Financhill
Buy
66

RCL Quote, Financials, Valuation and Earnings

Last price:
$211.90
Seasonality move :
6.34%
Day range:
$207.34 - $214.43
52-week range:
$125.06 - $277.08
Dividend yield:
0.8%
P/E ratio:
19.76x
P/S ratio:
3.54x
P/B ratio:
7.54x
Volume:
2.4M
Avg. volume:
3M
1-year change:
64.73%
Market cap:
$57.1B
Revenue:
$16.5B
EPS (TTM):
$10.73
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.2B $1.5B $8.8B $13.9B $16.5B
Revenue Growth (YoY) -79.83% -30.64% 477.02% 57.24% 18.6%
 
Cost of Revenues $2.8B $2.7B $6.6B $7.8B $8.7B
Gross Profit -$556.3M -$1.2B $2.2B $6.1B $7.8B
Gross Profit Margin -25.19% -78.79% 25.16% 44.07% 47.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.4B $1.6B $1.8B $2.1B
Other Inc / (Exp) -$1.9B -$115M -$62M $192M $363M
Operating Expenses $2.5B $2.7B $3B $3.2B $3.7B
Operating Income -$3B -$3.9B -$766M $2.9B $4.1B
 
Net Interest Expenses $823.2M $1.3B $1.3B $1.4B $1.6B
EBT. Incl. Unusual Items -$5.8B -$5.3B -$2.2B $1.7B $2.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$5.8B -$5.3B -$2.2B $1.7B $2.9B
 
Minority Interest in Earnings -$22.3M -- -- -$7M -$18M
Net Income to Common Excl Extra Items -$5.8B -$5.3B -$2.2B $1.7B $2.9B
 
Basic EPS (Cont. Ops) -$27.05 -$20.89 -$8.45 $6.63 $11.00
Diluted EPS (Cont. Ops) -$27.05 -$20.89 -$8.45 $6.31 $10.94
Weighted Average Basic Share $214.3M $252M $255M $256M $261M
Weighted Average Diluted Share $214.3M $252M $255M $283M $279M
 
EBITDA -$3.7B -$2.7B $615M $4.6B $6.1B
EBIT -$4.9B -$4B -$792M $3.1B $4.5B
 
Revenue (Reported) $2.2B $1.5B $8.8B $13.9B $16.5B
Operating Income (Reported) -$3B -$3.9B -$766M $2.9B $4.1B
Operating Income (Adjusted) -$4.9B -$4B -$792M $3.1B $4.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $34.1M $982.1M $2.6B $3.3B $3.8B
Revenue Growth (YoY) -98.64% 2776.89% 165.09% 27.95% 12.91%
 
Cost of Revenues $265.3M $1.2B $1.8B $1.9B $2.1B
Gross Profit -$231.1M -$234.9M $818.8M $1.4B $1.7B
Gross Profit Margin -677.02% -23.92% 31.45% 43.26% 45.44%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $255.5M $503M $444.4M $503M $673M
Other Inc / (Exp) -$294.4M -$4.8M -$96.5M $52M $197M
Operating Expenses $573.6M $836.5M $805.3M $871M $1.1B
Operating Income -$804.7M -$1.1B $13.4M $570M $626M
 
Net Interest Expenses $267.8M $280.3M $417.2M $343M $263M
EBT. Incl. Unusual Items -$1.4B -$1.4B -$500.2M $279M $560M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.4B -$1.4B -$500.2M $279M $559M
 
Minority Interest in Earnings -- -- -- -$2M -$6M
Net Income to Common Excl Extra Items -$1.4B -$1.4B -$500.2M $277M $552M
 
Basic EPS (Cont. Ops) -$6.09 -$5.33 -$1.96 $1.09 $2.06
Diluted EPS (Cont. Ops) -$6.09 -$5.33 -$1.96 $1.06 $2.06
Weighted Average Basic Share $224.7M $255.6M $255.1M $256M $267M
Weighted Average Diluted Share $224.7M $255.6M $255.1M $280M $276M
 
EBITDA -$775.8M -$739M $292.1M $994M $1.2B
EBIT -$1.1B -$1.1B -$68.8M $626M $826M
 
Revenue (Reported) $34.1M $982.1M $2.6B $3.3B $3.8B
Operating Income (Reported) -$804.7M -$1.1B $13.4M $570M $626M
Operating Income (Adjusted) -$1.1B -$1.1B -$68.8M $626M $826M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.2B $1.5B $8.8B $13.9B $16.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $2.7B $6.6B $7.8B $8.7B
Gross Profit -$556.3M -$1.2B $2.2B $6.1B $7.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.4B $1.6B $1.8B $2.1B
Other Inc / (Exp) -$1.8B -$115M -$62M $193M $363M
Operating Expenses $2.6B $2.7B $3B $3.2B $3.7B
Operating Income -$3.1B -$3.9B -$766M $2.9B $4.1B
 
Net Interest Expenses $823.2M $1.3B $1.3B $1.4B $1.6B
EBT. Incl. Unusual Items -$5.8B -$5.3B -$2.2B $1.7B $2.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$5.8B -$5.3B -$2.2B $1.7B $2.9B
 
Minority Interest in Earnings -$22.3M -- -- -$8M -$18M
Net Income to Common Excl Extra Items -$5.8B -$5.3B -$2.2B $1.7B $2.9B
 
Basic EPS (Cont. Ops) -$27.12 -$20.87 -$8.46 $6.63 $11.00
Diluted EPS (Cont. Ops) -$27.12 -$20.87 -$8.46 $6.22 $10.73
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$3.7B -$2.7B $615M $4.6B $6.1B
EBIT -$4.9B -$4B -$792M $3.1B $4.5B
 
Revenue (Reported) $2.2B $1.5B $8.8B $13.9B $16.5B
Operating Income (Reported) -$3.1B -$3.9B -$766M $2.9B $4.1B
Operating Income (Adjusted) -$4.9B -$4B -$792M $3.1B $4.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.5B $8.8B $13.9B $16.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7B $6.6B $7.8B $8.7B --
Gross Profit -$1.2B $2.2B $6.1B $7.8B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.6B $1.8B $2.1B --
Other Inc / (Exp) -$115M -$62M $193M $363M --
Operating Expenses $2.7B $3B $3.2B $3.7B --
Operating Income -$3.9B -$766M $2.9B $4.1B --
 
Net Interest Expenses $1.3B $1.3B $1.4B $1.6B --
EBT. Incl. Unusual Items -$5.3B -$2.2B $1.7B $2.9B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$5.3B -$2.2B $1.7B $2.9B --
 
Minority Interest in Earnings -- -- -$8M -$18M --
Net Income to Common Excl Extra Items -$5.3B -$2.2B $1.7B $2.9B --
 
Basic EPS (Cont. Ops) -$20.87 -$8.46 $6.63 $11.00 --
Diluted EPS (Cont. Ops) -$20.87 -$8.46 $6.22 $10.73 --
Weighted Average Basic Share $1B $1B $1B $1B --
Weighted Average Diluted Share $1B $1B $1.1B $1.1B --
 
EBITDA -$2.7B $615M $4.6B $6.1B --
EBIT -$4B -$792M $3.1B $4.5B --
 
Revenue (Reported) $1.5B $8.8B $13.9B $16.5B --
Operating Income (Reported) -$3.9B -$766M $2.9B $4.1B --
Operating Income (Adjusted) -$4B -$792M $3.1B $4.5B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.7B $2.7B $1.9B $497M $388M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $284.1M $408.1M $531M $405M $371M
Inventory $118.7M $150.2M $224M $248M $265M
Prepaid Expenses -- -- -- -- --
Other Current Assets $154.3M $286M $456M $617M $670M
Total Current Assets $4.3B $3.6B $3.2B $1.8B $1.7B
 
Property Plant And Equipment $25.8B $26.5B $28.1B $30.7B $32.5B
Long-Term Investments -- -- -- -- --
Goodwill $809.5M $809.4M $809M $809M $808M
Other Intangibles $444.9M $434.6M -- -- --
Other Long-Term Assets $1.1B $964.1M $1.7B $1.8B $2B
Total Assets $32.5B $32.3B $33.8B $35.1B $37.1B
 
Accounts Payable $353.4M $546M $647M $792M $919M
Accrued Expenses $868.4M $1.1B $1.5B $1.5B $1.6B
Current Portion Of Long-Term Debt $961.8M $2.2B $2.1B $1.7B $1.6B
Current Portion Of Capital Lease Obligations $102.7M $68.9M $80M $65M $74M
Other Current Liabilities $56.7M $127.2M $131M $35M $90M
Total Current Liabilities $4.5B $7.3B $8.6B $9.4B $9.8B
 
Long-Term Debt $18B $18.8B $21.3B $19.7B $18.5B
Capital Leases -- -- -- -- --
Total Liabilities $23.7B $27.2B $30.9B $30.2B $29.3B
 
Common Stock $2.7M $2.8M $3M $3M $3M
Other Common Equity Adj -$739.3M -$710.9M -$644M -$674M -$802M
Common Equity $8.8B $5.1B $2.9B $4.7B $7.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $175M $172M
Total Equity $8.8B $5.1B $2.9B $4.9B $7.7B
 
Total Liabilities and Equity $32.5B $32.3B $33.8B $35.1B $37.1B
Cash and Short Terms $3.7B $2.7B $1.9B $497M $388M
Total Debt $19.3B $21.1B $23.4B $21.5B $20.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.7B $2.7B $1.9B $497M $388M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $284.1M $408.1M $531M $405M $371M
Inventory $118.7M $150.2M $224M $248M $265M
Prepaid Expenses -- -- -- -- --
Other Current Assets $154.3M $286M $456M $617M $670M
Total Current Assets $4.3B $3.6B $3.2B $1.8B $1.7B
 
Property Plant And Equipment $25.8B $26.5B $28.1B $30.7B $32.5B
Long-Term Investments -- -- -- -- --
Goodwill $809.5M $809.4M $809M $809M $808M
Other Intangibles $444.9M $434.6M -- -- --
Other Long-Term Assets $1.1B $964.1M $1.7B $1.8B $2B
Total Assets $32.5B $32.3B $33.8B $35.1B $37.1B
 
Accounts Payable $353.4M $546M $647M $792M $919M
Accrued Expenses $868.4M $1.1B $1.5B $1.5B $1.6B
Current Portion Of Long-Term Debt $961.8M $2.2B $2.1B $1.7B $1.6B
Current Portion Of Capital Lease Obligations $102.7M $68.9M $80M $65M $74M
Other Current Liabilities $56.7M $127.2M $131M $35M $90M
Total Current Liabilities $4.5B $7.3B $8.6B $9.4B $9.8B
 
Long-Term Debt $18B $18.8B $21.3B $19.7B $18.5B
Capital Leases -- -- -- -- --
Total Liabilities $23.7B $27.2B $30.9B $30.2B $29.3B
 
Common Stock $2.7M $2.8M $3M $3M $3M
Other Common Equity Adj -$739.3M -$710.9M -$644M -$674M -$802M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $175M $172M
Total Equity $8.8B $5.1B $2.9B $4.9B $7.7B
 
Total Liabilities and Equity $32.5B $32.3B $33.8B $35.1B $37.1B
Cash and Short Terms $3.7B $2.7B $1.9B $497M $388M
Total Debt $19.3B $21.1B $23.4B $21.5B $20.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.8B -$5.3B -$2.2B $1.7B $2.9B
Depreciation & Amoritzation $1.3B $1.3B $1.4B $1.5B $1.6B
Stock-Based Compensation $39.8M $64M $36M $126M $267M
Change in Accounts Receivable $121.1M -$182M -$234M $99M $52M
Change in Inventories $27.1M -$35M -$74M -$24M -$17M
Cash From Operations -$3.7B -$1.9B $481M $4.5B $5.3B
 
Capital Expenditures $2B $2.2B $2.7B $3.9B $3.3B
Cash Acquisitions -$100.6M -$70M -- -$31M -$67M
Cash From Investing -$2.2B -$2.1B -$3B -$3.9B -$3.4B
 
Dividends Paid (Ex Special Dividend) -$326.4M -- -- -- -$107M
Special Dividend Paid
Long-Term Debt Issued $20.3B $4.5B $9.8B $7.6B $10.3B
Long-Term Debt Repaid -$11.7B -$2.8B -$7.8B -$9.6B -$11.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$385.4M -$202M -$268M $12M -$190M
Cash From Financing $9.3B $3B $1.7B -$2B -$1.9B
 
Beginning Cash (CF) $243.7M $3.7B $2.7B $1.9B $497M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.4B -$982M -$765M -$1.4B -$103M
Ending Cash (CF) $3.7B $2.7B $1.9B $497M $388M
 
Levered Free Cash Flow -$5.7B -$4.1B -$2.2B $580M $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.4B -$1.4B -$500.2M $279M $559M
Depreciation & Amoritzation $318M $333.5M $360.9M $368M $410M
Stock-Based Compensation $9.9M $8.6M $11.7M $47M $158M
Change in Accounts Receivable -$12.7M $43.5M -$60.4M -$32M $65M
Change in Inventories $7.4M -$8.3M $13M -$6M --
Cash From Operations -$825.4M -$205.2M $575.7M $1.1B $1.5B
 
Capital Expenditures $391.9M $575.7M $166.7M $2.6B $552M
Cash Acquisitions -$12.7M $84K $614K -$9M -$20M
Cash From Investing -$389.9M -$584.8M -$116M -$2.6B -$641M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $875M $323.9M $2.6B $5.8B $960M
Long-Term Debt Repaid -$414.9M -$84.5M -$2.6B -$4.3B -$1.7B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$11.5M -$37.1M -$28.7M -$140M -$21M
Cash From Financing $1.9B $202.4M -$91.9M $1.4B -$852M
 
Beginning Cash (CF) $3B $3.3B $1.6B $600M $418M
Foreign Exchange Rate Adjustment $2.9M $704K $765K $2M -$4M
Additions / Reductions $664.8M -$587.6M $367.8M -$105M -$26M
Ending Cash (CF) $3.7B $2.7B $1.9B $497M $388M
 
Levered Free Cash Flow -$1.2B -$781M $409M -$1.5B $915M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.8B -$5.3B -$2.2B $1.7B $2.9B
Depreciation & Amoritzation $1.3B $1.3B $1.4B $1.5B $1.6B
Stock-Based Compensation $39.8M $64M $36M $126M $267M
Change in Accounts Receivable $121.1M -$182M -$234M $99M $52M
Change in Inventories $27.1M -$35M -$74M -$24M -$17M
Cash From Operations -$3.7B -$1.9B $481M $4.5B $5.3B
 
Capital Expenditures $2B $2.2B $2.7B $3.9B $3.3B
Cash Acquisitions -$100.6M -$70M -- -$31M -$67M
Cash From Investing -$2.2B -$2.1B -$3B -$3.9B -$3.4B
 
Dividends Paid (Ex Special Dividend) -$326.4M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $20.3B $4.5B $9.8B $7.6B $10.3B
Long-Term Debt Repaid -$11.7B -$2.8B -$7.8B -$9.6B -$11.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$385.4M -$202M -$268M $12M -$190M
Cash From Financing $9.3B $3B $1.7B -$2B -$1.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.4B -$982M -$765M -$1.4B -$103M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$5.7B -$4.1B -$2.2B $580M $2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$5.3B -$2.2B $1.7B $2.9B --
Depreciation & Amoritzation $1.3B $1.4B $1.5B $1.6B --
Stock-Based Compensation $64M $36M $126M $267M --
Change in Accounts Receivable -$182M -$234M $99M $52M --
Change in Inventories -$35M -$74M -$24M -$17M --
Cash From Operations -$1.9B $481M $4.5B $5.3B --
 
Capital Expenditures $2.2B $2.7B $3.9B $3.3B --
Cash Acquisitions -$70M -- -$31M -$67M --
Cash From Investing -$2.1B -$3B -$3.9B -$3.4B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.5B $9.8B $7.6B $10.3B --
Long-Term Debt Repaid -$2.8B -$7.8B -$9.6B -$11.9B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$202M -$268M $12M -$190M --
Cash From Financing $3B $1.7B -$2B -$1.9B --
 
Beginning Cash (CF) $16.3B $8.3B $4.5B $1.7B --
Foreign Exchange Rate Adjustment -- -$2M $1M -$6M --
Additions / Reductions -$982M -$765M -$1.4B -$103M --
Ending Cash (CF) $15.3B $7.6B $3.1B $1.6B --
 
Levered Free Cash Flow -$4.1B -$2.2B $580M $2B --

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

GET BETTER TRADE IDEAS

Popular

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

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…

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