Financhill
Buy
53

RCL Quote, Financials, Valuation and Earnings

Last price:
$177.83
Seasonality move :
3.2%
Day range:
$187.57 - $195.99
52-week range:
$125.06 - $277.08
Dividend yield:
0.9%
P/E ratio:
17.58x
P/S ratio:
3.15x
P/B ratio:
6.71x
Volume:
5.2M
Avg. volume:
3.1M
1-year change:
36.22%
Market cap:
$50.8B
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 Kinder Morgan Dividend Yield Worth It?
Is Kinder Morgan Dividend Yield Worth It?

Kinder Morgan (NYSE:KMI) is a major energy infrastructure company in…

What Is the Best ETF to Buy This Year?
What Is the Best ETF to Buy This Year?

The stock market has gotten off to an extremely rough…

Is The Bad News Priced Into Nike Stock Now?
Is The Bad News Priced Into Nike Stock Now?

Despite its dominance in the athletic shoe and apparel industry,…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 33x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
37
Is NVDA Stock a Buy?

Market Cap: $2.5T
P/E Ratio: 35x

Alerts

Sell
29
RH alert for Apr 4

RH [RH] is down 2.41% over the past day.

Sell
24
DPST alert for Apr 4

Direxion Daily Regional Banks Bull 3X Shares [DPST] is down 12.11% over the past day.

Sell
9
FIVE alert for Apr 4

Five Below [FIVE] is down 3.54% over the past day.

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

Show me the best stock