Financhill
Buy
68

RCL Quote, Financials, Valuation and Earnings

Last price:
$259.26
Seasonality move :
2.43%
Day range:
$258.26 - $263.80
52-week range:
$164.01 - $366.50
Dividend yield:
1.15%
P/E ratio:
17.95x
P/S ratio:
4.20x
P/B ratio:
7.18x
Volume:
1.4M
Avg. volume:
2.5M
1-year change:
8.08%
Market cap:
$72.5B
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 $20B $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 $21.5B $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 Amazon an AI Stock?
Is Amazon an AI Stock?

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

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

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

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 5

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock