Financhill
Sell
16

RHP Quote, Financials, Valuation and Earnings

Last price:
$84.68
Seasonality move :
-1.82%
Day range:
$80.47 - $85.49
52-week range:
$80.47 - $121.77
Dividend yield:
5.18%
P/E ratio:
19.27x
P/S ratio:
2.30x
P/B ratio:
9.23x
Volume:
1.9M
Avg. volume:
1.3M
1-year change:
-25.98%
Market cap:
$5.1B
Revenue:
$2.3B
EPS (TTM):
$4.39
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $524.5M $939.4M $1.8B $2.2B $2.3B
Revenue Growth (YoY) -67.31% 79.11% 92.25% 19.5% 8.39%
 
Cost of Revenues $579.9M $777.3M $1.3B $1.5B $1.6B
Gross Profit -$55.5M $162.1M $536.8M $666.2M $730.8M
Gross Profit Margin -10.58% 17.26% 29.72% 30.87% 31.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$54.7M -$11.9M -$11.8M -$16.9M -$3.7M
Operating Expenses $215.1M $220.4M $208.6M $211.2M $235.6M
Operating Income -$270.5M -$58.3M $328.2M $455M $495.2M
 
Net Interest Expenses $108.5M $119.7M $142.7M $189.9M $197.4M
EBT. Incl. Unusual Items -$433.7M -$189.8M $173.7M $248.1M $294M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.1M $5M $38.8M -$93.7M $13.8M
Net Income to Company -$460.8M -$194.8M $134.9M $341.8M $280.2M
 
Minority Interest in Earnings $43.4M $17.8M -$6M -$30.6M -$8.6M
Net Income to Common Excl Extra Items -$417.4M -$177M $129M $311.2M $271.6M
 
Basic EPS (Cont. Ops) -$7.59 -$3.21 $2.34 $5.39 $4.54
Diluted EPS (Cont. Ops) -$7.59 -$3.21 $2.33 $5.36 $4.38
Weighted Average Basic Share $55M $55M $55.1M $57.8M $59.9M
Weighted Average Diluted Share $55M $55M $55.4M $58.1M $63.6M
 
EBITDA -$102.9M $155.9M $530.7M $670.7M $755M
EBIT -$318M -$64.5M $322.1M $459.5M $519.4M
 
Revenue (Reported) $524.5M $939.4M $1.8B $2.2B $2.3B
Operating Income (Reported) -$270.5M -$58.3M $328.2M $455M $495.2M
Operating Income (Adjusted) -$318M -$64.5M $322.1M $459.5M $519.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $126.5M $377.4M $568.9M $633.1M $647.6M
Revenue Growth (YoY) -71.65% 198.33% 50.72% 11.28% 2.3%
 
Cost of Revenues $137.2M $295M $404.7M $451.8M $465.1M
Gross Profit -$10.7M $82.4M $164.2M $181.3M $182.6M
Gross Profit Margin -8.43% 21.84% 28.87% 28.64% 28.19%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.3M -$3M -$3.1M -$2.2M -$1.6M
Operating Expenses $53.9M $56.3M $47.9M $56.5M $60.8M
Operating Income -$64.5M $26.1M $116.3M $124.8M $121.8M
 
Net Interest Expenses $26.7M $30.9M $40.8M $53.7M $47.7M
EBT. Incl. Unusual Items -$92.5M -$7.7M $72.4M $68.8M $72.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38K -$1.7M $11M -$101M $184K
Net Income to Company -$92.5M -$6M $61.4M $169.9M $72.3M
 
Minority Interest in Earnings $12.8M $44K -$3.3M -$27.8M -$3.5M
Net Income to Common Excl Extra Items -$79.7M -$6M $58.1M $142.1M $68.8M
 
Basic EPS (Cont. Ops) -$1.45 -$0.11 $1.05 $2.38 $1.15
Diluted EPS (Cont. Ops) -$1.45 -$0.11 $1.03 $2.37 $1.13
Weighted Average Basic Share $55M $55.1M $55.2M $59.7M $59.9M
Weighted Average Diluted Share $55M $55.1M $55.5M $59.7M $63.9M
 
EBITDA -$10.4M $80.9M $162.7M $186.5M $187.1M
EBIT -$64.3M $24.6M $114.8M $130M $126.3M
 
Revenue (Reported) $126.5M $377.4M $568.9M $633.1M $647.6M
Operating Income (Reported) -$64.5M $26.1M $116.3M $124.8M $121.8M
Operating Income (Adjusted) -$64.3M $24.6M $114.8M $130M $126.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $524.5M $939.4M $1.8B $2.2B $2.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $579.9M $777.3M $1.3B $1.5B $1.6B
Gross Profit -$55.5M $162.1M $549.2M $666.2M $730.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$54.7M -$11.9M -$11.8M -$16.9M -$3.7M
Operating Expenses $215.1M $220.4M $221M $211.2M $235.6M
Operating Income -$270.5M -$58.3M $328.2M $455M $495.2M
 
Net Interest Expenses $108.5M $119.7M $142.7M $189.9M $197.4M
EBT. Incl. Unusual Items -$433.7M -$189.8M $173.7M $248.1M $294M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.1M $5M $38.8M -$93.7M $13.8M
Net Income to Company -$460.8M -$194.8M $134.9M $341.8M $280.2M
 
Minority Interest in Earnings $29.3M $12.7M -$6M -$30.6M -$8.6M
Net Income to Common Excl Extra Items -$431.6M -$182.1M $129M $311.2M $271.6M
 
Basic EPS (Cont. Ops) -$7.60 -$3.22 $2.33 $5.36 $4.54
Diluted EPS (Cont. Ops) -$7.60 -$3.22 $2.28 $5.18 $4.39
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$102.9M $155.9M $530.7M $670.7M $755M
EBIT -$318M -$64.5M $322.1M $459.5M $519.4M
 
Revenue (Reported) $524.5M $939.4M $1.8B $2.2B $2.3B
Operating Income (Reported) -$270.5M -$58.3M $328.2M $455M $495.2M
Operating Income (Adjusted) -$318M -$64.5M $322.1M $459.5M $519.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $939.4M $1.8B $2.2B $2.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $777.3M $1.3B $1.5B $1.6B --
Gross Profit $162.1M $549.2M $666.2M $730.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$11.9M -$11.8M -$16.9M -$3.7M --
Operating Expenses $220.4M $221M $211.2M $235.6M --
Operating Income -$58.3M $328.2M $455M $495.2M --
 
Net Interest Expenses $119.7M $142.7M $189.9M $197.4M --
EBT. Incl. Unusual Items -$189.8M $173.7M $248.1M $294M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5M $38.8M -$93.7M $13.8M --
Net Income to Company -$194.8M $134.9M $341.8M $280.2M --
 
Minority Interest in Earnings $12.7M -$6M -$30.6M -$8.6M --
Net Income to Common Excl Extra Items -$182.1M $129M $311.2M $271.6M --
 
Basic EPS (Cont. Ops) -$3.22 $2.33 $5.36 $4.54 --
Diluted EPS (Cont. Ops) -$3.22 $2.28 $5.18 $4.39 --
Weighted Average Basic Share $220.2M $220.6M $231M $239.4M --
Weighted Average Diluted Share $220.2M $225.8M $243.2M $254.5M --
 
EBITDA $155.9M $530.7M $670.7M $755M --
EBIT -$64.5M $322.1M $459.5M $519.4M --
 
Revenue (Reported) $939.4M $1.8B $2.2B $2.3B --
Operating Income (Reported) -$58.3M $328.2M $455M $495.2M --
Operating Income (Adjusted) -$64.5M $322.1M $459.5M $519.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $56.7M $140.7M $334.2M $591.8M $477.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $20.1M $74.7M $116.8M $110M $94.2M
Inventory $7.2M $8.4M $12M $14M $16.1M
Prepaid Expenses $19.4M $24.4M $19.4M $22.5M $26.9M
Other Current Assets $15.5M -- -- -- --
Total Current Assets $241M $363.2M $682.4M $943M $806M
 
Property Plant And Equipment $3.1B $3B $3.2B $4B $4.1B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $17.7M $15.3M $24.4M $34.6M
Total Assets $3.6B $3.6B $4B $5.2B $5.2B
 
Accounts Payable $23.1M $31.7M $38.6M $57M $58.4M
Accrued Expenses $57.7M $101.2M $136.6M $157.4M $143.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $204M $495.1M $399.3M $532.7M $538M
 
Long-Term Debt $2.7B $2.7B $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 -- -$29.1M -$10.9M -$19.4M -$15.2M
Common Equity $205.3M -$22.2M $95.3M $569.2M $549M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $115.5M -$159K $312.5M $348.8M $385.6M
Total Equity $320.8M -$22.4M $407.8M $917.9M $934.6M
 
Total Liabilities and Equity $3.6B $3.6B $4B $5.2B $5.2B
Cash and Short Terms $56.7M $140.7M $334.2M $591.8M $477.7M
Total Debt $2.7B $2.9B $2.9B $3.4B $3.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $56.7M $140.7M $334.2M $591.8M $477.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $20.1M $74.7M $116.8M $110M $94.2M
Inventory $7.2M $8.4M $12M $14M $16.1M
Prepaid Expenses $19.4M $24.4M $19.4M $22.5M $26.9M
Other Current Assets $15.5M -- -- -- --
Total Current Assets $241M $363.2M $682.4M $943M $806M
 
Property Plant And Equipment $3.1B $3B $3.2B $4B $4.1B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $17.7M $15.3M $24.4M $34.6M
Total Assets $3.6B $3.6B $4B $5.2B $5.2B
 
Accounts Payable $23.1M $31.7M $38.6M $57M $58.4M
Accrued Expenses $57.7M $101.2M $136.6M $157.4M $143.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $204M $495.1M $399.3M $532.7M $538M
 
Long-Term Debt $2.7B $2.7B $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 -- -$29.1M -$10.9M -$19.4M -$15.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $115.5M -$159K $312.5M $348.8M $385.6M
Total Equity $320.8M -$22.4M $407.8M $917.9M $934.6M
 
Total Liabilities and Equity $3.6B $3.6B $4B $5.2B $5.2B
Cash and Short Terms $56.7M $140.7M $334.2M $591.8M $477.7M
Total Debt $2.7B $2.9B $2.9B $3.4B $3.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$460.8M -$194.8M $134.9M $341.8M $280.2M
Depreciation & Amoritzation $215.1M $220.4M $208.6M $211.2M $235.6M
Stock-Based Compensation $8.7M $12.1M $15M $15.4M $13.9M
Change in Accounts Receivable $50.5M -$54.6M -$40.7M $21.6M $15.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$161.5M $111.3M $419.9M $557.1M $576.5M
 
Capital Expenditures $165.5M $99.4M $89.5M $206.8M $407.9M
Cash Acquisitions -$8.9M -$196.5M -$104M -$802M --
Cash From Investing -$172.6M -$289.7M -$189.3M -$1B -$410.4M
 
Dividends Paid (Ex Special Dividend) -$102.3M -$502K -$5.9M -$176M -$266.1M
Special Dividend Paid
Long-Term Debt Issued $106M $684M $288M $905M $1.4B
Long-Term Debt Repaid -$5M -$405M -$497.3M -$384.5M -$1.4B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.1M -$16.8M $265.8M -$28.1M -$36.1M
Cash From Financing -$6.5M $261.7M $50.7M $711.9M -$290.3M
 
Beginning Cash (CF) $420.4M $79.8M $163M $444.3M $700.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$340.6M $83.2M $281.3M $256.1M -$124.2M
Ending Cash (CF) $79.8M $163M $444.3M $700.4M $576.2M
 
Levered Free Cash Flow -$327M $11.8M $330.4M $350.3M $168.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$117.1M -$24.8M $61M $42.8M --
Depreciation & Amoritzation $53.3M $56M $48.4M $57.2M --
Stock-Based Compensation $2.5M $3.8M $3.7M $3.9M --
Change in Accounts Receivable $1.8M -$8.5M -$30.4M -$15.6M --
Change in Inventories -- -- -- -- --
Cash From Operations -$42.9M -$4.2M $31.7M $7.5M --
 
Capital Expenditures $25.8M $9.7M $36.8M $79.4M --
Cash Acquisitions -$4.6M -$2M -$4M -- --
Cash From Investing -$24.9M -$8.6M -$48.5M -$79.3M --
 
Dividends Paid (Ex Special Dividend) -$488K -$276K -$14M -$67.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $600M -- $7M $1B --
Long-Term Debt Repaid -$507.3M -$1.3M -$2.7M -$1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$16.4M -$3.8M -$4.2M -$28.9M --
Cash From Financing $75.9M -$5.4M -$13.9M -$81.8M --
 
Beginning Cash (CF) $79.8M $163M $444.3M $700.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8M -$18.1M -$30.7M -$153.6M --
Ending Cash (CF) $87.8M $144.9M $413.6M $546.9M --
 
Levered Free Cash Flow -$68.7M -$13.9M -$5.1M -$72M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$460.8M -$194.8M $134.9M $341.8M $280.2M
Depreciation & Amoritzation $215.1M $220.4M $208.6M $211.2M $235.6M
Stock-Based Compensation $8.7M $12.1M $15M $15.4M $13.9M
Change in Accounts Receivable $50.5M -$54.6M -$40.7M $21.6M $15.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$161.5M $111.3M $419.9M $557.1M $576.5M
 
Capital Expenditures $165.5M $99.4M $89.5M $206.8M $407.9M
Cash Acquisitions -$8.9M -$196.5M -$104M -$802M --
Cash From Investing -$172.6M -$289.7M -$189.3M -$1B -$410.4M
 
Dividends Paid (Ex Special Dividend) -$102.3M -$502K -$5.9M -$176M -$266.1M
Special Dividend Paid
Long-Term Debt Issued $106M $684M $288M $905M $1.4B
Long-Term Debt Repaid -$5M -$405M -$497.3M -$384.5M -$1.4B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.1M -$16.8M $265.8M -$28.1M -$36.1M
Cash From Financing -$6.5M $261.7M $50.7M $711.9M -$290.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$340.6M $83.2M $281.3M $256.1M -$124.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$327M $11.8M $330.4M $350.3M $168.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$117.1M -$24.8M $61M $42.8M --
Depreciation & Amoritzation $53.3M $56M $48.4M $57.2M --
Stock-Based Compensation $2.5M $3.8M $3.7M $3.9M --
Change in Accounts Receivable $1.8M -$8.5M -$30.4M -$15.6M --
Change in Inventories -- -- -- -- --
Cash From Operations -$42.9M -$4.2M $31.7M $7.5M --
 
Capital Expenditures $25.8M $9.7M $36.8M $79.4M --
Cash Acquisitions -$4.6M -$2M -$4M -- --
Cash From Investing -$24.9M -$8.6M -$48.5M -$79.3M --
 
Dividends Paid (Ex Special Dividend) -$488K -$276K -$14M -$67.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $600M -- $7M $1B --
Long-Term Debt Repaid -$507.3M -$1.3M -$2.7M -$1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$16.4M -$3.8M -$4.2M -$28.9M --
Cash From Financing $75.9M -$5.4M -$13.9M -$81.8M --
 
Beginning Cash (CF) $79.8M $163M $444.3M $700.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8M -$18.1M -$30.7M -$153.6M --
Ending Cash (CF) $87.8M $144.9M $413.6M $546.9M --
 
Levered Free Cash Flow -$68.7M -$13.9M -$5.1M -$72M --

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

GET BETTER TRADE IDEAS

Popular

What Do I Need to Know About Alcoa Stock?
What Do I Need to Know About Alcoa Stock?

Alcoa (AA) is a global leader in aluminum production. Based…

Is ROOT Stock the Next Big Thing?
Is ROOT Stock the Next Big Thing?

Root Holdings (NASDAQ:ROOT) is the parent company of Root Insurance,…

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock