Financhill
Buy
57

REG Quote, Financials, Valuation and Earnings

Last price:
$72.22
Seasonality move :
1.36%
Day range:
$71.40 - $72.54
52-week range:
$58.19 - $78.18
Dividend yield:
3.82%
P/E ratio:
33.97x
P/S ratio:
8.92x
P/B ratio:
2.02x
Volume:
918.8K
Avg. volume:
1.2M
1-year change:
22.14%
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

Is it Safe to Invest in Google With OpenAI Threats?
Is it Safe to Invest in Google With OpenAI Threats?

For the last 20 years, Google parent company Alphabet (NASDAQ:GOOG,…

Is Broadcom Stock a Millionaire Maker?
Is Broadcom Stock a Millionaire Maker?

Broadcom (Nasdaq: AVGO) stock has gone up more than 64%…

Is Berkshire The Best Stock to Buy in a Bad Market?
Is Berkshire The Best Stock to Buy in a Bad Market?

Berkshire Hathaway (NYSE:BRK.A, BRK.B) has historically been one of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

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

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
60
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Buy
60
RGC alert for May 7

Regencell Bioscience Holdings [RGC] is up 22.52% over the past day.

Buy
77
FARO alert for May 7

Faro Technologies [FARO] is down 0% over the past day.

Buy
53
SRPT alert for May 7

Sarepta Therapeutics [SRPT] is down 21.54% over the past day.

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

Show me the best stock