Financhill
Sell
50

RS Quote, Financials, Valuation and Earnings

Last price:
$283.07
Seasonality move :
9.59%
Day range:
$279.48 - $284.19
52-week range:
$256.98 - $342.20
Dividend yield:
1.59%
P/E ratio:
18.31x
P/S ratio:
1.15x
P/B ratio:
2.07x
Volume:
297.3K
Avg. volume:
427.1K
1-year change:
-11.42%
Market cap:
$15B
Revenue:
$13.8B
EPS (TTM):
$15.44
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.8B $14.1B $17B $14.8B $13.8B
Revenue Growth (YoY) -19.7% 59.94% 20.8% -13.03% -6.56%
 
Cost of Revenues $6B $9.6B $11.8B $10.3B $9.7B
Gross Profit $2.8B $4.5B $5.3B $4.5B $4.1B
Gross Profit Margin 31.49% 31.86% 30.85% 30.71% 29.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $2.3B $2.5B $2.6B $2.7B
Other Inc / (Exp) -$40.8M $91M $83.8M $121.4M $108.9M
Operating Expenses $2.1B $2.6B $2.8B $2.8B $3B
Operating Income $660.4M $1.9B $2.5B $1.7B $1.2B
 
Net Interest Expenses $141.4M $147.1M $144.6M $103.3M $123.1M
EBT. Incl. Unusual Items $478.2M $1.9B $2.4B $1.7B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $105.8M $465.7M $586.2M $400.6M $261.9M
Net Income to Company $372.4M $1.4B $1.8B $1.3B $878M
 
Minority Interest in Earnings -$3.3M -$4.4M -$4.1M -$4.2M -$2.8M
Net Income to Common Excl Extra Items $369.1M $1.4B $1.8B $1.3B $875.2M
 
Basic EPS (Cont. Ops) $5.74 $22.35 $30.39 $22.90 $15.70
Diluted EPS (Cont. Ops) $5.66 $21.97 $29.92 $22.64 $15.56
Weighted Average Basic Share $64.3M $63.2M $60.6M $58.3M $55.7M
Weighted Average Diluted Share $65.3M $64.3M $61.5M $59M $56.2M
 
EBITDA $847.8M $2.3B $2.8B $2.1B $1.6B
EBIT $620.5M $2B $2.6B $1.9B $1.3B
 
Revenue (Reported) $8.8B $14.1B $17B $14.8B $13.8B
Operating Income (Reported) $660.4M $1.9B $2.5B $1.7B $1.2B
Operating Income (Adjusted) $620.5M $2B $2.6B $1.9B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.1B $4B $3.6B $3.3B $3.1B
Revenue Growth (YoY) -12.82% 86.9% -9.47% -7.58% -6.31%
 
Cost of Revenues $1.4B $2.7B $2.5B $2.3B $2.2B
Gross Profit $703.6M $1.2B $1.1B $1B $886.1M
Gross Profit Margin 32.97% 31.17% 31.29% 30.61% 28.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $477M $632.3M $629.3M $650.5M $679.6M
Other Inc / (Exp) $90.2M $94.6M $105.3M $98.1M $90.4M
Operating Expenses $533.5M $690.4M $690.7M $713.4M $750.2M
Operating Income $170.1M $552.9M $439.1M $308.2M $135.9M
 
Net Interest Expenses $94.2M $100.1M $97.8M $73M $92.8M
EBT. Incl. Unusual Items $166.1M $547.4M $446.6M $333.3M $133.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35.6M $125.1M $95.3M $59.9M $27.5M
Net Income to Company $130.5M $422.3M $351.3M $273.4M $106M
 
Minority Interest in Earnings -$900K -$1M -$800K -$700K -$700K
Net Income to Common Excl Extra Items $129.6M $421.3M $350.5M $272.7M $105.3M
 
Basic EPS (Cont. Ops) $2.04 $6.76 $5.97 $4.75 $1.95
Diluted EPS (Cont. Ops) $2.01 $6.64 $5.88 $4.70 $1.93
Weighted Average Basic Share $63.6M $62.3M $58.7M $57.4M $54.1M
Weighted Average Diluted Share $64.5M $63.5M $59.6M $58.1M $54.5M
 
EBITDA $317.7M $706.7M $615.1M $504.4M $317.6M
EBIT $261.2M $648.6M $553.7M $441.5M $247M
 
Revenue (Reported) $2.1B $4B $3.6B $3.3B $3.1B
Operating Income (Reported) $170.1M $552.9M $439.1M $308.2M $135.9M
Operating Income (Adjusted) $261.2M $648.6M $553.7M $441.5M $247M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.8B $14.1B $17B $14.8B $13.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6B $9.6B $11.8B $10.3B $9.7B
Gross Profit $2.8B $4.5B $5.3B $4.5B $4.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $2.3B $2.5B $2.6B $2.7B
Other Inc / (Exp) -$40.8M $91M $83.8M $121.4M $108.9M
Operating Expenses $2.1B $2.6B $2.8B $2.8B $3B
Operating Income $660.4M $1.9B $2.5B $1.7B $1.2B
 
Net Interest Expenses $141.4M $147.1M $144.6M $103.3M $123.1M
EBT. Incl. Unusual Items $478.2M $1.9B $2.4B $1.7B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $105.8M $465.7M $586.2M $400.6M $261.9M
Net Income to Company $372.4M $1.4B $1.8B $1.3B $878M
 
Minority Interest in Earnings -$3.3M -$4.4M -$4.1M -$4.2M -$2.8M
Net Income to Common Excl Extra Items $369.1M $1.4B $1.8B $1.3B $875.2M
 
Basic EPS (Cont. Ops) $5.76 $22.37 $30.27 $22.87 $15.58
Diluted EPS (Cont. Ops) $5.68 $21.99 $29.81 $22.61 $15.44
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $847.8M $2.3B $2.8B $2.1B $1.6B
EBIT $620.5M $2B $2.6B $1.9B $1.3B
 
Revenue (Reported) $8.8B $14.1B $17B $14.8B $13.8B
Operating Income (Reported) $660.4M $1.9B $2.5B $1.7B $1.2B
Operating Income (Adjusted) $620.5M $2B $2.6B $1.9B $1.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $14.1B $17B $14.8B $13.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.6B $11.8B $10.3B $9.7B --
Gross Profit $4.5B $5.3B $4.5B $4.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.3B $2.5B $2.6B $2.7B --
Other Inc / (Exp) $91M $83.8M $121.4M $108.9M --
Operating Expenses $2.6B $2.8B $2.8B $3B --
Operating Income $1.9B $2.5B $1.7B $1.2B --
 
Net Interest Expenses $147.1M $144.6M $103.3M $123.1M --
EBT. Incl. Unusual Items $1.9B $2.4B $1.7B $1.1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $465.7M $586.2M $400.6M $261.9M --
Net Income to Company $1.4B $1.8B $1.3B $878M --
 
Minority Interest in Earnings -$4.4M -$4.1M -$4.2M -$2.8M --
Net Income to Common Excl Extra Items $1.4B $1.8B $1.3B $875.2M --
 
Basic EPS (Cont. Ops) $22.37 $30.27 $22.87 $15.58 --
Diluted EPS (Cont. Ops) $21.99 $29.81 $22.61 $15.44 --
Weighted Average Basic Share $252.9M $242.3M $233.3M $223M --
Weighted Average Diluted Share $257.3M $246M $236.1M $225M --
 
EBITDA $2.3B $2.8B $2.1B $1.6B --
EBIT $2B $2.6B $1.9B $1.3B --
 
Revenue (Reported) $14.1B $17B $14.8B $13.8B --
Operating Income (Reported) $1.9B $2.5B $1.7B $1.2B --
Operating Income (Adjusted) $2B $2.6B $1.9B $1.3B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $683.5M $300.5M $1.2B $1.1B $318.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $926.3M $1.7B $1.6B $1.5B $1.3B
Inventory $1.4B $2.1B $2B $2B $2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $80.5M $111.6M $115.6M $140.4M $148.2M
Total Current Assets $3.1B $4.2B $4.9B $4.8B $3.9B
 
Property Plant And Equipment $2B $2.1B $2.2B $2.5B $2.8B
Long-Term Investments -- -- -- -- --
Goodwill $1.9B $2.1B $2.1B $2.1B $2.2B
Other Intangibles $947.1M $1.1B $1B $981.1M $1B
Other Long-Term Assets $115.5M $129.2M $126.8M $136.3M $137.2M
Total Assets $8.1B $9.5B $10.3B $10.5B $10B
 
Accounts Payable $259.3M $453.9M $412.4M $410.3M $361.9M
Accrued Expenses $130.9M $189.2M $162.2M $162.9M $194.8M
Current Portion Of Long-Term Debt $6M $5M $508.2M $300K $399.7M
Current Portion Of Capital Lease Obligations $51M $58.6M $52.5M $56.2M $61.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $613M $1.1B $1.4B $843.6M $1.2B
 
Long-Term Debt $1.6B $1.6B $1.1B $1.1B $742.8M
Capital Leases -- -- -- -- --
Total Liabilities $3B $3.4B $3.2B $2.7B $2.8B
 
Common Stock $100K $100K $100K $100K $100K
Other Common Equity Adj -$77.9M -$68.9M -$86.3M -$76.7M -$115.2M
Common Equity $5.1B $6.1B $7.1B $7.7B $7.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7.3M $7.2M $8.5M $10.5M $11M
Total Equity $5.1B $6.1B $7.1B $7.7B $7.2B
 
Total Liabilities and Equity $8.1B $9.5B $10.3B $10.5B $10B
Cash and Short Terms $683.5M $300.5M $1.2B $1.1B $318.1M
Total Debt $1.6B $1.6B $1.6B $1.1B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $683.5M $300.5M $1.2B $1.1B $318.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $926.3M $1.7B $1.6B $1.5B $1.3B
Inventory $1.4B $2.1B $2B $2B $2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $80.5M $111.6M $115.6M $140.4M $148.2M
Total Current Assets $3.1B $4.2B $4.9B $4.8B $3.9B
 
Property Plant And Equipment $2B $2.1B $2.2B $2.5B $2.8B
Long-Term Investments -- -- -- -- --
Goodwill $1.9B $2.1B $2.1B $2.1B $2.2B
Other Intangibles $947.1M $1.1B $1B $981.1M $1B
Other Long-Term Assets $115.5M $129.2M $126.8M $136.3M $137.2M
Total Assets $8.1B $9.5B $10.3B $10.5B $10B
 
Accounts Payable $259.3M $453.9M $412.4M $410.3M $361.9M
Accrued Expenses $130.9M $189.2M $162.2M $162.9M $194.8M
Current Portion Of Long-Term Debt $6M $5M $508.2M $300K $399.7M
Current Portion Of Capital Lease Obligations $51M $58.6M $52.5M $56.2M $61.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $613M $1.1B $1.4B $843.6M $1.2B
 
Long-Term Debt $1.6B $1.6B $1.1B $1.1B $742.8M
Capital Leases -- -- -- -- --
Total Liabilities $3B $3.4B $3.2B $2.7B $2.8B
 
Common Stock $100K $100K $100K $100K $100K
Other Common Equity Adj -$77.9M -$68.9M -$86.3M -$76.7M -$115.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7.3M $7.2M $8.5M $10.5M $11M
Total Equity $5.1B $6.1B $7.1B $7.7B $7.2B
 
Total Liabilities and Equity $8.1B $9.5B $10.3B $10.5B $10B
Cash and Short Terms $683.5M $300.5M $1.2B $1.1B $318.1M
Total Debt $1.6B $1.6B $1.6B $1.1B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $372.4M $1.4B $1.8B $1.3B $878M
Depreciation & Amoritzation $227.3M $230.2M $240.2M $245.4M $268.7M
Stock-Based Compensation $42.2M $70.8M $65.3M $65M $56.8M
Change in Accounts Receivable $136.8M -$656.1M $105.7M $95.6M $167.4M
Change in Inventories $227.5M -$505.9M $58.9M -$41.5M $116.8M
Cash From Operations $1.2B $799.4M $2.1B $1.7B $1.4B
 
Capital Expenditures $172M $236.6M $341.8M $468.8M $430.6M
Cash Acquisitions -$6.9M -$439.3M -- -$24M -$364.6M
Cash From Investing -$188.4M -$652.3M -$348.5M -$483.9M -$803.7M
 
Dividends Paid (Ex Special Dividend) -$164.1M -$177M -$217.1M -$238.1M -$249.7M
Special Dividend Paid
Long-Term Debt Issued $1.7B $20M -- -- $663M
Long-Term Debt Repaid -$1.6B -$20.7M -$2.5M -$508.3M -$663.3M
Repurchase of Common Stock -$337.3M -$323.5M -$630.3M -$479.5M -$1.1B
Other Financing Activities -$40.4M -$26.9M -$42.7M -$56.4M -$32.7M
Cash From Financing -$483M -$528.9M -$892.6M -$1.3B -$1.4B
 
Beginning Cash (CF) $174.3M $683.5M $300.5M $1.2B $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $501.6M -$381.8M $877.5M -$94.9M -$750.3M
Ending Cash (CF) $683.5M $300.5M $1.2B $1.1B $318.1M
 
Levered Free Cash Flow $1B $562.8M $1.8B $1.2B $999.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $130.5M $422.3M $351.3M $273.4M $106M
Depreciation & Amoritzation $56.5M $58.1M $61.4M $62.9M $70.6M
Stock-Based Compensation $12.3M $15.7M $16.9M $16.6M $13.8M
Change in Accounts Receivable $22.4M $118.5M $297.3M $197.6M $219.3M
Change in Inventories $5.6M -$52.6M $185.5M $72M $169.1M
Cash From Operations $230.2M $393.8M $808.7M $525.6M $473.3M
 
Capital Expenditures $37.3M $57.7M $92.1M $110.2M $110.9M
Cash Acquisitions -- -- -- $100K $2.1M
Cash From Investing -$60.7M -$504.1M -$104.1M -$116.1M -$130.3M
 
Dividends Paid (Ex Special Dividend) -$41.3M -$44.7M -$53.6M -$58.8M -$61.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$200K -- -- -- --
Long-Term Debt Repaid -- -$19.6M -$1.7M -$400K -$125.3M
Repurchase of Common Stock -$37.1M -$168.5M -$82.6M -$240.3M -$142.4M
Other Financing Activities -$9.5M -$13.5M -$43.6M -$12.1M $1.2M
Cash From Financing -$88.1M -$227.1M -$181.5M -$311.6M -$327.7M
 
Beginning Cash (CF) $591.6M $638.4M $643.7M $976.9M $314.6M
Foreign Exchange Rate Adjustment $10.5M -$500K $6.6M $5.4M -$11.8M
Additions / Reductions $81.4M -$337.4M $523.1M $97.9M $15.3M
Ending Cash (CF) $683.5M $300.5M $1.2B $1.1B $318.1M
 
Levered Free Cash Flow $192.9M $336.1M $716.6M $415.4M $362.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $372.4M $1.4B $1.8B $1.3B $878M
Depreciation & Amoritzation $227.3M $230.2M $240.2M $245.4M $268.7M
Stock-Based Compensation $42.2M $70.8M $65.3M $65M $56.8M
Change in Accounts Receivable $136.8M -$656.1M $105.7M $95.6M $167.4M
Change in Inventories $227.5M -$505.9M $58.9M -$41.5M $116.8M
Cash From Operations $1.2B $799.4M $2.1B $1.7B $1.4B
 
Capital Expenditures $172M $236.6M $341.8M $468.8M $430.6M
Cash Acquisitions -- -- -- -$24M -$364.6M
Cash From Investing -$188.4M -$652.3M -$348.5M -$483.9M -$803.7M
 
Dividends Paid (Ex Special Dividend) -$164.1M -$177M -$217.1M -$238.1M -$249.7M
Special Dividend Paid
Long-Term Debt Issued $1.7B -- -- -- --
Long-Term Debt Repaid -$1.6B -$20.7M -$2.5M -$508.3M -$663.3M
Repurchase of Common Stock -$337.3M -$323.5M -$630.3M -$479.5M -$1.1B
Other Financing Activities -$40.4M -$26.9M -$42.7M -$56.4M -$32.7M
Cash From Financing -$483M -$528.9M -$892.6M -$1.3B -$1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $501.6M -$381.8M $877.5M -$94.9M -$750.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1B $562.8M $1.8B $1.2B $999.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.4B $1.8B $1.3B $878M --
Depreciation & Amoritzation $230.2M $240.2M $245.4M $268.7M --
Stock-Based Compensation $70.8M $65.3M $65M $56.8M --
Change in Accounts Receivable -$656.1M $105.7M $95.6M $167.4M --
Change in Inventories -$505.9M $58.9M -$41.5M $116.8M --
Cash From Operations $799.4M $2.1B $1.7B $1.4B --
 
Capital Expenditures $236.6M $341.8M $468.8M $430.6M --
Cash Acquisitions -- -- -$24M -$364.6M --
Cash From Investing -$652.3M -$348.5M -$483.9M -$803.7M --
 
Dividends Paid (Ex Special Dividend) -$177M -$217.1M -$238.1M -$249.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $663M --
Long-Term Debt Repaid -$20.7M -$2.5M -$508.3M -$663.3M --
Repurchase of Common Stock -$323.5M -$630.3M -$479.5M -$1.1B --
Other Financing Activities -$26.9M -$42.7M -$56.4M -$32.7M --
Cash From Financing -$528.9M -$892.6M -$1.3B -$1.4B --
 
Beginning Cash (CF) $2.8B $2B $3.8B $2.7B --
Foreign Exchange Rate Adjustment -$1.2M -$4.6M $1.7M -$11.8M --
Additions / Reductions -$381.8M $877.5M -$94.9M -$750.3M --
Ending Cash (CF) $2.4B $2.9B $3.7B $1.9B --
 
Levered Free Cash Flow $562.8M $1.8B $1.2B $999.2M --

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