Financhill
Sell
37

RCI.B.TO Quote, Financials, Valuation and Earnings

Last price:
$50.51
Seasonality move :
5.53%
Day range:
$50.18 - $50.99
52-week range:
$32.42 - $56.15
Dividend yield:
3.96%
P/E ratio:
4.05x
P/S ratio:
1.30x
P/B ratio:
1.61x
Volume:
2.7M
Avg. volume:
1.8M
1-year change:
15.5%
Market cap:
$27.3B
Revenue:
$20.6B
EPS (TTM):
$12.47
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $13.9B $14.7B $15.4B $19.3B $20.6B
Revenue Growth (YoY) -7.68% 5.31% 5.06% 25.41% 6.71%
 
Cost of Revenues $10.7B $11.4B $11.6B $14.8B $15.6B
Gross Profit $3.2B $3.3B $3.8B $4.5B $5B
Gross Profit Margin 23.28% 22.53% 24.79% 23.1% 24.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$196M -$330M -$296M -$1B -$417M
Operating Expenses -- -- -- -- --
Operating Income $3.2B $3.3B $3.8B $4.5B $5B
 
Net Interest Expenses $858M $831M $1.2B $2.1B $2.3B
EBT. Incl. Unusual Items $2.2B $2.2B $2.3B $1.8B $2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $580M $569M $609M $517M $572M
Net Income to Company $1.6B $1.6B $1.7B $849M $1.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.6B $1.6B $1.7B $849M $1.7B
 
Basic EPS (Cont. Ops) $3.15 $3.09 $3.33 $1.62 $3.25
Diluted EPS (Cont. Ops) $3.15 $3.08 $3.32 $1.62 $3.24
Weighted Average Basic Share $505M $505M $505M $523M $534M
Weighted Average Diluted Share $506M $506M $506M $524M $535M
 
EBITDA $5.9B $6B $6.5B $8.7B $9.7B
EBIT $3.2B $3.3B $3.8B $4.5B $5B
 
Revenue (Reported) $13.9B $14.7B $15.4B $19.3B $20.6B
Operating Income (Reported) $3.2B $3.3B $3.8B $4.5B $5B
Operating Income (Adjusted) $3.2B $3.3B $3.8B $4.5B $5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.7B $3.7B $5.1B $5.1B $5.3B
Revenue Growth (YoY) 0.03% 2.1% 36.04% 0.73% 4.27%
 
Cost of Revenues $2.7B $2.8B $3.8B $3.7B $4.1B
Gross Profit $958M $939M $1.3B $1.4B $1.3B
Gross Profit Margin 26.13% 25.09% 24.57% 27.06% 24.03%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$81M -$106M -$646M -$89M --
Operating Expenses -- -- -- -- --
Operating Income $958M $939M $1.3B $1.4B $1.3B
 
Net Interest Expenses $205M $329M $596M $573M $557M
EBT. Incl. Unusual Items $697M $533M $444M $729M $6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $178M $133M $111M $201M $212M
Net Income to Company $490M $371M -$99M $526M $5.8B
 
Minority Interest in Earnings -- -- -- -- $54M
Net Income to Common Excl Extra Items $490M $371M -$99M $526M $5.8B
 
Basic EPS (Cont. Ops) $0.97 $0.73 -$0.19 $0.99 $10.66
Diluted EPS (Cont. Ops) $0.97 $0.73 -$0.19 $0.98 $10.62
Weighted Average Basic Share $505M $505M $529M $534M $540M
Weighted Average Diluted Share $506M $506M $529M $536M $542M
 
EBITDA $1.6B $1.6B $2.4B $2.6B $2.5B
EBIT $958M $939M $1.3B $1.4B $1.3B
 
Revenue (Reported) $3.7B $3.7B $5.1B $5.1B $5.3B
Operating Income (Reported) $958M $939M $1.3B $1.4B $1.3B
Operating Income (Adjusted) $958M $939M $1.3B $1.4B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $14.4B $15.1B $18.1B $20.5B $21B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.1B $11.5B $13.8B $15.7B $16.1B
Gross Profit $3.4B $3.7B $4.3B $4.8B $4.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$320M -$344M -$1B -$392M --
Operating Expenses -- -- -- -- --
Operating Income $3.4B $3.7B $4.3B $4.8B $4.9B
 
Net Interest Expenses $847M $1.2B $1.8B $2.3B $2.3B
EBT. Incl. Unusual Items $2.2B $2.2B $2B $2.1B $7.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $589M $573M $511M $608M $643M
Net Income to Company $1.6B $1.6B $1B $1.5B $6.8B
 
Minority Interest in Earnings -- -- -- -- $45M
Net Income to Common Excl Extra Items $1.6B $1.6B $1B $1.5B $6.8B
 
Basic EPS (Cont. Ops) $3.17 $3.12 $2.04 $2.83 $12.51
Diluted EPS (Cont. Ops) $3.17 $3.11 $2.03 $2.82 $12.47
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $6B $6.3B $8B $9.5B $9.7B
EBIT $3.4B $3.7B $4.3B $4.8B $4.9B
 
Revenue (Reported) $14.4B $15.1B $18.1B $20.5B $21B
Operating Income (Reported) $3.4B $3.7B $4.3B $4.8B $4.9B
Operating Income (Adjusted) $3.4B $3.7B $4.3B $4.8B $4.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $10.7B $11.2B $15.3B $15.1B $15.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.3B $8.4B $10.7B $11.5B $12B
Gross Profit $2.4B $2.8B $3.3B $3.6B $3.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$237M -$251M -$993M -$341M -$437M
Operating Expenses -- -- -- -- --
Operating Income $2.4B $2.8B $3.3B $3.6B $3.6B
 
Net Interest Expenses $630M $943M $1.5B $1.7B $1.7B
EBT. Incl. Unusual Items $1.6B $1.6B $1.3B $1.6B $6.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $417M $421M $323M $414M $485M
Net Income to Company $1.2B $1.2B $521M $1.2B $6.2B
 
Minority Interest in Earnings -- -- -- -- $45M
Net Income to Common Excl Extra Items $1.2B $1.2B $521M $1.2B $6.2B
 
Basic EPS (Cont. Ops) $2.28 $2.32 $1.03 $2.21 $11.47
Diluted EPS (Cont. Ops) $2.28 $2.31 $1.03 $2.20 $11.43
Weighted Average Basic Share $1.5B $1.5B $1.6B $1.6B $1.6B
Weighted Average Diluted Share $1.5B $1.5B $1.6B $1.6B $1.6B
 
EBITDA $4.4B $4.8B $6.3B $7.1B $7.2B
EBIT $2.4B $2.8B $3.3B $3.6B $3.6B
 
Revenue (Reported) $10.7B $11.2B $15.3B $15.1B $15.5B
Operating Income (Reported) $2.4B $2.8B $3.3B $3.6B $3.6B
Operating Income (Adjusted) $2.4B $2.8B $3.3B $3.6B $3.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.5B $715M $13.3B $800M $898M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.7B $3.2B $3.5B $4.1B $4.5B
Inventory $479M $535M $438M $456M $641M
Prepaid Expenses -- -- -- $321M $304M
Other Current Assets $516M $497M $61M $266M $128M
Total Current Assets $6.9B $5.8B $19.3B $7.5B $8B
 
Property Plant And Equipment $14B $14.7B $15.6B $24.3B $25.1B
Long-Term Investments $4.7B $4.8B $3.8B $2.3B $2.8B
Goodwill $4B $4B $4B $16.3B $16.3B
Other Intangibles $8.9B $12.3B $12.3B $17.9B $17.9B
Other Long-Term Assets $346M $385M $681M $670M $1B
Total Assets $38.9B $42B $55.7B $69.3B $71.4B
 
Accounts Payable $2.5B $3.3B $3.6B $4B $4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $2.1B $2.4B $4.2B $2.7B $5.7B
Current Portion Of Capital Lease Obligations $278M $336M $362M $504M $587M
Other Current Liabilities $243M $607M $252M $434M $482M
Total Current Liabilities $6.6B $8.6B $9.5B $8.8B $12.6B
 
Long-Term Debt $18.3B $18.8B $31.6B $41.8B $40.4B
Capital Leases -- -- -- -- --
Total Liabilities $29.3B $31.4B $45.6B $58.8B $61B
 
Common Stock $468M $468M $468M $2B $2.3B
Other Common Equity Adj $190M $159M -$864M -$1.4B -$2.5B
Common Equity $9.6B $10.5B $10.1B $10.4B $10.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $9.6B $10.5B $10.1B $10.4B $10.4B
 
Total Liabilities and Equity $38.9B $42B $55.7B $69.3B $71.4B
Cash and Short Terms $2.5B $715M $13.3B $800M $898M
Total Debt $20B $20.6B $33.8B $43.4B $44.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.6B $13.5B $2.5B $802M $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.6B $3.8B $4.5B $5.1B $5.7B
Inventory $397M $325M $462M $472M $481M
Prepaid Expenses -- -- -- -- --
Other Current Assets $509M $523M $942M $835M --
Total Current Assets $6.2B $18.6B $8.8B $7.4B $9.4B
 
Property Plant And Equipment $14.4B $15.3B $24.1B $24.8B $26.2B
Long-Term Investments $5.1B $4.1B $3.3B $2.4B $3B
Goodwill $4B $4B $16.3B $16.3B --
Other Intangibles $9B $12.3B $18.3B $18B --
Other Long-Term Assets $1B $453M $996M $910M --
Total Assets $39.8B $54.8B $71.8B $69.8B $89.6B
 
Accounts Payable $3B $3.2B $3.8B $3.7B $4.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $2.4B $2.7B $4.3B $5B --
Current Portion Of Capital Lease Obligations $325M $351M $487M $566M --
Other Current Liabilities $375M $157M $316M $369M --
Total Current Liabilities $8B $7.8B $9.8B $10.8B $15.1B
 
Long-Term Debt $16.8B $33.2B $43.4B $39.9B $39.1B
Capital Leases -- -- -- -- --
Total Liabilities $29.3B $45.1B $60.8B $58.5B $66B
 
Common Stock $468M $468M $1.9B $2.2B $2.5B
Other Common Equity Adj $565M -$733M -$969M -$1.3B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $6.7B
Total Equity $10.5B $9.7B $11B $11.3B $23.6B
 
Total Liabilities and Equity $39.8B $54.8B $71.8B $69.8B $89.6B
Cash and Short Terms $1.6B $13.5B $2.5B $802M $1.5B
Total Debt $18.7B $34.2B $46.6B $43B $41.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.6B $1.6B $1.7B $849M $1.7B
Depreciation & Amoritzation $2.7B $2.7B $2.6B $4.2B $4.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.6B -$501M -$355M -$773M -$707M
Change in Inventories -$19M -$56M $98M -$4M -$185M
Cash From Operations $4.3B $4.2B $4.5B $5.2B $5.6B
 
Capital Expenditures $2.4B $2.8B $3.1B $4B $4.1B
Cash Acquisitions $103M $3.4B $9M $16.2B $475M
Cash From Investing -$2.6B -$6.1B -$3.3B -$20.2B -$4.5B
 
Dividends Paid (Ex Special Dividend) $1B $1B $1B $960M $739M
Special Dividend Paid
Long-Term Debt Issued $8.3B $6.9B $25.5B $15.1B --
Long-Term Debt Repaid -$7.1B -$5.6B -$12.4B -$370M -$478M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $57M -$39M -$737M $208M $55M
Cash From Financing $227M $203M $11.4B $2.5B -$1.1B
 
Beginning Cash (CF) $2.5B $715M $13.3B $800M $898M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2B -$1.8B $12.6B -$12.5B $98M
Ending Cash (CF) $4.5B -$1.1B $25.9B -$11.7B $996M
 
Levered Free Cash Flow $2B $1.3B $1.4B $1.2B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $490M $371M -$99M $526M $5.8B
Depreciation & Amoritzation $652M $654M $1.2B $1.2B $1.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$32M -$48M -$220M -$44M -$53M
Change in Inventories $71M $125M $83M $41M $79M
Cash From Operations $1.3B $1.2B $1.8B $1.9B $1.5B
 
Capital Expenditures $757M $889M $1B $1B $985M
Cash Acquisitions $743M -- -- -- $4.5B
Cash From Investing -$1.5B -$759M -$950M -$1.1B -$5.6B
 
Dividends Paid (Ex Special Dividend) $253M $253M $264M $186M $270M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.9B -$4.1B $2.7B $1.9B --
Long-Term Debt Repaid -$866M $4.1B -$1.1B -$2.2B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$11M -$530M $92M -$24M --
Cash From Financing $811M -$729M $1.4B -$461M -$1.4B
 
Beginning Cash (CF) $1.6B $13.5B $2.5B $802M $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $667M -$272M $2.2B $351M -$5.5B
Ending Cash (CF) $2.2B $13.3B $4.7B $1.2B -$3.9B
 
Levered Free Cash Flow $562M $327M $717M $883M $526M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.6B $1.6B $1B $1.5B $6.8B
Depreciation & Amoritzation $2.7B $2.7B $3.7B $4.7B $4.8B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.6B -$685M -$738M -$551M -$668M
Change in Inventories $66M $71M -$122M -$10M $2M
Cash From Operations $4B $4.5B $5B $5.9B $5.4B
 
Capital Expenditures $2.7B $3.2B $3.8B $4.1B $3.9B
Cash Acquisitions $838M $2.7B $17B -$311M $4.5B
Cash From Investing -$3.3B -$5.7B -$21B -$3.8B -$8.3B
 
Dividends Paid (Ex Special Dividend) $1B $1B $1B $749M $824M
Special Dividend Paid
Long-Term Debt Issued $3.4B $19.8B $22.1B -$4B --
Long-Term Debt Repaid -$3.7B -$4.8B -$16.1B -$2.9B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$28M -$765M -$36M $207M --
Cash From Financing -$1.3B $13.2B $5B -$3.8B $3.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$676M $12B -$11B -$1.7B $710M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.3B $1.3B $1.2B $1.8B $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.2B $1.2B $521M $1.2B $6.2B
Depreciation & Amoritzation $2B $2B $3B $3.5B $3.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $428M $244M -$139M $83M $122M
Change in Inventories $83M $210M -$10M -$16M $171M
Cash From Operations $3B $3.3B $3.8B $4.5B $4.3B
 
Capital Expenditures $2B $2.3B $3B $3.1B $2.8B
Cash Acquisitions $743M $9M $17B $475M $4.5B
Cash From Investing -$2.6B -$2.3B -$20B -$3.6B -$7.5B
 
Dividends Paid (Ex Special Dividend) $757M $757M $769M $558M $643M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.1B $16B $12.6B $8.6B $6B
Long-Term Debt Repaid -$3.6B -$2.8B -$6.4B -$8.9B -$7.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$27M -$753M -$52M -$53M $6.6B
Cash From Financing -$1.3B $11.7B $5.4B -$912M $3.8B
 
Beginning Cash (CF) $3.3B $41.3B $16.3B $2B $11.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$912M $12.8B -$10.8B $2M $614M
Ending Cash (CF) $2.4B $54.1B $5.5B $2B $11.8B
 
Levered Free Cash Flow $1B $1B $797M $1.4B $1.5B

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

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

Buy
53
Is AAPL Stock a Buy?

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

Buy
57
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 38x

Alerts

Sell
1
LW alert for Dec 20

Lamb Weston Holdings, Inc. [LW] is down 25.96% over the past day.

Buy
54
BMRN alert for Dec 20

BioMarin Pharmaceutical, Inc. [BMRN] is up 17.79% over the past day.

Buy
82
RKLB alert for Dec 20

Rocket Lab Corp. [RKLB] is up 17.72% over the past day.

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

Show me the best stock