Financhill
Buy
56

ROP Quote, Financials, Valuation and Earnings

Last price:
$570.35
Seasonality move :
2.16%
Day range:
$564.37 - $574.54
52-week range:
$499.47 - $595.17
Dividend yield:
0.55%
P/E ratio:
41.16x
P/S ratio:
8.51x
P/B ratio:
3.19x
Volume:
333.2K
Avg. volume:
680.5K
1-year change:
9.01%
Market cap:
$61.3B
Revenue:
$7B
EPS (TTM):
$13.86
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4B $4.8B $5.4B $6.2B $7B
Revenue Growth (YoY) -14.92% 20.17% 11.13% 15% 13.94%
 
Cost of Revenues $1.2B $1.4B $1.6B $1.9B $2.2B
Gross Profit $2.8B $3.4B $3.8B $4.3B $4.9B
Gross Profit Margin 70.31% 70.5% 69.86% 69.72% 69.3%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $2.1B $2.2B $2.6B $2.9B
Other Inc / (Exp) -$3.1M -$69.8M -$50.1M $162.6M $229.6M
Operating Expenses $1.7B $2.1B $2.2B $2.6B $2.9B
Operating Income $1.1B $1.3B $1.5B $1.7B $2B
 
Net Interest Expenses $218.5M $233.9M $192.4M $164.7M $259.2M
EBT. Incl. Unusual Items $861.3M $1B $1.3B $1.7B $2B
Earnings of Discontinued Ops. $275.9M $347.3M $3.6B $15.8M --
Income Tax Expense $187.5M $226.6M $296.4M $374.7M $417.9M
Net Income to Company $673.8M $805.3M $985.6M $1.4B $1.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $949.7M $1.2B $4.5B $1.4B $1.5B
 
Basic EPS (Cont. Ops) $9.08 $10.95 $42.92 $12.98 $14.47
Diluted EPS (Cont. Ops) $8.98 $10.82 $42.55 $12.89 $14.35
Weighted Average Basic Share $104.6M $105.3M $105.9M $106.6M $107.1M
Weighted Average Diluted Share $105.7M $106.5M $106.8M $107.4M $108M
 
EBITDA $1.6B $1.9B $2.1B $2.7B $3B
EBIT $1.1B $1.3B $1.5B $1.9B $2.2B
 
Revenue (Reported) $4B $4.8B $5.4B $6.2B $7B
Operating Income (Reported) $1.1B $1.3B $1.5B $1.7B $2B
Operating Income (Adjusted) $1.1B $1.3B $1.5B $1.9B $2.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.4B $1.3B $1.5B $1.7B $1.9B
Revenue Growth (YoY) 1.88% -7% 14.84% 14.36% 12.03%
 
Cost of Revenues $440.1M $382.6M $451.1M $499.7M $589.1M
Gross Profit $936M $897.2M $1B $1.2B $1.3B
Gross Profit Margin 68.02% 70.11% 69.31% 70.27% 68.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $561.4M $541.3M $617.6M $699.7M $767.9M
Other Inc / (Exp) $27.1M -$2.1M -$3.5M $55.8M -$44.9M
Operating Expenses $561.4M $541.3M $617.6M $699.7M $767.9M
Operating Income $374.6M $355.9M $401M $481.3M $525.8M
 
Net Interest Expenses $60.6M $52.6M $37.4M $53.2M $62.9M
EBT. Incl. Unusual Items $341.1M $301.2M $360.1M $483.9M $418M
Earnings of Discontinued Ops. $19.1M $1.8B -$1.2M -- --
Income Tax Expense $71.2M $64.8M $75.8M $101.9M $86.9M
Net Income to Company $269.9M $236.4M $284.3M $382M $331.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $289M $2B $283.1M $382M $331.1M
 
Basic EPS (Cont. Ops) $2.75 $19.13 $2.66 $3.57 $3.08
Diluted EPS (Cont. Ops) $2.73 $18.94 $2.65 $3.54 $3.06
Weighted Average Basic Share $105M $105.6M $106.3M $107M $107.4M
Weighted Average Diluted Share $106M $106.7M $107M $107.9M $108.2M
 
EBITDA $561.1M $509.1M $581.2M $731.3M $694M
EBIT $401.7M $353.8M $397.5M $537.1M $480.9M
 
Revenue (Reported) $1.4B $1.3B $1.5B $1.7B $1.9B
Operating Income (Reported) $374.6M $355.9M $401M $481.3M $525.8M
Operating Income (Adjusted) $401.7M $353.8M $397.5M $537.1M $480.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.4B $5B $5.6B $6.4B $7.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.5B $1.7B $1.9B $2.3B
Gross Profit $3B $3.5B $3.9B $4.5B $5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $2.1B $2.3B $2.6B $2.9B
Other Inc / (Exp) $23.9M -$99.2M -$51.5M $221.9M $128.9M
Operating Expenses $1.9B $2.1B $2.3B $2.6B $2.9B
Operating Income $1.2B $1.4B $1.6B $1.8B $2B
 
Net Interest Expenses $234M $226M $177.2M $180.5M $268.9M
EBT. Incl. Unusual Items $981M $1B $1.3B $1.9B $1.9B
Earnings of Discontinued Ops. $229M $2.1B $1.8B $17M --
Income Tax Expense $211.6M $230M $307.4M $400.8M $402.9M
Net Income to Company $703.4M $771.8M $1B $1.5B $1.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $998.4M $2.9B $2.8B $1.5B $1.5B
 
Basic EPS (Cont. Ops) $9.53 $27.33 $26.46 $13.88 $13.97
Diluted EPS (Cont. Ops) $9.43 $27.04 $26.29 $13.78 $13.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.8B $1.9B $2.2B $2.8B $3B
EBIT $1.2B $1.3B $1.5B $2B $2.2B
 
Revenue (Reported) $4.4B $5B $5.6B $6.4B $7.2B
Operating Income (Reported) $1.2B $1.4B $1.6B $1.8B $2B
Operating Income (Adjusted) $1.2B $1.3B $1.5B $2B $2.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.4B $1.3B $1.5B $1.7B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $440.1M $382.6M $451.1M $499.7M $589.1M
Gross Profit $936M $897.2M $1B $1.2B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $561.4M $541.3M $617.6M $699.7M $767.9M
Other Inc / (Exp) $27.1M -$2.1M -$3.5M $55.8M -$44.9M
Operating Expenses $561.4M $541.3M $617.6M $699.7M $767.9M
Operating Income $374.6M $355.9M $401M $481.3M $525.8M
 
Net Interest Expenses $60.6M $52.6M $37.4M $53.2M $62.9M
EBT. Incl. Unusual Items $341.1M $301.2M $360.1M $483.9M $418M
Earnings of Discontinued Ops. $19.1M $1.8B -$1.2M -- --
Income Tax Expense $71.2M $64.8M $75.8M $101.9M $86.9M
Net Income to Company $269.9M $236.4M $284.3M $382M $331.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $289M $2B $283.1M $382M $331.1M
 
Basic EPS (Cont. Ops) $2.75 $19.13 $2.66 $3.57 $3.08
Diluted EPS (Cont. Ops) $2.73 $18.94 $2.65 $3.54 $3.06
Weighted Average Basic Share $105M $105.6M $106.3M $107M $107.4M
Weighted Average Diluted Share $106M $106.7M $107M $107.9M $108.2M
 
EBITDA $561.1M $509.1M $581.2M $731.3M $694M
EBIT $401.7M $353.8M $397.5M $537.1M $480.9M
 
Revenue (Reported) $1.4B $1.3B $1.5B $1.7B $1.9B
Operating Income (Reported) $374.6M $355.9M $401M $481.3M $525.8M
Operating Income (Adjusted) $401.7M $353.8M $397.5M $537.1M $480.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $308.3M $351.5M $792.8M $214.3M $188.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $745.7M $687.6M $724.5M $829.9M $885.1M
Inventory $165.1M $69.2M $111.3M $118.6M $120.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $114.3M $136.1M $151.3M $164.5M $195.7M
Total Current Assets $1.8B $2.4B $1.9B $1.5B $1.5B
 
Property Plant And Equipment $127.3M $82.7M $85.3M $119.6M $149.7M
Long-Term Investments -- -- $535M $795.7M $772.3M
Goodwill $14B $13.5B $15.9B $17.1B $19.3B
Other Intangibles $7.2B $6.5B $8B $8.2B $9.1B
Other Long-Term Assets $907.8M $1.2B $395.4M $407.7M $443.4M
Total Assets $24B $23.7B $27B $28.2B $31.3B
 
Accounts Payable $127.1M $98.3M $122.6M $143M $148.1M
Accrued Expenses $219.8M $218.9M $262.4M $243.7M $327.7M
Current Portion Of Long-Term Debt $499.4M $799.2M $699.2M $499.5M $1B
Current Portion Of Capital Lease Obligations $56.8M $41.5M $46.4M $43.3M $46.2M
Other Current Liabilities $120.8M $340.1M -- -- --
Total Current Liabilities $2.4B $3.1B $2.9B $3B $3.8B
 
Long-Term Debt $9.1B $7.1B $6B $5.8B $6.6B
Capital Leases -- -- -- -- --
Total Liabilities $13.5B $12.2B $10.9B $10.7B $12.5B
 
Common Stock $1.1M $1.1M $1.1M $1.1M $1.1M
Other Common Equity Adj -$147M -$183.1M -$187M -$122.8M -$166.5M
Common Equity $10.5B $11.6B $16B $17.4B $18.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $10.5B $11.6B $16B $17.4B $18.9B
 
Total Liabilities and Equity $24B $23.7B $27B $28.2B $31.3B
Cash and Short Terms $308.3M $351.5M $792.8M $214.3M $188.2M
Total Debt $9.6B $7.9B $6.7B $6.3B $7.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $331M $3.2B $1.2B $198.4M $372.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $792M $755.3M $629.1M $763.5M $813.3M
Inventory $206M $202.7M $115M $126M $125.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $129.2M $160.9M $180.1M $194.4M $237M
Total Current Assets $1.7B $4.5B $2.2B $1.4B $1.7B
 
Property Plant And Equipment $134.6M $98.9M $86.3M $119.6M $150M
Long-Term Investments -- -- $535M $852.5M $728.2M
Goodwill $14.4B $14.1B $16B $18.3B $19.4B
Other Intangibles $7.1B $6.5B $7.9B $8.8B $8.9B
Other Long-Term Assets $422.7M $400.9M $387.5M $407.8M $456.2M
Total Assets $23.9B $25.6B $27.1B $30B $31.4B
 
Accounts Payable $190.9M $167.8M $134M $145.2M $152.8M
Accrued Expenses $448.5M $413M $413.4M $464.2M $544.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.5B $3.5B $2.8B $2.9B $3.7B
 
Long-Term Debt $8.6B $6.7B $6B $7.2B $6.5B
Capital Leases -- -- -- -- --
Total Liabilities $13.1B $12.1B $10.8B $12.2B $12.2B
 
Common Stock $1.1M $1.1M $1.1M $1.1M $1.1M
Other Common Equity Adj -$132.4M -$206M -$162.9M -$141.9M -$146.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $10.8B $13.6B $16.3B $17.8B $19.2B
 
Total Liabilities and Equity $23.9B $25.6B $27.1B $30B $31.4B
Cash and Short Terms $331M $3.2B $1.2B $198.4M $372.8M
Total Debt $9.1B $7.5B $6.7B $7.7B $7.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $673.8M $805.3M $985.6M $1.4B $1.5B
Depreciation & Amoritzation $491.6M $615.9M $650.1M $755.2M $812.8M
Stock-Based Compensation $108.3M $123M $118.5M $123.5M $145.9M
Change in Accounts Receivable $17.8M -$90.1M -$8.6M -$57.7M -$4.1M
Change in Inventories -$8.4M -$300K -$43.1M -$6.6M -$1.9M
Cash From Operations $1.5B $2B $734.6M $2B $2.4B
 
Capital Expenditures $42.4M $58.2M $70.3M $108M $111M
Cash Acquisitions -$6B -$217M -$4.3B -$2.1B -$3.6B
Cash From Investing -$6.1B -$142.9M $1.2B -$2.1B -$3.5B
 
Dividends Paid (Ex Special Dividend) -$214.1M -$236.4M -$262.3M -$290.2M -$321.9M
Special Dividend Paid
Long-Term Debt Issued $3.3B -- -- -- $2B
Long-Term Debt Repaid -$600M -$500M -$800M -$700M -$500M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$42.1M -$100K -$4.1M -- $19.3M
Cash From Financing $4.1B -$1.8B -$1.5B -$499.5M $1.1B
 
Beginning Cash (CF) $709.7M $308.3M $351.5M $792.8M $214.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$411.9M $55.5M $478.8M -$590.7M -$5.8M
Ending Cash (CF) $308.3M $351.5M $792.8M $214.3M $188.2M
 
Levered Free Cash Flow $1.5B $2B $664.3M $1.9B $2.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $269.9M $236.4M $284.3M $382M $331.1M
Depreciation & Amoritzation $159.4M $155.3M $183.7M $194.2M $213.1M
Stock-Based Compensation $31.6M $33M $29.6M $33.6M $38.8M
Change in Accounts Receivable $36.5M $75.2M $89.3M $67.2M $66.8M
Change in Inventories -$2.1M -$13M -$3.8M -$7.9M -$4.1M
Cash From Operations $559.6M $475.3M $463.7M $531.5M $528.7M
 
Capital Expenditures $14.3M $12.9M $19.7M $18.9M $21.9M
Cash Acquisitions -- -$53.2M -$1.1M -$1.9B -$124.9M
Cash From Investing $10.7M $2.9B -$26.8M -$1.9B -$146.8M
 
Dividends Paid (Ex Special Dividend) -$58.8M -$65.3M -$72.3M -$80.5M -$88.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$100K -- -- -$100K -$44.1M
Cash From Financing -$545.2M -$520.2M -$52.5M $1.3B -$207.8M
 
Beginning Cash (CF) $308.3M $351.5M $792.8M $214.3M $188.2M
Foreign Exchange Rate Adjustment -$2.4M -$7.3M $4.4M -$5.7M $10.5M
Additions / Reductions $25.1M $2.9B $384.4M -$10.2M $174.1M
Ending Cash (CF) $331M $3.2B $1.2B $198.4M $372.8M
 
Levered Free Cash Flow $545.3M $462.4M $444M $512.6M $506.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $703.4M $771.8M $1B $1.5B $1.5B
Depreciation & Amoritzation $536.4M $611.8M $678.5M $765.7M $831.7M
Stock-Based Compensation $112.2M $124.4M $115.1M $127.5M $151.1M
Change in Accounts Receivable $28.3M -$51.4M $5.5M -$79.8M -$4.5M
Change in Inventories -$200K -$11.2M -$33.9M -$10.7M $1.9M
Cash From Operations $1.7B $1.9B $723M $2.1B $2.4B
 
Capital Expenditures $46.2M $56.8M $77.1M $107.2M $114M
Cash Acquisitions -$6B -$270.2M -$4.2B -$3.9B -$1.9B
Cash From Investing -$6B $2.8B -$1.8B -$4B -$1.7B
 
Dividends Paid (Ex Special Dividend) -$219.8M -$242.9M -$269.3M -$298.4M -$330M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$41.7M -- -- -$100K -$24.7M
Cash From Financing $3.6B -$1.8B -$997.6M $889.9M -$475.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$695M $2.9B -$2B -$985.3M $178.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.7B $1.9B $645.9M $2B $2.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $269.9M $236.4M $284.3M $382M $331.1M
Depreciation & Amoritzation $159.4M $155.3M $183.7M $194.2M $213.1M
Stock-Based Compensation $31.6M $33M $29.6M $33.6M $38.8M
Change in Accounts Receivable $36.5M $75.2M $89.3M $67.2M $66.8M
Change in Inventories -$2.1M -$13M -$3.8M -$7.9M -$4.1M
Cash From Operations $559.6M $475.3M $463.7M $531.5M $528.7M
 
Capital Expenditures $14.3M $12.9M $19.7M $18.9M $21.9M
Cash Acquisitions -- -$53.2M -$1.1M -$1.9B -$124.9M
Cash From Investing $10.7M $2.9B -$26.8M -$1.9B -$146.8M
 
Dividends Paid (Ex Special Dividend) -$58.8M -$65.3M -$72.3M -$80.5M -$88.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$100K -- -- -$100K -$44.1M
Cash From Financing -$545.2M -$520.2M -$52.5M $1.3B -$207.8M
 
Beginning Cash (CF) $308.3M $351.5M $792.8M $214.3M $188.2M
Foreign Exchange Rate Adjustment -$2.4M -$7.3M $4.4M -$5.7M $10.5M
Additions / Reductions $25.1M $2.9B $384.4M -$10.2M $174.1M
Ending Cash (CF) $331M $3.2B $1.2B $198.4M $372.8M
 
Levered Free Cash Flow $545.3M $462.4M $444M $512.6M $506.8M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

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

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock