Financhill
Sell
43

REYN Quote, Financials, Valuation and Earnings

Last price:
$27.25
Seasonality move :
-1.98%
Day range:
$27.03 - $27.26
52-week range:
$26.50 - $32.65
Dividend yield:
3.38%
P/E ratio:
15.58x
P/S ratio:
1.56x
P/B ratio:
2.77x
Volume:
206.9K
Avg. volume:
563K
1-year change:
0.85%
Market cap:
$5.7B
Revenue:
$3.8B
EPS (TTM):
$1.75
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $3B $3.3B $3.6B $3.8B $3.8B
Revenue Growth (YoY) -3.5% 7.62% 8.98% 7.34% -1.6%
 
Cost of Revenues $2.2B $2.3B $2.7B $3B $2.8B
Gross Profit $880M $973M $811M $776M $942M
Gross Profit Margin 29.02% 29.82% 22.81% 20.33% 25.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $315M $358M $320M $340M $430M
Other Inc / (Exp) -$31M -$31M -$13M -$22M --
Operating Expenses $339M $356M $320M $340M $430M
Operating Income $541M $617M $491M $436M $512M
 
Net Interest Expenses $209M $70M $48M $76M $119M
EBT. Incl. Unusual Items $301M $516M $430M $338M $393M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $76M $153M $106M $80M $95M
Net Income to Company $225M $363M $324M $258M $298M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $225M $363M $324M $258M $298M
 
Basic EPS (Cont. Ops) $1.11 $1.78 $1.54 $1.23 $1.42
Diluted EPS (Cont. Ops) $1.11 $1.77 $1.54 $1.23 $1.42
Weighted Average Basic Share $202.6M $204.5M $209.8M $209.8M $210M
Weighted Average Diluted Share $202.6M $204.5M $209.8M $209.9M $210M
 
EBITDA $633M $681M $583M $533M $661M
EBIT $542M $582M $474M $416M $537M
 
Revenue (Reported) $3B $3.3B $3.6B $3.8B $3.8B
Operating Income (Reported) $541M $617M $491M $436M $512M
Operating Income (Adjusted) $542M $582M $474M $416M $537M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $823M $905M $967M $935M $910M
Revenue Growth (YoY) 11.07% 9.96% 6.85% -3.31% -2.67%
 
Cost of Revenues $558M $723M $789M $686M $671M
Gross Profit $265M $182M $178M $249M $239M
Gross Profit Margin 32.2% 20.11% 18.41% 26.63% 26.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $97M $77M $90M $115M $101M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $102M $82M $95M $115M $101M
Operating Income $163M $100M $83M $134M $138M
 
Net Interest Expenses $13M $12M $20M $31M $25M
EBT. Incl. Unusual Items $150M $88M $63M $103M $113M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $37M $22M $15M $25M $27M
Net Income to Company $113M $66M $48M $78M $86M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $113M $66M $48M $78M $86M
 
Basic EPS (Cont. Ops) $0.54 $0.31 $0.23 $0.37 $0.41
Diluted EPS (Cont. Ops) $0.54 $0.31 $0.23 $0.37 $0.41
Weighted Average Basic Share $209.7M $209.7M $209.9M $210M $210.1M
Weighted Average Diluted Share $209.8M $209.8M $209.9M $210M $210.3M
 
EBITDA $187M $128M $113M $165M $171M
EBIT $163M $100M $83M $134M $138M
 
Revenue (Reported) $823M $905M $967M $935M $910M
Operating Income (Reported) $163M $100M $83M $134M $138M
Operating Income (Adjusted) $163M $100M $83M $134M $138M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.2B $3.4B $3.8B $3.8B $3.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $2.6B $3B $3B $2.7B
Gross Profit $969M $849M $759M $878M $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $344M $342M $340M $403M $431M
Other Inc / (Exp) -$32M -- -- -- --
Operating Expenses $360M $324M $347M $385M $431M
Operating Income $609M $525M $412M $493M $574M
 
Net Interest Expenses $92M $49M $60M $119M $103M
EBT. Incl. Unusual Items $485M $445M $339M $352M $471M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $144M $113M $83M $85M $102M
Net Income to Company $341M $332M $256M $267M $368M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $341M $332M $256M $267M $369M
 
Basic EPS (Cont. Ops) $1.65 $1.57 $1.23 $1.28 $1.75
Diluted EPS (Cont. Ops) $1.65 $1.57 $1.23 $1.28 $1.75
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $709M $598M $510M $595M $727M
EBIT $609M $490M $395M $473M $599M
 
Revenue (Reported) $3.2B $3.4B $3.8B $3.8B $3.7B
Operating Income (Reported) $609M $525M $412M $493M $574M
Operating Income (Adjusted) $609M $490M $395M $473M $599M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.4B $2.5B $2.7B $2.7B $2.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $2B $2.2B $2.1B $2B
Gross Profit $706M $582M $530M $632M $696M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $260M $244M $264M $327M $328M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $286M $254M $281M $326M $328M
Operating Income $420M $328M $249M $306M $368M
 
Net Interest Expenses $57M $36M $48M $91M $75M
EBT. Incl. Unusual Items $363M $292M $201M $215M $293M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $112M $72M $49M $54M $61M
Net Income to Company $251M $220M $152M $161M $231M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $251M $220M $152M $161M $232M
 
Basic EPS (Cont. Ops) $1.21 $1.04 $0.73 $0.77 $1.10
Diluted EPS (Cont. Ops) $1.21 $1.04 $0.73 $0.77 $1.10
Weighted Average Basic Share $608.2M $629.2M $629.6M $629.9M $630.3M
Weighted Average Diluted Share $608.6M $629.5M $629.6M $629.9M $630.6M
 
EBITDA $492M $409M $336M $398M $464M
EBIT $420M $328M $249M $306M $368M
 
Revenue (Reported) $2.4B $2.5B $2.7B $2.7B $2.7B
Operating Income (Reported) $420M $328M $249M $306M $368M
Operating Income (Adjusted) $420M $328M $249M $306M $368M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $102M $312M $164M $38M $115M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $13M $292M $316M $348M $347M
Inventory $418M $419M $583M $722M $524M
Prepaid Expenses -- -- -- -- --
Other Current Assets $16M $13M $19M $41M $41M
Total Current Assets $570M $1.1B $1.1B $1.2B $1B
 
Property Plant And Equipment $579M $673M $732M $787M $788M
Long-Term Investments -- -- -- -- --
Goodwill $1.9B $1.9B $1.9B $1.9B $1.9B
Other Intangibles $1.1B $1.1B $1.1B $1B $1B
Other Long-Term Assets $9M $25M $36M $61M $55M
Total Assets $4.2B $4.7B $4.8B $4.9B $4.8B
 
Accounts Payable $135M $185M $261M $252M $219M
Accrued Expenses $104M $98M $74M $73M $116M
Current Portion Of Long-Term Debt $21M $25M $25M $25M --
Current Portion Of Capital Lease Obligations -- -- $11M $14M $16M
Other Current Liabilities $46M $83M $74M $72M $71M
Total Current Liabilities $378M $432M $484M $496M $478M
 
Long-Term Debt $4.2B $2.2B $2.1B $2.1B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $5B $3.1B $3.1B $3.1B $2.8B
 
Common Stock -- -- -- -- --
Other Common Equity Adj $5M $1M $10M $52M $50M
Common Equity -$818M $1.6B $1.8B $1.9B $2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$818M $1.6B $1.8B $1.9B $2B
 
Total Liabilities and Equity $4.2B $4.7B $4.8B $4.9B $4.8B
Cash and Short Terms $102M $312M $164M $38M $115M
Total Debt $4.2B $2.2B $2.1B $2.1B $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $351M $70M $33M $124M $96M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $288M $319M $289M $345M $339M
Inventory $401M $615M $796M $576M $624M
Prepaid Expenses -- -- -- -- --
Other Current Assets $22M $21M $41M $48M $37M
Total Current Assets $1.1B $1B $1.2B $1.1B $1.1B
 
Property Plant And Equipment $642M $711M $756M $776M $808M
Long-Term Investments -- -- -- -- --
Goodwill $1.9B $1.9B $1.9B $1.9B $1.9B
Other Intangibles $1.1B $1.1B $1B $1B $980M
Other Long-Term Assets $24M $33M $58M $68M $55M
Total Assets $4.7B $4.7B $4.9B $4.8B $4.8B
 
Accounts Payable $169M $252M $295M $237M $335M
Accrued Expenses $161M $156M $184M $183M $160M
Current Portion Of Long-Term Debt $25M $25M $25M -- --
Current Portion Of Capital Lease Obligations -- -- -- $16M $19M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $401M $468M $548M $467M $543M
 
Long-Term Debt $2.3B $2.1B $2.1B $2B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3B $3.1B $2.9B $2.8B
 
Common Stock -- -- -- -- --
Other Common Equity Adj $3M $3M $42M $52M $34M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.6B $1.7B $1.8B $1.9B $2.1B
 
Total Liabilities and Equity $4.7B $4.7B $4.9B $4.8B $4.8B
Cash and Short Terms $351M $70M $33M $124M $96M
Total Debt $2.3B $2.1B $2.1B $2B $1.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $225M $363M $324M $258M $298M
Depreciation & Amoritzation $91M $99M $109M $117M $124M
Stock-Based Compensation -- $5M $4M $5M $14M
Change in Accounts Receivable -$19M -$276M -$29M -$31M $7M
Change in Inventories $2M -- -$165M -$139M $198M
Cash From Operations $403M $319M $310M $219M $644M
 
Capital Expenditures $109M $143M $141M $128M $104M
Cash Acquisitions -- -- -- -- -$6M
Cash From Investing -$128M -$143M -$141M -$128M -$110M
 
Dividends Paid (Ex Special Dividend) -- -$124M -$192M -$192M -$192M
Special Dividend Paid
Long-Term Debt Issued -- $3.6B -- -- --
Long-Term Debt Repaid -$21M -$1.4B -$125M -$25M -$262M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$175M -$3.5B -- -- -$3M
Cash From Financing -$196M $34M -$317M -$217M -$457M
 
Beginning Cash (CF) $23M $102M $312M $164M $38M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $79M $210M -$148M -$126M $77M
Ending Cash (CF) $102M $312M $164M $38M $115M
 
Levered Free Cash Flow $294M $176M $169M $91M $540M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $113M $66M $48M $78M $86M
Depreciation & Amoritzation $24M $28M $30M $31M $33M
Stock-Based Compensation $1M $2M -- $4M $5M
Change in Accounts Receivable -$5M $11M -$37M $39M $34M
Change in Inventories -$16M -$34M -$62M $38M -$40M
Cash From Operations $144M $104M $17M $216M $124M
 
Capital Expenditures $33M $28M $30M $26M $31M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$33M -$28M -$30M -$26M -$31M
 
Dividends Paid (Ex Special Dividend) -$46M -$48M -$48M -$48M -$48M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$106M -$7M -$7M -$101M -$50M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$152M -$55M -$55M -$149M -$98M
 
Beginning Cash (CF) $392M $49M $101M $83M $101M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$41M $21M -$68M $41M -$5M
Ending Cash (CF) $351M $70M $33M $124M $96M
 
Levered Free Cash Flow $111M $76M -$13M $190M $93M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $341M $332M $256M $267M $368M
Depreciation & Amoritzation $100M $108M $115M $122M $128M
Stock-Based Compensation $4M $6M $3M $11M $18M
Change in Accounts Receivable -$244M -$30M $24M -$46M $8M
Change in Inventories $75M -$214M -$181M $220M -$48M
Cash From Operations $404M $294M $306M $524M $528M
 
Capital Expenditures $120M $159M $126M $119M $106M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$120M -$159M -$126M -$119M -$112M
 
Dividends Paid (Ex Special Dividend) -$77M -$191M -$192M -$192M -$192M
Special Dividend Paid
Long-Term Debt Issued $3.6B -- -- -- --
Long-Term Debt Repaid -$1.3B -$225M -$25M -$119M -$249M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.6B -- -- -- -$3M
Cash From Financing $52M -$416M -$217M -$314M -$444M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $336M -$281M -$37M $91M -$28M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $284M $135M $180M $405M $422M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $251M $220M $152M $161M $231M
Depreciation & Amoritzation $72M $81M $87M $92M $96M
Stock-Based Compensation $4M $5M $4M $10M $14M
Change in Accounts Receivable -$272M -$26M $27M $12M $13M
Change in Inventories $17M -$197M -$213M $146M -$100M
Cash From Operations $147M $122M $118M $423M $307M
 
Capital Expenditures $85M $101M $86M $77M $79M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$85M -$101M -$86M -$77M -$79M
 
Dividends Paid (Ex Special Dividend) -$77M -$144M -$144M -$144M -$144M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.6B -- -- -- --
Long-Term Debt Repaid -$1.3B -$119M -$19M -$113M -$100M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.5B -- -- -$3M -$3M
Cash From Financing $187M -$263M -$163M -$260M -$247M
 
Beginning Cash (CF) $694M $505M $366M $171M $351M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $249M -$242M -$131M $86M -$19M
Ending Cash (CF) $943M $263M $235M $257M $332M
 
Levered Free Cash Flow $62M $21M $32M $346M $228M

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

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

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock