Financhill
Buy
66

RCL Quote, Financials, Valuation and Earnings

Last price:
$294.28
Seasonality move :
1.44%
Day range:
$291.52 - $295.23
52-week range:
$164.01 - $366.50
Dividend yield:
1.04%
P/E ratio:
19.86x
P/S ratio:
4.65x
P/B ratio:
7.95x
Volume:
585.3K
Avg. volume:
2.4M
1-year change:
22.4%
Market cap:
$80.2B
Revenue:
$16.5B
EPS (TTM):
$14.81
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.2B $1.5B $8.8B $13.9B $16.5B
Revenue Growth (YoY) -79.83% -30.64% 477.01% 57.23% 18.59%
 
Cost of Revenues $4B $4B $8.2B $9.2B $10.2B
Gross Profit -$1.8B -$2.4B $641.2M $4.7B $6.2B
Gross Profit Margin -80.83% -159.51% 7.25% 33.7% 37.91%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.4B $1.6B $1.8B $2.1B
Other Inc / (Exp) -$1.9B -$115M -$62M $192M $363M
Operating Expenses $1.1B $1.4B $1.6B $1.8B $2.1B
Operating Income -$2.9B -$3.8B -$930.1M $2.9B $4.1B
 
Net Interest Expenses $824M $1.3B $1.4B $1.3B $1.2B
EBT. Incl. Unusual Items -$5.8B -$5.3B -$2.2B $1.7B $2.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$5.8B -$5.3B -$2.2B $1.7B $2.9B
 
Minority Interest in Earnings $22.3M -- -- $7M $18M
Net Income to Common Excl Extra Items -$5.8B -$5.3B -$2.2B $1.7B $2.9B
 
Basic EPS (Cont. Ops) -$27.05 -$20.89 -$8.45 $6.63 $11.02
Diluted EPS (Cont. Ops) -$27.05 -$20.89 -$8.45 $6.00 $10.94
Weighted Average Basic Share $214.3M $251.8M $255M $256M $261M
Weighted Average Diluted Share $214.3M $251.8M $255M $283M $279M
 
EBITDA -$1.7B -$2.5B $459.5M $4.3B $5.7B
EBIT -$2.9B -$3.8B -$930.1M $2.9B $4.1B
 
Revenue (Reported) $2.2B $1.5B $8.8B $13.9B $16.5B
Operating Income (Reported) -$2.9B -$3.8B -$930.1M $2.9B $4.1B
Operating Income (Adjusted) -$2.9B -$3.8B -$930.1M $2.9B $4.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $457M $3B $4.2B $4.9B $5.1B
Revenue Growth (YoY) 1456.44% 555% 39% 17.44% 5.18%
 
Cost of Revenues $1.1B $2.4B $2.5B $2.8B $2.9B
Gross Profit -$689.3M $638.2M $1.6B $2.1B $2.2B
Gross Profit Margin -150.85% 21.32% 39.56% 42.73% 43.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $323.4M $373.1M $393M $451M $522M
Other Inc / (Exp) $8.4M $74.8M $79M $80M --
Operating Expenses $323.4M $368.5M $393M $449M $521M
Operating Income -$1B $269.7M $1.3B $1.6B $1.7B
 
Net Interest Expenses $279.8M $343.6M $317.6M $291M $254M
EBT. Incl. Unusual Items -$1.4B $33M $1B $1.1B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.4B $33M $1B $1.1B $1.6B
 
Minority Interest in Earnings -- -- $1.6M $4M $4M
Net Income to Common Excl Extra Items -$1.4B $33M $1B $1.1B $1.6B
 
Basic EPS (Cont. Ops) -$5.59 $0.13 $3.94 $4.22 $5.79
Diluted EPS (Cont. Ops) -$5.59 $0.13 $3.65 $4.21 $5.75
Weighted Average Basic Share $254.7M $255.1M $256.2M $263M $272M
Weighted Average Diluted Share $254.7M $255.4M $281.9M $264M $274M
 
EBITDA -$690.8M $624.8M $1.6B $2B $2.1B
EBIT -$1B $269.7M $1.3B $1.6B $1.7B
 
Revenue (Reported) $457M $3B $4.2B $4.9B $5.1B
Operating Income (Reported) -$1B $269.7M $1.3B $1.6B $1.7B
Operating Income (Adjusted) -$1B $269.7M $1.3B $1.6B $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $584M $7.2B $13.2B $16.1B $17.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.1B $7.5B $9.1B $10B $10.5B
Gross Profit -$2.5B -$300.5M $4B $6.1B $6.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.6B $1.7B $2B $2.3B
Other Inc / (Exp) -$404.6M $29.7M $44.5M $218M --
Operating Expenses $1.1B $1.6B $1.7B $1.9B $2.3B
Operating Income -$3.6B -$1.9B $2.3B $4.1B $4.6B
 
Net Interest Expenses $1.1B $1.3B $1.5B $1.2B $1B
EBT. Incl. Unusual Items -$5.3B -$3B $924.8M $2.6B $4.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$5.3B -$3B $924.9M $2.6B $4.1B
 
Minority Interest in Earnings -- -- $5.1M $14M $21M
Net Income to Common Excl Extra Items -$5.3B -$3B $924.8M $2.6B $4.1B
 
Basic EPS (Cont. Ops) -$21.63 -$11.82 $3.58 $10.03 $15.01
Diluted EPS (Cont. Ops) -$21.63 -$11.82 $3.21 $9.52 $14.81
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$2.3B -$568.3M $3.8B $5.7B $6.3B
EBIT -$3.6B -$1.9B $2.3B $4.1B $4.6B
 
Revenue (Reported) $584M $7.2B $13.2B $16.1B $17.4B
Operating Income (Reported) -$3.6B -$1.9B $2.3B $4.1B $4.6B
Operating Income (Adjusted) -$3.6B -$1.9B $2.3B $4.1B $4.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $549.9M $6.2B $10.6B $12.7B $13.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $6B $7B $7.8B $8.1B
Gross Profit -$1.9B $201.4M $3.6B $5B $5.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $867M $1.1B $1.3B $1.5B $1.6B
Other Inc / (Exp) -$110.2M $34.5M $141M $166M $138M
Operating Expenses $867M $1.1B $1.3B $1.4B $1.6B
Operating Income -$2.8B -$930.7M $2.3B $3.5B $4B
 
Net Interest Expenses $841M $917.3M $1B $906M $734M
EBT. Incl. Unusual Items -$3.9B -$1.7B $1.4B $2.3B $3.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.9B -$1.7B $1.4B $2.3B $3.5B
 
Minority Interest in Earnings -- -- $5.1M $12M $15M
Net Income to Common Excl Extra Items -$3.9B -$1.7B $1.4B $2.3B $3.5B
 
Basic EPS (Cont. Ops) -$15.54 -$6.50 $5.54 $8.95 $12.95
Diluted EPS (Cont. Ops) -$15.54 -$6.50 $5.17 $8.53 $12.79
Weighted Average Basic Share $752.3M $764.9M $767.5M $777M $813M
Weighted Average Diluted Share $752.3M $765.2M $819.3M $826M $825M
 
EBITDA -$1.9B $107.1M $3.4B $4.7B $5.2B
EBIT -$2.8B -$930.7M $2.3B $3.5B $4B
 
Revenue (Reported) $549.9M $6.2B $10.6B $12.7B $13.7B
Operating Income (Reported) -$2.8B -$930.7M $2.3B $3.5B $4B
Operating Income (Adjusted) -$2.8B -$930.7M $2.3B $3.5B $4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.8B $2.8B $1.9B $497M $388M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $284.1M $408.1M $531.1M $405M $371M
Inventory $118.7M $150.2M $224M $248M $265M
Prepaid Expenses -- -- -- -- $252M
Other Current Assets $154.3M $286M $456M $617M $670M
Total Current Assets $4.3B $3.6B $3.2B $1.8B $1.7B
 
Property Plant And Equipment $25.8B $26.5B $28.1B $30.7B $32.5B
Long-Term Investments $727.2M $622M $855M $1B $1.2B
Goodwill $809.5M $809.4M $809M $809M $808M
Other Intangibles $444.9M $434.6M -- -- --
Other Long-Term Assets $1.1B $964.1M $1.7B $1.8B $2B
Total Assets $32.5B $32.3B $33.8B $35.1B $37.1B
 
Accounts Payable $353.4M $546M $646.7M $792M $919M
Accrued Expenses $868.4M $1.1B $1.5B $1.5B $1.6B
Current Portion Of Long-Term Debt $961.8M $2.2B $2.1B $1.7B $1.6B
Current Portion Of Capital Lease Obligations $102.7M $68.9M $80M $65M $74M
Other Current Liabilities $56.7M $127.2M $131M $35M $90M
Total Current Liabilities $4.5B $7.3B $8.6B $9.4B $9.8B
 
Long-Term Debt $18.5B $19.4B $21.8B $20.3B $19.1B
Capital Leases -- -- -- -- --
Total Liabilities $23.7B $27.2B $30.9B $30.2B $29.3B
 
Common Stock $2.7M $2.8M $2.8M $3M $3M
Other Common Equity Adj -$739.3M -$710.9M -$644M -$674M -$802M
Common Equity $8.8B $5.1B $2.9B $4.7B $7.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $175M $172M
Total Equity $8.8B $5.1B $2.9B $4.9B $7.7B
 
Total Liabilities and Equity $32.5B $32.3B $33.8B $35.1B $37.1B
Cash and Short Terms $3.8B $2.8B $1.9B $497M $388M
Total Debt $19.5B $21.6B $23.9B $22.1B $20.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $3.4B $1.6B $600.1M $418M $432M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $397.2M $534.4M $360.2M $441M $356M
Inventory $142.4M $237.2M $241.5M $265M $269M
Prepaid Expenses -- -- -- $263M $244M
Other Current Assets $268M $435.7M $508.8M $667M --
Total Current Assets $4.2B $2.8B $1.8B $1.8B $1.9B
 
Property Plant And Equipment $26.3B $28.2B $28.4B $32.4B $35.2B
Long-Term Investments $646.6M $759.8M $985.4M $1.1B $1B
Goodwill $809.4M $809.2M $809.2M $809M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.4B $1.6B $1.8B $2.1B --
Total Assets $32.7B $33.5B $32.8B $37.1B $40.1B
 
Accounts Payable $461.4M $623.6M $715.4M $851M $828M
Accrued Expenses $908M $1.1B $1.2B $1.5B --
Current Portion Of Long-Term Debt $956.7M $3.9B $2B $1.9B --
Current Portion Of Capital Lease Obligations $71.3M $75.2M $81M $68M --
Other Current Liabilities $79.3M $242.6M $158.2M $44M --
Total Current Liabilities $5.2B $9.8B $9.2B $9.6B $11.5B
 
Long-Term Debt $20.4B $19.9B $18.4B $19.6B $17.8B
Capital Leases -- -- -- -- --
Total Liabilities $26.2B $30.3B $28.2B $29.8B $29.8B
 
Common Stock $2.8M $2.8M $2.8M $3M $3M
Other Common Equity Adj -$675.8M -$792.5M -$645M -$753M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $173.2M $179M $196M
Total Equity $6.5B $3.2B $4.6B $7.2B $10.3B
 
Total Liabilities and Equity $32.7B $33.5B $32.8B $37.1B $40.1B
Cash and Short Terms $3.4B $1.6B $600.1M $418M $432M
Total Debt $21.4B $23.9B $20.5B $21.5B $20.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.8B -$5.3B -$2.2B $1.7B $2.9B
Depreciation & Amoritzation $1.3B $1.3B $1.4B $1.5B $1.6B
Stock-Based Compensation $39.8M $63.6M $36.1M $126M $267M
Change in Accounts Receivable $121.1M -$181.7M -$234.3M $99M $52M
Change in Inventories $27.1M -$34.5M -$73.8M -$24M -$17M
Cash From Operations -$3.7B -$1.9B $481.9M $4.5B $5.3B
 
Capital Expenditures $2B $2.2B $2.7B $3.9B $3.3B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.2B -$2.1B -$3B -$3.7B -$3.4B
 
Dividends Paid (Ex Special Dividend) $326.4M -- -- -- $107M
Special Dividend Paid
Long-Term Debt Issued $20.3B $4.5B $9.8B $7.6B $10.3B
Long-Term Debt Repaid -$11.7B -$2.8B -$7.8B -$9.6B -$11.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$385.4M -$202M -$268M $12M -$190M
Cash From Financing $9.3B $3B $1.7B -$2.2B -$1.9B
 
Beginning Cash (CF) $3.7B $2.7B $1.9B $497M $388M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.4B -$982.7M -$766.8M -$1.4B -$109M
Ending Cash (CF) $7.1B $1.7B $1.2B -$940M $273M
 
Levered Free Cash Flow -$5.7B -$4.1B -$2.2B $580M $2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.4B $33M $1B $1.1B $1.6B
Depreciation & Amoritzation $325.9M $355.1M $365.5M $410M $436M
Stock-Based Compensation $19.9M $14.2M $13.6M $26M $44M
Change in Accounts Receivable -$45M $28.1M -$666K $3M $17M
Change in Inventories -$9.5M -$8.1M -$25.6M -$23M -$21M
Cash From Operations -$403.2M -$44.5M $659.7M $897M $1.5B
 
Capital Expenditures $368.1M $225.5M $280.3M $334M $2.5B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$376.6M -$343.4M -$327.1M -$311M -$2.4B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $204M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1B $3.4B $600M $4.7B --
Long-Term Debt Repaid -$1.2B -$3.4B -$1.1B -$5.2B --
Repurchase of Common Stock -- -- -- -- $414M
Other Financing Activities -$18M -$94.3M -- -$38M --
Cash From Financing -$180.4M -$146.9M -$457.3M -$559M $615M
 
Beginning Cash (CF) $3.3B $1.6B $600.1M $418M $432M
Foreign Exchange Rate Adjustment -$836K -$1.2M -$1.7M -- --
Additions / Reductions -$961M -$536M -$126.3M $27M -$303M
Ending Cash (CF) $2.3B $1B $472.1M $445M $129M
 
Levered Free Cash Flow -$771.3M -$270.1M $379.5M $563M -$989M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$5.3B -$3B $924.9M $2.6B $4.1B
Depreciation & Amoritzation $1.3B $1.4B $1.4B $1.6B $1.7B
Stock-Based Compensation $65.3M $32.5M $91.1M $155.7M $294M
Change in Accounts Receivable -$238.2M -$129.7M $70.4M -$45.2M $31M
Change in Inventories -$19.3M -$94.8M -$4.3M -$23.5M -$4M
Cash From Operations -$2.5B -$299.8M $3.9B $4.9B $6.3B
 
Capital Expenditures $2B $3.1B $1.5B $5.3B $4.3B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2B -$3.5B -$1.3B -$5.4B -$4.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $659M
Special Dividend Paid
Long-Term Debt Issued $5B $7.5B $4.4B $15.2B --
Long-Term Debt Repaid -$3.2B -$5.2B -$7.9B -$14.6B --
Repurchase of Common Stock -- -- -- -- $655M
Other Financing Activities -$176.4M -$276.4M $123.3M -$309M --
Cash From Financing $4.7B $2B -$3.6B $282.8M -$2.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $272.5M -$1.7B -$966.1M -$182.1M $14M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$4.5B -$3.4B $2.4B -$370.4M $2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$3.9B -$1.7B $1.4B $2.3B $3.5B
Depreciation & Amoritzation $959.5M $1B $1.1B $1.2B $1.3B
Stock-Based Compensation $55.4M $24.3M $79.3M $109M $136M
Change in Accounts Receivable -$225.5M -$173.6M $131.2M -$13M -$34M
Change in Inventories -$26.7M -$87M -$17.5M -$17M -$4M
Cash From Operations -$1.7B -$94.7M $3.4B $3.8B $4.8B
 
Capital Expenditures $1.7B $2.5B $1.3B $2.7B $3.7B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6B -$2.9B -$1.1B -$2.8B -$3.5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $552M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.1B $7.2B $1.8B $9.4B $730M
Long-Term Debt Repaid -$2.8B -$5.1B -$5.3B -$10.3B -$1.9B
Repurchase of Common Stock -- -- -- -- $655M
Other Financing Activities -$164.9M -$239.3M $152M -$169M -$81M
Cash From Financing $2.8B $1.8B -$3.6B -$1.1B -$1.3B
 
Beginning Cash (CF) $12.6B $5.6B $2.6B $1.2B $1.6B
Foreign Exchange Rate Adjustment -$704K -$2.8M -$1.2M -$2M $7M
Additions / Reductions -$395.1M -$1.1B -$1.3B -$79M $44M
Ending Cash (CF) $12.2B $4.5B $1.2B $1.2B $1.6B
 
Levered Free Cash Flow -$3.3B -$2.6B $2B $1.1B $1.1B

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock