
Regal Rexnord (RRX) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
1.4B
Gross Profit
527.6M
37.20%
Operating Income
159.7M
11.26%
Net Income
57.5M
4.05%
EPS (Diluted)
$0.86
Balance Sheet Metrics
Total Assets
14.0B
Total Liabilities
7.6B
Shareholders Equity
6.4B
Debt to Equity
1.18
Cash Flow Metrics
Operating Cash Flow
108.3M
Free Cash Flow
85.5M
Revenue & Profitability Trend
Regal Rexnord Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 6.0B | 6.3B | 5.2B | 3.8B | 2.9B |
Cost of Goods Sold | 3.8B | 4.2B | 3.5B | 2.7B | 2.1B |
Gross Profit | 2.2B | 2.1B | 1.7B | 1.1B | 806.6M |
Gross Margin % | 36.3% | 33.1% | 32.0% | 29.2% | 27.7% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | - | - | - | - |
Other Operating Expenses | 1.5B | 1.5B | 978.4M | 714.7M | 512.9M |
Total Operating Expenses | 1.5B | 1.5B | 978.4M | 714.7M | 512.9M |
Operating Income | 642.5M | 529.9M | 691.3M | 396.9M | 293.7M |
Operating Margin % | 10.6% | 8.5% | 13.2% | 10.4% | 10.1% |
Non-Operating Items | |||||
Interest Income | 18.8M | 43.6M | 5.2M | 7.4M | 5.9M |
Interest Expense | 399.7M | 431.0M | 87.2M | 60.4M | 39.8M |
Other Non-Operating Income | -13.6M | -144.1M | 4.5M | -33.4M | -11.3M |
Pre-tax Income | 248.0M | -1.6M | 613.8M | 310.5M | 248.5M |
Income Tax | 49.6M | 52.7M | 118.9M | 74.7M | 56.3M |
Effective Tax Rate % | 20.0% | 0.0% | 19.4% | 24.1% | 22.7% |
Net Income | 198.4M | -54.3M | 494.9M | 235.8M | 192.2M |
Net Margin % | 3.3% | -0.9% | 9.5% | 6.2% | 6.6% |
Key Metrics | |||||
EBITDA | 1.2B | 1.1B | 1.0B | 580.1M | 435.4M |
EPS (Basic) | $2.96 | $-0.87 | $7.33 | $4.44 | $4.66 |
EPS (Diluted) | $2.94 | $-0.87 | $7.29 | $4.40 | $4.64 |
Basic Shares Outstanding | 66400000 | 66300000 | 66700000 | 47300000 | 40600000 |
Diluted Shares Outstanding | 66400000 | 66300000 | 66700000 | 47300000 | 40600000 |
Income Statement Trend
Regal Rexnord Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 393.5M | 574.0M | 688.5M | 672.8M | 611.3M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 842.8M | 921.6M | 797.4M | 785.8M | 432.0M |
Inventory | 1.2B | 1.3B | 1.3B | 1.2B | 690.3M |
Other Current Assets | 267.9M | 245.6M | 150.9M | 145.1M | 108.6M |
Total Current Assets | 2.8B | 3.4B | 3.0B | 2.8B | 1.9B |
Non-Current Assets | |||||
Property, Plant & Equipment | 141.3M | 172.8M | 110.9M | 112.4M | 73.4M |
Goodwill | 16.6B | 17.2B | 10.3B | 10.5B | 3.6B |
Intangible Assets | 3.7B | 4.1B | 2.2B | 2.4B | 530.3M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 96.7M | 196.9M | 101.8M | 69.5M | 60.3M |
Total Non-Current Assets | 11.3B | 12.0B | 7.3B | 7.6B | 2.7B |
Total Assets | 14.0B | 15.4B | 10.3B | 10.4B | 4.6B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 542.8M | 549.4M | 497.7M | 643.8M | 360.1M |
Short-term Debt | 40.6M | 41.1M | 60.2M | 32.1M | 252.6M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | 103.7M | - | - | - |
Total Current Liabilities | 1.2B | 1.3B | 1.0B | 1.1B | 822.0M |
Non-Current Liabilities | |||||
Long-term Debt | 5.6B | 6.5B | 2.1B | 2.0B | 895.5M |
Deferred Tax Liabilities | 815.5M | 1.0B | 591.9M | 679.7M | 172.0M |
Other Non-Current Liabilities | 59.0M | 77.2M | 76.8M | 69.4M | 53.0M |
Total Non-Current Liabilities | 6.6B | 7.7B | 2.8B | 2.9B | 1.2B |
Total Liabilities | 7.8B | 9.1B | 3.8B | 4.0B | 2.0B |
Equity | |||||
Common Stock | 700.0K | 700.0K | 700.0K | 700.0K | 400.0K |
Retained Earnings | 2.0B | 2.0B | 2.1B | 1.9B | 2.0B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 6.3B | 6.4B | 6.4B | 6.4B | 2.6B |
Key Metrics | |||||
Total Debt | 5.6B | 6.6B | 2.1B | 2.0B | 1.1B |
Working Capital | 1.5B | 2.1B | 2.0B | 1.7B | 1.0B |
Balance Sheet Composition
Regal Rexnord Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 198.4M | -54.3M | 494.9M | 235.8M | 192.2M |
Depreciation & Amortization | 511.8M | 492.8M | 307.4M | 170.6M | 131.4M |
Stock-Based Compensation | 34.8M | 58.2M | 22.5M | 24.9M | 9.2M |
Working Capital Changes | -58.2M | 96.4M | -385.2M | -152.7M | 69.1M |
Operating Cash Flow | 600.0M | 562.5M | 413.7M | 316.2M | 416.7M |
Investing Activities | |||||
Capital Expenditures | -104.6M | -112.8M | -78.3M | -50.2M | -37.0M |
Acquisitions | 380.0M | -4.9B | -35.0M | -125.5M | 0 |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | 0 |
Investing Cash Flow | 275.4M | -5.0B | -113.3M | -171.4M | -26.8M |
Financing Activities | |||||
Share Repurchases | -50.0M | -12.1M | -248.1M | -34.7M | -28.6M |
Dividends Paid | -93.0M | -92.8M | -90.9M | -335.6M | -48.7M |
Debt Issuance | 1.6B | 5.5B | 1.5B | 0 | 1.1B |
Debt Repayment | -2.6B | -3.5B | -3.6B | -1.2B | -1.2B |
Financing Cash Flow | -1.1B | 1.5B | -2.7B | -874.9M | -150.1M |
Free Cash Flow | 499.9M | 596.2M | 352.4M | 303.2M | 387.9M |
Net Change in Cash | -225.3M | -2.9B | -2.4B | -730.1M | 239.8M |
Cash Flow Trend
Regal Rexnord Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
38.72
Forward P/E
13.66
Price to Book
1.44
Price to Sales
1.65
PEG Ratio
1.46
Profitability Ratios
Profit Margin
4.28%
Operating Margin
11.84%
Return on Equity
3.86%
Return on Assets
3.08%
Financial Health
Current Ratio
2.00
Debt to Equity
74.60
Beta
1.16
Per Share Data
EPS (TTM)
$3.76
Book Value per Share
$100.90
Revenue per Share
$88.28
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
rrx | 9.7B | 38.72 | 1.44 | 3.86% | 4.28% | 74.60 |
GE Vernova | 164.2B | 146.04 | 18.50 | 11.41% | 3.16% | 10.65 |
Eaton | 137.4B | 35.54 | 7.39 | 20.73% | 15.10% | 62.39 |
Watts Water | 9.0B | 29.17 | 4.78 | 17.75% | 13.63% | 10.46 |
Chart Industries | 8.9B | 36.59 | 2.66 | 9.05% | 6.45% | 107.48 |
Donaldson Company | 8.1B | 23.58 | 5.56 | 24.58% | 9.94% | 49.34 |
Financial data is updated regularly. All figures are in the company's reporting currency.