Financhill
Buy
68

PAA Quote, Financials, Valuation and Earnings

Last price:
$17.77
Seasonality move :
6.54%
Day range:
$17.72 - $17.85
52-week range:
$15.58 - $21.00
Dividend yield:
8.55%
P/E ratio:
14.41x
P/S ratio:
0.27x
P/B ratio:
1.62x
Volume:
1.7M
Avg. volume:
2.8M
1-year change:
-2.15%
Market cap:
$12.5B
Revenue:
$50.3B
EPS (TTM):
$1.23
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $23.6B $42.7B $57.1B $48.7B $50.3B
Revenue Growth (YoY) -29.27% 81.07% 33.68% -14.64% 3.18%
 
Cost of Revenues $22.2B $40.4B $55.5B $47B $48.3B
Gross Profit $1.4B $2.3B $1.6B $1.8B $2B
Gross Profit Margin 6.05% 5.39% 2.78% 3.66% 3.93%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $271M $292M $325M $350M $381M
Other Inc / (Exp) -$3B -$297M $261M $624M $302M
Operating Expenses $271M $292M $325M $350M $381M
Operating Income $1.2B $2B $1.3B $1.4B $1.6B
 
Net Interest Expenses $436M $425M $405M $386M $430M
EBT. Incl. Unusual Items -$2.6B $721M $1.4B $1.6B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$19M $73M $189M $121M $167M
Net Income to Company -$2.6B $648M $1.2B $1.5B $1.1B
 
Minority Interest in Earnings $10M $55M $191M $272M $341M
Net Income to Common Excl Extra Items -$2.6B $646M $1.2B $1.5B $1.1B
 
Basic EPS (Cont. Ops) -$3.83 $0.55 $1.19 $1.40 $0.73
Diluted EPS (Cont. Ops) -$3.83 $0.55 $1.19 $1.40 $0.73
Weighted Average Basic Share $728M $716M $701M $699M $702M
Weighted Average Diluted Share $728M $716M $701M $699M $702M
 
EBITDA $1.8B $2.8B $2.2B $2.5B $2.6B
EBIT $1.2B $2B $1.3B $1.4B $1.6B
 
Revenue (Reported) $23.6B $42.7B $57.1B $48.7B $50.3B
Operating Income (Reported) $1.2B $2B $1.3B $1.4B $1.6B
Operating Income (Adjusted) $1.2B $2B $1.3B $1.4B $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $11B $14B $12.2B $12.5B $11.6B
Revenue Growth (YoY) 86.86% 27.63% -12.86% 2.29% -7.42%
 
Cost of Revenues $10.5B $13.7B $11.7B $12.2B $11.1B
Gross Profit $439M $366M $492M $314M $462M
Gross Profit Margin 4% 2.61% 4.03% 2.51% 4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $67M $83M $92M $98M $83M
Other Inc / (Exp) -$162M $24M $111M $99M --
Operating Expenses $67M $83M $92M $86M $83M
Operating Income $372M $283M $400M $228M $379M
 
Net Interest Expenses $106M $99M $97M $113M $135M
EBT. Incl. Unusual Items -$85M $551M $265M $206M $459M
Earnings of Discontinued Ops. -- -- -- $114M $76M
Income Tax Expense -$30M $109M -$14M $8M $6M
Net Income to Company -$55M $442M $279M $312M $529M
 
Minority Interest in Earnings $4M $58M $76M $92M $88M
Net Income to Common Excl Extra Items -$56M $440M $279M $198M $453M
 
Basic EPS (Cont. Ops) -$0.15 $0.48 $0.20 $0.22 $0.55
Diluted EPS (Cont. Ops) -$0.15 $0.48 $0.20 $0.22 $0.55
Weighted Average Basic Share $715M $698M $700M $702M $704M
Weighted Average Diluted Share $715M $698M $700M $702M $704M
 
EBITDA $550M $521M $660M $454M $609M
EBIT $372M $283M $400M $228M $379M
 
Revenue (Reported) $11B $14B $12.2B $12.5B $11.6B
Operating Income (Reported) $372M $283M $400M $228M $379M
Operating Income (Adjusted) $372M $283M $400M $228M $379M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $36.1B $57B $48.9B $50.1B $46.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $34B $55.2B $47.4B $48.2B $44.8B
Gross Profit $2.2B $1.8B $1.5B $1.9B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $276M $330M $345M $374M $358M
Other Inc / (Exp) -$369M $207M $663M $408M --
Operating Expenses $276M $330M $345M $348M $358M
Operating Income $1.9B $1.5B $1.2B $1.6B $1.5B
 
Net Interest Expenses $428M $411M $390M $416M $507M
EBT. Incl. Unusual Items $85M $1.7B $1.5B $1.4B $1.4B
Earnings of Discontinued Ops. -- -- -- $146M $146M
Income Tax Expense -$42M $265M $94M $113M $105M
Net Income to Company $127M $1.4B $1.4B $1.4B $1.5B
 
Minority Interest in Earnings $12M $190M $232M $344M $331M
Net Income to Common Excl Extra Items $123M $1.4B $1.4B $1.2B $1.3B
 
Basic EPS (Cont. Ops) -$0.12 $1.45 $1.34 $1.12 $1.23
Diluted EPS (Cont. Ops) -$0.12 $1.45 $1.34 $1.12 $1.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.6B $2.4B $2.2B $2.5B $2.5B
EBIT $1.9B $1.5B $1.2B $1.6B $1.5B
 
Revenue (Reported) $36.1B $57B $48.9B $50.1B $46.7B
Operating Income (Reported) $1.9B $1.5B $1.2B $1.6B $1.5B
Operating Income (Adjusted) $1.9B $1.5B $1.2B $1.6B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $29.9B $44.2B $36B $37.4B $34.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $28.1B $42.9B $34.8B $36B $32.8B
Gross Profit $1.8B $1.3B $1.3B $1.4B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $206M $243M $263M $287M $265M
Other Inc / (Exp) -$388M $115M $518M $296M $208M
Operating Expenses $206M $243M $263M $261M $265M
Operating Income $1.6B $1.1B $995M $1.1B $1.3B
 
Net Interest Expenses $320M $305M $290M $319M $395M
EBT. Incl. Unusual Items $136M $1.1B $1.2B $921M $1.3B
Earnings of Discontinued Ops. -- -- -- $146M $146M
Income Tax Expense -$16M $177M $82M $74M $60M
Net Income to Company $152M $918M $1.1B $993M $1.3B
 
Minority Interest in Earnings $9M $144M $185M $257M $248M
Net Income to Common Excl Extra Items $149M $914M $1.1B $840M $1.2B
 
Basic EPS (Cont. Ops) -$0.01 $0.89 $1.04 $0.77 $1.27
Diluted EPS (Cont. Ops) -$0.01 $0.89 $1.04 $0.77 $1.27
Weighted Average Basic Share $2.2B $2.1B $2.1B $2.1B $2.1B
Weighted Average Diluted Share $2.2B $2.1B $2.1B $2.1B $2.1B
 
EBITDA $2.1B $1.8B $1.8B $1.8B $2B
EBIT $1.6B $1.1B $995M $1.1B $1.3B
 
Revenue (Reported) $29.9B $44.2B $36B $37.4B $34.3B
Operating Income (Reported) $1.6B $1.1B $995M $1.1B $1.3B
Operating Income (Adjusted) $1.6B $1.1B $995M $1.1B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $60M $453M $401M $450M $348M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5B $4B $4.1B $4B $4.1B
Inventory $647M $783M $729M $548M $439M
Prepaid Expenses -- -- -- -- --
Other Current Assets $405M $200M $318M $155M $114M
Total Current Assets $3.7B $6.1B $5.4B $4.9B $4.8B
 
Property Plant And Equipment $15B $15.3B $15.6B $16.1B $15.8B
Long-Term Investments $3.8B $3.9B $3.1B $2.8B $2.8B
Goodwill -- -- -- -- --
Other Intangibles $805M $2B $2.1B $1.9B $1.7B
Other Long-Term Assets $1.3B $1.4B $1.7B $1.7B $1.5B
Total Assets $24.5B $28.6B $27.9B $27.4B $26.6B
 
Accounts Payable $2.4B $4.8B $4B $3.8B $3.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $117M $822M $1.2B $13M $15M
Current Portion Of Capital Lease Obligations $78M $77M -- -- --
Other Current Liabilities $907M $523M $688M $713M $661M
Total Current Liabilities $4.3B $6.2B $5.9B $5B $5B
 
Long-Term Debt $9.7B $8.8B $7.6B $7.6B $7.6B
Capital Leases -- -- -- -- --
Total Liabilities $14.8B $15.8B $14.6B $13.6B $13.5B
 
Common Stock $7.3B $7.7B $7.8B $8.1B $7.5B
Other Common Equity Adj -- -- -- -- --
Common Equity $7.3B $7.7B $7.8B $8.1B $7.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $145M $2.8B $3.3B $3.3B $3.3B
Total Equity $9.7B $12.8B $13.3B $13.7B $13.1B
 
Total Liabilities and Equity $24.5B $28.6B $27.9B $27.4B $26.6B
Cash and Short Terms $60M $453M $401M $450M $348M
Total Debt $10.6B $8.8B $7.7B $7.7B $7.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $194M $623M $260M $640M $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.3B $4.2B $4.4B $4B $3.8B
Inventory $681M $603M $617M $436M $184M
Prepaid Expenses -- -- -- -- --
Other Current Assets $234M $247M $201M $141M --
Total Current Assets $4.9B $5.6B $5.3B $5.2B $5.6B
 
Property Plant And Equipment $13.5B $14.9B $15.9B $15.9B $14.3B
Long-Term Investments $3.8B $3.8B $2.9B $2.9B $2.9B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.2B $1.5B $1.7B $1.5B --
Total Assets $24.2B $27.5B $27.7B $27.2B $28.1B
 
Accounts Payable $3.9B $4B $4.1B $3.7B $3.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $808M $459M $710M $765M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $716M $879M $751M $696M --
Total Current Liabilities $5.4B $5.3B $5.6B $5.1B $5.4B
 
Long-Term Debt $8.7B $8.3B $7.6B $7.5B $8.6B
Capital Leases -- -- -- -- --
Total Liabilities $14.9B $14.7B $14.2B $13.6B $15.2B
 
Common Stock $6.9B $7.7B $8B $7.9B $7.7B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $145M $2.8B $3.3B $3.3B $3.2B
Total Equity $9.3B $12.7B $13.6B $13.5B $13B
 
Total Liabilities and Equity $24.2B $27.5B $27.7B $27.2B $28.2B
Cash and Short Terms $194M $623M $260M $640M $1.2B
Total Debt $9.5B $8.3B $7.6B $7.5B $8.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.6B $648M $1.2B $1.5B $1.1B
Depreciation & Amoritzation $653M $774M $965M $1B $1B
Stock-Based Compensation $15M $23M $40M $50M $50M
Change in Accounts Receivable $1.4B -$2.2B $649M $213M $94M
Change in Inventories -$304M -$18M -$10M $223M $70M
Cash From Operations $1.5B $2B $2.4B $2.7B $2.5B
 
Capital Expenditures $752M $336M $455M $559M $619M
Cash Acquisitions $310M $32M $233M $448M $269M
Cash From Investing -$1.1B $386M -$500M -$596M -$1.4B
 
Dividends Paid (Ex Special Dividend) $853M $715M $782M $989M $1.1B
Special Dividend Paid
Long-Term Debt Issued $748M -- -- -- $1.3B
Long-Term Debt Repaid -$617M -$367M -$750M -$1.1B -$750M
Repurchase of Common Stock $50M $178M $74M -- --
Other Financing Activities $41M -$179M -$325M -$320M -$421M
Cash From Financing -$435M -$2B -$2B -$2.1B -$1.1B
 
Beginning Cash (CF) $60M $453M $401M $450M $348M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$22M $393M -$52M $49M -$102M
Ending Cash (CF) $30M $841M $346M $499M $235M
 
Levered Free Cash Flow $762M $1.7B $2B $2.2B $1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$55M $442M $279M $312M $529M
Depreciation & Amoritzation $177M $238M $261M $226M $230M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $335M $942M $85M $691M $817M
 
Capital Expenditures $75M $122M $137M $109M $185M
Cash Acquisitions -- $77M $275M $33M $184M
Cash From Investing $761M -$142M -$438M -$806M -$403M
 
Dividends Paid (Ex Special Dividend) $167M $190M $249M $286M $321M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$115M -- $629M --
Long-Term Debt Repaid -$587M -- -- -- --
Repurchase of Common Stock $64M -- -- -- --
Other Financing Activities -$115M -$107M -$59M -$128M --
Cash From Financing -$933M -$438M -$308M $199M $313M
 
Beginning Cash (CF) $194M $623M $260M $640M $1.2B
Foreign Exchange Rate Adjustment -- -$6M -$12M $3M -$6M
Additions / Reductions $163M $356M -$673M $87M $721M
Ending Cash (CF) $357M $973M -$425M $730M $1.9B
 
Levered Free Cash Flow $260M $820M -$52M $582M $632M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $127M $1.4B $1.4B $1.4B $1.5B
Depreciation & Amoritzation $711M $934M $1B $947M $953M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.6B $2.7B $2.1B $2.8B $2.9B
 
Capital Expenditures $389M $391M $547M $497M $661M
Cash Acquisitions $32M $137M $385M $303M $990M
Cash From Investing $451M -$357M -$679M -$1.4B -$2B
 
Dividends Paid (Ex Special Dividend) $718M $758M $951M $1.1B $1.3B
Special Dividend Paid
Long-Term Debt Issued -- -- -- $1.3B --
Long-Term Debt Repaid -$1.2B -$204M -$400M -$1.1B --
Repurchase of Common Stock $167M $135M -- -- $341M
Other Financing Activities -$129M -$243M -$381M -$367M --
Cash From Financing -$1.9B -$1.9B -$1.7B -$1B -$298M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $148M $429M -$363M $380M $540M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.2B $2.3B $1.5B $2.3B $2.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $152M $918M $1.1B $993M $1.3B
Depreciation & Amoritzation $551M $711M $776M $675M $696M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $2.1B $1.7B $1.8B $2.2B
 
Capital Expenditures $257M $312M $404M $342M $495M
Cash Acquisitions $32M $137M $289M $144M $865M
Cash From Investing $478M -$265M -$444M -$1.2B -$1.8B
 
Dividends Paid (Ex Special Dividend) $526M $569M $738M $858M $973M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $1.3B $1.4B
Long-Term Debt Repaid -$913M -$750M -$400M -$433M --
Repurchase of Common Stock $117M $74M -- -- $341M
Other Financing Activities -$151M -$215M -$271M -$318M -$222M
Cash From Financing -$1.7B -$1.6B -$1.4B -$370M $466M
 
Beginning Cash (CF) $281M $1B $1.7B $1.5B $2.1B
Foreign Exchange Rate Adjustment $2M -$5M -$4M -$3M $13M
Additions / Reductions $134M $170M -$141M $190M $832M
Ending Cash (CF) $417M $1.2B $1.6B $1.7B $2.9B
 
Levered Free Cash Flow $1.1B $1.8B $1.3B $1.4B $1.7B

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
54
SMX alert for Dec 5

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 22.58% over the past day.

Buy
67
NUTX alert for Dec 5

Nutex Health, Inc. [NUTX] is up 18.9% over the past day.

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

Show me the best stock