Financhill
Buy
64

RHP Quote, Financials, Valuation and Earnings

Last price:
$105.70
Seasonality move :
3.2%
Day range:
$103.70 - $107.80
52-week range:
$93.76 - $122.91
Dividend yield:
4.16%
P/E ratio:
18.79x
P/S ratio:
2.85x
P/B ratio:
11.48x
Volume:
1.1M
Avg. volume:
499.6K
1-year change:
-1.45%
Market cap:
$6.3B
Revenue:
$2.2B
EPS (TTM):
$5.63
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.6B $524.5M $939.4M $1.8B $2.2B
Revenue Growth (YoY) 25.84% -67.31% 79.11% 92.25% 19.5%
 
Cost of Revenues $1.1B $579.9M $777.3M $1.3B $1.5B
Gross Profit $484.5M -$55.5M $162.1M $536.8M $666.2M
Gross Profit Margin 30.2% -10.58% 17.26% 29.72% 30.87%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$4M -$54.7M -$11.9M -$11.8M -$16.9M
Operating Expenses $213.8M $215.1M $220.4M $208.6M $211.2M
Operating Income $270.7M -$270.5M -$58.3M $328.2M $455M
 
Net Interest Expenses $119.9M $108.5M $119.7M $142.7M $189.9M
EBT. Incl. Unusual Items $146.8M -$433.7M -$189.8M $173.7M $248.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.5M $27.1M $5M $38.8M -$93.7M
Net Income to Company $128.3M -$460.8M -$194.8M $134.9M $341.8M
 
Minority Interest in Earnings $17.5M $43.4M $17.8M -$6M -$30.6M
Net Income to Common Excl Extra Items $145.8M -$417.4M -$177M $129M $311.2M
 
Basic EPS (Cont. Ops) $2.82 -$7.59 -$3.21 $2.34 $5.39
Diluted EPS (Cont. Ops) $2.81 -$7.59 -$3.21 $2.33 $5.36
Weighted Average Basic Share $51.6M $55M $55M $55.1M $57.8M
Weighted Average Diluted Share $52M $55M $55M $55.4M $58.1M
 
EBITDA $492.2M -$102.9M $155.9M $530.7M $670.7M
EBIT $278.4M -$318M -$64.5M $322.1M $459.5M
 
Revenue (Reported) $1.6B $524.5M $939.4M $1.8B $2.2B
Operating Income (Reported) $270.7M -$270.5M -$58.3M $328.2M $455M
Operating Income (Adjusted) $278.4M -$318M -$64.5M $322.1M $459.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $70.2M $306.9M $467.8M $528.5M $550M
Revenue Growth (YoY) -81.5% 336.88% 52.41% 12.99% 4.06%
 
Cost of Revenues $111.6M $225M $322.8M $368.3M $384.2M
Gross Profit -$41.4M $81.9M $145M $160.2M $165.8M
Gross Profit Margin -58.91% 26.69% 30.99% 30.31% 30.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$7.9M -$2.4M -$662K -$6.7M $1.9M
Operating Expenses $53.9M $56.1M $48M $58.1M $59.1M
Operating Income -$95.3M $25.8M $97M $102.1M $106.8M
 
Net Interest Expenses $26.6M $31M $38.7M $52.4M $47.3M
EBT. Incl. Unusual Items -$129.8M -$7.5M $57.6M $42.9M $61.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $86K $1.1M $10.2M $2.2M $922K
Net Income to Company -$129.9M -$8.6M $47.5M $40.8M $60.4M
 
Minority Interest in Earnings $12.2M $61K -$2.2M $442K -$1.4M
Net Income to Common Excl Extra Items -$117.7M -$8.5M $45.2M $41.2M $59M
 
Basic EPS (Cont. Ops) -$2.14 -$0.16 $0.82 $0.69 $0.99
Diluted EPS (Cont. Ops) -$2.14 -$0.16 $0.79 $0.64 $0.94
Weighted Average Basic Share $55M $55.1M $55.2M $59.7M $59.9M
Weighted Average Diluted Share $55M $55.1M $59.3M $63.6M $63.9M
 
EBITDA -$47.8M $81M $145.7M $159.5M $174.9M
EBIT -$101.7M $24.9M $97.7M $101.5M $115.9M
 
Revenue (Reported) $70.2M $306.9M $467.8M $528.5M $550M
Operating Income (Reported) -$95.3M $25.8M $97M $102.1M $106.8M
Operating Income (Adjusted) -$101.7M $24.9M $97.7M $101.5M $115.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $844.2M $688.5M $1.6B $2.1B $2.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $763.2M $619.4M $1.1B $1.4B $1.6B
Gross Profit $81.1M $69M $467.4M $649.2M $729.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$55.1M -$10.2M -$11.7M -$17.8M -$4.3M
Operating Expenses $214.5M $217.9M $229.4M $202.6M $231.3M
Operating Income -$133.4M -$148.9M $238M $446.5M $498.2M
 
Net Interest Expenses $109.5M $115.5M $132.7M $177.1M $203.5M
EBT. Incl. Unusual Items -$298M -$274.6M $93.6M $251.7M $290.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.8M $6.7M $26.1M $18.4M -$87.4M
Net Income to Company -$329.8M -$281.3M $67.6M $233.3M $377.8M
 
Minority Interest in Earnings $22.6M $25.5M -$2.6M -$6.1M -$32.8M
Net Income to Common Excl Extra Items -$307.2M -$255.8M $64.9M $227.2M $345M
 
Basic EPS (Cont. Ops) -$5.29 -$4.56 $1.17 $4.03 $5.77
Diluted EPS (Cont. Ops) -$5.30 -$4.56 $1.14 $3.84 $5.63
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $34.8M $64.6M $448.9M $646.9M $754.4M
EBIT -$179.7M -$153.3M $231.9M $444.3M $523.1M
 
Revenue (Reported) $844.2M $688.5M $1.6B $2.1B $2.3B
Operating Income (Reported) -$133.4M -$148.9M $238M $446.5M $498.2M
Operating Income (Adjusted) -$179.7M -$153.3M $231.9M $444.3M $523.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $398M $561.9M $1.2B $1.5B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $442.8M $482.3M $852.1M $1B $1.1B
Gross Profit -$44.8M $79.7M $385M $484.9M $548.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$53.4M -$8.9M -$8.7M -$14.7M -$2.1M
Operating Expenses $161.2M $164.1M $173.1M $154.7M $174.8M
Operating Income -$206M -$84.4M $211.8M $330.2M $373.4M
 
Net Interest Expenses $81.8M $88.8M $101.8M $136.3M $149.8M
EBT. Incl. Unusual Items -$341.2M -$182.1M $101.3M $179.3M $221.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27M $6.6M $27.7M $7.3M $13.7M
Net Income to Company -$368.3M -$188.8M $73.6M $171.9M $207.9M
 
Minority Interest in Earnings $16.4M $12.7M -$2.7M -$2.8M -$5M
Net Income to Common Excl Extra Items -$351.8M -$176.1M $70.9M $169.1M $202.9M
 
Basic EPS (Cont. Ops) -$6.15 -$3.11 $1.28 $2.98 $3.39
Diluted EPS (Cont. Ops) -$6.15 -$3.11 $1.25 $2.81 $3.26
Weighted Average Basic Share $164.9M $165.1M $165.4M $171.2M $179.5M
Weighted Average Diluted Share $164.9M $165.1M $170.3M $183.4M $190.5M
 
EBITDA -$92.5M $75M $368M $484.2M $567.9M
EBIT -$253.7M -$89.1M $207.3M $329.5M $393.1M
 
Revenue (Reported) $398M $561.9M $1.2B $1.5B $1.7B
Operating Income (Reported) -$206M -$84.4M $211.8M $330.2M $373.4M
Operating Income (Adjusted) -$253.7M -$89.1M $207.3M $329.5M $393.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $362.4M $56.7M $140.7M $334.2M $591.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $70.8M $20.1M $74.7M $116.8M $110M
Inventory $10.3M $7.2M $8.4M $12M $14M
Prepaid Expenses $33.9M $19.4M $24.4M $19.4M $22.5M
Other Current Assets $17.8M $15.5M -- -- --
Total Current Assets $709.6M $241M $363.2M $682.4M $943M
 
Property Plant And Equipment $3.1B $3.1B $3B $3.2B $4B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $17.7M $15.3M $24.4M
Total Assets $4.1B $3.6B $3.6B $4B $5.2B
 
Accounts Payable $40.2M $23.1M $31.7M $38.6M $57M
Accrued Expenses $90.3M $57.7M $101.2M $136.6M $157.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $315.6M $204M $495.1M $399.3M $532.7M
 
Long-Term Debt $2.6B $2.7B $2.7B $2.9B $3.4B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3.2B $3.6B $3.6B $4.3B
 
Common Stock $549K $550K $551K $552K $597K
Other Common Equity Adj -- -- -$29.1M -$10.9M -$19.4M
Common Equity $644.7M $205.3M -$22.2M $95.3M $569.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $221.5M $115.5M -$159K $312.5M $348.8M
Total Equity $866.2M $320.8M -$22.4M $407.8M $917.9M
 
Total Liabilities and Equity $4.1B $3.6B $3.6B $4B $5.2B
Cash and Short Terms $362.4M $56.7M $140.7M $334.2M $591.8M
Total Debt $2.6B $2.7B $2.9B $2.9B $3.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $52.2M $53.2M $224.7M $543.1M $534.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $13.7M $73M $131.5M $118.3M $107.3M
Inventory -- -- -- -- --
Prepaid Expenses -- $113.3M $143.5M -- --
Other Current Assets -- -- -- -- --
Total Current Assets $185M $334.6M $662M $834.8M $734.9M
 
Property Plant And Equipment $3.1B $3.1B $3.2B $3.9B $4.1B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- $173.6M $189.1M
Total Assets $3.6B $3.5B $3.9B $5.1B $5.2B
 
Accounts Payable $214.2M $271.1M $364.2M $438.3M $472.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $215M $271.4M $369.9M $499.6M $540.7M
 
Long-Term Debt $2.6B $2.9B $2.9B $3.4B $3.4B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3.6B $3.6B $4.3B $4.3B
 
Common Stock $550K $551K $552K $597K $599K
Other Common Equity Adj -- -- -- -$19.7M -$16.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $128.3M $12.1M $304.2M $339.5M $375.9M
Total Equity $400.2M -$27.1M $355.7M $810.4M $927.8M
 
Total Liabilities and Equity $3.6B $3.5B $3.9B $5.1B $5.2B
Cash and Short Terms $52.2M $53.2M $224.7M $543.1M $534.9M
Total Debt $2.6B $2.9B $2.9B $3.4B $3.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $128.3M -$460.8M -$194.8M $134.9M $341.8M
Depreciation & Amoritzation $213.8M $215.1M $220.4M $208.6M $211.2M
Stock-Based Compensation $7.8M $8.7M $12.1M $15M $15.4M
Change in Accounts Receivable -$2.8M $50.5M -$54.6M -$40.7M $21.6M
Change in Inventories -- -- -- -- --
Cash From Operations $354.7M -$161.5M $111.3M $419.9M $557.1M
 
Capital Expenditures $152.5M $165.5M $99.4M $89.5M $206.8M
Cash Acquisitions -$24.7M -$8.9M -$196.5M -$104M -$802M
Cash From Investing -$163M -$172.6M -$289.7M -$189.3M -$1B
 
Dividends Paid (Ex Special Dividend) -$183.3M -$102.3M -$502K -$5.9M -$176M
Special Dividend Paid
Long-Term Debt Issued $1.6B $106M $684M $288M $905M
Long-Term Debt Repaid -$1.5B -$5M -$405M -$497.3M -$384.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$145.8M -$5.1M -$16.8M $265.8M -$28.1M
Cash From Financing $79.7M -$6.5M $261.7M $50.7M $711.9M
 
Beginning Cash (CF) $149.1M $420.4M $79.8M $163M $444.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $271.3M -$340.6M $83.2M $281.3M $256.1M
Ending Cash (CF) $420.4M $79.8M $163M $444.3M $700.4M
 
Levered Free Cash Flow $202.1M -$327M $11.8M $330.4M $350.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$129.9M -$8.6M $47.5M $40.8M $60.4M
Depreciation & Amoritzation $53.9M $56.1M $48M $58.1M $59.1M
Stock-Based Compensation $2.2M $3.3M $3.7M $3.9M $3.5M
Change in Accounts Receivable $4.7M -$36.1M -$6.1M -$13.1M $20M
Change in Inventories -- -- -- -- --
Cash From Operations -$1.5M $50.6M $118.4M $154.4M $218.1M
 
Capital Expenditures $41.4M $12.7M $23.5M $44M $132.4M
Cash Acquisitions -$2M -$2.5M -$4.2M -$2.5M --
Cash From Investing -$43.5M -$14.4M -$26.3M -$42.7M -$128.5M
 
Dividends Paid (Ex Special Dividend) -$10K -$3K -$12K -$60.1M -$66.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10M -- -- -- $4M
Long-Term Debt Repaid -$1.3M -$1.3M -$1.9M -$9.7M -$6.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$91K -$79K -$1.3M $151K -$122K
Cash From Financing $8.6M -$46.3M -$3.2M -$69.6M -$68.9M
 
Beginning Cash (CF) $137.3M $88.6M $231.8M $613.9M $550.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$36.4M -$10.1M $88.9M $42.1M $20.7M
Ending Cash (CF) $100.9M $78.5M $320.7M $656M $570.9M
 
Levered Free Cash Flow -$43M $37.9M $94.9M $110.5M $85.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$329.8M -$281.3M $67.6M $233.3M $377.8M
Depreciation & Amoritzation $214.5M $217.9M $217M $202.6M $231.3M
Stock-Based Compensation $8.6M $11.1M $14.3M $15.3M $14.7M
Change in Accounts Receivable $69.4M -$59.4M -$57.1M $27.9M $11M
Change in Inventories -- -- -- -- --
Cash From Operations $11.2M -$26.5M $334.6M $543.9M $597M
 
Capital Expenditures $167.5M $107M $81.5M $163.5M $401.9M
Cash Acquisitions -$25.8M -$217.3M -$83.5M -$801.8M --
Cash From Investing -$190.8M -$318M -$160.6M -$969.7M -$398M
 
Dividends Paid (Ex Special Dividend) -$148.6M -$508K -$296K -$121.4M -$259.9M
Special Dividend Paid
Long-Term Debt Issued $337.5M $671M $372M $907M $1.4B
Long-Term Debt Repaid -$328M -$405M -$495.8M -$391.5M -$1.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$22.7M -$17.4M $266.4M -$28.5M -$35.5M
Cash From Financing $121.1M $322.1M $68.2M $761M -$284M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$58.5M -$22.4M $242.2M $335.3M -$85M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$156.3M -$133.6M $253.1M $380.4M $195.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$368.3M -$188.8M $73.6M $171.9M $207.9M
Depreciation & Amoritzation $161.2M $164.1M $160.7M $154.7M $174.8M
Stock-Based Compensation $6.6M $8.9M $11.1M $11.5M $10.7M
Change in Accounts Receivable $57M -$52.9M -$55.3M $13.2M $2.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$112.3M $22.7M $246M $369.9M $409.9M
 
Capital Expenditures $124.6M $66.2M $48.2M $122.2M $317.3M
Cash Acquisitions -$8.8M -$217.2M -$104.2M -$802M --
Cash From Investing -$131.7M -$277M -$147.9M -$928.2M -$313.4M
 
Dividends Paid (Ex Special Dividend) -$102.3M -$502K -$296K -$115.9M -$199.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $35M $600M $288M $907M $1.4B
Long-Term Debt Repaid -$3.8M -$403.8M -$494.6M -$388.8M -$1.4B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.4M -$16.7M $266.5M -$27.8M -$35.3M
Cash From Financing -$75.5M $253.1M $59.6M $769.9M -$226M
 
Beginning Cash (CF) $1.3B $256.2M $539.7M $1.5B $1.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$319.5M -$1.3M $157.7M $211.7M -$129.5M
Ending Cash (CF) $964.9M $254.9M $697.4M $1.7B $1.7B
 
Levered Free Cash Flow -$236.9M -$43.5M $197.8M $247.8M $92.6M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

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

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock