Financhill
Sell
47

PAA Quote, Financials, Valuation and Earnings

Last price:
$18.20
Seasonality move :
6.18%
Day range:
$17.55 - $18.17
52-week range:
$15.58 - $21.00
Dividend yield:
7.55%
P/E ratio:
24.19x
P/S ratio:
0.25x
P/B ratio:
1.27x
Volume:
3.3M
Avg. volume:
4M
1-year change:
-2.16%
Market cap:
$12.4B
Revenue:
$50.1B
EPS (TTM):
$0.73
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $23.3B $42.1B $57.3B $48.7B $50.1B
Revenue Growth (YoY) -30.83% 80.67% 36.28% -15.05% 2.79%
 
Cost of Revenues $22.2B $40.3B $55.5B $47B $48.4B
Gross Profit $1.1B $1.7B $1.9B $1.7B $1.7B
Gross Profit Margin 4.85% 4.12% 3.29% 3.51% 3.43%
 
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 $859M $1.4B $1.6B $1.4B $1.3B
 
Net Interest Expenses $436M $425M $405M $359M $360M
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 $593M $1B $1.2B $772M
 
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 -$1.5B $1.9B $2.8B $3.1B $2.7B
EBIT -$2.2B $1.1B $1.8B $2B $1.7B
 
Revenue (Reported) $23.3B $42.1B $57.3B $48.7B $50.1B
Operating Income (Reported) $859M $1.4B $1.6B $1.4B $1.3B
Operating Income (Adjusted) -$2.2B $1.1B $1.8B $2B $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6B $13B $13B $12.7B $12.4B
Revenue Growth (YoY) -34.86% 117.83% -0.29% -1.96% -2.33%
 
Cost of Revenues $5.9B $12.3B $12.6B $12.2B $12.1B
Gross Profit $107M $686M $359M $504M $341M
Gross Profit Margin 1.79% 5.28% 2.77% 3.97% 2.75%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $70M $87M $82M $87M $94M
Other Inc / (Exp) $19M $92M $145M $112M $7M
Operating Expenses $70M $87M $82M $87M $94M
Operating Income $37M $599M $277M $417M $247M
 
Net Interest Expenses $107M $106M $100M $91M $89M
EBT. Incl. Unusual Items -$51M $585M $322M $438M $165M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$26M $89M $12M $39M $45M
Net Income to Company -$25M $496M $310M $399M $120M
 
Minority Interest in Earnings -$3M -$46M -$47M -$87M -$84M
Net Income to Common Excl Extra Items -$28M $450M $263M $312M $36M
 
Basic EPS (Cont. Ops) -$0.11 $0.56 $0.30 $0.36 -$0.04
Diluted EPS (Cont. Ops) -$0.11 $0.56 $0.30 $0.36 -$0.04
Weighted Average Basic Share $728M $707M $698M $699M $702M
Weighted Average Diluted Share $728M $707M $698M $699M $702M
 
EBITDA $216M $914M $676M $806M $534M
EBIT $56M $691M $422M $534M $277M
 
Revenue (Reported) $6B $13B $13B $12.7B $12.4B
Operating Income (Reported) $37M $599M $277M $417M $247M
Operating Income (Adjusted) $56M $691M $422M $534M $277M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $23.3B $42.1B $57.3B $48.7B $50.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $22.2B $40.3B $55.5B $47B $48.4B
Gross Profit $1.1B $1.7B $1.9B $1.7B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $272M $293M $325M $350M $381M
Other Inc / (Exp) -$3B -$296M $260M $630M $305M
Operating Expenses $272M $293M $325M $350M $381M
Operating Income $858M $1.4B $1.6B $1.4B $1.3B
 
Net Interest Expenses $436M $426M $405M $365M $366M
EBT. Incl. Unusual Items -$2.6B $721M $1.4B $1.6B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$20M $73M $189M $121M $166M
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 $593M $1B $1.2B $772M
 
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
Weighted Average Diluted Share
 
EBITDA -$1.5B $1.9B $2.8B $3.1B $2.7B
EBIT -$2.2B $1.1B $1.8B $2B $1.7B
 
Revenue (Reported) $23.3B $42.1B $57.3B $48.7B $50.1B
Operating Income (Reported) $858M $1.4B $1.6B $1.4B $1.3B
Operating Income (Adjusted) -$2.2B $1.1B $1.8B $2B $1.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $42.1B $57.3B $48.7B $50.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $40.3B $55.5B $47B $48.4B --
Gross Profit $1.7B $1.9B $1.7B $1.7B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $293M $325M $350M $381M --
Other Inc / (Exp) -$296M $260M $630M $305M --
Operating Expenses $293M $325M $350M $381M --
Operating Income $1.4B $1.6B $1.4B $1.3B --
 
Net Interest Expenses $426M $405M $365M $366M --
EBT. Incl. Unusual Items $721M $1.4B $1.6B $1.3B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $73M $189M $121M $166M --
Net Income to Company $648M $1.2B $1.5B $1.1B --
 
Minority Interest in Earnings -$55M -$191M -$272M -$341M --
Net Income to Common Excl Extra Items $593M $1B $1.2B $772M --
 
Basic EPS (Cont. Ops) $0.55 $1.19 $1.40 $0.73 --
Diluted EPS (Cont. Ops) $0.55 $1.19 $1.40 $0.73 --
Weighted Average Basic Share $2.9B $2.8B $2.8B $2.8B --
Weighted Average Diluted Share $2.9B $2.8B $2.8B $2.8B --
 
EBITDA $1.9B $2.8B $3.1B $2.7B --
EBIT $1.1B $1.8B $2B $1.7B --
 
Revenue (Reported) $42.1B $57.3B $48.7B $50.1B --
Operating Income (Reported) $1.4B $1.6B $1.4B $1.3B --
Operating Income (Adjusted) $1.1B $1.8B $2B $1.7B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $22M $449M $401M $450M $348M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.6B $4.7B $3.9B $3.8B $3.9B
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 $3.8B $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 $9.3B $8.4B $7.3B $7.3B $7.2B
Capital Leases -- -- -- -- --
Total Liabilities $14.8B $15.8B $14.6B $13.6B $13.5B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity $9.6B $10B $10.1B $10.4B $9.8B
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 $22M $449M $401M $450M $348M
Total Debt $10.1B $9.2B $8.4B $7.8B $7.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $22M $449M $401M $450M $348M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.6B $4.7B $3.9B $3.8B $3.9B
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 $3.8B $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 $9.3B $8.4B $7.3B $7.3B $7.2B
Capital Leases -- -- -- -- --
Total Liabilities $14.8B $15.8B $14.6B $13.6B $13.5B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
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 $22M $449M $401M $450M $348M
Total Debt $10.1B $9.2B $8.4B $7.8B $7.6B
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 $738M $336M $455M $559M $619M
Cash Acquisitions -$771M -$126M -$163M -$458M -$252M
Cash From Investing -$1.1B $386M -$526M -$702M -$1.5B
 
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 -$1.9B -$2B -$1.1B
 
Beginning Cash (CF) $82M $60M $453M $401M $450M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14M $398M -$49M $49M -$91M
Ending Cash (CF) $60M $453M $401M $450M $348M
 
Levered Free Cash Flow $776M $1.7B $2B $2.2B $1.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $423M $225M $475M $351M --
Depreciation & Amoritzation $177M $230M $256M $254M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $791M $340M $743M $419M --
 
Capital Expenditures $97M $101M $122M $157M --
Cash Acquisitions -$35M -$3M -$4M -$94M --
Cash From Investing -$108M -$81M $158M -$261M --
 
Dividends Paid (Ex Special Dividend) -$167M -$164M -$242M -$287M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $107M --
Long-Term Debt Repaid -$166M -$750M -$400M -- --
Repurchase of Common Stock -$3M -$25M -- -- --
Other Financing Activities $59M -$40M -$134M -$93M --
Cash From Financing -$687M -$597M -$776M -$273M --
 
Beginning Cash (CF) $60M $453M $401M $450M --
Foreign Exchange Rate Adjustment -- $3M -- -$4M --
Additions / Reductions -$4M -$338M $125M -$115M --
Ending Cash (CF) $56M $118M $526M $331M --
 
Levered Free Cash Flow $694M $239M $621M $262M --
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 -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $2B $2.4B $2.7B $2.5B
 
Capital Expenditures $738M $336M $455M $559M $619M
Cash Acquisitions -$771M -$126M -$163M -$458M -$252M
Cash From Investing -$1.1B $386M -$526M -$702M -$1.5B
 
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 -- -$178M -$74M -- --
Other Financing Activities $41M -$179M -$325M -$320M -$421M
Cash From Financing -$435M -$2B -$1.9B -$2B -$1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14M $398M -$49M $49M -$91M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $776M $1.7B $2B $2.2B $1.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $423M $225M $475M $351M --
Depreciation & Amoritzation $177M $230M $256M $254M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $791M $340M $743M $419M --
 
Capital Expenditures $97M $101M $122M $157M --
Cash Acquisitions -$35M -$3M -$4M -$94M --
Cash From Investing -$108M -$81M $158M -$261M --
 
Dividends Paid (Ex Special Dividend) -$167M -$164M -$242M -$287M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $107M --
Long-Term Debt Repaid -$166M -$750M -$400M -- --
Repurchase of Common Stock -$3M -$25M -- -- --
Other Financing Activities $59M -$40M -$134M -$93M --
Cash From Financing -$687M -$597M -$776M -$273M --
 
Beginning Cash (CF) $60M $453M $401M $450M --
Foreign Exchange Rate Adjustment -- $3M -- -$4M --
Additions / Reductions -$4M -$338M $125M -$115M --
Ending Cash (CF) $56M $118M $526M $331M --
 
Levered Free Cash Flow $694M $239M $621M $262M --

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

GET BETTER TRADE IDEAS

Popular

Should You Buy Alibaba Stock Despite the Risks?
Should You Buy Alibaba Stock Despite the Risks?

Markets rebounded slightly after U.S. President Donald Trump announced a…

Why Is Intel Struggling Against AMD?
Why Is Intel Struggling Against AMD?

Due to its disappointing reports, so-so management, and lack of…

Will PayPal Stock Recover or Keep Sliding?
Will PayPal Stock Recover or Keep Sliding?

Payments platform behemoth PayPal Holdings, Inc. (NASDAQ:PYPL) is going through…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
49
Is NVDA Stock a Buy?

Market Cap: $2.5T
P/E Ratio: 35x

Alerts

Buy
71
PEGA alert for Apr 24

Pegasystems [PEGA] is up 3.13% over the past day.

Buy
67
SMMT alert for Apr 24

Summit Therapeutics [SMMT] is up 10.38% over the past day.

Sell
36
ENPH alert for Apr 24

Enphase Energy [ENPH] is up 1.44% over the past day.

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

Show me the best stock