Financhill
Buy
52

RUSHA Quote, Financials, Valuation and Earnings

Last price:
$56.16
Seasonality move :
3.27%
Day range:
$55.51 - $56.36
52-week range:
$45.67 - $65.43
Dividend yield:
1.32%
P/E ratio:
16.68x
P/S ratio:
0.60x
P/B ratio:
1.95x
Volume:
180.3K
Avg. volume:
625.4K
1-year change:
1.89%
Market cap:
$4.3B
Revenue:
$7.8B
EPS (TTM):
$3.37
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.7B $5.1B $7.1B $7.9B $7.8B
Revenue Growth (YoY) -18.48% 8.24% 38.54% 11.59% -1.52%
 
Cost of Revenues $3.9B $4.1B $5.7B $6.4B $6.3B
Gross Profit $818M $1B $1.4B $1.5B $1.5B
Gross Profit Margin 17.27% 20.27% 20.16% 19.35% 18.74%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $665.3M $731.3M $927.8M $1B $995.6M
Other Inc / (Exp) $8M $7.8M $24.8M $3.4M $1.4M
Operating Expenses $665.3M $731.3M $927.8M $1B $995.6M
Operating Income $152.8M $307.6M $503.7M $511.5M $467.3M
 
Net Interest Expenses $9.7M $2.4M $19.8M $53.7M $72M
EBT. Incl. Unusual Items $151.7M $313.7M $509.3M $462.1M $397.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36.8M $72.3M $117.2M $114M $92.8M
Net Income to Company $114.9M $241.4M $392.1M $348.1M $305M
 
Minority Interest in Earnings -- -- $703K $1M $817K
Net Income to Common Excl Extra Items $114.9M $241.4M $392.1M $348.1M $305M
 
Basic EPS (Cont. Ops) $1.40 $2.88 $4.71 $4.28 $3.85
Diluted EPS (Cont. Ops) $1.36 $2.78 $4.57 $4.15 $3.72
Weighted Average Basic Share $82.3M $83.8M $83.1M $81.1M $79.1M
Weighted Average Diluted Share $84.4M $86.8M $85.7M $83.7M $81.8M
 
EBITDA $330.1M $477.1M $702.8M $732.7M $703.4M
EBIT $152.8M $307.6M $503.7M $511.5M $467.3M
 
Revenue (Reported) $4.7B $5.1B $7.1B $7.9B $7.8B
Operating Income (Reported) $152.8M $307.6M $503.7M $511.5M $467.3M
Operating Income (Adjusted) $152.8M $307.6M $503.7M $511.5M $467.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.9B $2B $1.9B $1.9B
Revenue Growth (YoY) 7.46% 47.2% 6.25% -4.27% -0.81%
 
Cost of Revenues $997.4M $1.5B $1.6B $1.5B $1.5B
Gross Profit $269.2M $367.4M $378.5M $359.9M $356.6M
Gross Profit Margin 21.25% 19.71% 19.11% 18.98% 18.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $179.9M $242.6M $257.1M $239.7M $256.4M
Other Inc / (Exp) $2.9M $2M $353K $737K --
Operating Expenses $179.9M $242.6M $257.1M $239.7M $256.4M
Operating Income $89.3M $124.8M $121.4M $120.2M $100.2M
 
Net Interest Expenses $271K $6.3M $14.2M $17.7M $11.7M
EBT. Incl. Unusual Items $91.8M $120.5M $107.6M $103.2M $87.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.5M $29.9M $26.9M $23.8M $20.1M
Net Income to Company $69.4M $91.1M $80.6M $79.4M $67.7M
 
Minority Interest in Earnings -- $287K $356K $288K $1M
Net Income to Common Excl Extra Items $69.4M $90.7M $80.6M $79.4M $67.7M
 
Basic EPS (Cont. Ops) $0.83 $1.09 $0.99 $1.00 $0.85
Diluted EPS (Cont. Ops) $0.80 $1.06 $0.96 $0.97 $0.83
Weighted Average Basic Share $84M $82.8M $81.2M $79.2M $78.2M
Weighted Average Diluted Share $86.7M $85.3M $84M $81.9M $80.6M
 
EBITDA $131.1M $176.2M $178M $181.3M $164.1M
EBIT $89.3M $124.8M $121.4M $120.2M $100.2M
 
Revenue (Reported) $1.3B $1.9B $2B $1.9B $1.9B
Operating Income (Reported) $89.3M $124.8M $121.4M $120.2M $100.2M
Operating Income (Adjusted) $89.3M $124.8M $121.4M $120.2M $100.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.1B $6.5B $7.8B $7.8B $7.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.1B $5.2B $6.2B $6.3B $6.3B
Gross Profit $979.6M $1.3B $1.5B $1.5B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $708.1M $884.1M $1B $1B $998M
Other Inc / (Exp) $6.9M $26.7M $3.2M $1.5M --
Operating Expenses $708.1M $884.1M $1B $1B $998M
Operating Income $271.5M $456.7M $528.2M $475M $414.1M
 
Net Interest Expenses $1.8M $11.9M $45.9M $70.6M $53.1M
EBT. Incl. Unusual Items $276.8M $471.5M $485.5M $406M $360.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $63M $109.1M $117.2M $98.1M $83.6M
Net Income to Company $213.8M $362.4M $368.2M $307.8M $276.6M
 
Minority Interest in Earnings -- $733K $910K $357K $2.4M
Net Income to Common Excl Extra Items $213.8M $362.4M $368.2M $307.8M $276.6M
 
Basic EPS (Cont. Ops) $2.56 $4.33 $4.49 $3.90 $3.47
Diluted EPS (Cont. Ops) $2.47 $4.19 $4.35 $3.77 $3.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $441.6M $646M $746M $706.5M $663.1M
EBIT $271.5M $456.7M $528.2M $475M $414.1M
 
Revenue (Reported) $5.1B $6.5B $7.8B $7.8B $7.7B
Operating Income (Reported) $271.5M $456.7M $528.2M $475M $414.1M
Operating Income (Adjusted) $271.5M $456.7M $528.2M $475M $414.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.8B $5.2B $5.9B $5.8B $5.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.1B $4.2B $4.7B $4.7B $4.6B
Gross Profit $757.6M $1.1B $1.2B $1.1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $539.6M $692.4M $770.6M $754.8M $757.2M
Other Inc / (Exp) $5.8M $24.6M $3M $1.1M -$517K
Operating Expenses $539.6M $692.4M $770.6M $754.8M $757.2M
Operating Income $218M $367.1M $391.7M $355.2M $302M
 
Net Interest Expenses $778K $10.7M $37.4M $55.1M $37.3M
EBT. Incl. Unusual Items $223.2M $381.1M $357.2M $301.1M $263.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $50.5M $87.3M $87.3M $71.4M $62.2M
Net Income to Company $172.8M $293.8M $269.9M $229.7M $201.3M
 
Minority Interest in Earnings -- $733K $940K $291K $1.9M
Net Income to Common Excl Extra Items $172.8M $293.8M $269.9M $229.7M $201.3M
 
Basic EPS (Cont. Ops) $2.06 $3.51 $3.29 $2.92 $2.53
Diluted EPS (Cont. Ops) $1.99 $3.41 $3.19 $2.82 $2.46
Weighted Average Basic Share $251.4M $250.2M $245.1M $236M $236.2M
Weighted Average Diluted Share $260.2M $258.1M $253M $244.1M $243.5M
 
EBITDA $344.7M $513.6M $556.8M $530.6M $490.4M
EBIT $218M $367.1M $391.7M $355.2M $302M
 
Revenue (Reported) $3.8B $5.2B $5.9B $5.8B $5.7B
Operating Income (Reported) $218M $367.1M $391.7M $355.2M $302M
Operating Income (Adjusted) $218M $367.1M $391.7M $355.2M $302M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $312M $148.1M $201M $183.7M $228.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $172.5M $140.2M $220.7M $259.4M $354.9M
Inventory $858.3M $1B $1.4B $1.8B $1.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $14.9M $16M $16.6M $15.8M $19M
Total Current Assets $1.4B $1.3B $1.9B $2.3B $2.4B
 
Property Plant And Equipment $1.3B $1.3B $1.5B $1.6B $1.7B
Long-Term Investments $41.2M $45.7M $6M $8.4M $4.7M
Goodwill $292.1M $370.3M $416.4M $420.7M $427.5M
Other Intangibles $71.2M -- -- -- --
Other Long-Term Assets -- $78M $65.7M $75M $73.3M
Total Assets $3B $3.1B $3.8B $4.4B $4.6B
 
Accounts Payable $110.7M $122.3M $171.7M $162.1M $244M
Accrued Expenses $151.8M $131.1M $163.3M $172.5M $160.8M
Current Portion Of Long-Term Debt $141.7M -- -- -- --
Current Portion Of Capital Lease Obligations $36.6M $38.8M $44.2M $53.6M $54.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1B $1B $1.4B $1.7B $1.7B
 
Long-Term Debt $529.9M $482.7M $457.9M $616.1M $598.5M
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.7B $2.1B $2.5B $2.5B
 
Common Stock $551K $563K $572K $806K $824K
Other Common Equity Adj $869K $787K -$4.1M -$2.2M -$9.3M
Common Equity $1.3B $1.5B $1.7B $1.9B $2.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $18.5M $19.5M $20.4M
Total Equity $1.3B $1.5B $1.8B $1.9B $2.2B
 
Total Liabilities and Equity $3B $3.1B $3.8B $4.4B $4.6B
Cash and Short Terms $312M $148.1M $201M $183.7M $228.1M
Total Debt $697.9M $509.4M $487.2M $652.3M $637M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $259.7M $219.5M $192M $185.1M $242M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $149.3M $220.8M $263.5M $289.5M $274.9M
Inventory $754M $1.4B $1.7B $2B $1.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $15M $17.1M $18.7M $21M --
Total Current Assets $1.2B $1.8B $2.1B $2.5B $2.2B
 
Property Plant And Equipment $1.2B $1.5B $1.6B $1.7B $1.8B
Long-Term Investments $44.1M $20.5M -- -- --
Goodwill $292.1M $415.8M $416.4M $430M --
Other Intangibles $76.6M -- -- -- --
Other Long-Term Assets -- $61.8M $73.8M $73.9M --
Total Assets $2.8B $3.7B $4.2B $4.6B $4.6B
 
Accounts Payable $128.1M $185.7M $177.1M $173.8M $280.6M
Accrued Expenses $144.1M $163.4M $161.8M $150.6M --
Current Portion Of Long-Term Debt $64.9M -- $104.8M -- --
Current Portion Of Capital Lease Obligations $37.5M $43.3M $52M $55.5M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $772.7M $1.4B $1.7B $1.8B $1.6B
 
Long-Term Debt $452.6M $479.4M $399.5M $593.2M $460.7M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $2.1B $2.3B $2.5B $2.3B
 
Common Stock $561K $571K $804K $820K $834K
Other Common Equity Adj $965K -$5.6M -$4.3M -$4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $18.6M $19.5M $19.8M $22.2M
Total Equity $1.4B $1.7B $1.9B $2.1B $2.2B
 
Total Liabilities and Equity $2.8B $3.7B $4.2B $4.6B $4.6B
Cash and Short Terms $259.7M $219.5M $192M $185.1M $242M
Total Debt $544.3M $507.6M $540.4M $631.9M $496.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $114.9M $241.4M $392.1M $348.1M $305M
Depreciation & Amoritzation $177.3M $169.5M $199.1M $221.1M $236.1M
Stock-Based Compensation $19.4M $22.2M $25.3M $30.4M $30.4M
Change in Accounts Receivable $11.2M $32.3M -$74.6M -$38.3M -$87.1M
Change in Inventories $536.7M -$33.6M -$324.5M -$297.7M $85.1M
Cash From Operations $877.9M $422.3M $285.7M $288.7M $609.4M
 
Capital Expenditures $136.2M $167.2M $243.1M $368.9M $433M
Cash Acquisitions -- $269.3M $20.8M $16.1M $16.4M
Cash From Investing -$127.5M -$432.9M -$240.9M -$387M -$445.6M
 
Dividends Paid (Ex Special Dividend) $22.5M $41.1M $44.6M $50.6M $55.5M
Special Dividend Paid
Long-Term Debt Issued $157.3M $379.3M $958.3M $1.4B $1.8B
Long-Term Debt Repaid -$636.1M -$468.8M -$1.1B -$1.3B -$1.9B
Repurchase of Common Stock $24.9M $33.6M $93.7M $211.8M $15.7M
Other Financing Activities -$2.5M -$7.4M -$8.7M -$7M -$10.1M
Cash From Financing -$620.1M -$153.3M $8M $81M -$119.2M
 
Beginning Cash (CF) $312M $148.1M $201M $183.7M $228.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $130.4M -$163.9M $52.8M -$17.4M $44.4M
Ending Cash (CF) $442.5M -$15.8M $253.8M $166.4M $272.3M
 
Levered Free Cash Flow $741.7M $255.2M $42.7M -$80.2M $176.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $69.4M $91.1M $80.6M $79.4M $67.7M
Depreciation & Amoritzation $41.8M $51.4M $56.6M $61.1M $63.9M
Stock-Based Compensation $3.1M $3.6M $6.3M $5.3M $4.8M
Change in Accounts Receivable $11.2M $10M -$26.9M $3.6M $41.9M
Change in Inventories $70.5M -$71.6M -$19.3M -$44.7M $196.3M
Cash From Operations $200.9M $125.1M $97M $111.7M $376.1M
 
Capital Expenditures $38M $68M $103.1M $131.7M $96.6M
Cash Acquisitions -- $703K -- $16.4M $143K
Cash From Investing -$38.5M -$74M -$102M -$144.7M -$98M
 
Dividends Paid (Ex Special Dividend) $10.6M $11.5M $13.6M $14M $14.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $14.1M $210.6M $339.1M $494.1M --
Long-Term Debt Repaid -$56.3M -$217.6M -$282.1M -$437.8M --
Repurchase of Common Stock $10.9M $32.5M $43.2M $267K $7.4M
Other Financing Activities -$53K -$32K -- $1K --
Cash From Financing -$218.7M -$47.9M $5.1M $50.7M -$247M
 
Beginning Cash (CF) $259.7M $219.5M $192M $185.1M $242M
Foreign Exchange Rate Adjustment -- -- -- $16K -$196K
Additions / Reductions -$56.2M $3.2M $176K $17.8M $30.9M
Ending Cash (CF) $203.5M $222.7M $192.2M $202.9M $272.7M
 
Levered Free Cash Flow $163M $57.1M -$6M -$20M $279.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $213.8M $362.4M $368.2M $307.8M $276.6M
Depreciation & Amoritzation $170M $189.3M $217.8M $231.5M $249M
Stock-Based Compensation $22.2M $25.4M $29.1M $30M $32.3M
Change in Accounts Receivable $6.4M -$66M -$42.4M -$26M $26M
Change in Inventories $244.7M -$445.5M -$253.5M -$212.1M $399.6M
Cash From Operations $663.8M $158.4M $315.1M $302.4M $1.1B
 
Capital Expenditures $150.7M $220.1M $356.9M $384M $447.6M
Cash Acquisitions -- $285.1M $5M $32.4M $24.3M
Cash From Investing -$149.9M -$479.7M -$363.7M -$401.9M -$470M
 
Dividends Paid (Ex Special Dividend) $38.3M $43.7M $48.5M $54.7M $58M
Special Dividend Paid
Long-Term Debt Issued $83.8M $1.3B $1.2B $2B --
Long-Term Debt Repaid -$336.4M -$1B -$1.3B -$2B --
Repurchase of Common Stock $24.2M $97.1M $115.5M $114.6M $130.4M
Other Financing Activities -- -$8.7M -$7M -$9.5M --
Cash From Financing -$513.7M $281.6M $20.6M $92.5M -$612.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $150K -$39.8M -$28M -$7M $56.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $513.1M -$61.8M -$41.8M -$81.6M $691.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $172.8M $293.8M $269.9M $229.7M $201.3M
Depreciation & Amoritzation $126.7M $146.5M $165.1M $175.5M $188.4M
Stock-Based Compensation $18.3M $21.6M $25.3M $24.9M $26.8M
Change in Accounts Receivable $23.2M -$75.1M -$42.8M -$30.5M $82.6M
Change in Inventories $147.3M -$264.7M -$193.7M -$108.1M $206.5M
Cash From Operations $438.6M $174.7M $204M $217.8M $747.6M
 
Capital Expenditures $122.3M $175.2M $289.1M $304.2M $318.8M
Cash Acquisitions -- $15.8M -- $16.4M $24.3M
Cash From Investing -$121.4M -$168.2M -$291M -$305.8M -$330.2M
 
Dividends Paid (Ex Special Dividend) $30.5M $33.1M $37.1M $41.2M $43.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $66.4M $972.4M $1.2B $1.8B $644.4M
Long-Term Debt Repaid -$232.8M -$799.8M -$976.2M -$1.6B -$662.7M
Repurchase of Common Stock $21.7M $85.3M $107M $9.8M $124.4M
Other Financing Activities -$7.4M -$8.7M -$7M -$9.5M -$9.7M
Cash From Financing -$369.6M $65.3M $77.9M $89.4M -$403.6M
 
Beginning Cash (CF) $891.7M $645.7M $610.2M $508.2M $681.8M
Foreign Exchange Rate Adjustment -- -- -- $16K $91K
Additions / Reductions -$52.4M $71.7M -$9.1M $1.3M $13.9M
Ending Cash (CF) $839.3M $717.5M $601.1M $509.6M $695.8M
 
Levered Free Cash Flow $316.3M -$593K -$85M -$86.5M $428.7M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock