Financhill
Buy
53

PAM Quote, Financials, Valuation and Earnings

Last price:
$85.80
Seasonality move :
5.65%
Day range:
$82.26 - $86.96
52-week range:
$38.15 - $93.11
Dividend yield:
0%
P/E ratio:
21.91x
P/S ratio:
1.14x
P/B ratio:
1.46x
Volume:
219.8K
Avg. volume:
338K
1-year change:
71.57%
Market cap:
$4.7B
Revenue:
$5.3B
EPS (TTM):
$3.92
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.7B $1.3B $1.6B $2.5B $5.3B
Revenue Growth (YoY) -16.8% -24.68% 26.48% 55.57% 110.25%
 
Cost of Revenues $1B $798.2M $1B $1.6B $3.4B
Gross Profit $677.1M $493.6M $603.5M $958.9M $1.9B
Gross Profit Margin 39.48% 38.21% 36.94% 37.73% 36.09%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $148.5M $126.4M $128.9M $252.9M $694.2M
Other Inc / (Exp) $266.2M $38.5M $117M $397.4M $1.7B
Operating Expenses $211.2M $174.6M $135.4M $264M $743.6M
Operating Income $465.9M $319M $468M $694.8M $1.2B
 
Net Interest Expenses $126.7M $166.1M $162.5M $284.9M $922.5M
EBT. Incl. Unusual Items $605.4M $191.4M $422.5M $807.4M $1.9B
Earnings of Discontinued Ops. $252.1M -$712.7M -$81.3M -- --
Income Tax Expense -$166.4M $42.1M $83.4M $172.3M $981.2M
Net Income to Company $771.8M $149.3M $339.1M $635.1M $941M
 
Minority Interest in Earnings -$138.2M $121.6M $37.9M -$1.4M -$9.3M
Net Income to Common Excl Extra Items $885.7M -$441.8M $295.8M $633.7M $931.8M
 
Basic EPS (Cont. Ops) $12.16 -$6.92 $5.15 $11.46 $16.97
Diluted EPS (Cont. Ops) $12.16 -$6.92 $5.15 $11.46 $16.97
Weighted Average Basic Share $72M $62.9M $56.2M $55.2M $54.6M
Weighted Average Diluted Share $72M $62.9M $56.2M $55.2M $54.6M
 
EBITDA $1.1B $642.9M $837.5M $1.4B $3.8B
EBIT $839.6M $396.1M $615.4M $1.1B $3B
 
Revenue (Reported) $1.7B $1.3B $1.6B $2.5B $5.3B
Operating Income (Reported) $465.9M $319M $468M $694.8M $1.2B
Operating Income (Adjusted) $839.6M $396.1M $615.4M $1.1B $3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $302.7M $437.7M $511.9M $497.6M $543M
Revenue Growth (YoY) -55.03% 44.59% 16.96% -2.78% 9.11%
 
Cost of Revenues $170.6M $281M $318.9M $299.9M $366M
Gross Profit $132.1M $156.6M $193M $197.8M $176.9M
Gross Profit Margin 43.64% 35.79% 37.7% 39.74% 32.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27M $30.1M $52.2M $65.3M $77.6M
Other Inc / (Exp) $7.3M $51.4M $49.7M $19M $47.5M
Operating Expenses $16.6M -$3M $19.7M $43.8M $65.9M
Operating Income $115.5M $159.6M $173.3M $154M $111M
 
Net Interest Expenses $21.8M $63M $6.7M -- $226.5K
EBT. Incl. Unusual Items $100.9M $148.1M $216.3M $208.8M $158.3M
Earnings of Discontinued Ops. $1M -- -- -- --
Income Tax Expense $20.8M $17.3M $38.4M $43.5M $10M
Net Income to Company -- -- -- $90.2M $127.3M
 
Minority Interest in Earnings -- $998.2K -$576.8K -$394.3K $72.3K
Net Income to Common Excl Extra Items $81.1M $131.8M $177.3M $164.9M $148.3M
 
Basic EPS (Cont. Ops) $1.30 $2.37 $3.21 $3.03 $2.73
Diluted EPS (Cont. Ops) $1.30 $2.37 $3.21 $3.03 $2.73
Weighted Average Basic Share $62.4M $55.5M $55.2M $54.4M $54.4M
Weighted Average Diluted Share $62.4M $55.5M $55.2M $54.4M $54.4M
 
EBITDA $147.7M $269.9M $285.3M $385.6M $304.5M
EBIT $147.7M $212.8M $285.3M $306.7M $200M
 
Revenue (Reported) $302.7M $437.7M $511.9M $497.6M $543M
Operating Income (Reported) $115.5M $159.6M $173.3M $154M $111M
Operating Income (Adjusted) $147.7M $212.8M $285.3M $306.7M $200M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $107.6M $1.5B $1.9B $2.4B $4.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -$115.7M $917M $1.2B $1.5B $2.7B
Gross Profit $223.2M $586.8M $698.8M $910.9M $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -$3.1M $111.7M $199.3M $288.4M $539.8M
Other Inc / (Exp) -$262.4M $129.5M $59M $344.9M $903.7M
Operating Expenses $53.3M $123.5M $160.9M $280.8M $542.9M
Operating Income $170M $463.4M $537.9M $630.1M $905.1M
 
Net Interest Expenses $37.6M $197.1M $157.8M $74.7M $511.8M
EBT. Incl. Unusual Items -$130M $395.8M $439M $900.3M $1.3B
Earnings of Discontinued Ops. -$23.3M -$677.6M -$5.7M -- --
Income Tax Expense -$84.9M $87.1M $35.3M $176.6M $460.4M
Net Income to Company -- -- -- -- $1B
 
Minority Interest in Earnings $8.4M $128.4M $558.2K -$121.9K -$5.2M
Net Income to Common Excl Extra Items $138.9M -$240.5M $398.6M $723.6M $831.4M
 
Basic EPS (Cont. Ops) $1.87 -$4.26 $7.06 $11.12 $3.92
Diluted EPS (Cont. Ops) $1.87 -$4.26 $7.06 $11.12 $3.92
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$24.5M $664.2M $754.6M $1.6B $2.7B
EBIT -$24.5M $607M $632.7M $1.3B $2B
 
Revenue (Reported) $107.6M $1.5B $1.9B $2.4B $4.1B
Operating Income (Reported) $170M $463.4M $537.9M $630.1M $905.1M
Operating Income (Adjusted) -$24.5M $607M $632.7M $1.3B $2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $816.2M $1.1B $1.4B $1.4B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $497.1M $678M $877.7M $857M $931.9M
Gross Profit $319.1M $445.7M $538.3M $558.9M $520.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $94M $87.8M $146.2M $190.4M $189.5M
Other Inc / (Exp) -$13.2M $82.5M $70.5M $134.9M $93.9M
Operating Expenses $84.4M $47M $109.7M $166.9M $177.2M
Operating Income $234.6M $398.7M $428.6M $391.9M $343.2M
 
Net Interest Expenses $73.7M $132.7M $117.7M $62.8M $55.1M
EBT. Incl. Unusual Items $147.8M $361.7M $381.4M $563.6M $382M
Earnings of Discontinued Ops. -$23.3M -$76.2M -- -- --
Income Tax Expense $39.6M $82.6M $34.1M $73.7M -$135.4M
Net Income to Company -- -- $98.2M $390.9M $480.9M
 
Minority Interest in Earnings $14.2M $34.4M -$3M -$972.2K $275.5K
Net Income to Common Excl Extra Items $99.1M $237.3M $344.2M $489M $517.7M
 
Basic EPS (Cont. Ops) $1.61 $4.16 $6.29 $8.94 $9.52
Diluted EPS (Cont. Ops) $1.61 $4.16 $6.29 $8.94 $9.52
Weighted Average Basic Share $180.1M $178M $165.7M $164.1M $163.2M
Weighted Average Diluted Share $180.1M $178M $165.7M $164.1M $163.2M
 
EBITDA $279.8M $572.1M $579.9M $1.1B $775.5M
EBIT $279.8M $514.9M $529.4M $851.1M $517.9M
 
Revenue (Reported) $816.2M $1.1B $1.4B $1.4B $1.5B
Operating Income (Reported) $234.6M $398.7M $428.6M $391.9M $343.2M
Operating Income (Adjusted) $279.8M $514.9M $529.4M $851.1M $517.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $225M $141M $110M $106M $171M
Short Term Investments $419M $350M $463M $586M $659.9M
Accounts Receivable, Net $500M $247M $256M $305M $209M
Inventory $132M $113M $147M $165M $201M
Prepaid Expenses $28M $10M $48M $49M $38M
Other Current Assets -- -- -- -- --
Total Current Assets $1.4B $2.4B $1.1B $1.3B $1.3B
 
Property Plant And Equipment $3.5B $1.6B $1.7B $2.2B $2.6B
Long-Term Investments $540M $660M $908M $1B $706.9M
Goodwill $35M $35M $35M $35M $35M
Other Intangibles $116M $6M $3M $103M $61M
Other Long-Term Assets $1M $1M $1M $1M --
Total Assets $5.7B $4.9B $3.9B $4.7B $4.7B
 
Accounts Payable $388M $97M $169M $281M $201M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $183M $205M $68M $214M $193M
Current Portion Of Capital Lease Obligations $4M $2M $4M -- $4M
Other Current Liabilities $3M $1B -- $2M --
Total Current Liabilities $854M $1.5B $342M $631M $520.9M
 
Long-Term Debt $1.8B $1.4B $1.4B $1.3B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $3.3B $3.1B $2.1B $2.5B $2.3B
 
Common Stock $306M $239M $227M $227M $227M
Other Common Equity Adj $419M $1.1B $754M $1.1B $1.4B
Common Equity $1.9B $1.4B $1.8B $2.3B $2.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $492M $341M $6M $7M $9M
Total Equity $2.4B $1.8B $1.8B $2.3B $2.4B
 
Total Liabilities and Equity $5.7B $4.9B $3.9B $4.7B $4.7B
Cash and Short Terms $644M $491M $573M $692M $830.9M
Total Debt $1.9B $1.6B $1.4B $1.6B $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $323M $173M $97M $183.5M $333.6M
Short Term Investments $183M $334M $589.1M $781.9M $858.6M
Accounts Receivable, Net $554M $485M $348.3M $365.3M $431.2M
Inventory $134M $144M $164.9M $197M $231.7M
Prepaid Expenses -- -- $40.7M $32M $109.5M
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $1.1B $1.3B $1.6B $2.1B
 
Property Plant And Equipment $3.4B $1.6B $1.9B $2.4B $2.6B
Long-Term Investments $660M $862M $1B $999.4M $979.4M
Goodwill -- -- $34.7M $34.7M $34.8M
Other Intangibles -- -- $40.3M $62.9M $62.7M
Other Long-Term Assets $1000K $1000K $537.2K $452.2K $1.8M
Total Assets $5.5B $3.8B $4.6B $5.2B $5.9B
 
Accounts Payable $557M $166M $163.4M $259.7M $216M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $271M $61M $215.8M $247.2M $316.3M
Current Portion Of Capital Lease Obligations -- -- $1.8M $2M $3.8M
Other Current Liabilities -- -- -- $5.7K $1.3M
Total Current Liabilities $980M $302M $540.7M $738.5M $858.7M
 
Long-Term Debt $1.5B $1.4B $1.3B $1.3B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $2B $2.4B $2.4B $2.7B
 
Common Stock -- -- $58.6M $24.3M $8.8M
Other Common Equity Adj -- -- $1.3B $2.2B $2.5B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $7M $8.3M $6.9M $8.5M
Total Equity $2.3B $1.7B $2.2B $2.8B $3.2B
 
Total Liabilities and Equity $5.5B $3.8B $4.6B $5.2B $5.9B
Cash and Short Terms $506M $507M $686M $965.4M $1.2B
Total Debt $1.7B $1.4B $1.6B $1.6B $1.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $771.8M $149.3M $339.1M $635.1M $941M
Depreciation & Amoritzation $238.1M $246.8M $222.1M $294.6M $823.8M
Stock-Based Compensation -- -- -- -$51.4M --
Change in Accounts Receivable $83.2M $22.9M -$44.4M -$323.8M -$465.9M
Change in Inventories -$25.6M -$7.2M -$43.3M -$29.2M -$108M
Cash From Operations $1B $834.3M $789.8M $860.2M $1.8B
 
Capital Expenditures $545.2M $149.3M $227.5M $621.2M $2.3B
Cash Acquisitions -- $2.4M $36.8M -$93.1M $219.1M
Cash From Investing -$472.3M -$307M -$513.5M -$799M -$1.4B
 
Dividends Paid (Ex Special Dividend) -$1.3M -$10.8M -- -- -$3.1M
Special Dividend Paid
Long-Term Debt Issued $711.6M $425M $203.7M $428M $1.3B
Long-Term Debt Repaid -$755.1M -$485.2M -$372.7M -$241.8M -$617.1M
Repurchase of Common Stock -$180.5M -$125.2M -$42.3M -$25M --
Other Financing Activities -- -$22.9M -- -- --
Cash From Financing -$499.1M -$535.7M -$370.5M -$63.9M -$175.9M
 
Beginning Cash (CF) $308.4M $270.9M $152.8M $152.9M $327.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $55M -$8.4M -$94.3M -$2.8M $222.1M
Ending Cash (CF) $288M $169.8M $119.2M $147.3M $527.6M
 
Levered Free Cash Flow $481.2M $685M $562.3M $239M -$564.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- $90.2M $127.3M
Depreciation & Amoritzation -- -- -- $49.8M $95.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$87.8M -$43.2M
Change in Inventories -- -- -- -$24.3M -$3.8M
Cash From Operations -- -- -- $84.7M $167.5M
 
Capital Expenditures -- -- -- $93.9M $58.7M
Cash Acquisitions -- -- -- $35.1M $46.4M
Cash From Investing -- -- -- -$101.7M -$76.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- $150.8K $2.5K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $119M $394.4M
Long-Term Debt Repaid -- -- -- -$83.9M -$276.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -$4.7M $87.7M
 
Beginning Cash (CF) -- -- -- $220.4M $156.5M
Foreign Exchange Rate Adjustment -- -- -- $9.3M $16.4M
Additions / Reductions -- -- -- -$21.7M $178.7M
Ending Cash (CF) -- -- -- $208.9M $342.4M
 
Levered Free Cash Flow -- -- -- -$9.2M $108.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- $1B
Depreciation & Amoritzation -- -- -- -- $902M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- -$820.6M
Change in Inventories -- -- -- -- -$93.3M
Cash From Operations -- -- -- -- $1.6B
 
Capital Expenditures -- -- $73.7M $419.2M $2.2B
Cash Acquisitions -- -- $1.4M $41.2M $253.8M
Cash From Investing -- -- -- -- -$1.3B
 
Dividends Paid (Ex Special Dividend) -- -- -- -$453K -$2.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $1.7B
Long-Term Debt Repaid -- -- -- -- -$934M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- -$61.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- $279M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $38.6M -$628.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $98.2M $390.9M $480.9M
Depreciation & Amoritzation -- -- $50.5M $166.6M $244.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$19.2M -$106M -$460.7M
Change in Inventories -- -- -$28.7M -$46M -$31.3M
Cash From Operations -- -- $118.8M $412.7M $248M
 
Capital Expenditures -- -- $73.7M $419.2M $318.6M
Cash Acquisitions -- -- $1.4M $41.2M $76M
Cash From Investing -- -- -$75.2M -$369.7M -$262.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$453K -$39.3K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $24.1M $322.1M $694.8M
Long-Term Debt Repaid -- -- -$1.7M -$104.6M -$421.5M
Repurchase of Common Stock -- -- -$1.7M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -$20M $48M $162.6M
 
Beginning Cash (CF) -- -- $106M $456.1M $527.9M
Foreign Exchange Rate Adjustment -- -- $7.8M $56.8M $47.8M
Additions / Reductions -- -- $23.5M $91M $147.8M
Ending Cash (CF) -- -- $137.4M $567M $704.7M
 
Levered Free Cash Flow -- -- $45M -$6.4M -$70.6M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock