Financhill
Buy
52

RSTRF Quote, Financials, Valuation and Earnings

Last price:
$72.45
Seasonality move :
-1.58%
Day range:
$72.45 - $72.45
52-week range:
$59.29 - $72.95
Dividend yield:
0%
P/E ratio:
25.67x
P/S ratio:
3.55x
P/B ratio:
4.71x
Volume:
--
Avg. volume:
74
1-year change:
3.5%
Market cap:
$24.3B
Revenue:
$8.4B
EPS (TTM):
$2.82
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5B $5.7B $6.5B $7B $8.4B
Revenue Growth (YoY) -11.33% 15.52% 13.35% 7.95% 19.71%
 
Cost of Revenues $3B $2.4B $2.9B $3B $4.1B
Gross Profit $2B $3.3B $3.6B $4.1B $4.4B
Gross Profit Margin 39.71% 58.32% 55.99% 57.93% 51.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $372M $1.5B $631M $704M $733M
Other Inc / (Exp) -$266M -$56M -$125M -$102M $62M
Operating Expenses $383M $1.4B $1.6B $1.9B $2B
Operating Income $1.6B $1.9B $2B $2.2B $2.4B
 
Net Interest Expenses $508M $428M $542M $766M $804M
EBT. Incl. Unusual Items $816M $1.4B $1.4B $1.5B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $66M $110M -$117M -$265M $364M
Net Income to Company $750M $1.3B $1.5B $1.7B $1.4B
 
Minority Interest in Earnings -$2M $4M $3M $3M $3M
Net Income to Common Excl Extra Items $748M $1.3B $1.5B $1.7B $1.4B
 
Basic EPS (Cont. Ops) $1.62 $2.71 $3.28 $3.79 $3.21
Diluted EPS (Cont. Ops) $1.62 $2.71 $3.28 $3.79 $3.21
Weighted Average Basic Share $364M $461.6M $450.7M $453M $449.3M
Weighted Average Diluted Share $364M $461.6M $450.7M $453M $449.3M
 
EBITDA $1.5B $2.1B $2.2B $2.4B $2.6B
EBIT $1.3B $1.9B $2B $2.2B $2.4B
 
Revenue (Reported) $5B $5.7B $6.5B $7B $8.4B
Operating Income (Reported) $1.6B $1.9B $2B $2.2B $2.4B
Operating Income (Adjusted) $1.3B $1.9B $2B $2.2B $2.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.5B $1.7B $1.8B $2.3B $2.4B
Revenue Growth (YoY) 11.82% 15.45% 6.43% 24.71% 6.9%
 
Cost of Revenues $614M $766M $757M $1.2B $1.3B
Gross Profit $881M $960M $1.1B $1.1B $1.2B
Gross Profit Margin 58.93% 55.62% 58.79% 49.06% 48.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $360M $432M $169M $176M $170M
Other Inc / (Exp) -$5M $6M -$35M -$52M --
Operating Expenses $351M $414M $482M $477M $488M
Operating Income $530M $546M $598M $647M $697M
 
Net Interest Expenses $109M $144M $195M $206M $187M
EBT. Incl. Unusual Items $401M $436M $423M $429M $534M
Earnings of Discontinued Ops. -- -- -- -- -$4M
Income Tax Expense $65M -$102M $59M $72M $94M
Net Income to Company $331.5M $525.9M $365.1M $355.6M $445.2M
 
Minority Interest in Earnings $1M $1M $1M $1M --
Net Income to Common Excl Extra Items $329M $530M $364M $357M $440M
 
Basic EPS (Cont. Ops) $0.70 $1.18 $0.79 $0.80 $0.96
Diluted EPS (Cont. Ops) $0.71 $1.18 $0.79 $0.80 $0.96
Weighted Average Basic Share $467.3M $449.7M $458.5M $447.6M $454M
Weighted Average Diluted Share $467.3M $449.7M $458.5M $447.6M $454M
 
EBITDA $580M $592M $645M $726M $773M
EBIT $530M $546M $598M $647M $697M
 
Revenue (Reported) $1.5B $1.7B $1.8B $2.3B $2.4B
Operating Income (Reported) $530M $546M $598M $647M $697M
Operating Income (Adjusted) $530M $546M $598M $647M $697M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.6B $6.4B $6.9B $7.9B $9.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $2.8B $2.9B $3.7B $4.8B
Gross Profit $3.2B $3.6B $4B $4.3B $4.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3B $1.6B $703M $731M $748M
Other Inc / (Exp) -$139M -$57M -$221M -$39M --
Operating Expenses $1.3B $1.6B $1.8B $2B $2B
Operating Income $1.9B $2B $2.2B $2.3B $2.4B
 
Net Interest Expenses $489M $478M $734M $812M $754M
EBT. Incl. Unusual Items $1.2B $1.5B $1.3B $1.6B $1.7B
Earnings of Discontinued Ops. -- -- -- -- -$7M
Income Tax Expense $87M $44M $11M -$185M $402M
Net Income to Company $1.1B $1.4B $1.3B $1.8B $1.3B
 
Minority Interest in Earnings $4M $4M $3M $220M $1M
Net Income to Common Excl Extra Items $1.1B $1.4B $1.3B $1.8B $1.3B
 
Basic EPS (Cont. Ops) $2.43 $3.11 $3.20 $3.54 $2.82
Diluted EPS (Cont. Ops) $2.45 $3.11 $3.20 $3.54 $2.82
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.1B $2.2B $2.4B $2.5B $2.7B
EBIT $1.9B $2B $2.2B $2.3B $2.4B
 
Revenue (Reported) $5.6B $6.4B $6.9B $7.9B $9.3B
Operating Income (Reported) $1.9B $2B $2.2B $2.3B $2.4B
Operating Income (Adjusted) $1.9B $2B $2.2B $2.3B $2.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.2B $4.8B $5.2B $6.1B $7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $2.1B $2.2B $2.9B $3.6B
Gross Profit $2B $2.7B $3B $3.2B $3.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $560M $1.2B $507M $534M $549M
Other Inc / (Exp) $19M $18M -$78M -$15M -$244M
Operating Expenses $559M $1.2B $1.4B $1.4B $1.5B
Operating Income $1.4B $1.5B $1.6B $1.8B $1.9B
 
Net Interest Expenses $359M $372M $564M $610M $560M
EBT. Incl. Unusual Items $1.1B $1.2B $1.1B $1.3B $1.2B
Earnings of Discontinued Ops. -- -- -- -- -$7M
Income Tax Expense $83M $17M $145M $225M $263M
Net Income to Company $993.5M $1.1B $993.4M $1.1B $941.1M
 
Minority Interest in Earnings -$1M $3M $3M $2M --
Net Income to Common Excl Extra Items $989M $1.1B $992M $1.1B $927M
 
Basic EPS (Cont. Ops) $2.13 $2.53 $2.45 $2.41 $2.03
Diluted EPS (Cont. Ops) $2.14 $2.53 $2.45 $2.41 $2.03
Weighted Average Basic Share $1.2B $1.4B $1.2B $1.3B $1.4B
Weighted Average Diluted Share $1.2B $1.4B $1.2B $1.3B $1.4B
 
EBITDA $1.6B $1.6B $1.8B $2B $2.1B
EBIT $1.4B $1.5B $1.6B $1.8B $1.9B
 
Revenue (Reported) $4.2B $4.8B $5.2B $6.1B $7B
Operating Income (Reported) $1.4B $1.5B $1.6B $1.8B $1.9B
Operating Income (Adjusted) $1.4B $1.5B $1.6B $1.8B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6B $1.1B $1.2B $1.1B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $536M $547M $614M $749M $698M
Inventory $96M $96M $133M $166M $142M
Prepaid Expenses -- -- -- -- --
Other Current Assets $72M $86M $123M $119M $108M
Total Current Assets $2.3B $1.8B $2B $2.2B $2.3B
 
Property Plant And Equipment $3.2B $3.2B $3B $3.1B $4.1B
Long-Term Investments $66M $274M $249M $360M $473M
Goodwill $5.7B $6B $5.7B $5.8B $6B
Other Intangibles $10.7B $11.4B $11B $11.1B $10.9B
Other Long-Term Assets $824M $762M $987M $1.3B $1.4B
Total Assets $22.8B $23.2B $22.7B $23.4B $24.6B
 
Accounts Payable $464M $614M $758M $790M $765M
Accrued Expenses $205M $223M $235M $242M $228M
Current Portion Of Long-Term Debt $79M $62M $127M $101M $222M
Current Portion Of Capital Lease Obligations $169M $174M $137M $147M $193M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.6B $1.9B $2.1B $2.1B $2.4B
 
Long-Term Debt $12.4B $14.3B $14.2B $14.2B $15.5B
Capital Leases -- -- -- -- --
Total Liabilities $19.1B $19.4B $18.5B $18.7B $19.8B
 
Common Stock -- $4.9B $5.2B $5.7B $6.4B
Other Common Equity Adj -- -- -- -- --
Common Equity $3.7B $3.8B $4.3B $4.7B $4.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4M $3M $2M $2M $2M
Total Equity $3.7B $3.9B $4.3B $4.7B $4.8B
 
Total Liabilities and Equity $22.8B $23.2B $22.7B $23.4B $24.6B
Cash and Short Terms $1.6B $1.1B $1.2B $1.1B $1.3B
Total Debt $12.5B $14.4B $14.3B $14.3B $15.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.8B $946M $1.3B $1.2B $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $537M $598M $692M $693M $761M
Inventory $96M $129M $160M $169M $216M
Prepaid Expenses -- -- -- -- --
Other Current Assets $178M $251M $221M $217M --
Total Current Assets $2.6B $1.9B $2.4B $2.3B $3B
 
Property Plant And Equipment $3.1B $3B $3B $4.1B $4.2B
Long-Term Investments $79M $83M $580M $239M $184M
Goodwill $5.7B $5.6B $5.7B $6.2B --
Other Intangibles $10.7B $10.8B $10.9B $11.3B --
Other Long-Term Assets $739M $1.1B $1.1B $1.2B --
Total Assets $22.9B $22.6B $23.1B $25.1B $25.7B
 
Accounts Payable $592M $696M $693M $754M $826M
Accrued Expenses $220M $265M $276M $262M --
Current Portion Of Long-Term Debt $113M $117M $55M $126M --
Current Portion Of Capital Lease Obligations $137M $134M $172M $196M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.8B $1.9B $2.1B $2.2B $2.8B
 
Long-Term Debt $13.8B $14.2B $14.2B $15.7B $15.5B
Capital Leases -- -- -- -- --
Total Liabilities $18.8B $18.5B $18.4B $20B $20.5B
 
Common Stock $5.2B $5.1B $5.5B $6.2B $6.6B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2M $2M $2M $2M $2M
Total Equity $4.1B $4B $4.7B $5B $5.2B
 
Total Liabilities and Equity $22.9B $22.6B $23.1B $25.1B $25.7B
Cash and Short Terms $1.8B $946M $1.3B $1.2B $1.2B
Total Debt $14B $14.3B $14.3B $15.8B $15.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $750M $1.3B $1.5B $1.7B $1.4B
Depreciation & Amoritzation $189M $201M $190M $191M $264M
Stock-Based Compensation $84M $102M $136M $194M $172M
Change in Accounts Receivable -$30M $8M -$110M -$147M $7M
Change in Inventories -$10M $12M -$61M -$43M $30M
Cash From Operations $921M $1.7B $1.5B $1.3B $1.5B
 
Capital Expenditures $117M $106M $100M $120M $201M
Cash Acquisitions -- -- $12M -- $540M
Cash From Investing -$79M -$1.1B -$64M $11M -$660M
 
Dividends Paid (Ex Special Dividend) -$959M $974M $971M $990M $1B
Special Dividend Paid
Long-Term Debt Issued $5.2B $1.3B $2M $55M $2.5B
Long-Term Debt Repaid -$4.7B -$889M -$94M -$92M -$2.2B
Repurchase of Common Stock -- $551M $326M $500M --
Other Financing Activities -$389M -$14M $82M $153M $144M
Cash From Financing -$821M -$1.1B -$1.3B -$1.4B -$625M
 
Beginning Cash (CF) $1.5B $1.1B $1.2B $1.1B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21M -$473M $91M -$39M $195M
Ending Cash (CF) $1.6B $611M $1.2B $1.1B $1.5B
 
Levered Free Cash Flow $804M $1.6B $1.4B $1.2B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $331.5M $525.9M $365.1M $355.6M $445.2M
Depreciation & Amoritzation $50.4M $46M $47.1M $78.7M $77.7M
Stock-Based Compensation $22.1M $33.9M $49.1M $36.9M $32.2M
Change in Accounts Receivable -$5.9M -$95.2M -$57.2M $47.8M $6.3M
Change in Inventories $2M -$40M -$4M -$13M --
Cash From Operations $518.1M $396.7M $434.5M $537.9M $599.3M
 
Capital Expenditures $24.2M $23.8M $25.1M $54.8M $61.6M
Cash Acquisitions -- $103.3K -- $7M -$461.8K
Cash From Investing -$33.1M -$20M -$3M -$56.8M $23.2M
 
Dividends Paid (Ex Special Dividend) $247.8M $242.9M $249.7M $260M $284.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $802M -- $53M $500M --
Long-Term Debt Repaid -$811M -$24M -$11M -$525M --
Repurchase of Common Stock $181.2M $2.8M $115.5M -- --
Other Financing Activities -$17M $16M -$4M $33M --
Cash From Financing -$448.1M -$254M -$327.1M -$252M -$401.4M
 
Beginning Cash (CF) $1.8B $946M $1.3B $1.2B $1.2B
Foreign Exchange Rate Adjustment -$11.9M -$18.8M -$7M $4M -$4.1M
Additions / Reductions $25M $103.9M $97.4M $233.1M $217M
Ending Cash (CF) $1.8B $1B $1.4B $1.4B $1.4B
 
Levered Free Cash Flow $493.9M $372.9M $409.4M $483.1M $537.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.1B $1.4B $1.3B $1.8B $1.3B
Depreciation & Amoritzation $200.9M $193.7M $189.2M $235.5M $300.8M
Stock-Based Compensation $81.2M $132.6M $183.7M $176.7M $159.7M
Change in Accounts Receivable $65.8M -$94.6M -$103.9M -$4M -$116.9M
Change in Inventories $8M -$52M -$43M $7M --
Cash From Operations $1.6B $1.5B $1.3B $1.4B $1.6B
 
Capital Expenditures $117.3M $87.5M $119.9M $170.4M $238.9M
Cash Acquisitions -- $12.1M $166.6K $534.6M $147.4M
Cash From Investing -$116.5M -$1.1B -$10M -$590.5M -$302M
 
Dividends Paid (Ex Special Dividend) $976.9M $970.1M $984.9M $1B $1.1B
Special Dividend Paid
Long-Term Debt Issued $4.5B $535M -- -- --
Long-Term Debt Repaid -$4.5B -$95M -$102M -$2.2B --
Repurchase of Common Stock $572.3M $695.7M $120M $381.8M --
Other Financing Activities -$404M -$7M $176M $163M --
Cash From Financing -$1.6B -$1.2B -$978.3M -$962.3M -$1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$139.8M -$828M $354M -$133M $110.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.4B $1.4B $1.2B $1.2B $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $993.5M $1.1B $993.4M $1.1B $941.1M
Depreciation & Amoritzation $150.4M $143M $142.1M $186.6M $228.4M
Stock-Based Compensation $68.1M $92.9M $141.2M $123.9M $114.7M
Change in Accounts Receivable $11.1M -$91.6M -$86.3M $56.7M -$67M
Change in Inventories -$3M -$67M -$49M $1M -$30M
Cash From Operations $1.3B $1.1B $922.5M $1B $1.2B
 
Capital Expenditures $70.2M $51.8M $73.1M $123.7M $165.5M
Cash Acquisitions -- $12.1M -- $534.6M $154.3M
Cash From Investing -$69.1M -$65.8M -$11M -$612.3M -$269M
 
Dividends Paid (Ex Special Dividend) -$236.2M $727.9M $741.7M $766M $838.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $802M $2M $55M $2.5B --
Long-Term Debt Repaid -$865M -$71M -$79M -$2.2B -$66M
Repurchase of Common Stock $181.2M $328.8M $115.5M -- --
Other Financing Activities $5M $12M $106M $116M $55M
Cash From Financing -$964.1M -$1.1B -$775M -$366.1M -$966.5M
 
Beginning Cash (CF) $4.9B $2.7B $3.6B $3.2B $3.1B
Foreign Exchange Rate Adjustment -$2.9M -$30.7M -$3M -$4M $15.2M
Additions / Reductions $218M -$145.6M $133.5M $36.2M -$43.7M
Ending Cash (CF) $5.1B $2.5B $3.7B $3.2B $3.1B
 
Levered Free Cash Flow $1.2B $1B $849.4M $895M $1B

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

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

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock