.5M
Cash Acquisitions -$900K -- -- -- --
Cash From Investing $420.3M -$361.2M $152.6M $10.5M -$403.7M
 
Dividends Paid (Ex Special Dividend) -$151.8M -$50.5M -$198.6M -$197.4M -$195.3M
Special Dividend Paid
Long-Term Debt Issued $1.7B -- -- -- --
Long-Term Debt Repaid -$786.6M -$19.9M -$522.2M -$22.3M -$20.9M
Repurchase of Common Stock -$287.6M -$42.1M -$870M -$297M -$554.2M
Other Financing Activities -$8.8M -- -- -- --
Cash From Financing $482.1M -$112.6M -$1.6B -$516.7M -$770.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B $384M -$1.2B $246.5M -$73.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $344.2M $740.5M $66.2M $536.7M $943.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$166.8M $358M $273.9M $279M $316.5M
Depreciation & Amoritzation $125.2M $113.1M $108.1M $116.8M $110.3M
Stock-Based Compensation $34.6M $40.6M $40.7M $50.7M $60M
Change in Accounts Receivable -$49.7M $26.6M -$113.8M -$26.5M -$63.4M
Change in Inventories -$129.3M -$199M -$345.8M -$151M -$203.6M
Cash From Operations -$12.7M $464.2M $1.9M $343.6M $374.5M
 
Capital Expenditures $53.9M $63.4M $83.9M $82.4M $75.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $13.8M -$542.4M $328.1M -$132.9M -$279.8M
 
Dividends Paid (Ex Special Dividend) -$49.8M -$50.5M -$99.1M -$98.2M -$98.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B -- -- -- --
Long-Term Debt Repaid -$780.7M -$11.7M -$510.8M -$11.2M -$10.8M
Repurchase of Common Stock -$35.5M -$39.9M -$417.3M -$225.7M -$330.2M
Other Financing Activities -$8.6M -- -- -- --
Cash From Financing $367.3M -$102.1M -$1B -$335.1M -$439.9M
 
Beginning Cash (CF) $4.1B $5.2B $3.3B $3.2B $3.3B
Foreign Exchange Rate Adjustment $23.6M -$11M -$60.6M -$23.9M $36.8M
Additions / Reductions $368.4M -$180.3M -$697.2M -$124.4M -$345.2M
Ending Cash (CF) $4.5B $5B $2.6B $3B $3B
 
Levered Free Cash Flow -$66.6M $400.8M -$82M $261.2M $299.4M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 3.65% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 4.9% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.4% over the past day.

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

Show me the best stock