Financhill
Sell
17

RANJY Quote, Financials, Valuation and Earnings

Last price:
$20.79
Seasonality move :
-0.08%
Day range:
$20.97 - $21.30
52-week range:
$19.94 - $30.21
Dividend yield:
5.88%
P/E ratio:
15.83x
P/S ratio:
0.28x
P/B ratio:
1.58x
Volume:
55.1K
Avg. volume:
30.5K
1-year change:
-29.89%
Market cap:
$7.4B
Revenue:
$27.5B
EPS (TTM):
$1.33
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $26.5B $23.7B $29.1B $29.1B $27.5B
Revenue Growth (YoY) -5.73% -10.73% 23.19% -0.26% -5.32%
 
Cost of Revenues $21.2B $19.2B $23.4B $23B $21.8B
Gross Profit $5.3B $4.5B $5.8B $6.1B $5.7B
Gross Profit Margin 19.87% 19.06% 19.87% 20.86% 20.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.2B $3.8B $4.5B $4.8B $4.7B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.3B $4B $4.6B $4.9B $4.8B
Operating Income $963.9M $536.8M $1.2B $1.2B $948.4M
 
Net Interest Expenses $45.9M $27.4M $21.3M $30.6M $70.4M
EBT. Incl. Unusual Items $916.9M $415.7M $1.2B $1.2B $824.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $238.5M $68.5M $295.8M $207.8M $149.4M
Net Income to Company $961.6M $438.5M $1.2B $1.2B $899.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $678.4M $347.2M $908.7M $979.7M $675.5M
 
Basic EPS (Cont. Ops) $1.81 $0.93 $2.44 $2.66 $1.87
Diluted EPS (Cont. Ops) $1.81 $0.92 $2.43 $2.65 $1.86
Weighted Average Basic Share $366.4M $366.4M $367.6M $365.6M $356.8M
Weighted Average Diluted Share $367.8M $368.4M $370.4M $367M $359M
 
EBITDA $1.4B $1B $1.6B $1.6B $1.3B
EBIT $969.5M $456.8M $1.2B $1.2B $913.7M
 
Revenue (Reported) $26.5B $23.7B $29.1B $29.1B $27.5B
Operating Income (Reported) $963.9M $536.8M $1.2B $1.2B $948.4M
Operating Income (Adjusted) $969.5M $456.8M $1.2B $1.2B $913.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.1B $7.4B $7.1B $6.8B $6.6B
Revenue Growth (YoY) -9.4% 22.28% -3.95% -4.08% -2.94%
 
Cost of Revenues $4.9B $5.9B $5.6B $5.4B $5.3B
Gross Profit $1.1B $1.5B $1.5B $1.4B $1.3B
Gross Profit Margin 18.83% 19.94% 20.97% 20.66% 19.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $936.7M $1.1B $1.2B $1.1B $1.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $955.4M $1.2B $1.2B $1.1B $1.1B
Operating Income $183.6M $318.3M $318.3M $266.8M $182.6M
 
Net Interest Expenses -- $1.2M $8.1M $18.5M $25.3M
EBT. Incl. Unusual Items $184.8M $317.2M $310.3M $249.3M $158.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $63.1M $82.5M $78.6M $64.2M $41.8M
Net Income to Company $184.4M $306.5M $287.4M $266.1M $189.5M
 
Minority Interest in Earnings $1.2M -- -- -- --
Net Income to Common Excl Extra Items $122.8M $234.6M $231.7M $185.1M $116.6M
 
Basic EPS (Cont. Ops) $0.33 $0.63 $0.63 $0.51 $0.32
Diluted EPS (Cont. Ops) $0.33 $0.62 $0.62 $0.50 $0.32
Weighted Average Basic Share $366.6M $368M $365.8M $362.2M $350.2M
Weighted Average Diluted Share $368M $370.4M $367.2M $364.2M $352.2M
 
EBITDA $292.4M $424.5M $399.9M $356M $269.5M
EBIT $183.6M $318.3M $318.3M $266.8M $182.6M
 
Revenue (Reported) $6.1B $7.4B $7.1B $6.8B $6.6B
Operating Income (Reported) $183.6M $318.3M $318.3M $266.8M $182.6M
Operating Income (Adjusted) $183.6M $318.3M $318.3M $266.8M $182.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $23.6B $28.2B $29.6B $28B $26.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19B $22.7B $23.4B $22.2B $21B
Gross Profit $4.5B $5.5B $6.2B $5.8B $5.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.8B $4.3B $4.9B $4.8B $4.5B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.1B $4.3B $4.9B $4.8B $4.6B
Operating Income $453.9M $1.2B $1.3B $1B $676.9M
 
Net Interest Expenses $29.8M $10.8M $7.3M $81.7M $72.7M
EBT. Incl. Unusual Items $414.2M $1.1B $1.3B $953.7M $551.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $116.4M $234.2M $305M $153.2M $79.8M
Net Income to Company $459.9M $1.1B $1.2B $1.1B $631M
 
Minority Interest in Earnings $1.2M -$1.2M -- -- --
Net Income to Common Excl Extra Items $299M $877.9M $949.5M $800.5M $471.7M
 
Basic EPS (Cont. Ops) $0.78 $2.37 $2.57 $2.17 $1.33
Diluted EPS (Cont. Ops) $0.78 $2.35 $2.56 $2.16 $1.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1B $1.6B $1.6B $1.4B $1B
EBIT $452.8M $1.1B $1.3B $1B $642.5M
 
Revenue (Reported) $23.6B $28.2B $29.6B $28B $26.3B
Operating Income (Reported) $453.9M $1.2B $1.3B $1B $676.9M
Operating Income (Adjusted) $452.8M $1.1B $1.3B $1B $642.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $16.9B $21.4B $21.9B $20.9B $19.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.7B $17.2B $17.3B $16.5B $15.7B
Gross Profit $3.2B $4.2B $4.6B $4.3B $3.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.8B $3.3B $3.6B $3.6B $3.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3B $3.3B $3.7B $3.6B $3.4B
Operating Income $197M $865.5M $905M $725.5M $454M
 
Net Interest Expenses $20.9M $13.2M $8.1M $52.1M $54.4M
EBT. Incl. Unusual Items $171.7M $853.4M $906.8M $674.5M $400.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $58.8M $222.3M $231.8M $174.6M $104.5M
Net Income to Company $197.6M $853.6M $858.3M $728.4M $459.7M
 
Minority Interest in Earnings $1.2M -- -- -- --
Net Income to Common Excl Extra Items $114.1M $631.1M $675M $499.9M $296.2M
 
Basic EPS (Cont. Ops) $0.29 $1.70 $1.83 $1.36 $0.82
Diluted EPS (Cont. Ops) $0.29 $1.69 $1.82 $1.35 $0.82
Weighted Average Basic Share $1.1B $1.1B $1.1B $1.1B $1.1B
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1.1B $1.1B
 
EBITDA $658.5M $1.2B $1.2B $1B $735.6M
EBIT $190.4M $865.5M $905M $725.5M $454M
 
Revenue (Reported) $16.9B $21.4B $21.9B $20.9B $19.6B
Operating Income (Reported) $197M $865.5M $905M $725.5M $454M
Operating Income (Adjusted) $190.4M $865.5M $905M $725.5M $454M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $252M $583M $972.6M $293.8M $288.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.3B $4.5B $5.1B $5.1B $4.8B
Inventory -- -- -- -- --
Prepaid Expenses $162.4M $220.2M $304.6M $317.4M $341.6M
Other Current Assets -- -- -- -- --
Total Current Assets $5.7B $6.1B $7.2B $6.7B $6.4B
 
Property Plant And Equipment $770.7M $799.5M $745M $726M $750.6M
Long-Term Investments -- -- -- -- --
Goodwill $3.4B $3.6B $3.4B $3.4B $3.4B
Other Intangibles $324.8M $215.2M $173.2M $279.9M $267.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $11.4B $11.8B $12.5B $11.9B $11.8B
 
Accounts Payable $744.9M $645.7M $912.6M $937.3M $924.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $228.5M $234.9M $211.7M $199.5M $224.4M
Other Current Liabilities $15.7M $2.5M $4.5M -- $7.7M
Total Current Liabilities $5.6B $5.2B $5.4B $5.4B $5.8B
 
Long-Term Debt -- -- $751.8M $511.5M $81.8M
Capital Leases -- -- -- -- --
Total Liabilities $6.4B $6B $6.9B $6.6B $6.6B
 
Common Stock $29.1M $32M $29.4M $27.9M $28.7M
Other Common Equity Adj -- -- -- -- --
Common Equity $5B $5.7B $5.5B $5.3B $5.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1M $1.2M $1.1M $1.1M $1.1M
Total Equity $5B $5.7B $5.6B $5.3B $5.2B
 
Total Liabilities and Equity $11.4B $11.8B $12.5B $11.9B $11.8B
Cash and Short Terms $252M $583M $972.6M $293.8M $288.5M
Total Debt $1.1B $173.4M $769.9M $585.5M $626.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $432.1M $810.8M $349.9M $296.4M $476.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.9B $5.7B $5.9B $5.8B $6.1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $5.5B $6.7B $6.4B $6.2B $6.7B
 
Property Plant And Equipment $781.9M $744.7M $663.5M $687M $692.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $10.8B $12.1B $11.3B $11.3B $12.2B
 
Accounts Payable $4.2B $4.7B $4.6B $4.5B $4.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.3M -- $2M $7.4M --
Total Current Liabilities $4.8B $5.8B $5.6B $5B $6.1B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $5.6B $6.7B $6.6B $6.4B $7.6B
 
Common Stock $30.5M $30.2M $25.6M $27.5M $29M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $1.2M $982.9K $1.1M $1.1M
Total Equity $5.3B $5.4B $4.6B $5B $4.7B
 
Total Liabilities and Equity $10.8B $12.1B $11.3B $11.3B $12.2B
Cash and Short Terms $432.1M $810.8M $349.9M $296.4M $476.9M
Total Debt $891.1M $1.1B $1B $1.4B $2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $961.6M $438.5M $1.2B $1.2B $899.6M
Depreciation & Amoritzation $469.1M $587M $402.3M $325.9M $351.8M
Stock-Based Compensation $44.8M $42.3M $52.1M $51.7M $63.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $1.7B $1.1B $1.1B $1.3B
 
Capital Expenditures $136.6M $121.1M $151.4M $128.7M $100.7M
Cash Acquisitions -$14.6M -$6.9M -$93.5M -$176.1M -$54.1M
Cash From Investing -$153.4M -$127.9M -$244.9M -$305.8M -$159.1M
 
Dividends Paid (Ex Special Dividend) -$707.5M -$13.7M -$714.6M -$972.3M -$573.8M
Special Dividend Paid
Long-Term Debt Issued -- -- $785.6M $807.8M $570.5M
Long-Term Debt Repaid -$321.3M -$379.2M -- -$1B -$617.1M
Repurchase of Common Stock -$20.2M -$12.6M -$63.9M -$85.4M -$318.3M
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.3B -$1.2B -$381M -$1.4B -$1.1B
 
Beginning Cash (CF) $305.6M $257M $560.8M $905.9M $296.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$50.4M $296.9M $455.5M -$623.3M $14.1M
Ending Cash (CF) $251.9M $541.3M $1B $289M $282.6M
 
Levered Free Cash Flow $1.3B $1.5B $930M $1B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $240.9M $368.6M $340.8M $171.3M --
Depreciation & Amoritzation $97M $89.8M $85.1M $75.3M --
Stock-Based Compensation $13M $13.2M $15.4M $16M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $198.5M $326.8M $435.5M $391.1M --
 
Capital Expenditures $26.3M $11.1M $32M $24.5M --
Cash Acquisitions $10.7M -$23.9M $20.3M -$49.8M --
Cash From Investing -$20.3M -$38.6M -$19.7M -$67.7M --
 
Dividends Paid (Ex Special Dividend) $328.5K -$353.8M -$561.3M $3.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $785.6M $807.8M -$3.3M --
Long-Term Debt Repaid -$379.2M -- -$616M -$181.6M --
Repurchase of Common Stock $301.1K -$63.9M -$13.9M -$131M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$62.5M -$95.7M -$503.1M -$320.2M --
 
Beginning Cash (CF) $430.3M $824.2M $358.6M $304.9M --
Foreign Exchange Rate Adjustment $1.5M -$2.4M -$22.9M -$23.8M --
Additions / Reductions $115.7M $192.6M -$87.3M $3.2M --
Ending Cash (CF) $541.3M $1B $289M $282.6M --
 
Levered Free Cash Flow $172.2M $315.7M $403.5M $366.7M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $459.9M $1.1B $1.2B $1.1B $631M
Depreciation & Amoritzation $598.8M $409.5M $330.6M $361.7M $360.1M
Stock-Based Compensation $40.7M $51.9M $49.4M $63.3M $67.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.1B $953.1M $1B $1.3B $925.6M
 
Capital Expenditures $131.2M $166.6M $107.8M $108.2M $98.2M
Cash Acquisitions -$14.3M -$58.9M -$220.3M $16M -$156.5M
Cash From Investing -$146.4M -$226.7M -$324.7M -$111.2M -$265.7M
 
Dividends Paid (Ex Special Dividend) -$244.5M -$360.5M -$764.9M -$1.1B -$695.1M
Special Dividend Paid
Long-Term Debt Issued -- -- $785.6M $1.4B $1.1B
Long-Term Debt Repaid -- -- -$407M -$1.1B -$649M
Repurchase of Common Stock -$33M $301.1K -$135.4M -$201.2M -$332.3M
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.8B -$347.9M -$1B -$1.3B -$472M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $144.2M $378.6M -$343.3M -$76.5M $188M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.9B $786.5M $915.1M $1.2B $827.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $438.5M $1.2B $1.2B $899.6M $459.7M
Depreciation & Amoritzation $587M $402.3M $325.9M $351.8M $284.9M
Stock-Based Compensation $42.3M $52.1M $51.7M $63.9M $51.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $1.1B $1.1B $1.3B $534.5M
 
Capital Expenditures $121.1M $151.4M $128.7M $100.7M $73.7M
Cash Acquisitions -$6.9M -$93.5M -$176.1M -$54.1M -$106.7M
Cash From Investing -$127.9M -$244.9M -$305.8M -$159.1M -$198M
 
Dividends Paid (Ex Special Dividend) -$13.7M -$714.6M -$972.3M -$573.8M -$698.4M
Special Dividend Paid -- -- -- -- $703K
Long-Term Debt Issued -- $785.6M $807.8M $570.5M $1.1B
Long-Term Debt Repaid -$379.2M -- -$1B -$617.1M -$467.4M
Repurchase of Common Stock -$12.6M -$63.9M -$85.4M -$318.3M -$201.3M
Other Financing Activities -- -- -- -- $244.2M
Cash From Financing -$1.2B -$381M -$1.4B -$1.1B -$151.8M
 
Beginning Cash (CF) $1.7B $2.5B $2.4B $1.3B $896.1M
Foreign Exchange Rate Adjustment -$12.6M -$10 $6.3M -$28.1M -$2.2M
Additions / Reductions $296.9M $455.5M -$623.3M $14.1M $184.8M
Ending Cash (CF) $2B $3B $1.7B $1.3B $1.1B
 
Levered Free Cash Flow $1.5B $930M $1B $1.2B $460.8M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 22.25% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 10.89% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is down 3.89% over the past day.

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

Show me the best stock