Financhill
Buy
56

REG Quote, Financials, Valuation and Earnings

Last price:
$71.89
Seasonality move :
1.36%
Day range:
$71.28 - $72.65
52-week range:
$58.19 - $78.18
Dividend yield:
3.83%
P/E ratio:
33.93x
P/S ratio:
8.91x
P/B ratio:
2.02x
Volume:
867.7K
Avg. volume:
1.2M
1-year change:
22.55%
Market cap:
$13.1B
Revenue:
$1.5B
EPS (TTM):
$2.12
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1B $1.2B $1.2B $1.3B $1.5B
Revenue Growth (YoY) -10.32% 14.76% 4.96% 8.04% 9.94%
 
Cost of Revenues $313.1M $326.7M $345.9M $394.8M $433.1M
Gross Profit $703.1M $839.5M $878.1M $927.7M $1B
Gross Profit Margin 69.19% 71.99% 71.74% 70.15% 70.22%
 
R&D Expenses -- -- -- -- $881K
Selling, General & Admin $75M $78.2M $79.9M $97.8M $101.5M
Other Inc / (Exp) -$69.9M $58.8M $161.9M $56.5M $75.4M
Operating Expenses $433.5M $387.3M $405.8M $459.5M $507M
Operating Income $269.6M $452.2M $472.3M $468.2M $513.8M
 
Net Interest Expenses $152.3M $144.7M $146.2M $153.8M $179.4M
EBT. Incl. Unusual Items $47.3M $366.3M $488M $370.9M $409.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $47.3M $366.3M $488M $370.9M $409.8M
 
Minority Interest in Earnings -$2.4M -$4.9M -$5.2M -$6.3M -$9.5M
Net Income to Common Excl Extra Items $44.9M $361.4M $482.9M $364.6M $400.4M
 
Basic EPS (Cont. Ops) $0.27 $2.12 $2.82 $2.04 $2.12
Diluted EPS (Cont. Ops) $0.26 $2.12 $2.81 $2.04 $2.11
Weighted Average Basic Share $169.2M $170.2M $171.4M $176.1M $182.8M
Weighted Average Diluted Share $169.5M $170.7M $171.8M $176.4M $183M
 
EBITDA $547.2M $815M $953.9M $878.9M $993.6M
EBIT $201.3M $511.6M $634.2M $526.6M $598.9M
 
Revenue (Reported) $1B $1.2B $1.2B $1.3B $1.5B
Operating Income (Reported) $269.6M $452.2M $472.3M $468.2M $513.8M
Operating Income (Adjusted) $201.3M $511.6M $634.2M $526.6M $598.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $274.7M $303.4M $318M $363.9M $380.9M
Revenue Growth (YoY) -3.16% 10.46% 4.79% 14.43% 4.69%
 
Cost of Revenues $81.7M $83.3M $89.5M $107.6M $114.8M
Gross Profit $193M $220.1M $228.5M $256.3M $266.1M
Gross Profit Margin 70.24% 72.54% 71.85% 70.43% 69.86%
 
R&D Expenses -- -- -- -- $416K
Selling, General & Admin $21.3M $18.8M $25.3M $26.1M $21.6M
Other Inc / (Exp) $24.7M $112.1M $13.8M $25.5M $13.6M
Operating Expenses $99.2M $98.8M $107.5M $126.4M $120.1M
Operating Income $93.7M $121.3M $121M $129.9M $146M
 
Net Interest Expenses $36.8M $36.6M $36.3M $42.8M $47.8M
EBT. Incl. Unusual Items $81.6M $196.8M $98.5M $112.7M $111.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $81.6M $196.8M $98.5M $112.7M $111.9M
 
Minority Interest in Earnings -$969K -$1.6M -$1.2M -$2.9M -$2.3M
Net Income to Common Excl Extra Items $80.7M $195.2M $97.3M $109.8M $109.6M
 
Basic EPS (Cont. Ops) $0.48 $1.14 $0.57 $0.58 $0.59
Diluted EPS (Cont. Ops) $0.47 $1.14 $0.57 $0.58 $0.58
Weighted Average Basic Share $169.8M $171.3M $171.2M $184.7M $181.4M
Weighted Average Diluted Share $170M $171.7M $171.5M $184.8M $181.8M
 
EBITDA $195.9M $311.4M $217.8M $255.6M $257.8M
EBIT $118.6M $233.6M $135.1M $158M $161M
 
Revenue (Reported) $274.7M $303.4M $318M $363.9M $380.9M
Operating Income (Reported) $93.7M $121.3M $121M $129.9M $146M
Operating Income (Adjusted) $118.6M $233.6M $135.1M $158M $161M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1B $1.2B $1.2B $1.4B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $316.6M $328.3M $352.1M $412.9M $440.3M
Gross Profit $690.7M $866.6M $886.5M $955.5M $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $82.6M $75.7M $86.4M $98.7M $96.9M
Other Inc / (Exp) $44.9M $146.3M $63.7M $68.3M $63.5M
Operating Expenses $428.5M $386.9M $414.4M $478.4M $500.7M
Operating Income $262.2M $479.8M $472M $477.1M $529.9M
 
Net Interest Expenses $153.4M $144.5M $146M $160.3M $184.4M
EBT. Incl. Unusual Items $153.7M $481.5M $389.7M $385M $409M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $153.7M $481.5M $389.7M $385M $409M
 
Minority Interest in Earnings -$2.8M -$5.5M -$4.8M -$8M -$8.8M
Net Income to Common Excl Extra Items $150.9M $476M $384.9M $377.1M $400.2M
 
Basic EPS (Cont. Ops) $0.89 $2.79 $2.25 $2.05 $2.13
Diluted EPS (Cont. Ops) $0.88 $2.78 $2.25 $2.05 $2.12
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $642.2M $930.5M $860.3M $916.7M $995.7M
EBIT $308.3M $626.6M $535.7M $549.6M $601.8M
 
Revenue (Reported) $1B $1.2B $1.2B $1.4B $1.5B
Operating Income (Reported) $262.2M $479.8M $472M $477.1M $529.9M
Operating Income (Adjusted) $308.3M $626.6M $535.7M $549.6M $601.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $274.7M $303.4M $318M $363.9M $380.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $81.7M $83.3M $89.5M $107.6M $114.8M
Gross Profit $193M $220.1M $228.5M $256.3M $266.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- $416K
Selling, General & Admin $21.3M $18.8M $25.3M $26.1M $21.6M
Other Inc / (Exp) $24.7M $112.1M $13.8M $25.5M $13.6M
Operating Expenses $99.2M $98.8M $107.5M $126.4M $120.1M
Operating Income $93.7M $121.3M $121M $129.9M $146M
 
Net Interest Expenses $36.8M $36.6M $36.3M $42.8M $47.8M
EBT. Incl. Unusual Items $81.6M $196.8M $98.5M $112.7M $111.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $81.6M $196.8M $98.5M $112.7M $111.9M
 
Minority Interest in Earnings -$969K -$1.6M -$1.2M -$2.9M -$2.3M
Net Income to Common Excl Extra Items $80.7M $195.2M $97.3M $109.8M $109.6M
 
Basic EPS (Cont. Ops) $0.48 $1.14 $0.57 $0.58 $0.59
Diluted EPS (Cont. Ops) $0.47 $1.14 $0.57 $0.58 $0.58
Weighted Average Basic Share $169.8M $171.3M $171.2M $184.7M $181.4M
Weighted Average Diluted Share $170M $171.7M $171.5M $184.8M $181.8M
 
EBITDA $195.9M $311.4M $217.8M $255.6M $257.8M
EBIT $118.6M $233.6M $135.1M $158M $161M
 
Revenue (Reported) $274.7M $303.4M $318M $363.9M $380.9M
Operating Income (Reported) $93.7M $121.3M $121M $129.9M $146M
Operating Income (Adjusted) $118.6M $233.6M $135.1M $158M $161M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $376.1M $93.1M $66.5M $85M $56.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $126.3M $131.3M $159.7M $173.4M $192.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $556M $273.7M $257.6M $325.1M $333.7M
 
Property Plant And Equipment $294.4M $286.2M $281.3M $334.7M $330.2M
Long-Term Investments $527.8M $437.7M $405M $422.6M $450.9M
Goodwill $173.9M $167.1M $167.1M $167.1M $166.7M
Other Intangibles $188.8M $212.7M $197.7M $283.4M $230M
Other Long-Term Assets $17.8M $21.3M $28.6M $40.6M $40.2M
Total Assets $10.9B $10.8B $10.9B $12.4B $12.4B
 
Accounts Payable $302.4M $322.3M $317.3M $358.6M $392.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $302.4M $322.3M $317.3M $510.6M $457.3M
 
Long-Term Debt $3.9B $3.7B $3.7B $4B $4.3B
Capital Leases -- -- -- -- --
Total Liabilities $4.9B $4.7B $4.7B $5.2B $5.5B
 
Common Stock $1.7M $1.7M $1.7M $226.8M $226.8M
Other Common Equity Adj -$18.6M -$10.2M $7.6M -$1.3M $2.2M
Common Equity $6B $6B $6.1B $6.8B $6.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $73.2M $72.6M $81.1M $159.2M $176.2M
Total Equity $6.1B $6.1B $6.2B $7.2B $6.9B
 
Total Liabilities and Equity $10.9B $10.8B $10.9B $12.4B $12.4B
Cash and Short Terms $376.1M $93.1M $66.5M $85M $56.3M
Total Debt $3.9B $3.7B $3.7B $4.2B $4.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $137.3M $176M $65.2M $224.7M $75.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $108.8M $127.7M $152.4M $171.4M $189M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $299.4M $332.9M $249.7M $504.6M $361.5M
 
Property Plant And Equipment $292M $285.1M $278.7M $332.5M $328.7M
Long-Term Investments $545.4M $419.3M $400.4M $509.3M $435.9M
Goodwill $172.1M $167.1M $167.1M $167.1M $166.7M
Other Intangibles $178.8M $205.3M $188.6M $266.8M $231.5M
Other Long-Term Assets $27.5M $25.6M $41.4M $56.9M $58.9M
Total Assets $10.6B $10.8B $10.8B $12.7B $12.6B
 
Accounts Payable $285.3M $278.3M $289.3M $344.6M $341M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $285.3M $278.3M $319.3M $374.6M $606M
 
Long-Term Debt $3.7B $3.7B $3.7B $4.4B $4.4B
Capital Leases -- -- -- -- --
Total Liabilities $4.6B $4.6B $4.7B $5.5B $5.7B
 
Common Stock $1.7M $1.7M $1.7M $226.8M $226.8M
Other Common Equity Adj -$12.5M -$1.8M $3.9M $4.5M -$1.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $73.4M $73.4M $82.1M $158.3M $176.9M
Total Equity $6B $6.2B $6.1B $7.2B $6.9B
 
Total Liabilities and Equity $10.6B $10.8B $10.8B $12.7B $12.6B
Cash and Short Terms $137.3M $176M $65.2M $224.7M $75.1M
Total Debt $3.7B $3.7B $3.7B $4.4B $4.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $47.3M $366.3M $488M $370.9M $409.8M
Depreciation & Amoritzation $305.4M $280.4M $298.7M $323.2M $372M
Stock-Based Compensation $13.6M $12.5M $16.5M $20.1M $23.5M
Change in Accounts Receivable $16.9M -$24.9M -$35.3M -$13.9M -$24.2M
Change in Inventories -- -- -- -- --
Cash From Operations $499.1M $659.4M $655.8M $719.6M $790.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$51.4M -$23.5M -$36.3M -$95.5M -$41.3M
Cash From Investing -$25.6M -$286.4M -$206.1M -$342M -$326.6M
 
Dividends Paid (Ex Special Dividend) -$300.5M -$403.1M -$428.3M -$456.5M -$504M
Special Dividend Paid
Long-Term Debt Issued $1.2B -- $95M $616.5M $1.5B
Long-Term Debt Repaid -$1.2B -$318.3M -$113M -$477.8M -$1.2B
Repurchase of Common Stock -$5.5M -$4.1M -$81.9M -$36.9M -$219.6M
Other Financing Activities -$31M -$13.6M -$9.2M -$469K -$25M
Cash From Financing -$210.6M -$656.5M -$476M -$355M -$493M
 
Beginning Cash (CF) $115.6M $378.5M $95M $68.8M $91.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $262.9M -$283.4M -$26.3M $22.6M -$29.5M
Ending Cash (CF) $378.5M $95M $68.8M $91.4M $61.9M
 
Levered Free Cash Flow $499.1M $659.4M $655.8M $719.6M $790.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $81.6M $196.8M $98.5M $112.7M $111.9M
Depreciation & Amoritzation $71.7M $72.5M $77.2M $92.3M $90.6M
Stock-Based Compensation $2.4M $4.2M $4.8M $6.3M $5M
Change in Accounts Receivable $15.8M $3.4M $6.7M $1.2M $9.1M
Change in Inventories -- -- -- -- --
Cash From Operations $139.4M $142.9M $162.1M $167.8M $161M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$20.2M -$7.2M -$604K -$4.2M -$230K
Cash From Investing $6.8M $58.4M -$39.1M -$142.3M -$180.1M
 
Dividends Paid (Ex Special Dividend) -$100.6M -$106.9M -$111.1M -$127.7M -$131.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $40M $130.5M $530.9M $290M
Long-Term Debt Repaid -$272.1M -$42.8M -$116.1M -$265.2M -$115.3M
Repurchase of Common Stock -$4M -$6.2M -$27.1M -$8.7M -$6.8M
Other Financing Activities -$8.7M -$1.6M $115K -$16.2M -$727K
Cash From Financing -$385.3M -$117.5M -$123.7M $113.3M $35.8M
 
Beginning Cash (CF) $378.5M $95M $68.8M $91.4M $61.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$239.1M $83.7M -$633K $138.7M $16.7M
Ending Cash (CF) $139.3M $178.7M $68.1M $230.1M $78.5M
 
Levered Free Cash Flow $139.4M $142.9M $162.1M $167.8M $161M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $153.7M $481.5M $389.7M $385M $409M
Depreciation & Amoritzation $300.2M $281.3M $303.4M $338.2M $370.3M
Stock-Based Compensation $12.7M $14.3M $17.2M $21.6M $22.2M
Change in Accounts Receivable $14.1M -$37.2M -$32M -$19.4M -$16.4M
Change in Inventories -- -- -- -- --
Cash From Operations $512.8M $662.9M $675M $725.3M $783.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$38.7M -$10.4M -$29.7M -$99.1M -$37.4M
Cash From Investing -$16.3M -$234.8M -$303.5M -$445.3M -$364.5M
 
Dividends Paid (Ex Special Dividend) -$301.7M -$409.4M -$432.5M -$473.1M -$508.2M
Special Dividend Paid
Long-Term Debt Issued $598.8M $40M $185.5M $1B $1.2B
Long-Term Debt Repaid -$1.3B -$89M -$186.3M -$626.9M -$1.1B
Repurchase of Common Stock -$4.2M -$6.3M -$102.7M -$18.5M -$217.6M
Other Financing Activities -$38.1M -$6.5M -$7.5M -$16.8M -$9.5M
Cash From Financing -$1.1B -$388.7M -$482.1M -$118M -$570.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$597.5M $39.4M -$110.6M $162M -$151.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $512.8M $662.9M $675M $725.3M $783.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $81.6M $196.8M $98.5M $112.7M $111.9M
Depreciation & Amoritzation $71.7M $72.5M $77.2M $92.3M $90.6M
Stock-Based Compensation $2.4M $4.2M $4.8M $6.3M $5M
Change in Accounts Receivable $15.8M $3.4M $6.7M $1.2M $9.1M
Change in Inventories -- -- -- -- --
Cash From Operations $139.4M $142.9M $162.1M $167.8M $161M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$20.2M -$7.2M -$604K -$4.2M -$230K
Cash From Investing $6.8M $58.4M -$39.1M -$142.3M -$180.1M
 
Dividends Paid (Ex Special Dividend) -$100.6M -$106.9M -$111.1M -$127.7M -$131.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $40M $130.5M $530.9M $290M
Long-Term Debt Repaid -$272.1M -$42.8M -$116.1M -$265.2M -$115.3M
Repurchase of Common Stock -$4M -$6.2M -$27.1M -$8.7M -$6.8M
Other Financing Activities -$8.7M -$1.6M $115K -$16.2M -$727K
Cash From Financing -$385.3M -$117.5M -$123.7M $113.3M $35.8M
 
Beginning Cash (CF) $378.5M $95M $68.8M $91.4M $61.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$239.1M $83.7M -$633K $138.7M $16.7M
Ending Cash (CF) $139.3M $178.7M $68.1M $230.1M $78.5M
 
Levered Free Cash Flow $139.4M $142.9M $162.1M $167.8M $161M

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 41.65% over the past day.

Buy
62
RGC alert for May 9

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
85
TPB alert for May 9

Turning Point Brands [TPB] is down 6.67% over the past day.

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

Show me the best stock