Financhill
Buy
58

PB Quote, Financials, Valuation and Earnings

Last price:
$74.88
Seasonality move :
-0.91%
Day range:
$73.59 - $74.82
52-week range:
$61.07 - $80.69
Dividend yield:
3.14%
P/E ratio:
13.03x
P/S ratio:
4.07x
P/B ratio:
0.95x
Volume:
1.7M
Avg. volume:
1.2M
1-year change:
-7.66%
Market cap:
$7.3B
Revenue:
$1.7B
EPS (TTM):
$5.72
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.2B $1.2B $1.6B $1.8B $1.7B
Revenue Growth (YoY) -7.26% 4.05% 29.16% 11.92% -2.76%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- $11.2M --
Operating Expenses -$658.6M -$662.5M -$547.6M -$614.3M -$692.7M
Operating Income $658.6M $662.5M $547.6M $614.3M $692.7M
 
Net Interest Expenses -- $18.9M $206.4M $181.6M $104.2M
EBT. Incl. Unusual Items $659.7M $666.2M $534.5M $612.7M $693.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $140.4M $141.7M $115.1M $133.3M $150.7M
Net Income to Company $519.3M $524.5M $419.3M $479.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $519.3M $524.5M $419.3M $479.4M $542.8M
 
Basic EPS (Cont. Ops) $5.60 $5.73 $4.51 $5.05 $5.72
Diluted EPS (Cont. Ops) $5.60 $5.73 $4.51 $5.05 $5.72
Weighted Average Basic Share $92.7M $91.6M $92.9M $95M $94.9M
Weighted Average Diluted Share $92.7M $91.6M $92.9M $95M $94.9M
 
EBITDA -- $784.1M $1.1B $1.2B --
EBIT $713.3M $755.8M $1B $1.2B $1.2B
 
Revenue (Reported) $1.2B $1.2B $1.6B $1.8B $1.7B
Operating Income (Reported) $658.6M $662.5M $547.6M $614.3M $692.7M
Operating Income (Adjusted) $713.3M $755.8M $1B $1.2B $1.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $288.2M $344.1M $413M $451.4M $429.3M
Revenue Growth (YoY) -8.7% 19.4% 20% 9.31% -4.9%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$159.8M -$172.8M -$121.7M -$166.1M -$179.3M
Operating Income $159.8M $172.8M $121.7M $166.1M $179.3M
 
Net Interest Expenses -- $14.7M $52.4M $39.6M $16M
EBT. Incl. Unusual Items $161M $174.6M $121.4M $166.1M $179M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $34.2M $36.7M $25.9M $36M $39.1M
Net Income to Company $126.8M $137.9M $95.5M $130.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $126.8M $137.9M $95.5M $130.1M $139.9M
 
Basic EPS (Cont. Ops) $1.38 $1.51 $1.02 $1.37 $1.49
Diluted EPS (Cont. Ops) $1.38 $1.51 $1.02 $1.37 $1.49
Weighted Average Basic Share $92.2M $91.3M $93.7M $95.3M $94M
Weighted Average Diluted Share $92.2M $91.3M $93.7M $95.3M $94M
 
EBITDA -- -- -- -- --
EBIT $169.8M $227.1M $260.8M $309.2M $290.7M
 
Revenue (Reported) $288.2M $344.1M $413M $451.4M $429.3M
Operating Income (Reported) $159.8M $172.8M $121.7M $166.1M $179.3M
Operating Income (Adjusted) $169.8M $227.1M $260.8M $309.2M $290.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.2B $1.2B $1.6B $1.8B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- $11.2M --
Operating Expenses -$658.6M -$662.5M -$547.5M -$614.9M -$692.7M
Operating Income $658.6M $662.5M $547.5M $614.9M $692.7M
 
Net Interest Expenses -- $18.9M $206.4M $181.6M $104.2M
EBT. Incl. Unusual Items $659.7M $666.2M $534.5M $612.7M $693.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $140.4M $141.7M $115.1M $133.3M $150.7M
Net Income to Company $519.3M $524.5M $419.3M $479.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $519.3M $524.5M $419.3M $479.4M $542.8M
 
Basic EPS (Cont. Ops) $5.60 $5.73 $4.52 $5.05 $5.72
Diluted EPS (Cont. Ops) $5.60 $5.73 $4.52 $5.05 $5.72
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $713.3M $755.8M $1B $1.2B $1.2B
 
Revenue (Reported) $1.2B $1.2B $1.6B $1.8B $1.7B
Operating Income (Reported) $658.6M $662.5M $547.5M $614.9M $692.7M
Operating Income (Adjusted) $713.3M $755.8M $1B $1.2B $1.2B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $1.2B $1.6B $1.8B $1.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- $11.2M -- --
Operating Expenses -$662.5M -$547.5M -$614.9M -$692.7M --
Operating Income $662.5M $547.5M $614.9M $692.7M --
 
Net Interest Expenses $18.9M $206.4M $181.6M $104.2M --
EBT. Incl. Unusual Items $666.2M $534.5M $612.7M $693.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $141.7M $115.1M $133.3M $150.7M --
Net Income to Company $524.5M $419.3M $479.4M $265.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $524.5M $419.3M $479.4M $542.8M --
 
Basic EPS (Cont. Ops) $5.73 $4.52 $5.05 $5.72 --
Diluted EPS (Cont. Ops) $5.73 $4.52 $5.05 $5.72 --
Weighted Average Basic Share $366.4M $371.6M $380M $379.7M --
Weighted Average Diluted Share $366.4M $371.6M $380M $379.7M --
 
EBITDA $171.3M $249.4M $292.9M $302.2M --
EBIT $755.8M $1B $1.2B $1.2B --
 
Revenue (Reported) $1.2B $1.6B $1.8B $1.7B --
Operating Income (Reported) $662.5M $547.5M $614.9M $692.7M --
Operating Income (Adjusted) $755.8M $1B $1.2B $1.2B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $2.5B $423.8M $458.2M $2B $1.7B
Short Term Investments $514.9M $456.5M $438.6M $11B --
Accounts Receivable, Net $66M $88.4M $96.3M $104.4M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.6B $514.5M $556.4M $2.1B $1.8B
 
Property Plant And Equipment $369.2M $381.3M $406.8M $404.6M $383.4M
Long-Term Investments $20.6M $96.1M $18.6M $149.8M $14.2M
Goodwill $3.2B $3.2B $3.4B $3.5B --
Other Intangibles $61.7M $51.3M $64M $66M --
Other Long-Term Assets -- -- -- -- --
Total Assets $37.9B $37.8B $38.6B $39.6B $38.5B
 
Accounts Payable $1.3M $4.5M $34.8M $41.9M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $11.2B $13.2B $13.9B $13.3B $23.5B
 
Long-Term Debt $49.4M $35.7M $26.5M $31.5M --
Capital Leases -- -- -- -- --
Total Liabilities $31.5B $31.1B $31.5B $32.2B $30.8B
 
Common Stock $92.2M $91.3M $93.7M $95.3M --
Other Common Equity Adj -- -- -- -- --
Common Equity $6.4B $6.7B $7.1B $7.4B $7.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $6.4B $6.7B $7.1B $7.4B $7.6B
 
Total Liabilities and Equity $37.9B $37.8B $38.6B $39.6B $38.5B
Cash and Short Terms $3.1B $880.3M $896.7M $12.9B --
Total Debt $49.4M $35.7M $26.5M $31.5M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $2.5B $423.8M $458.2M $2B $1.7B
Short Term Investments $514.9M $456.5M $438.6M $11B --
Accounts Receivable, Net $66M $88.4M $96.3M $104.4M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.6B $514.5M $556.4M $2.1B $1.8B
 
Property Plant And Equipment $369.2M $381.3M $406.8M $404.6M $383.4M
Long-Term Investments $20.6M $96.1M $18.6M $149.8M $14.2M
Goodwill $3.2B $3.2B $3.4B $3.5B --
Other Intangibles $61.7M $51.3M $64M $66M --
Other Long-Term Assets -- -- -- -- --
Total Assets $37.9B $37.8B $38.6B $39.6B $38.5B
 
Accounts Payable $1.3M $4.5M $34.8M $41.9M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $11.2B $13.2B $13.9B $13.3B $23.5B
 
Long-Term Debt $49.4M $35.7M $26.5M $31.5M --
Capital Leases -- -- -- -- --
Total Liabilities $31.5B $31.1B $31.5B $32.2B $30.8B
 
Common Stock $92.2M $91.3M $93.7M $95.3M --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $6.4B $6.7B $7.1B $7.4B $7.6B
 
Total Liabilities and Equity $37.9B $37.8B $38.6B $39.6B $38.5B
Cash and Short Terms $3.1B $880.3M $896.7M $12.9B --
Total Debt $49.4M $35.7M $26.5M $31.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $528.9M $519.3M $524.5M $419.3M $479.4M
Depreciation & Amoritzation $31.4M $29.6M $28.3M $31M $34.7M
Stock-Based Compensation $12.6M $12.6M $11.8M $12.2M $12.8M
Change in Accounts Receivable $29.1M $61.3M -$85.2M $100.8M -$106.5M
Change in Inventories -- -- -- -- --
Cash From Operations $549.2M $657.8M $499.8M $652.5M $477.7M
 
Capital Expenditures $22.1M $19M $42.4M $34.2M $21.1M
Cash Acquisitions -- -- -- $24.4M --
Cash From Investing -$1.2B -$2.7B -$2B $1.1B $2B
 
Dividends Paid (Ex Special Dividend) $173.8M $184.3M $193.1M $205.7M $214.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$128.7M -- -- -$3.2M --
Repurchase of Common Stock $115.2M $52.1M $65.7M $72.2M $74.8M
Other Financing Activities -- -- -- -- --
Cash From Financing $1.5B $3.2B -$666.7M -$1.7B -$940.2M
 
Beginning Cash (CF) $574.1M $1.3B $2.5B $424.1M $458.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $769.4M $1.2B -$2.1B $34.3M $1.5B
Ending Cash (CF) $1.3B $2.5B $424.1M $458.4M $2B
 
Levered Free Cash Flow $527.1M $638.8M $457.4M $618.4M $456.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $126.8M $137.9M $95.5M $130.1M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $3.1M $3.3M $3.1M $3.2M --
Change in Accounts Receivable -$6.9M -$27.9M $52.9M -$131.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $79.1M -$1.6M $25.7M -$198.9M --
 
Capital Expenditures $4.1M $8.2M $4.6M $4.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $133.8M -$18.8M $622M $429.8M --
 
Dividends Paid (Ex Special Dividend) $47.9M $50.2M $52.5M $55.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -$2.2B -$175M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.3B -$157.9M -$701.8M -$468.5M --
 
Beginning Cash (CF) $1.1B $602.4M $512.5M $2.2B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5B -$178.3M -$54.1M -$237.6M --
Ending Cash (CF) $2.5B $424.1M $458.4M $2B --
 
Levered Free Cash Flow $75M -$9.8M $21.1M -$203.8M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $519.3M $524.5M $419.3M $479.4M --
Depreciation & Amoritzation $29.6M $28.3M $31M $34.7M --
Stock-Based Compensation $12.6M $11.8M $12.2M $12.8M --
Change in Accounts Receivable $61.3M -$85.2M $100.8M -$106.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $657.8M $499.8M $652.5M $477.7M --
 
Capital Expenditures $19M $42.4M $34.2M $21.1M $22.6M
Cash Acquisitions -- -- $24.4M -- --
Cash From Investing -$2.7B -$2B $1.1B $2B --
 
Dividends Paid (Ex Special Dividend) $184.3M $193.1M $205.7M $214.4M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $52.1M $65.7M $72.2M $74.8M --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.2B -$666.7M -$1.7B -$940.2M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B -$2.1B $34.3M $1.5B --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $638.8M $457.4M $618.4M $456.6M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $524.5M $419.3M $479.4M $265.4M --
Depreciation & Amoritzation $7.2M $6.8M $7.9M $16.8M --
Stock-Based Compensation $11.8M $12.2M $12.8M $9M --
Change in Accounts Receivable -$85.2M $100.8M -$106.5M $50M --
Change in Inventories -- -- -- -- --
Cash From Operations $499.8M $652.5M $477.7M $470.5M --
 
Capital Expenditures $42.4M $34.2M $21.1M $22.6M --
Cash Acquisitions -- $24.4M -- -- --
Cash From Investing -$2B $1.1B $2B $944.3M --
 
Dividends Paid (Ex Special Dividend) $193.1M $205.7M $214.4M $165.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$3.2M -- -$300M --
Repurchase of Common Stock $65.7M $72.2M $74.8M $20M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$666.7M -$1.7B -$940.2M -$1.6B --
 
Beginning Cash (CF) $5.1B $1.7B $5.3B $3.7B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.1B $34.3M $1.5B -$206.1M --
Ending Cash (CF) $3B $1.8B $6.8B $3B --
 
Levered Free Cash Flow $457.4M $618.4M $456.6M $447.9M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
40
BILL alert for Feb 9

Bill Holdings, Inc. [BILL] is up 3.7% over the past day.

Buy
75
PRLB alert for Feb 9

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 9

Strategy, Inc. [MSTR] is up 2.59% over the past day.

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

Show me the best stock