Financhill
Buy
64

ROL Quote, Financials, Valuation and Earnings

Last price:
$56.57
Seasonality move :
2.25%
Day range:
$56.62 - $57.43
52-week range:
$45.00 - $57.43
Dividend yield:
1.11%
P/E ratio:
57.26x
P/S ratio:
7.93x
P/B ratio:
20.27x
Volume:
1.5M
Avg. volume:
2.4M
1-year change:
21.55%
Market cap:
$27.5B
Revenue:
$3.4B
EPS (TTM):
$0.99
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.2B $2.4B $2.7B $3.1B $3.4B
Revenue Growth (YoY) 7.23% 12.17% 11.2% 14% 10.26%
 
Cost of Revenues $1B $1.2B $1.3B $1.5B $1.6B
Gross Profit $1.1B $1.3B $1.4B $1.6B $1.8B
Gross Profit Margin 51.48% 52.04% 51.47% 52.17% 52.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $657.2M $727.5M $802.7M $915.2M $1B
Other Inc / (Exp) -$8.3M $35.7M $8.2M $16.9M $683K
Operating Expenses $736.5M $814M $894M $1B $1.1B
Operating Income $376.1M $447.6M $493.4M $588.4M $657.2M
 
Net Interest Expenses $5.1M $830K $2.6M $19.1M $27.7M
EBT. Incl. Unusual Items $362.7M $482.5M $498.9M $586.3M $630.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $96M $125.9M $130.3M $151.3M $163.9M
Net Income to Company $266.8M $356.6M $368.6M $435M $466.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $266.8M $356.6M $368.6M $435M $466.4M
 
Basic EPS (Cont. Ops) $0.54 $0.72 $0.75 $0.89 $0.96
Diluted EPS (Cont. Ops) $0.54 $0.72 $0.75 $0.89 $0.96
Weighted Average Basic Share $491.6M $492.1M $492.3M $489.9M $484.2M
Weighted Average Diluted Share $491.6M $492.1M $492.4M $490.1M $484.3M
 
EBITDA $447.1M $569.9M $592.9M $705.1M $771.1M
EBIT $367.8M $483.3M $501.6M $605.3M $657.9M
 
Revenue (Reported) $2.2B $2.4B $2.7B $3.1B $3.4B
Operating Income (Reported) $376.1M $447.6M $493.4M $588.4M $657.2M
Operating Income (Adjusted) $367.8M $483.3M $501.6M $605.3M $657.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $535.6M $590.7M $658M $748.3M $822.5M
Revenue Growth (YoY) 9.77% 10.29% 11.4% 13.73% 9.91%
 
Cost of Revenues $261.6M $295.4M $326.8M $365.6M $400.1M
Gross Profit $274M $295.3M $331.2M $382.8M $422.4M
Gross Profit Margin 51.16% 49.99% 50.33% 51.15% 51.35%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $162.2M $178.8M $196.4M $223.1M $250.5M
Other Inc / (Exp) $32.3M $1.3M $4.7M -$61K $692K
Operating Expenses $185.8M $201.9M $218.9M $250.4M $279.7M
Operating Income $88.2M $93.4M $112.2M $132.4M $142.6M
 
Net Interest Expenses $606K $568K $465K $7.7M $5.8M
EBT. Incl. Unusual Items $119.9M $94.1M $116.5M $124.6M $137.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.2M $20.3M $28.3M $30.2M $32.3M
Net Income to Company $92.6M $73.8M $88.2M $94.4M $105.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $92.6M $73.8M $88.2M $94.4M $105.2M
 
Basic EPS (Cont. Ops) $0.19 $0.15 $0.18 $0.19 $0.22
Diluted EPS (Cont. Ops) $0.19 $0.15 $0.18 $0.19 $0.22
Weighted Average Basic Share $492M $492.2M $492.5M $484.1M $484.4M
Weighted Average Diluted Share $492M $492.3M $492.7M $484.3M $484.4M
 
EBITDA $144.1M $117.8M $139.5M $159.7M $172.5M
EBIT $120.5M $94.7M $117M $132.4M $143.3M
 
Revenue (Reported) $535.6M $590.7M $658M $748.3M $822.5M
Operating Income (Reported) $88.2M $93.4M $112.2M $132.4M $142.6M
Operating Income (Adjusted) $120.5M $94.7M $117M $132.4M $143.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.2B $2.5B $2.8B $3.2B $3.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.2B $1.3B $1.5B $1.6B
Gross Profit $1.1B $1.3B $1.4B $1.7B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $661.6M $744.1M $820.4M $941.9M $1B
Other Inc / (Exp) $23.7M $4.7M $11.6M $12.1M $1.4M
Operating Expenses $742.9M $830.2M $911.1M $1B $1.2B
Operating Income $407M $452.8M $512.2M $608.6M $667.4M
 
Net Interest Expenses $3.5M $792K $2.5M $26.3M $25.7M
EBT. Incl. Unusual Items $427.2M $456.7M $521.3M $594.4M $643.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $111M $119M $138.2M $153.3M $165.9M
Net Income to Company $316.1M $337.7M $383.1M $441.1M $477.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $316.1M $337.7M $383.1M $441.1M $477.2M
 
Basic EPS (Cont. Ops) $0.63 $0.67 $0.78 $0.89 $0.99
Diluted EPS (Cont. Ops) $0.63 $0.67 $0.78 $0.89 $0.99
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $512M $543.6M $614.5M $725.3M $784M
EBIT $430.7M $457.5M $523.8M $620.7M $668.9M
 
Revenue (Reported) $2.2B $2.5B $2.8B $3.2B $3.5B
Operating Income (Reported) $407M $452.8M $512.2M $608.6M $667.4M
Operating Income (Adjusted) $430.7M $457.5M $523.8M $620.7M $668.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $535.6M $590.7M $658M $748.3M $822.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $261.6M $295.4M $326.8M $365.6M $400.1M
Gross Profit $274M $295.3M $331.2M $382.8M $422.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $162.2M $178.8M $196.4M $223.1M $250.5M
Other Inc / (Exp) $32.3M $1.3M $4.7M -$61K $692K
Operating Expenses $185.8M $201.9M $218.9M $250.4M $279.7M
Operating Income $88.2M $93.4M $112.2M $132.4M $142.6M
 
Net Interest Expenses $606K $568K $465K $7.7M $5.8M
EBT. Incl. Unusual Items $119.9M $94.1M $116.5M $124.6M $137.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.2M $20.3M $28.3M $30.2M $32.3M
Net Income to Company $92.6M $73.8M $88.2M $94.4M $105.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $92.6M $73.8M $88.2M $94.4M $105.2M
 
Basic EPS (Cont. Ops) $0.19 $0.15 $0.18 $0.19 $0.22
Diluted EPS (Cont. Ops) $0.19 $0.15 $0.18 $0.19 $0.22
Weighted Average Basic Share $492M $492.2M $492.5M $484.1M $484.4M
Weighted Average Diluted Share $492M $492.3M $492.7M $484.3M $484.4M
 
EBITDA $144.1M $117.8M $139.5M $159.7M $172.5M
EBIT $120.5M $94.7M $117M $132.4M $143.3M
 
Revenue (Reported) $535.6M $590.7M $658M $748.3M $822.5M
Operating Income (Reported) $88.2M $93.4M $112.2M $132.4M $142.6M
Operating Income (Adjusted) $120.5M $94.7M $117M $132.4M $143.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $98.5M $105.3M $95.3M $103.8M $89.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $126.3M $139.6M $155.8M $178.2M $196.1M
Inventory $30.8M $28.9M $29.7M $33.4M $39.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $35.4M $52.4M $34.2M $54.2M $77.1M
Total Current Assets $314.8M $352.4M $348.6M $406.6M $442.6M
 
Property Plant And Equipment $390.4M $378M $405.4M $450.1M $539.3M
Long-Term Investments -- -- -- -- --
Goodwill $653.2M $786.5M $846.7M $1.1B $1.2B
Other Intangibles $418.8M $422.6M $418.7M $545.7M $541.6M
Other Long-Term Assets $30.6M $34.9M $39M $46.8M $45.2M
Total Assets $1.8B $2B $2.1B $2.6B $2.8B
 
Accounts Payable $64.6M $44.6M $42.8M $49.2M $49.6M
Accrued Expenses $31.7M $36.4M $39.5M $46.8M $54.8M
Current Portion Of Long-Term Debt $17.2M $18.8M $15M -- --
Current Portion Of Capital Lease Obligations $73.2M $75.2M $84.5M $92.2M $121.3M
Other Current Liabilities $63.5M $73.2M $54.6M $101.7M $115.7M
Total Current Liabilities $472.5M $491.2M $493.8M $576.7M $645.2M
 
Long-Term Debt $185.8M $136.3M $39.9M $490.8M $395.3M
Capital Leases -- -- -- -- --
Total Liabilities $904.5M $910.3M $854.8M $1.4B $1.5B
 
Common Stock $491.6M $491.9M $492.4M $484.1M $484.4M
Other Common Equity Adj -$10.9M -- -$31.6M -$26.8M -$43.6M
Common Equity $941.4M $1.1B $1.3B $1.2B $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $941.4M $1.1B $1.3B $1.2B $1.3B
 
Total Liabilities and Equity $1.8B $2B $2.1B $2.6B $2.8B
Cash and Short Terms $98.5M $105.3M $95.3M $103.8M $89.6M
Total Debt $203M $155M $54.9M $490.8M $395.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $117.3M $258.3M $112.5M $113M $201.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $122.4M $137.6M $150.4M $177.3M $194.1M
Inventory $32.6M $29.1M $30.9M $35.7M $41.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $39.2M $44.9M $35.5M $62.7M $80.5M
Total Current Assets $334M $496.5M $367.9M $424.4M $556M
 
Property Plant And Equipment $396.2M $373.7M $398.7M $468.8M $546.4M
Long-Term Investments -- -- -- -- --
Goodwill $659.8M $730.1M $852.8M $1.1B $1.2B
Other Intangibles $416.2M $438.4M $415.2M $407.4M $534.8M
Other Long-Term Assets $28.6M $46.2M $41.4M $41.9M $40.8M
Total Assets $1.9B $2.1B $2.1B $2.7B $2.9B
 
Accounts Payable $66.6M $38.6M $39.1M $40M $53.1M
Accrued Expenses $31.7M $37.7M $40.8M $51.7M $45M
Current Portion Of Long-Term Debt $18.8M $15M -- -- --
Current Portion Of Capital Lease Obligations $75.8M $74.5M $84M $97.4M $127.5M
Other Current Liabilities $96.2M $82.3M $68.2M $137.5M $131.2M
Total Current Liabilities $507.8M $480.9M $467.4M $591.9M $636.8M
 
Long-Term Debt $96.3M $280.8M $62.4M $510.9M $485.5M
Capital Leases -- -- -- -- --
Total Liabilities $887.9M $1B $851.1M $1.5B $1.6B
 
Common Stock $492.1M $492.5M $492.8M $484.2M $484.6M
Other Common Equity Adj -$11.2M -$13.9M -$31.3M -$32.5M -$37.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $988.9M $1.1B $1.3B $1.2B $1.4B
 
Total Liabilities and Equity $1.9B $2.1B $2.1B $2.7B $2.9B
Cash and Short Terms $117.3M $258.3M $112.5M $113M $201.2M
Total Debt $115M $295.8M $62.4M $510.9M $485.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $266.8M $356.6M $368.6M $435M $466.4M
Depreciation & Amoritzation $79.3M $86.6M $91.3M $99.8M $113.2M
Stock-Based Compensation $20.9M $14.9M $21.2M $24.6M $30M
Change in Accounts Receivable -$23.8M -$36.9M -$57.9M -$61.7M -$66.7M
Change in Inventories -$10.7M $2.6M -$540K -$4.3M -$5.9M
Cash From Operations $435.8M $401.8M $465.9M $528.4M $607.7M
 
Capital Expenditures $23.2M $27.2M $30.6M $32.5M $27.6M
Cash Acquisitions -$147.6M -$146.1M -$119.2M -$351M -$157.5M
Cash From Investing -$162.4M -$99M -$134.1M -$372.9M -$176.2M
 
Dividends Paid (Ex Special Dividend) -$160.5M -$208.7M -$211.6M -$264.3M -$298M
Special Dividend Paid
Long-Term Debt Issued $135M $206.5M $295M $1.1B $476M
Long-Term Debt Repaid -$223.5M -$254.5M -$395M -$632M -$572M
Repurchase of Common Stock -$8.3M -$10.7M -$7.1M -$315M -$11.6M
Other Financing Activities -$24M -$22.8M -$17.3M -$8.1M -$35.1M
Cash From Financing -$281.3M -$290.2M -$336M -$149.4M -$440.7M
 
Beginning Cash (CF) $94.3M $98.5M $105.3M $95.3M $103.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.9M $12.7M -$4.2M $6.1M -$9.3M
Ending Cash (CF) $98.5M $105.3M $95.3M $103.8M $89.6M
 
Levered Free Cash Flow $412.6M $374.6M $435.3M $495.9M $580.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $92.6M $73.8M $88.2M $94.4M $105.2M
Depreciation & Amoritzation $23.6M $23.1M $22.5M $27.3M $29.2M
Stock-Based Compensation $3.9M $6.1M $5.9M $7.2M $8.8M
Change in Accounts Receivable $1.1M -$2.1M -$2.9M -$8.2M -$8.3M
Change in Inventories -$2M $151K -$1M -$2.3M -$1.1M
Cash From Operations $119.5M $87.5M $100.8M $127.4M $146.9M
 
Capital Expenditures $7.8M $8M $7.6M $7.2M $6.8M
Cash Acquisitions -$17M -$13.2M -$15.5M -$47.1M -$27.2M
Cash From Investing $40.1M -$19.9M -$13.6M -$52.5M -$32.6M
 
Dividends Paid (Ex Special Dividend) -$39.4M -$49.2M -$64.1M -$72.6M -$79.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.5M $262.8M $180M $110M $503.2M
Long-Term Debt Repaid -$91.5M -$122M -$170M -$90M -$408M
Repurchase of Common Stock -$9.3M -$6.4M -$11.4M -$11.3M -$14.7M
Other Financing Activities -$4.9M -$3.1M -$5.6M -$325K -$5.2M
Cash From Financing -$141.7M $82.1M -$71.1M -$64.3M -$4.6M
 
Beginning Cash (CF) $98.5M $105.3M $95.3M $103.8M $89.6M
Foreign Exchange Rate Adjustment $873K $3.3M $1.1M -$1.6M $1.8M
Additions / Reductions $18M $149.7M $16.1M $10.7M $109.7M
Ending Cash (CF) $117.3M $258.3M $112.5M $113M $201.2M
 
Levered Free Cash Flow $111.7M $79.5M $93.1M $120.3M $140.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $316.1M $337.7M $383.1M $441.1M $477.2M
Depreciation & Amoritzation $81.3M $86.1M $90.7M $104.6M $115.1M
Stock-Based Compensation $21M $17.1M $21M $25.8M $31.6M
Change in Accounts Receivable -- -$40.2M -$58.6M -$67M -$66.7M
Change in Inventories -- $4.8M -$1.7M -$5.5M -$4.7M
Cash From Operations $463.3M $369.9M $479.2M $555M $627.1M
 
Capital Expenditures $24.4M $27.4M $30.3M $32M $27.2M
Cash Acquisitions -$117M -$142.3M -$121.4M -$382.6M -$137.5M
Cash From Investing -$69.2M -$159M -$127.8M -$411.8M -$156.3M
 
Dividends Paid (Ex Special Dividend) -$160.6M -$218.5M -$226.5M -$272.9M -$305.3M
Special Dividend Paid
Long-Term Debt Issued $74.5M $465.8M $212.2M $1B $869.2M
Long-Term Debt Repaid -$279.3M -$285M -$443M -$552M -$890M
Repurchase of Common Stock -$9.6M -$7.8M -$12.1M -$314.9M -$14.9M
Other Financing Activities -$26.9M -$20.9M -$19.9M -$2.8M -$40M
Cash From Financing -$401.8M -$66.4M -$489.2M -$142.6M -$381.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.7M $144.4M -$137.8M $664K $89.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $438.9M $342.5M $448.9M $523M $599.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $92.6M $73.8M $88.2M $94.4M $105.2M
Depreciation & Amoritzation $23.6M $23.1M $22.5M $27.3M $29.2M
Stock-Based Compensation $3.9M $6.1M $5.9M $7.2M $8.8M
Change in Accounts Receivable $1.1M -$2.1M -$2.9M -$8.2M -$8.3M
Change in Inventories -$2M $151K -$1M -$2.3M -$1.1M
Cash From Operations $119.5M $87.5M $100.8M $127.4M $146.9M
 
Capital Expenditures $7.8M $8M $7.6M $7.2M $6.8M
Cash Acquisitions -$17M -$13.2M -$15.5M -$47.1M -$27.2M
Cash From Investing $40.1M -$19.9M -$13.6M -$52.5M -$32.6M
 
Dividends Paid (Ex Special Dividend) -$39.4M -$49.2M -$64.1M -$72.6M -$79.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.5M $262.8M $180M $110M $503.2M
Long-Term Debt Repaid -$91.5M -$122M -$170M -$90M -$408M
Repurchase of Common Stock -$9.3M -$6.4M -$11.4M -$11.3M -$14.7M
Other Financing Activities -$4.9M -$3.1M -$5.6M -$325K -$5.2M
Cash From Financing -$141.7M $82.1M -$71.1M -$64.3M -$4.6M
 
Beginning Cash (CF) $98.5M $105.3M $95.3M $103.8M $89.6M
Foreign Exchange Rate Adjustment $873K $3.3M $1.1M -$1.6M $1.8M
Additions / Reductions $18M $149.7M $16.1M $10.7M $109.7M
Ending Cash (CF) $117.3M $258.3M $112.5M $113M $201.2M
 
Levered Free Cash Flow $111.7M $79.5M $93.1M $120.3M $140.1M

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 4.54% over the past day.

Buy
52
QDEL alert for May 9

QuidelOrtho [QDEL] is down 0.36% over the past day.

Buy
61
TPC alert for May 9

Tutor Perini [TPC] is up 4.82% over the past day.

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

Show me the best stock