Financhill
Sell
39

RNR Quote, Financials, Valuation and Earnings

Last price:
$301.34
Seasonality move :
2.75%
Day range:
$299.20 - $311.18
52-week range:
$219.00 - $315.88
Dividend yield:
0.53%
P/E ratio:
5.32x
P/S ratio:
1.10x
P/B ratio:
1.21x
Volume:
624.8K
Avg. volume:
418.9K
1-year change:
29.12%
Market cap:
$13.1B
Revenue:
$12.8B
EPS (TTM):
$56.62
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5.3B $5B $9.1B $11.6B $12.8B
Revenue Growth (YoY) 2.18% -4.15% 80.05% 28.13% 9.69%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $10.9M $12.6M -$6.2M $1.9M --
Operating Expenses $76.6M $1.2B -$3.1B -$3B -$4.1B
Operating Income -$76.6M -$1.2B $3.1B $3B $4.1B
 
Net Interest Expenses $49.8M $48.3M $73.2M $93.8M $120.9M
EBT. Incl. Unusual Items -$114.1M -$1.2B $3.1B $3B $4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$10.7M -$59M -$510.1M $32.6M $396.3M
Net Income to Company -$103.4M -$1.2B $3.6B $3B --
 
Minority Interest in Earnings -$63.3M -$98.6M $1.1B $1.1B $935.4M
Net Income to Common Excl Extra Items -$104.2M -$1.2B $3.6B $2.9B $3.6B
 
Basic EPS (Cont. Ops) -$1.57 -$25.50 $52.40 $35.31 $56.23
Diluted EPS (Cont. Ops) -$1.57 -$25.50 $52.27 $35.21 $56.03
Weighted Average Basic Share $47.2M $43M $47.5M $51.2M $46.3M
Weighted Average Diluted Share $47.2M $43M $47.6M $51.3M $46.5M
 
EBITDA -- -- -- -- --
EBIT -$114.1M -$1.2B $3.1B $3B $4B
 
Revenue (Reported) $5.3B $5B $9.1B $11.6B $12.8B
Operating Income (Reported) -$76.6M -$1.2B $3.1B $3B $4.1B
Operating Income (Adjusted) -$114.1M -$1.2B $3.1B $3B $4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.4B $2B $3.2B $2.3B $3B
Revenue Growth (YoY) -0.52% 45.47% 59.49% -29.34% 29.55%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $6.4M $7.7M $144K $1.1M --
Operating Expenses -$314.9M -$702.6M -$1.4B $74.5M -$1.3B
Operating Income $314.9M $702.6M $1.4B -$74.5M $1.3B
 
Net Interest Expenses $11.9M $12.4M $23.2M $23.2M $31.4M
EBT. Incl. Unusual Items $306.9M $698.7M $1.4B -$83.1M $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.6M $5.4M -$554.2M -$63.9M $116.1M
Net Income to Company $288.3M $693.3M $2B -$19.2M --
 
Minority Interest in Earnings $68.5M $236.4M $403M $170.4M $387.1M
Net Income to Common Excl Extra Items $288M $693.3M $2B -$16.7M $1.1B
 
Basic EPS (Cont. Ops) $4.71 $10.47 $30.50 -$3.89 $16.82
Diluted EPS (Cont. Ops) $4.71 $10.44 $30.42 -$3.89 $16.75
Weighted Average Basic Share $44.7M $42.8M $50.9M $50.4M $43.9M
Weighted Average Diluted Share $44.7M $42.9M $51.1M $50.4M $44.1M
 
EBITDA -- -- -- -- --
EBIT $306.9M $698.7M $1.4B -$83.1M $1.3B
 
Revenue (Reported) $1.4B $2B $3.2B $2.3B $3B
Operating Income (Reported) $314.9M $702.6M $1.4B -$74.5M $1.3B
Operating Income (Adjusted) $306.9M $698.7M $1.4B -$83.1M $1.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5.3B $5B $9.1B $11.7B $12.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $10.9M $12.6M -$6.2M $1.9M --
Operating Expenses $78.9M $1.2B -$3.1B -$3B -$4.1B
Operating Income -$78.9M -$1.2B $3.1B $3B $4.1B
 
Net Interest Expenses $47.5M $48.3M $73.2M $93.8M $120.9M
EBT. Incl. Unusual Items -$114.1M -$1.2B $3.1B $3B $4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$10.7M -$59M -$510.1M $32.6M $396.3M
Net Income to Company -$103.4M -$1.2B $3.6B $3B --
 
Minority Interest in Earnings -$63.3M -$98.6M $1.1B $1.1B $935.4M
Net Income to Common Excl Extra Items -$109.8M -$1.2B $3.6B $2.9B $3.6B
 
Basic EPS (Cont. Ops) -$1.54 -$25.44 $51.35 $35.19 $56.83
Diluted EPS (Cont. Ops) -$1.56 -$25.47 $51.22 $35.08 $56.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT -$114.1M -$1.2B $3.1B $3B $4B
 
Revenue (Reported) $5.3B $5B $9.1B $11.7B $12.8B
Operating Income (Reported) -$78.9M -$1.2B $3.1B $3B $4.1B
Operating Income (Adjusted) -$114.1M -$1.2B $3.1B $3B $4B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $5B $9.1B $11.7B $12.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $12.6M -$6.2M $1.9M $3.5M --
Operating Expenses $1.2B -$3.1B -$3B -$4.1B --
Operating Income -$1.2B $3.1B $3B $4.1B --
 
Net Interest Expenses $48.3M $73.2M $93.8M $120.9M --
EBT. Incl. Unusual Items -$1.2B $3.1B $3B $4B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$59M -$510.1M $32.6M $396.3M --
Net Income to Company -$1.2B $3.6B $3B $1.1B --
 
Minority Interest in Earnings -$98.6M $1.1B $1.1B $935.4M --
Net Income to Common Excl Extra Items -$1.2B $3.6B $2.9B $3.6B --
 
Basic EPS (Cont. Ops) -$25.44 $51.35 $35.19 $56.83 --
Diluted EPS (Cont. Ops) -$25.47 $51.22 $35.08 $56.62 --
Weighted Average Basic Share $172.2M $190M $204.7M $185.3M --
Weighted Average Diluted Share $172.3M $190.4M $205.2M $185.9M --
 
EBITDA -- -- -- -- --
EBIT -$1.2B $3.1B $3B $4B --
 
Revenue (Reported) $5B $9.1B $11.7B $12.8B --
Operating Income (Reported) -$1.2B $3.1B $3B $4.1B --
Operating Income (Adjusted) -$1.2B $3.1B $3B $4B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.9B $1.2B $1.9B $1.7B $1.7B
Short Term Investments $5.3B $4.7B $4.6B $4.5B --
Accounts Receivable, Net $8.1B $9.9B $12.6B $11.8B --
Inventory -- -- -- -- --
Prepaid Expenses $854.7M $1B $924.8M $888.3M --
Other Current Assets -- -- -- -- --
Total Current Assets $11.7B $11.8B $15.2B $15.2B $16.5B
 
Property Plant And Equipment $50.9M $83.7M $89.5M $99.9M $112.7M
Long-Term Investments $823.9M $1.2B $1.5B $2.2B $2.9B
Goodwill $206.3M $210.9M $300.5M $300.5M --
Other Intangibles $37.2M $26.9M $474.8M $403.6M --
Other Long-Term Assets -- -- -- -- --
Total Assets $28.9B $30.9B $42.7B $45.3B $48.9B
 
Accounts Payable $3.9B $3.9B $3.2B $2.8B $2.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $14.1B $15.6B $19.1B $20.2B $21.5B
 
Long-Term Debt $1.2B $1.2B $2B $1.6B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $18.7B $21B $27.2B $27.8B $29.7B
 
Common Stock $44.4M $43.7M $52.7M $50.2M $44M
Other Common Equity Adj -$10.9M -$15.5M -$14.2M -$14.8M --
Common Equity $5.9B $4.6B $8.7B $9.8B $10.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.6B $4.5B $6.1B $7B $7.6B
Total Equity $10.2B $9.9B $15.6B $17.6B $19.2B
 
Total Liabilities and Equity $28.9B $30.9B $42.7B $45.3B $48.9B
Cash and Short Terms $7.2B $5.9B $6.5B $6.2B --
Total Debt $1.2B $1.2B $2B $2B $2.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.9B $1.2B $1.9B $1.7B $1.7B
Short Term Investments $5.3B $4.7B $4.6B $4.5B --
Accounts Receivable, Net $8.1B $9.9B $12.6B $11.8B --
Inventory -- -- -- -- --
Prepaid Expenses $854.7M $1B $924.8M $888.3M --
Other Current Assets -- -- -- -- --
Total Current Assets $11.7B $11.8B $15.2B $15.2B $16.5B
 
Property Plant And Equipment $50.9M $83.7M $89.5M $99.9M $112.7M
Long-Term Investments $823.9M $1.2B $1.5B $2.2B $2.9B
Goodwill $206.3M $210.9M $300.5M $300.5M --
Other Intangibles $37.2M $26.9M $474.8M $403.6M --
Other Long-Term Assets -- -- -- -- --
Total Assets $28.9B $30.9B $42.7B $45.3B $48.9B
 
Accounts Payable $3.9B $3.9B $3.2B $2.8B $2.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $14.1B $15.6B $19.1B $20.2B $21.5B
 
Long-Term Debt $1.2B $1.2B $2B $1.6B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $18.7B $21B $27.2B $27.8B $29.7B
 
Common Stock $44.4M $43.7M $52.7M $50.2M $44M
Other Common Equity Adj -$10.9M -$15.5M -$14.2M -$14.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -$236K -- -- -- --
Minority Interest, Total $3.6B $4.5B $6.1B $7B $7.6B
Total Equity $10.2B $9.9B $15.6B $17.6B $19.2B
 
Total Liabilities and Equity $28.9B $30.9B $42.7B $45.3B $48.9B
Cash and Short Terms $7.2B $5.9B $6.5B $6.2B --
Total Debt $1.2B $1.2B $2B $2B $2.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$103.4M -$1.2B $3.6B $3B --
Depreciation & Amoritzation -$21M -$27M -$134.8M $258.5M -$14.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.2B -$1.8B $537.1M $853.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $1.6B $1.9B $4.2B $3.7B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- $2.4B $943.2M $328.4M
Cash From Investing -$222M -$2B -$3.2B -$3.5B -$2.3B
 
Dividends Paid (Ex Special Dividend) $100.7M $100.1M $110.5M $116.2M $110.2M
Special Dividend Paid
Long-Term Debt Issued $30M -- $815.6M $75M --
Long-Term Debt Repaid -- -- -$30M -$150M --
Repurchase of Common Stock $1.3B $166.7M -- $666.9M $1.6B
Other Financing Activities $582.1M $992.1M $561.9M -$429.4M --
Cash From Financing -$896.7M -$277.6M $2B -$881.7M -$1.3B
 
Beginning Cash (CF) $1.9B $1.2B $1.9B $1.7B $1.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $122.2M -$664.7M $683.2M -$200.9M $54.6M
Ending Cash (CF) $2B $552.1M $2.6B $1.5B $1.8B
 
Levered Free Cash Flow $1.2B $1.6B $1.9B $4.2B $3.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $288.3M $693.3M $2B -$19.2M --
Depreciation & Amoritzation -$4.6M -$25.7M -$13.7M $6.8M -$16.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $284.4M $598.2M $868.7M $1.2B --
Change in Inventories -- -- -- -- --
Cash From Operations $432.9M $733.2M $512.5M $778.9M $483M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- $2.4B $91.7M $23.8M
Cash From Investing $304M -$708.9M $125.2M -$123.9M $151.4M
 
Dividends Paid (Ex Special Dividend) $24.6M $24.9M $28.7M $28.8M $26.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $75M -- --
Long-Term Debt Repaid -- -- -- -$50M --
Repurchase of Common Stock $323M -- -- $451.6M $660M
Other Financing Activities $463.2M $525.3M $438.2M $154.4M --
Cash From Financing -$320.1M -$24.9M $45.8M -$532.5M -$589.2M
 
Beginning Cash (CF) $1.9B $1.2B $1.9B $1.7B $1.7B
Foreign Exchange Rate Adjustment $1.4M -$9.3M -$1.9M -$18.9M -$15.6M
Additions / Reductions $418.3M -$9.9M $681.6M $103.7M $29.6M
Ending Cash (CF) $2.3B $1.2B $2.6B $1.8B $1.7B
 
Levered Free Cash Flow $432.9M $733.2M $512.5M $778.9M $483M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$103.4M -$1.2B $3.6B $3B --
Depreciation & Amoritzation -$21M -$27M -$134.8M $258.5M -$14.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.2B -$1.8B $537.1M $853.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $1.6B $1.9B $4.2B $3.7B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- $2.4B $943.2M $328.4M
Cash From Investing -$222M -$2B -$3.2B -$3.5B -$2.3B
 
Dividends Paid (Ex Special Dividend) $100.7M $100.1M $110.5M $116.2M $110.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $75M --
Long-Term Debt Repaid -- -- -$30M -$150M --
Repurchase of Common Stock $1.3B $166.7M -- $666.9M $1.6B
Other Financing Activities $582.1M $992.1M $561.9M -$429.4M --
Cash From Financing -$896.7M -$277.6M $2B -$881.7M -$1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $122.2M -$664.7M $683.2M -$200.9M $54.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.2B $1.6B $1.9B $4.2B $3.7B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders -$1.2B $3.6B $3B $1.1B --
Depreciation & Amoritzation -$27M -$134.8M $258.5M -$14.1M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.8B $537.1M $853.4M -$1.6B --
Change in Inventories -- -- -- -- --
Cash From Operations $1.6B $1.9B $4.2B $3.7B --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- $2.4B $943.2M $328.4M --
Cash From Investing -$2B -$3.2B -$3.5B -$2.3B --
 
Dividends Paid (Ex Special Dividend) $100.1M $110.5M $116.2M $110.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $815.6M $75M $865M --
Long-Term Debt Repaid -- -$30M -$150M -$490M --
Repurchase of Common Stock $166.7M -- $666.9M $1.6B --
Other Financing Activities $992.1M $561.9M -$429.4M -$214.4M --
Cash From Financing -$277.6M $2B -$881.7M -$1.3B --
 
Beginning Cash (CF) $5.4B $5.1B $6.5B $6.5B --
Foreign Exchange Rate Adjustment $22.5M $5.5M -$17.4M -$12.2M --
Additions / Reductions -$664.7M $683.2M -$200.9M $54.6M --
Ending Cash (CF) $4.7B $5.8B $6.3B $6.5B --
 
Levered Free Cash Flow $1.6B $1.9B $4.2B $3.7B --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

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

Show me the best stock