Financhill
Buy
73

RCL Quote, Financials, Valuation and Earnings

Last price:
$240.24
Seasonality move :
1.38%
Day range:
$232.56 - $238.79
52-week range:
$113.10 - $258.70
Dividend yield:
0.17%
P/E ratio:
24.45x
P/S ratio:
4.10x
P/B ratio:
9.08x
Volume:
1.2M
Avg. volume:
1.9M
1-year change:
85.53%
Market cap:
$64B
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

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

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,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
52
TSLL alert for Dec 24

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
73
PSIX alert for Dec 24

Power Solutions International [PSIX] is up 27.42% over the past day.

Sell
31
SOXL alert for Dec 24

Direxion Daily Semiconductor Bull 3X Shares [SOXL] is up 11.87% over the past day.

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

Show me the best stock