Financhill
Buy
74

RCL Quote, Financials, Valuation and Earnings

Last price:
$238.44
Seasonality move :
2.5%
Day range:
$234.67 - $241.37
52-week range:
$113.10 - $258.70
Dividend yield:
0.17%
P/E ratio:
24.50x
P/S ratio:
4.11x
P/B ratio:
9.10x
Volume:
6.3M
Avg. volume:
2M
1-year change:
97.36%
Market cap:
$64.1B
Revenue:
$13.9B
EPS (TTM):
$9.73
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $11B $2.2B $1.5B $8.8B $13.9B
Revenue Growth (YoY) 15.35% -79.83% -30.64% 477.02% 57.24%
 
Cost of Revenues $6.1B $2.8B $2.7B $6.6B $7.8B
Gross Profit $4.9B -$556.3M -$1.2B $2.2B $6.1B
Gross Profit Margin 44.64% -25.19% -78.79% 25.16% 44.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.2B $1.4B $1.6B $1.8B
Other Inc / (Exp) $206.5M -$1.9B -$115M -$62M $192M
Operating Expenses $2.8B $2.5B $2.7B $3B $3.2B
Operating Income $2.1B -$3B -$3.9B -$766M $2.9B
 
Net Interest Expenses $381.6M $823.2M $1.3B $1.3B $1.4B
EBT. Incl. Unusual Items $1.9B -$5.8B -$5.3B -$2.2B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $1.9B -$5.8B -$5.3B -$2.2B $1.7B
 
Minority Interest in Earnings -$28.7M -$22.3M -- -- -$7M
Net Income to Common Excl Extra Items $1.9B -$5.8B -$5.3B -$2.2B $1.7B
 
Basic EPS (Cont. Ops) $8.97 -$27.05 -$20.89 -$8.45 $6.63
Diluted EPS (Cont. Ops) $8.95 -$27.05 -$20.89 -$8.45 $6.31
Weighted Average Basic Share $209.4M $214.3M $252M $255M $256M
Weighted Average Diluted Share $209.9M $214.3M $252M $255M $283M
 
EBITDA $3.6B -$3.7B -$2.7B $615M $4.6B
EBIT $2.3B -$4.9B -$4B -$792M $3.1B
 
Revenue (Reported) $11B $2.2B $1.5B $8.8B $13.9B
Operating Income (Reported) $2.1B -$3B -$3.9B -$766M $2.9B
Operating Income (Adjusted) $2.3B -$4.9B -$4B -$792M $3.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -$33.7M $457M $3B $4.2B $4.9B
Revenue Growth (YoY) -- -- 555% 38.99% 17.45%
 
Cost of Revenues $308.6M $813.7M $2B $2.1B $2.4B
Gross Profit -$342.3M -$356.7M $1B $2B $2.5B
Gross Profit Margin -- -78.07% 34.3% 48.63% 51.06%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $246.8M $323.4M $373.1M $393M $451M
Other Inc / (Exp) -$178.8M $8.4M $74.8M $79M $80M
Operating Expenses $563.9M $649.3M $728.2M $758M $861M
Operating Income -$906.2M -$1B $298.4M $1.3B $1.6B
 
Net Interest Expenses $254.3M $426.9M $340.2M $333M $599M
EBT. Incl. Unusual Items -$1.3B -$1.4B $33M $1B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.3B -$1.4B $33M $1B $1.1B
 
Minority Interest in Earnings -$7.4M -- -- -$2M -$4M
Net Income to Common Excl Extra Items -$1.3B -$1.4B $33M $1B $1.1B
 
Basic EPS (Cont. Ops) -$6.29 -$5.59 $0.13 $3.94 $4.22
Diluted EPS (Cont. Ops) -$6.29 -$5.59 $0.13 $3.65 $4.21
Weighted Average Basic Share $214.2M $254.7M $255.1M $256M $263M
Weighted Average Diluted Share $214.2M $254.7M $255.4M $282M $264M
 
EBITDA -$762.8M -$668M $740.2M $1.7B $2.1B
EBIT -$1.1B -$993.9M $385.2M $1.4B $1.7B
 
Revenue (Reported) -$33.7M $457M $3B $4.2B $4.9B
Operating Income (Reported) -$906.2M -$1B $298.4M $1.3B $1.6B
Operating Income (Adjusted) -$1.1B -$993.9M $385.2M $1.4B $1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.7B $584M $7.2B $13.2B $16.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4B $1.8B $6B $7.7B $8.5B
Gross Profit $710.7M -$1.2B $1.2B $5.5B $7.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.1B $1.6B $1.7B $2B
Other Inc / (Exp) -$1.5B -$404.6M $29.7M $44.5M $218M
Operating Expenses $2.7B $2.4B $3B $3.2B $3.5B
Operating Income -$2B -$3.6B -$1.9B $2.3B $4.1B
 
Net Interest Expenses $645M $1.3B $1.2B $1.4B $1.7B
EBT. Incl. Unusual Items -$4.1B -$5.3B -$3B $925.8M $2.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$4.1B -$5.3B -$3B $924.8M $2.6B
 
Minority Interest in Earnings -$29.7M -- -- -$6M -$14M
Net Income to Common Excl Extra Items -$4.2B -$5.3B -$3B $919.8M $2.6B
 
Basic EPS (Cont. Ops) -$19.72 -$21.63 -$11.83 $3.58 $10.03
Diluted EPS (Cont. Ops) -$19.73 -$21.63 -$11.83 $3.20 $9.73
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$2.2B -$2.7B -$416.1M $3.9B $5.8B
EBIT -$3.5B -$4B -$1.8B $2.4B $4.3B
 
Revenue (Reported) $4.7B $584M $7.2B $13.2B $16.1B
Operating Income (Reported) -$2B -$3.6B -$1.9B $2.3B $4.1B
Operating Income (Adjusted) -$3.5B -$4B -$1.8B $2.4B $4.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.2B $549.9M $6.2B $10.6B $12.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $1.5B $4.8B $5.9B $6.6B
Gross Profit -$325.2M -$972.1M $1.4B $4.7B $6.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $944.1M $867M $1.1B $1.3B $1.5B
Other Inc / (Exp) -$1.5B -$110.2M $34.5M $141M $166M
Operating Expenses $2B $1.8B $2.2B $2.4B $2.6B
Operating Income -$2.3B -$2.8B -$779.4M $2.3B $3.5B
 
Net Interest Expenses $555.4M $994.7M $910.8M $1B $1.3B
EBT. Incl. Unusual Items -$4.4B -$3.9B -$1.7B $1.4B $2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$4.4B -$3.9B -$1.7B $1.4B $2.3B
 
Minority Interest in Earnings -$22.3M -- -- -$6M -$12M
Net Income to Common Excl Extra Items -$4.4B -$3.9B -$1.7B $1.4B $2.3B
 
Basic EPS (Cont. Ops) -$21.03 -$15.54 -$6.50 $5.54 $8.94
Diluted EPS (Cont. Ops) -$21.03 -$15.54 -$6.50 $5.16 $8.67
Weighted Average Basic Share $632.6M $752.3M $764.9M $767M $777M
Weighted Average Diluted Share $632.6M $752.3M $765.2M $819M $826M
 
EBITDA -$2.9B -$1.9B $322.9M $3.6B $4.9B
EBIT -$3.8B -$2.9B -$723.2M $2.5B $3.7B
 
Revenue (Reported) $2.2B $549.9M $6.2B $10.6B $12.7B
Operating Income (Reported) -$2.3B -$2.8B -$779.4M $2.3B $3.5B
Operating Income (Adjusted) -$3.8B -$2.9B -$723.2M $2.5B $3.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $243.7M $3.7B $2.7B $1.9B $497M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $305.8M $284.1M $408.1M $531M $405M
Inventory $162.1M $118.7M $150.2M $224M $248M
Prepaid Expenses -- -- -- -- --
Other Current Assets $429.2M $154.3M $286M $456M $617M
Total Current Assets $1.2B $4.3B $3.6B $3.2B $1.8B
 
Property Plant And Equipment $26.2B $25.8B $26.5B $28.1B $30.7B
Long-Term Investments -- -- -- -- --
Goodwill $1.4B $809.5M $809.4M $809M $809M
Other Intangibles $488.6M $444.9M $434.6M -- --
Other Long-Term Assets $1.1B $1.1B $964.1M $1.7B $1.8B
Total Assets $30.3B $32.5B $32.3B $33.8B $35.1B
 
Accounts Payable $563.7M $353.4M $546M $647M $792M
Accrued Expenses $1.1B $868.4M $1.1B $1.5B $1.5B
Current Portion Of Long-Term Debt $1.2B $961.8M $2.2B $2.1B $1.7B
Current Portion Of Capital Lease Obligations $97M $102.7M $68.9M $80M $65M
Other Current Liabilities $94.9M $56.7M $127.2M $131M $35M
Total Current Liabilities $8B $4.5B $7.3B $8.6B $9.4B
 
Long-Term Debt $8.4B $18B $18.8B $21.3B $19.7B
Capital Leases -- -- -- -- --
Total Liabilities $17.6B $23.7B $27.2B $30.9B $30.2B
 
Common Stock $2.4M $2.7M $2.8M $3M $3M
Other Common Equity Adj -$797.7M -$739.3M -$710.9M -$644M -$674M
Common Equity $12.2B $8.8B $5.1B $2.9B $4.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $570M -- -- -- $175M
Total Equity $12.7B $8.8B $5.1B $2.9B $4.9B
 
Total Liabilities and Equity $30.3B $32.5B $32.3B $33.8B $35.1B
Cash and Short Terms $243.7M $3.7B $2.7B $1.9B $497M
Total Debt $11B $19.3B $21.1B $23.4B $21.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $3B $3.3B $1.6B $600.1M $418M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $165.2M $397.2M $534.4M $360.2M $441M
Inventory $142.4M $142.4M $237.2M $241.5M $265M
Prepaid Expenses -- -- -- -- --
Other Current Assets $197.2M $268M $435.7M $508.8M $667M
Total Current Assets $3.5B $4.2B $2.8B $1.8B $1.8B
 
Property Plant And Equipment $25.9B $26.3B $28.2B $28.4B $32.4B
Long-Term Investments -- -- -- -- --
Goodwill $809.5M $809.4M $809.2M $809.2M $809M
Other Intangibles $447.3M -- -- -- --
Other Long-Term Assets $1.1B $1.4B $1.6B $1.8B $2.1B
Total Assets $31.8B $32.7B $33.5B $32.8B $37.1B
 
Accounts Payable $421M $461.4M $623.6M $715.4M $851M
Accrued Expenses $912M $908M $1.1B $1.2B $1.5B
Current Portion Of Long-Term Debt $870M $956.7M $3.9B $2B $1.9B
Current Portion Of Capital Lease Obligations $102.3M $71.3M $75.2M $81M $68M
Other Current Liabilities $113.5M $79.3M $242.6M $158.2M $44M
Total Current Liabilities $4.6B $5.2B $9.8B $9.2B $9.6B
 
Long-Term Debt $17.6B $19.9B $19.4B $17.9B $19B
Capital Leases -- -- -- -- --
Total Liabilities $23.5B $26.2B $30.3B $28.2B $29.8B
 
Common Stock $2.4M $2.8M $2.8M $2.8M $3M
Other Common Equity Adj -$869.1M -$675.8M -$792.5M -$645M -$753M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $173.2M $179M
Total Equity $8.3B $6.5B $3.2B $4.6B $7.2B
 
Total Liabilities and Equity $31.8B $32.7B $33.5B $32.8B $37.1B
Cash and Short Terms $3B $3.3B $1.6B $600.1M $418M
Total Debt $18.9B $20.8B $23.3B $20B $20.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.9B -$5.8B -$5.3B -$2.2B $1.7B
Depreciation & Amoritzation $1.2B $1.3B $1.3B $1.4B $1.5B
Stock-Based Compensation $75.9M $39.8M $64M $36M $126M
Change in Accounts Receivable -$9.9M $121.1M -$182M -$234M $99M
Change in Inventories -$8.5M $27.1M -$35M -$74M -$24M
Cash From Operations $3.7B -$3.7B -$1.9B $481M $4.5B
 
Capital Expenditures $3B $2B $2.2B $2.7B $3.9B
Cash Acquisitions -$25.6M -$100.6M -$70M -- -$31M
Cash From Investing -$3.1B -$2.2B -$2.1B -$3B -$3.9B
 
Dividends Paid (Ex Special Dividend) -$602.7M -$326.4M -- -- --
Special Dividend Paid
Long-Term Debt Issued $29.8B $20.3B $4.5B $9.8B $7.6B
Long-Term Debt Repaid -$29.7B -$11.7B -$2.8B -$7.8B -$9.6B
Repurchase of Common Stock -$99.6M -- -- -- --
Other Financing Activities -$60.9M -$385.4M -$202M -$268M $12M
Cash From Financing -$670.4M $9.3B $3B $1.7B -$2B
 
Beginning Cash (CF) $287.9M $243.7M $3.7B $2.7B $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$45.4M $3.4B -$982M -$765M -$1.4B
Ending Cash (CF) $243.7M $3.7B $2.7B $1.9B $497M
 
Levered Free Cash Flow $691.7M -$5.7B -$4.1B -$2.2B $580M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.3B -$1.4B $33M $1B $1.1B
Depreciation & Amoritzation $317.1M $325.9M $355.1M $366M $410M
Stock-Based Compensation $21.1M $19.9M $14.2M $13M $26M
Change in Accounts Receivable $38.9M -$45M $28.1M -$1M $3M
Change in Inventories $10.2M -$9.5M -$8.1M -$26M -$23M
Cash From Operations -$857.4M -$403.2M -$44.5M $659M $897M
 
Capital Expenditures $181.4M $368.1M $225.5M $281M $334M
Cash Acquisitions -- -- -$614K -$22M -$27M
Cash From Investing -$197.2M -$376.6M -$343.4M -$328M -$311M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $77K $1B $3.4B $600M $4.7B
Long-Term Debt Repaid -$5.9M -$1.2B -$3.4B -$1.1B -$5.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$68.7M -$18M -$94.3M -- -$38M
Cash From Financing -$74.4M -$180.4M -$146.9M -$457M -$559M
 
Beginning Cash (CF) $4.1B $4.3B $2.1B $726M $391M
Foreign Exchange Rate Adjustment -$811K -$836K -$1.2M -$1M --
Additions / Reductions -$1.1B -$960.2M -$534.8M -$125M $27M
Ending Cash (CF) $3B $3.3B $1.6B $600M $418M
 
Levered Free Cash Flow -$1B -$771.3M -$270.1M $378M $563M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$4.1B -$5.3B -$3B $924.8M $2.6B
Depreciation & Amoritzation $1.3B $1.3B $1.4B $1.4B $1.6B
Stock-Based Compensation $54.5M $65.3M $32.9M $90.7M $156M
Change in Accounts Receivable $160.6M -$238.2M -$130M $70.6M -$45M
Change in Inventories $24.8M -$19.3M -$95.3M -$5M -$23M
Cash From Operations -$2.3B -$2.5B -$300M $3.9B $4.9B
 
Capital Expenditures $2.3B $2B $3.1B $1.5B $5.3B
Cash Acquisitions -$106.6M -$82.8M -$530K -$21.4M -$56M
Cash From Investing -$2.5B -$2B -$3.5B -$1.5B -$5.4B
 
Dividends Paid (Ex Special Dividend) -$489.6M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $26.3B $5B $7.5B $4.4B $15.2B
Long-Term Debt Repaid -$17.8B -$3.2B -$5.2B -$7.9B -$14.6B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$378.6M -$176.4M -$276.4M $123.3M -$309M
Cash From Financing $7.5B $4.7B $2B -$3.4B $283M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.7B $270.3M -$1.7B -$966.2M -$182M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$4.6B -$4.5B -$3.4B $2.4B -$370M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$4.4B -$3.9B -$1.7B $1.4B $2.3B
Depreciation & Amoritzation $961.2M $959.5M $1B $1.1B $1.2B
Stock-Based Compensation $29.9M $55.4M $24.3M $79M $109M
Change in Accounts Receivable $133.8M -$225.5M -$173.6M $131M -$13M
Change in Inventories $19.7M -$26.7M -$87M -$18M -$17M
Cash From Operations -$2.9B -$1.7B -$94.7M $3.4B $3.8B
 
Capital Expenditures $1.6B $1.7B $2.5B $1.3B $2.7B
Cash Acquisitions -$87.9M -$70.1M -$614K -$22M -$47M
Cash From Investing -$1.8B -$1.6B -$2.9B -$1.3B -$2.8B
 
Dividends Paid (Ex Special Dividend) -$326.4M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $19.4B $4.1B $7.2B $1.8B $9.4B
Long-Term Debt Repaid -$11.3B -$2.8B -$5.1B -$5.3B -$10.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$373.9M -$164.9M -$239.3M $152M -$169M
Cash From Financing $7.5B $2.8B $1.8B -$3.3B -$1.1B
 
Beginning Cash (CF) $8.3B $13B $6.8B $3.9B $1.3B
Foreign Exchange Rate Adjustment -$1.8M -$704K -$2.8M -$1M -$2M
Additions / Reductions $2.8B -$394.4M -$1.1B -$1.3B -$77M
Ending Cash (CF) $11.1B $12.6B $5.6B $2.6B $1.2B
 
Levered Free Cash Flow -$4.5B -$3.3B -$2.6B $2B $1.1B

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

GET BETTER TRADE IDEAS

Popular

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…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

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 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock