Financhill
Sell
29

RYAN Quote, Financials, Valuation and Earnings

Last price:
$63.80
Seasonality move :
5.8%
Day range:
$63.42 - $65.01
52-week range:
$41.61 - $75.97
Dividend yield:
0.69%
P/E ratio:
83.13x
P/S ratio:
6.32x
P/B ratio:
12.66x
Volume:
2.9M
Avg. volume:
854.5K
1-year change:
52.95%
Market cap:
$8B
Revenue:
$2.1B
EPS (TTM):
$0.77
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $765.1M $1B $1.4B $1.7B $2.1B
Revenue Growth (YoY) -- 33.09% 40.71% 20.41% 20.42%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $612.6M $793.5M $1.1B $1.3B $1.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $663.8M $894.6M $1.3B $1.4B $1.7B
Operating Income -- -- -- -- --
 
Net Interest Expenses $35.5M $47.2M $79.4M $104.8M $119.5M
EBT. Incl. Unusual Items $68M $79.5M $61.6M $179.2M $237.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.9M $9M $4.9M $15.9M $43.4M
Net Income to Company $63.1M $70.5M $56.6M $163.3M $194.5M
 
Minority Interest in Earnings $1.1M -$2.4M $9.2M -$102.2M -$133.4M
Net Income to Common Excl Extra Items $64.2M $68.1M $65.9M $61.1M $61M
 
Basic EPS (Cont. Ops) $0.60 $0.64 -$0.07 $0.57 $0.53
Diluted EPS (Cont. Ops) $0.60 $0.64 -$0.07 $0.52 $0.52
Weighted Average Basic Share $106.5M $106.5M $105.7M $108.6M $114.4M
Weighted Average Diluted Share $106.5M $106.5M $105.7M $265.8M $125.7M
 
EBITDA -- -- -- -- --
EBIT $103.5M $126.7M $140.9M $284M $357.4M
 
Revenue (Reported) $765.1M $1B $1.4B $1.7B $2.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $103.5M $126.7M $140.9M $284M $357.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $236.8M $352.8M $412M $501.9M $604.7M
Revenue Growth (YoY) -- 48.97% 16.79% 21.83% 20.47%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $194.4M $325.3M $323.1M $398.5M $481.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $212.6M $369.6M $349.7M $428.5M $540.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses $10.9M $21.2M $28.9M $31.5M $49.4M
EBT. Incl. Unusual Items $13.7M -$38M $32.7M $40.5M $19.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.9M -$5.4M $3.4M $24.8M -$9M
Net Income to Company $10.8M -$32.6M $29.3M $15.7M $28.6M
 
Minority Interest in Earnings -$585K $31.3M -$17.5M -$20.8M -$11.1M
Net Income to Common Excl Extra Items $10.2M -$1.3M $11.7M -$5M $17.6M
 
Basic EPS (Cont. Ops) $0.10 -$0.16 $0.11 -$0.04 $0.15
Diluted EPS (Cont. Ops) $0.10 -$0.16 $0.09 -$0.04 $0.09
Weighted Average Basic Share $106.5M $105.3M $109.4M $115.9M $121.9M
Weighted Average Diluted Share $106.5M $105.3M $266.4M $115.9M $272.7M
 
EBITDA -- -- -- -- --
EBIT $24.6M -$16.8M $61.6M $72M $69.1M
 
Revenue (Reported) $236.8M $352.8M $412M $501.9M $604.7M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $24.6M -$16.8M $61.6M $72M $69.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $1.4B $1.7B $2B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $1.1B $1.3B $1.5B $1.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $1.3B $1.4B $1.6B $2B
Operating Income -- -- -- -- --
 
Net Interest Expenses $26.3M $81.2M $94.6M $119.2M $139.6M
EBT. Incl. Unusual Items -- $25.6M $162.9M $230.4M $262.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $2.1M $15.8M $48.6M $16.8M
Net Income to Company -- $23.5M $147.1M $181.8M $245.9M
 
Minority Interest in Earnings -$1.5M $27.9M -$93.9M -$125.7M -$142.1M
Net Income to Common Excl Extra Items -- $51.5M $53.2M $56.1M $103.8M
 
Basic EPS (Cont. Ops) -- $0.34 $0.51 $0.51 $0.86
Diluted EPS (Cont. Ops) -- $0.34 $0.46 $0.47 $0.77
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- $106.8M $257.5M $349.6M $402.3M
 
Revenue (Reported) -- $1.4B $1.7B $2B $2.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- $106.8M $257.5M $349.6M $402.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $691.3M $1.1B $1.3B $1.5B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $542.8M $834.8M $998.3M $1.2B $1.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $583.4M $963.7M $1.1B $1.3B $1.6B
Operating Income -- -- -- -- --
 
Net Interest Expenses $26.3M $60.2M $75.5M $89.8M $109.9M
EBT. Incl. Unusual Items $80.1M $26.2M $127.6M $178.7M $203.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.1M -$802K $10.1M $42.8M $16.2M
Net Income to Company $74M $27M $117.5M $136M $187.4M
 
Minority Interest in Earnings -$1.5M $28.8M -$74.3M -$97.8M -$106.4M
Net Income to Common Excl Extra Items $72.5M $55.8M $43.2M $38.2M $80.9M
 
Basic EPS (Cont. Ops) $0.68 $0.38 $0.41 $0.35 $0.67
Diluted EPS (Cont. Ops) $0.68 $0.38 $0.37 $0.33 $0.59
Weighted Average Basic Share $319.5M $318.3M $324.1M $339.8M $358.1M
Weighted Average Diluted Share $319.5M $318.3M $650.7M $506.7M $813.8M
 
EBITDA -- -- -- -- --
EBIT $106.4M $86.4M $203M $268.6M $313.4M
 
Revenue (Reported) $691.3M $1.1B $1.3B $1.5B $1.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $106.4M $86.4M $203M $268.6M $313.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $52M $312.7M $387M $992.7M $838.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $2B $2.4B $2.6B $3.2B
Inventory -- -- -- -- --
Prepaid Expenses $48M $45M $46.5M $50.4M $49.6M
Other Current Assets -- -- -- -- --
Total Current Assets $1.4B $2.5B $3B $3.9B $4.4B
 
Property Plant And Equipment $11.6M $111.4M $100.2M $175.1M $170.1M
Long-Term Investments $22.5M $47.2M $45.4M $38.5M $46.1M
Goodwill $528.5M $1.2B $1.3B $1.3B $1.6B
Other Intangibles $165.2M $604.8M $573.9M $486.4M $610.7M
Other Long-Term Assets -- -- -- -- --
Total Assets $2.2B $4.5B $5.5B $6.4B $7.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $9M $19.2M $23.5M $30.6M $35.4M
Current Portion Of Capital Lease Obligations -- $19.9M $18.8M $22.7M $21.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $56.4M $154.6M $141.7M $172.4M $193.1M
 
Long-Term Debt $660M $1.6B $1.6B $2B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $4.5B $4.9B $5.6B $6.3B
 
Common Stock $199.8M -- $259K $259K $261K
Other Common Equity Adj $864K $2.7M $1.7M $6M $3.1M
Common Equity -$75.4M $69.8M $343.8M $478.4M $559.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$1.1M $1.3M $251M $339.4M $419.9M
Total Equity -$76.5M $71.1M $594.8M $817.8M $979.6M
 
Total Liabilities and Equity $2.2B $4.5B $5.5B $6.4B $7.2B
Cash and Short Terms $52M $312.7M $387M $992.7M $838.8M
Total Debt $669M $1.6B $1.6B $2B $2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $413.7M $833.1M $754.4M $235.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $1.9B $2.1B $2.5B $3.4B
Inventory -- -- -- -- --
Prepaid Expenses -- $54.8M $47.7M $51.3M $69.4M
Other Current Assets -- -- -- -- --
Total Current Assets -- $2.6B $3.2B $3.6B $4B
 
Property Plant And Equipment -- $95.3M $158M $164M $168.3M
Long-Term Investments -- $47.1M $38.5M $45.3M $62.4M
Goodwill -- $1.2B $1.3B $1.6B $2.3B
Other Intangibles -- $527.8M $501.3M $591.9M $1.4B
Other Long-Term Assets -- -- -- -- --
Total Assets -- $4.9B $5.7B $6.4B $8.5B
 
Accounts Payable -- $78.8M -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $26.8M $29.2M $35.6M $33.3M
Current Portion Of Capital Lease Obligations -- $18.8M $19.1M $19.9M $21.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $124.4M $130.2M $170.4M $261M
 
Long-Term Debt -- $1.6B $2B $1.9B $2.6B
Capital Leases -- -- -- -- --
Total Liabilities -- $4.3B $4.9B $5.5B $7.4B
 
Common Stock -- $259K $259K $259K $262K
Other Common Equity Adj -- $1.8M $4.4M $8.2M $7.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -$78.3M -- -- -$82K
Minority Interest, Total -- $242.4M $314.8M $398.3M $468.7M
Total Equity -- $555.1M $757.5M $941.2M $1.1B
 
Total Liabilities and Equity -- $4.9B $5.7B $6.4B $8.5B
Cash and Short Terms -- $413.7M $833.1M $754.4M $235.2M
Total Debt -- $1.6B $2B $2B $2.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $63.1M $70.5M $56.6M $163.3M $194.5M
Depreciation & Amoritzation $53.1M $67.5M $112.7M $109.3M $115.8M
Stock-Based Compensation $8.2M $10.8M $67.5M $77.5M $69.7M
Change in Accounts Receivable -$3.7M -$31.2M -$29.7M -$20.4M -$44.2M
Change in Inventories -- -- -- -- --
Cash From Operations $149.5M $135.4M $273.5M $335.5M $477.2M
 
Capital Expenditures $8M $12.5M $9.8M $15M $29.8M
Cash Acquisitions -$144.4M -$741.5M -$108.9M -- -$446.7M
Cash From Investing -$148M -$768.5M -$457.9M -$22.4M -$476.2M
 
Dividends Paid (Ex Special Dividend) -$72.3M -$50.1M -- -- --
Special Dividend Paid
Long-Term Debt Issued $420.5M $2B -- $394M --
Long-Term Debt Repaid -$341.7M -$904M -$17.7M -$16.5M -$16.5M
Repurchase of Common Stock -$3.2M -$52.6M -$1B -- --
Other Financing Activities $58.9M $176.2M $45M -$39.4M $3.9M
Cash From Financing $62.3M $1.1B $429.3M $314.8M -$12.6M
 
Beginning Cash (CF) $338.1M $402.2M $895.7M $1.1B $1.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $63.8M $492.2M $244.8M $627.9M -$11.6M
Ending Cash (CF) $402.2M $895.7M $1.1B $1.8B $1.8B
 
Levered Free Cash Flow $141.5M $122.9M $263.7M $320.5M $447.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $10.8M -$32.6M $29.3M $15.7M $28.6M
Depreciation & Amoritzation $16.7M $28.2M $27.1M $31.8M $41.6M
Stock-Based Compensation $2.2M $39.3M $18.1M $17.6M $23.5M
Change in Accounts Receivable $42.1M $35.1M $58.1M $71.4M $101.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$66.1M $46.7M -$13.7M $105.5M $100.9M
 
Capital Expenditures $2.7M $2.5M $5.2M $10.7M $7.1M
Cash Acquisitions -$808.5M -- -- -$262.2M -$1B
Cash From Investing -$813.2M -$345.3M -$4.9M -$272.7M -$1B
 
Dividends Paid (Ex Special Dividend) -$32.1M -- -- -- -$13.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B -- -- -- $1.6B
Long-Term Debt Repaid -$526.3M -$5.3M -$4.1M -$4.1M -$850M
Repurchase of Common Stock -$5.8M -$1B -- -- -$82K
Other Financing Activities $48.5M -$42.2M -$115.3M -$178.7M -$136.1M
Cash From Financing $983.7M $365.5M -$119.4M -$182.8M $553.2M
 
Beginning Cash (CF) $107.3M $983.3M $1.7B $2B $1.7B
Foreign Exchange Rate Adjustment $1M -$949K -$1.6M -$171K $7.7M
Additions / Reductions $104.5M $66.9M -$138M -$349.9M -$395.6M
Ending Cash (CF) $212.8M $1B $1.5B $1.6B $1.4B
 
Levered Free Cash Flow -$68.8M $44.2M -$19M $94.8M $93.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $23.5M $147.1M $181.8M $245.9M
Depreciation & Amoritzation -- $115.8M $109.5M $112.5M $134.7M
Stock-Based Compensation $6.4M $51.3M $81.7M $70.5M $77.3M
Change in Accounts Receivable -- -$42.8M -$11.3M -$40.8M -$26.5M
Change in Inventories -- -- -- -- --
Cash From Operations -- $287.5M $270.1M $434.9M $482.1M
 
Capital Expenditures $10.6M $8.3M $15.4M $19M $43.5M
Cash Acquisitions -$832M $90.6M -- -$366.1M -$1.3B
Cash From Investing -- -$259.9M -$124.2M -$392.7M -$1.4B
 
Dividends Paid (Ex Special Dividend) -$45.7M -$51.5M $47M -- -$66.5M
Special Dividend Paid
Long-Term Debt Issued -- $305.5M $394M -- --
Long-Term Debt Repaid -- -$323.2M -$16.5M -$16.5M -$862.4M
Repurchase of Common Stock -- -- -- -- -$2M
Other Financing Activities -- $125.4M -$48.4M $36.8M $22.8M
Cash From Financing -- $457.7M $343.5M $22.5M $644.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $485.4M $489.4M $64.7M -$253.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $279.2M $254.7M $415.8M $438.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $74M $27M $117.5M $136M $187.4M
Depreciation & Amoritzation $37.4M $85.7M $82.5M $85.7M $104.5M
Stock-Based Compensation $6.4M $46.9M $61.1M $54.1M $61.7M
Change in Accounts Receivable $17.7M $6M $24.3M $3.9M $21.5M
Change in Inventories -- -- -- -- --
Cash From Operations $2.3M $154.4M $151M $250.3M $255.2M
 
Capital Expenditures $10.6M $6.4M $12M $16M $29.7M
Cash Acquisitions -$832M -- -- -$366.1M -$1.3B
Cash From Investing -$854.1M -$345.5M -$11.7M -$381.9M -$1.3B
 
Dividends Paid (Ex Special Dividend) -$45.7M -$47M -- -- -$66.5M
Special Dividend Paid -- -- -- -- $230K
Long-Term Debt Issued $1.7B -- $394M -- $1.6B
Long-Term Debt Repaid -$594.3M -$13.6M -$12.4M -$12.4M -$858.3M
Repurchase of Common Stock -$45M -$1B -- -- -$2M
Other Financing Activities $48.5M -$2.3M -$95.8M -$19.6M -$672K
Cash From Financing $1B $346.1M $260.3M -$32M $625.3M
 
Beginning Cash (CF) $242.4M $2.6B $4.2B $5.2B $5.1B
Foreign Exchange Rate Adjustment -$1.1M -$1.5M -$1.3M -$828K $5.6M
Additions / Reductions $161.9M $155M $399.6M -$163.6M -$405.9M
Ending Cash (CF) $403.2M $2.7B $4.6B $5B $4.7B
 
Levered Free Cash Flow -$8.3M $147.9M $139M $234.3M $225.5M

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 down 1.82% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 1.43% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 6.46% over the past day.

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

Show me the best stock