Financhill
Buy
79

PAGP Quote, Financials, Valuation and Earnings

Last price:
$18.89
Seasonality move :
3.25%
Day range:
$18.87 - $19.02
52-week range:
$16.61 - $22.31
Dividend yield:
2.01%
P/E ratio:
21.54x
P/S ratio:
0.08x
P/B ratio:
2.78x
Volume:
1.5M
Avg. volume:
1.5M
1-year change:
-5.32%
Market cap:
$3.7B
Revenue:
$50.3B
EPS (TTM):
$0.88
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $23.6B $42.8B $57.2B $48.7B $50.3B
Revenue Growth (YoY) -29.26% 81.37% 33.6% -14.81% 3.28%
 
Cost of Revenues $22.2B $40.4B $55.5B $47B $48.3B
Gross Profit $1.4B $2.4B $1.6B $1.7B $2B
Gross Profit Margin 6.04% 5.54% 2.88% 3.57% 3.93%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $276M $298M $330M $356M $387M
Other Inc / (Exp) -$3B -$297M $261M $624M $302M
Operating Expenses $276M $281M $330M $356M $387M
Operating Income $1.1B $2.1B $1.3B $1.4B $1.6B
 
Net Interest Expenses $436M $425M $405M $386M $382M
EBT. Incl. Unusual Items -$2.6B $712M $1.4B $1.6B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$167M $112M $246M $189M $204M
Net Income to Company -$2.4B $600M $1.2B $1.4B $1.1B
 
Minority Interest in Earnings -$1.9B $540M $995M $1.2B $967M
Net Income to Common Excl Extra Items -$2.4B $600M $1.2B $1.4B $1.1B
 
Basic EPS (Cont. Ops) -$3.05 $0.31 $0.87 $1.02 $0.52
Diluted EPS (Cont. Ops) -$3.08 $0.31 $0.87 $1.02 $0.52
Weighted Average Basic Share $186M $194M $194M $195M $197M
Weighted Average Diluted Share $246M $194M $194M $195M $197M
 
EBITDA $1.8B $2.9B $2.3B $2.4B $2.6B
EBIT $1.1B $2.1B $1.3B $1.4B $1.6B
 
Revenue (Reported) $23.6B $42.8B $57.2B $48.7B $50.3B
Operating Income (Reported) $1.1B $2.1B $1.3B $1.4B $1.6B
Operating Income (Adjusted) $1.1B $2.1B $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) 87.09% 27.63% -12.86% 2.29% -7.42%
 
Cost of Revenues $10.5B $13.7B $11.7B $12.2B $11.1B
Gross Profit $438M $365M $491M $314M $462M
Gross Profit Margin 3.99% 2.6% 4.02% 2.51% 4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $68M $84M $93M $99M $84M
Other Inc / (Exp) -$162M $24M $111M $99M --
Operating Expenses $68M $84M $93M $87M $84M
Operating Income $370M $281M $398M $227M $378M
 
Net Interest Expenses $106M $99M $97M $97M $112M
EBT. Incl. Unusual Items -$87M $549M $263M $205M $458M
Earnings of Discontinued Ops. -- -- -- $32M $21M
Income Tax Expense -$37M $129M -$5M $18M $30M
Net Income to Company -$51M $420M $268M $300M $504M
 
Minority Interest in Earnings -$26M $349M $239M $186M $366M
Net Income to Common Excl Extra Items -$50M $420M $268M $187M $428M
 
Basic EPS (Cont. Ops) -$0.12 $0.37 $0.15 $0.17 $0.42
Diluted EPS (Cont. Ops) -$0.12 $0.37 $0.15 $0.17 $0.36
Weighted Average Basic Share $194M $194M $196M $197M $198M
Weighted Average Diluted Share $194M $194M $196M $197M $233M
 
EBITDA $549M $520M $659M $453M $608M
EBIT $370M $281M $398M $227M $378M
 
Revenue (Reported) $11B $14B $12.2B $12.5B $11.6B
Operating Income (Reported) $370M $281M $398M $227M $378M
Operating Income (Adjusted) $370M $281M $398M $227M $378M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $36.1B $57.1B $49B $50.1B $46.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $34B $55.2B $47.4B $48.2B $44.8B
Gross Profit $2.2B $1.9B $1.6B $1.9B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $281M $335M $350M $379M $363M
Other Inc / (Exp) -$369M $207M $663M $408M --
Operating Expenses $281M $318M $350M $353M $363M
Operating Income $1.9B $1.6B $1.3B $1.5B $1.5B
 
Net Interest Expenses $428M $411M $390M $385M $424M
EBT. Incl. Unusual Items $76M $1.7B $1.5B $1.4B $1.4B
Earnings of Discontinued Ops. -- -- -- $41M $41M
Income Tax Expense -$31M $332M $159M $165M $166M
Net Income to Company $107M $1.3B $1.3B $1.3B $1.4B
 
Minority Interest in Earnings $150M $1.1B $1.1B $1.1B $1.1B
Net Income to Common Excl Extra Items $107M $1.3B $1.3B $1.2B $1.2B
 
Basic EPS (Cont. Ops) -$0.22 $1.07 $0.81 $0.84 $0.94
Diluted EPS (Cont. Ops) -$0.22 $1.07 $0.81 $0.81 $0.88
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.6B $2.5B $2.3B $2.5B $2.5B
EBIT $1.9B $1.6B $1.3B $1.5B $1.5B
 
Revenue (Reported) $36.1B $57.1B $49B $50.1B $46.7B
Operating Income (Reported) $1.9B $1.6B $1.3B $1.5B $1.5B
Operating Income (Adjusted) $1.9B $1.6B $1.3B $1.5B $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 $210M $247M $267M $291M $269M
Other Inc / (Exp) -$388M $115M $518M $296M $208M
Operating Expenses $210M $247M $267M $265M $269M
Operating Income $1.6B $1.1B $988M $1.1B $1.3B
 
Net Interest Expenses $320M $305M $290M $288M $329M
EBT. Incl. Unusual Items $129M $1.1B $1.2B $917M $1.3B
Earnings of Discontinued Ops. -- -- -- $41M $41M
Income Tax Expense -$1M $220M $134M $110M $119M
Net Income to Company $130M $868M $1B $953M $1.3B
 
Minority Interest in Earnings $153M $744M $898M $734M $977M
Net Income to Common Excl Extra Items $130M $868M $1B $807M $1.1B
 
Basic EPS (Cont. Ops) -$0.12 $0.64 $0.75 $0.58 $0.99
Diluted EPS (Cont. Ops) -$0.12 $0.64 $0.75 $0.55 $0.93
Weighted Average Basic Share $582M $582M $585M $591M $594M
Weighted Average Diluted Share $582M $582M $585M $626M $629M
 
EBITDA $2.1B $1.8B $1.8B $1.8B $2B
EBIT $1.6B $1.1B $988M $1.1B $1.3B
 
Revenue (Reported) $29.9B $44.2B $36B $37.4B $34.3B
Operating Income (Reported) $1.6B $1.1B $988M $1.1B $1.3B
Operating Income (Adjusted) $1.6B $1.1B $988M $1.1B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $63M $456M $404M $453M $349M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.4B $4.6B $3.9B $3.8B $3.9B
Inventory $647M $783M $729M $548M $439M
Prepaid Expenses -- -- -- -- --
Other Current Assets $405M $200M $318M $155M $87M
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 $3.9B $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 $26B $30B $29.2B $28.6B $27.8B
 
Accounts Payable $2.4B $4.8B $4B $3.8B $3.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $117M $72M $59M $13M $15M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $999M $601M $689M $714M $635M
Total Current Liabilities $4.3B $6.2B $5.9B $5B $4.9B
 
Long-Term Debt $9.7B $8.7B $7.6B $7.6B $7.5B
Capital Leases -- -- -- -- --
Total Liabilities $14.8B $15.8B $14.6B $13.6B $13.4B
 
Common Stock $1.5B $1.5B $1.5B $1.5B $1.4B
Other Common Equity Adj -- -- -- -- --
Common Equity $1.5B $1.5B $1.5B $1.5B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $9.7B $12.6B $13.1B $13.4B $13B
Total Equity $11.2B $14.2B $14.6B $15B $14.3B
 
Total Liabilities and Equity $26B $30B $29.2B $28.6B $27.8B
Cash and Short Terms $63M $456M $404M $453M $349M
Total Debt $10.6B $9.6B $8.8B $8B $7.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $197M $625M $262M $641M $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.6B $3.5B $4.3B $4B $3.6B
Inventory $681M $603M $617M $436M $184M
Prepaid Expenses -- -- -- -- --
Other Current Assets $234M $247M $201M $131M --
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 -- $1.8B $2B $1.7B --
Other Long-Term Assets $2.2B $1.5B $1.7B $1.5B --
Total Assets $25.6B $28.8B $29B $28.4B $29.3B
 
Accounts Payable $3.9B $4B $4.1B $3.7B $3.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $58M $459M $710M $765M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $714M $879M $752M $686M --
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 $15.1B
 
Common Stock $1.4B $1.5B $1.5B $1.5B $1.3B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $9.4B $12.6B $13.3B $13.3B $12.8B
Total Equity $10.7B $14.1B $14.8B $14.7B $14.1B
 
Total Liabilities and Equity $25.6B $28.8B $29B $28.4B $29.3B
Cash and Short Terms $197M $625M $262M $641M $1.2B
Total Debt $9.5B $8.7B $8.3B $8.2B $9.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.4B $600M $1.2B $1.4B $1.1B
Depreciation & Amoritzation $656M $777M $968M $1.1B $1B
Stock-Based Compensation $16M $24M $41M $51M $52M
Change in Accounts Receivable $1.4B -$2.2B $649M $213M $112M
Change in Inventories -- -- -- -- $70M
Cash From Operations $1.5B $2B $2.4B $2.7B $2.5B
 
Capital Expenditures $752M $336M $455M $559M $619M
Cash Acquisitions $310M $32M $149M $425M $248M
Cash From Investing -$1.1B $386M -$500M -$596M -$818M
 
Dividends Paid (Ex Special Dividend) $166M $140M $162M $209M $251M
Special Dividend Paid
Long-Term Debt Issued $1.2B -- -- $433M $650M
Long-Term Debt Repaid -$777M -$912M -$750M -$1.1B -$790M
Repurchase of Common Stock $50M $178M $74M -- --
Other Financing Activities -$641M -$749M -$941M -$1.1B -$1.3B
Cash From Financing -$430M -$2B -$2B -$2.1B -$1.8B
 
Beginning Cash (CF) $63M $456M $404M $453M $349M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$21M $393M -$52M $49M -$104M
Ending Cash (CF) $34M $844M $349M $502M $234M
 
Levered Free Cash Flow $758M $1.7B $1.9B $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 -$51M $420M $268M $300M $504M
Depreciation & Amoritzation $178M $238M $261M $226M $230M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $335M $941M $83M $688M $817M
 
Capital Expenditures $75M $122M $137M $109M $185M
Cash Acquisitions -- $8M $275M $33M $184M
Cash From Investing $761M -$142M -$385M -$177M -$403M
 
Dividends Paid (Ex Special Dividend) $35M $43M $52M $63M $75M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$115M -- -- --
Long-Term Debt Repaid -$587M -- -- -$433M --
Repurchase of Common Stock $64M -- -- -- --
Other Financing Activities -$246M -$254M -$255M -$350M --
Cash From Financing -$932M -$438M -$360M -$429M $313M
 
Beginning Cash (CF) $197M $625M $262M $641M $1.2B
Foreign Exchange Rate Adjustment -- -$6M -$12M $3M -$6M
Additions / Reductions $164M $355M -$674M $85M $721M
Ending Cash (CF) $361M $974M -$424M $729M $1.9B
 
Levered Free Cash Flow $260M $819M -$54M $579M $632M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $107M $1.3B $1.3B $1.3B $1.4B
Depreciation & Amoritzation $714M $937M $1B $948M $953M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.6B $2.7B $2B $2.8B $2.9B
 
Capital Expenditures $389M $391M $547M $497M $661M
Cash Acquisitions $32M $68M $370M $280M $969M
Cash From Investing $440M -$357M -$626M -$776M -$1.7B
 
Dividends Paid (Ex Special Dividend) $139M $155M $198M $241M $288M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $1.1B --
Long-Term Debt Repaid -$1.3B -$749M -$400M -$1.1B --
Repurchase of Common Stock $167M $135M -- -- $341M
Other Financing Activities -$703M -$841M -$1.1B -$1.2B --
Cash From Financing -$1.9B -$1.9B -$1.8B -$1.6B -$624M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $149M $428M -$363M $379M $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 $130M $868M $1B $953M $1.3B
Depreciation & Amoritzation $553M $713M $778M $675M $696M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $2.1B $1.7B $1.8B $2.1B
 
Capital Expenditures $257M $312M $404M $342M $495M
Cash Acquisitions $32M $68M $289M $144M $865M
Cash From Investing $478M -$265M -$391M -$571M -$1.5B
 
Dividends Paid (Ex Special Dividend) $105M $120M $156M $188M $225M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $650M $998M
Long-Term Debt Repaid -$913M -$750M -$400M -$433M --
Repurchase of Common Stock $117M $74M -- -- $341M
Other Financing Activities -$569M -$661M -$850M -$985M -$721M
Cash From Financing -$1.7B -$1.6B -$1.5B -$996M $139M
 
Beginning Cash (CF) $288M $1B $1.7B $1.5B $2.1B
Foreign Exchange Rate Adjustment $2M -$5M -$4M -$3M $13M
Additions / Reductions $134M $169M -$142M $188M $832M
Ending Cash (CF) $424M $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
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
61
Is AAPL Stock a Buy?

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

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

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

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock