Financhill
Sell
37

PBF Quote, Financials, Valuation and Earnings

Last price:
$19.34
Seasonality move :
-8.13%
Day range:
$18.48 - $19.48
52-week range:
$13.62 - $51.70
Dividend yield:
5.73%
P/E ratio:
5.67x
P/S ratio:
0.07x
P/B ratio:
0.41x
Volume:
3M
Avg. volume:
3.7M
1-year change:
-61.54%
Market cap:
$2.1B
Revenue:
$33.1B
EPS (TTM):
-$9.12
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $15.1B $27.3B $46.8B $38.3B $33.1B
Revenue Growth (YoY) -38.32% 80.3% 71.83% -18.16% -13.59%
 
Cost of Revenues $16.7B $26.4B $42.2B $35.9B $33.5B
Gross Profit -$1.6B $887.2M $4.7B $2.4B -$372.2M
Gross Profit Margin -10.78% 3.26% 9.99% 6.26% -1.12%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $248.5M $247.3M $468.7M $362.5M $260.4M
Other Inc / (Exp) $816.5M $18.5M -$398.8M $925M -$50.8M
Operating Expenses $259.8M $260.6M $476.2M $374M $273.6M
Operating Income -$1.9B $626.6M $4.2B $2B -$645.8M
 
Net Interest Expenses $258.2M $317.5M $246M $63.8M $72M
EBT. Incl. Unusual Items -$1.3B $327.6M $3.6B $2.9B -$768.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1M $12.1M $584.8M $723.8M -$228.4M
Net Income to Company -$1.3B $315.5M $3B $2.2B -$540.2M
 
Minority Interest in Earnings -$59.1M -$84.5M -$96M -$21.5M $6.4M
Net Income to Common Excl Extra Items -$1.4B $231M $2.9B $2.1B -$533.8M
 
Basic EPS (Cont. Ops) -$11.64 $1.92 $23.47 $17.13 -$4.59
Diluted EPS (Cont. Ops) -$11.64 $1.90 $22.84 $16.52 -$4.60
Weighted Average Basic Share $119.6M $120.2M $122.6M $125M $116.2M
Weighted Average Diluted Share $120.7M $122.6M $126.9M $130.5M $117.1M
 
EBITDA -$491.9M $1.1B $4.4B $3.6B -$2.4M
EBIT -$1.1B $645.1M $3.8B $3B -$645.4M
 
Revenue (Reported) $15.1B $27.3B $46.8B $38.3B $33.1B
Operating Income (Reported) -$1.9B $626.6M $4.2B $2B -$645.8M
Operating Income (Adjusted) -$1.1B $645.1M $3.8B $3B -$645.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.9B $9.1B $9.3B $8.6B $7.1B
Revenue Growth (YoY) -6.68% 85.63% 1.68% -6.99% -18.27%
 
Cost of Revenues $4.8B $8.9B $8.7B $8.4B $7.5B
Gross Profit $138.4M $196.8M $576.4M $218.2M -$420.2M
Gross Profit Margin 2.81% 2.15% 6.2% 2.52% -5.95%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $47.8M $53.5M $60M $63.2M $70.4M
Other Inc / (Exp) -$37.5M -$72.4M $16.6M -$6.1M -$16.7M
Operating Expenses $51.2M $55.4M $61.9M $66.4M $74M
Operating Income $87.2M $141.4M $514.5M $151.8M -$494.2M
 
Net Interest Expenses $80.3M $78.4M $18.7M $10.5M $36.9M
EBT. Incl. Unusual Items -$30.6M -$9.4M $512.4M $135.2M -$547.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$8.4M -$6.1M $126.5M $27.7M -$141.9M
Net Income to Company -$22.2M -$3.3M $385.9M $107.5M -$405.9M
 
Minority Interest in Earnings -$19.1M -$17.8M -$3.8M -$900K $4.1M
Net Income to Common Excl Extra Items -$41.3M -$21.1M $382.1M $106.6M -$401.8M
 
Basic EPS (Cont. Ops) -$0.34 -$0.18 $2.97 $0.89 -$3.53
Diluted EPS (Cont. Ops) -$0.34 -$0.18 $2.86 $0.86 -$3.53
Weighted Average Basic Share $119.9M $120.3M $128.8M $119.9M $113.8M
Weighted Average Diluted Share $120.9M $120.3M $134.5M $124.7M $114.6M
 
EBITDA $171.4M $193.6M $681.2M $294.2M -$335.7M
EBIT $49.7M $69M $531.1M $145.7M -$510.9M
 
Revenue (Reported) $4.9B $9.1B $9.3B $8.6B $7.1B
Operating Income (Reported) $87.2M $141.4M $514.5M $151.8M -$494.2M
Operating Income (Adjusted) $49.7M $69M $531.1M $145.7M -$510.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $14.8B $31.5B $47B $37.7B $31.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.9B $30.5B $41.9B $35.6B $32.5B
Gross Profit -$157.1M $945.6M $5.1B $2B -$1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $213.8M $253M $475.2M $365.7M $267.6M
Other Inc / (Exp) $747.3M -$16.4M -$309.8M $902.3M -$61.4M
Operating Expenses $225.6M $264.8M $482.7M $378.5M $281.2M
Operating Income -$382.7M $680.8M $4.6B $1.7B -$1.3B
 
Net Interest Expenses $289.3M $315.6M $186.3M $55.6M $98.4M
EBT. Incl. Unusual Items $75.3M $348.8M $4.1B $2.5B -$1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $368.3M $14.4M $717.4M $625M -$398M
Net Income to Company -$293M $334.4M $3.4B $1.9B -$1.1B
 
Minority Interest in Earnings -$74.8M -$83.2M -$82M -$18.6M $11.4M
Net Income to Common Excl Extra Items -$367.8M $251.2M $3.3B $1.9B -$1B
 
Basic EPS (Cont. Ops) -$3.08 $2.08 $26.59 $14.98 -$9.11
Diluted EPS (Cont. Ops) -$3.09 $2.06 $25.77 $14.45 -$9.12
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $944.4M $1.2B $4.8B $3.2B -$632.3M
EBIT $364.6M $664.4M $4.3B $2.6B -$1.3B
 
Revenue (Reported) $14.8B $31.5B $47B $37.7B $31.5B
Operating Income (Reported) -$382.7M $680.8M $4.6B $1.7B -$1.3B
Operating Income (Adjusted) $364.6M $664.4M $4.3B $2.6B -$1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.9B $9.1B $9.3B $8.6B $7.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.8B $8.9B $8.7B $8.4B $7.5B
Gross Profit $138.4M $196.8M $576.4M $218.2M -$420.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $47.8M $53.5M $60M $63.2M $70.4M
Other Inc / (Exp) -$37.5M -$72.4M $16.6M -$6.1M -$16.7M
Operating Expenses $51.2M $55.4M $61.9M $66.4M $74M
Operating Income $87.2M $141.4M $514.5M $151.8M -$494.2M
 
Net Interest Expenses $80.3M $78.4M $18.7M $10.5M $36.9M
EBT. Incl. Unusual Items -$30.6M -$9.4M $512.4M $135.2M -$547.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$8.4M -$6.1M $126.5M $27.7M -$141.9M
Net Income to Company -$22.2M -$3.3M $385.9M $107.5M -$405.9M
 
Minority Interest in Earnings -$19.1M -$17.8M -$3.8M -$900K $4.1M
Net Income to Common Excl Extra Items -$41.3M -$21.1M $382.1M $106.6M -$401.8M
 
Basic EPS (Cont. Ops) -$0.34 -$0.18 $2.97 $0.89 -$3.53
Diluted EPS (Cont. Ops) -$0.34 -$0.18 $2.86 $0.86 -$3.53
Weighted Average Basic Share $119.9M $120.3M $128.8M $119.9M $113.8M
Weighted Average Diluted Share $120.9M $120.3M $134.5M $124.7M $114.6M
 
EBITDA $171.4M $193.6M $681.2M $294.2M -$335.7M
EBIT $49.7M $69M $531.1M $145.7M -$510.9M
 
Revenue (Reported) $4.9B $9.1B $9.3B $8.6B $7.1B
Operating Income (Reported) $87.2M $141.4M $514.5M $151.8M -$494.2M
Operating Income (Adjusted) $49.7M $69M $531.1M $145.7M -$510.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6B $1.3B $2.2B $1.8B $536.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $512.9M $1.3B $1.5B $1.4B $1.2B
Inventory $1.7B $2.5B $2.8B $3.2B $2.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $58.8M $75M $122.8M $267.5M $247.5M
Total Current Assets $3.9B $5.2B $6.5B $6.6B $4.5B
 
Property Plant And Equipment $5.8B $5.6B $6B $5.8B $5.9B
Long-Term Investments -- -- -- $881M $866.8M
Goodwill -- -- -- -- --
Other Intangibles $10.1M -- -- -- --
Other Long-Term Assets $242.7M $265.2M $324.6M $263.4M $273.5M
Total Assets $10.5B $11.6B $13.5B $14.4B $12.7B
 
Accounts Payable $407M $911.7M $854.6M $959M $735.6M
Accrued Expenses $1.8B $2.6B $3.6B $2.9B $2.4B
Current Portion Of Long-Term Debt -- -- $524.2M -- --
Current Portion Of Capital Lease Obligations $92.8M $76M $72.2M $143.4M $199M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.5B $3.8B $5.2B $4.2B $3.6B
 
Long-Term Debt $4.6B $4.2B $1.4B $1.2B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $8.3B $9.1B $8.5B $7.8B $7B
 
Common Stock $100K $100K $100K $100K $100K
Other Common Equity Adj -$9.1M $17.3M -$1.5M -$12.3M -$8M
Common Equity $1.6B $1.9B $4.9B $6.5B $5.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $559.5M $606.6M $126.8M $143M $134.4M
Total Equity $2.2B $2.5B $5.1B $6.6B $5.7B
 
Total Liabilities and Equity $10.5B $11.6B $13.5B $14.4B $12.7B
Cash and Short Terms $1.6B $1.3B $2.2B $1.8B $536.1M
Total Debt $4.6B $4.2B $2B $1.2B $1.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.5B $1.4B $1.6B $1.4B $468.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $863.5M $1.8B $1.2B $1.2B $1.2B
Inventory $2.3B $2.9B $2.9B $2.9B $2.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $137.7M $236.4M $211.6M $310.1M $311.9M
Total Current Assets $4.9B $6.4B $5.9B $5.8B $4.9B
 
Property Plant And Equipment $5.6B $5.7B $6.2B $5.8B $5.9B
Long-Term Investments -- -- -- $879.9M $848.9M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $846.1M $893.8M $1.1B $1.3B $1.4B
Total Assets $11.3B $12.9B $13.1B $13.8B $13B
 
Accounts Payable $710.6M $1.6B $750.2M $960.6M $874.4M
Accrued Expenses $2.4B $3.2B $3.4B $2.3B $2.5B
Current Portion Of Long-Term Debt $5.6M $29.9M -- -- --
Current Portion Of Capital Lease Obligations $74.9M $81.7M $85.9M $184.5M $217.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.4B $5.1B $4.6B $3.8B $3.8B
 
Long-Term Debt $4.5B $4.2B $1.4B $1.2B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $9.1B $10.4B $7.9B $7.2B $7.8B
 
Common Stock $100K $100K $100K $100K $100K
Other Common Equity Adj -$9.5M $16.3M -$1.1M -$11.8M -$7.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $569.4M $615.1M $130.4M $142.3M $130.1M
Total Equity $2.2B $2.5B $5.3B $6.6B $5.2B
 
Total Liabilities and Equity $11.3B $12.9B $13.1B $13.8B $13B
Cash and Short Terms $1.5B $1.4B $1.6B $1.4B $468.6M
Total Debt $4.5B $4.2B $1.4B $1.2B $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.3B $315.5M $3B $2.2B -$540.2M
Depreciation & Amoritzation $581.1M $483.8M $533.9M $591.6M $643M
Stock-Based Compensation $34.2M $35.6M $54.3M $51.5M $44.3M
Change in Accounts Receivable $322.1M -$764.7M -$178.8M $93.8M $197.5M
Change in Inventories $392.2M -$149.3M -$258.5M -$409M $587.9M
Cash From Operations -$631.6M $477.3M $4.8B $1.3B $43.4M
 
Capital Expenditures $196.2M $249.1M $633.3M $659.6M $390.9M
Cash Acquisitions -$1.2B -- -- $830.6M -$33.2M
Cash From Investing -$1B -$388.5M -$1B -$338.6M -$1B
 
Dividends Paid (Ex Special Dividend) -$82.2M -$39.7M -$73.6M -$111.1M -$120.6M
Special Dividend Paid
Long-Term Debt Issued $3.9B -- $400M $496.6M $200M
Long-Term Debt Repaid -$1.3B -$272M -$2.7B -$1.2B -$12.2M
Repurchase of Common Stock -$1.6M -- -$156.4M -$532.5M -$329.1M
Other Financing Activities -$45.9M -$40.5M -$392.2M -$106M $11.2M
Cash From Financing $2.5B -$356.8M -$2.9B -$1.4B -$249.3M
 
Beginning Cash (CF) $814.9M $1.6B $1.3B $2.2B $1.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $794.6M -$268M $862.1M -$420.1M -$1.2B
Ending Cash (CF) $1.6B $1.3B $2.2B $1.8B $536.1M
 
Levered Free Cash Flow -$827.8M $228.2M $4.1B $678.9M -$347.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$22.2M -$3.3M $385.9M $107.5M -$405.9M
Depreciation & Amoritzation $121.7M $124.6M $150.1M $148.5M $175.2M
Stock-Based Compensation $7.4M $7.7M $9.2M $12.4M $11.4M
Change in Accounts Receivable -$350.6M -$537.5M $272.3M $183.3M $30.2M
Change in Inventories -$220.6M -$388.4M -$91.3M $291.9M -$295.5M
Cash From Operations -$13.7M $312.3M $437.6M $15.8M -$661.4M
 
Capital Expenditures $37.4M $118.3M $239.8M $139.6M $111M
Cash Acquisitions -- -- -- $300K $800K
Cash From Investing -$60.5M -$225.5M -$378.7M -$284.4M -$217.5M
 
Dividends Paid (Ex Special Dividend) -$9.7M -$9.8M -$26M -$30.5M -$31.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $1.9B
Long-Term Debt Repaid -$20.3M -$28M -$527.9M -$3M -$1.2B
Repurchase of Common Stock -- -- -$167.6M -$125M --
Other Financing Activities $35.9M $44.1M $60.7M $78.1M $62.1M
Cash From Financing $5.9M $6.3M -$646.4M -$73.4M $811.4M
 
Beginning Cash (CF) $1.6B $1.3B $2.2B $1.8B $536.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$68.3M $93.1M -$587.5M -$342M -$67.5M
Ending Cash (CF) $1.5B $1.4B $1.6B $1.4B $468.6M
 
Levered Free Cash Flow -$51.1M $194M $197.8M -$123.8M -$772.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$293M $334.4M $3.4B $1.9B -$1.1B
Depreciation & Amoritzation $579.8M $486.7M $559.4M $590M $669.7M
Stock-Based Compensation $32M $35.9M $55.8M $54.7M $43.3M
Change in Accounts Receivable -$424.5M -$951.6M $631M $4.8M $44.4M
Change in Inventories $97.3M -$317.1M $38.6M -$25.8M $500K
Cash From Operations -$409.5M $803.3M $4.9B $916.7M -$633.8M
 
Capital Expenditures $168.3M $330M $754.8M $559.4M $362.3M
Cash Acquisitions -- -- -- $830.9M -$32.7M
Cash From Investing $228.2M -$553.5M -$1.2B -$244.3M -$974.6M
 
Dividends Paid (Ex Special Dividend) -$38.9M -$39.8M -$89.8M -$115.6M -$121.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$518.5M -$279.7M -$3.2B -$680.4M -$1.2B
Repurchase of Common Stock -- -- -$324M -$489.9M -$204.1M
Other Financing Activities -$43.1M -$32.3M -$375.6M -$88.6M -$4.8M
Cash From Financing $1B -$356.4M -$3.6B -$847M $635.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $819.1M -$106.6M $181.5M -$174.6M -$972.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$577.8M $473.3M $4.1B $357.3M -$996.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$22.2M -$3.3M $385.9M $107.5M -$405.9M
Depreciation & Amoritzation $121.7M $124.6M $150.1M $148.5M $175.2M
Stock-Based Compensation $7.4M $7.7M $9.2M $12.4M $11.4M
Change in Accounts Receivable -$350.6M -$537.5M $272.3M $183.3M $30.2M
Change in Inventories -$220.6M -$388.4M -$91.3M $291.9M -$295.5M
Cash From Operations -$13.7M $312.3M $437.6M $15.8M -$661.4M
 
Capital Expenditures $37.4M $118.3M $239.8M $139.6M $111M
Cash Acquisitions -- -- -- $300K $800K
Cash From Investing -$60.5M -$225.5M -$378.7M -$284.4M -$217.5M
 
Dividends Paid (Ex Special Dividend) -$9.7M -$9.8M -$26M -$30.5M -$31.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $1.9B
Long-Term Debt Repaid -$20.3M -$28M -$527.9M -$3M -$1.2B
Repurchase of Common Stock -- -- -$167.6M -$125M --
Other Financing Activities $35.9M $44.1M $60.7M $78.1M $62.1M
Cash From Financing $5.9M $6.3M -$646.4M -$73.4M $811.4M
 
Beginning Cash (CF) $1.6B $1.3B $2.2B $1.8B $536.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$68.3M $93.1M -$587.5M -$342M -$67.5M
Ending Cash (CF) $1.5B $1.4B $1.6B $1.4B $468.6M
 
Levered Free Cash Flow -$51.1M $194M $197.8M -$123.8M -$772.4M

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

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

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 41.65% over the past day.

Buy
60
RGC alert for May 9

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

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

Show me the best stock