Financhill
Sell
39

PGRE Quote, Financials, Valuation and Earnings

Last price:
$4.01
Seasonality move :
-4.63%
Day range:
$3.82 - $4.21
52-week range:
$3.75 - $5.47
Dividend yield:
3.35%
P/E ratio:
--
P/S ratio:
1.17x
P/B ratio:
0.28x
Volume:
4.7M
Avg. volume:
2M
1-year change:
-15.56%
Market cap:
$885.3M
Revenue:
$757.5M
EPS (TTM):
-$0.21
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $714.2M $726.8M $740.4M $742.8M $757.5M
Revenue Growth (YoY) -3.97% 1.76% 1.87% 0.33% 1.97%
 
Cost of Revenues $267.6M $265.4M $277.4M $294M $303.3M
Gross Profit $446.7M $461.3M $463M $448.8M $454.2M
Gross Profit Margin 62.54% 63.48% 62.53% 60.42% 59.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $64.9M $59.1M $59.5M $62M $66.3M
Other Inc / (Exp) -$17M -$25M -$57.2M -$367.9M -$32.7M
Operating Expenses $300.1M $291.6M $292M $312.6M $305.9M
Operating Income $146.5M $169.7M $171M $136.2M $148.3M
 
Net Interest Expenses $142.2M $139M $138.7M $138.2M $151.9M
EBT. Incl. Unusual Items -$12.6M $5.7M -$24.9M -$369.9M -$36.3M
Earnings of Discontinued Ops. -$5.1M -- -- -- --
Income Tax Expense $1.5M $3.6M $3.3M $1.4M $2.1M
Net Income to Company -$19.2M $2.1M -$28.2M -$371.3M -$38.4M
 
Minority Interest in Earnings -$5.5M -$22.4M -$8.2M $111.6M -$7.9M
Net Income to Common Excl Extra Items -$24.7M -$20.4M -$36.4M -$259.7M -$46.3M
 
Basic EPS (Cont. Ops) -$0.11 -$0.09 -$0.16 -$1.20 -$0.21
Diluted EPS (Cont. Ops) -$0.11 -$0.09 -$0.16 -$1.20 -$0.21
Weighted Average Basic Share $222.4M $218.7M $221.3M $216.9M $217.2M
Weighted Average Diluted Share $222.4M $218.7M $221.3M $216.9M $217.2M
 
EBITDA $358.2M $371.1M $345.3M $27.5M $359.9M
EBIT $122.3M $138.6M $112.8M -$223.1M $120.4M
 
Revenue (Reported) $714.2M $726.8M $740.4M $742.8M $757.5M
Operating Income (Reported) $146.5M $169.7M $171M $136.2M $148.3M
Operating Income (Adjusted) $122.3M $138.6M $112.8M -$223.1M $120.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $182.4M $184.2M $184M $192.5M $186.3M
Revenue Growth (YoY) -2.36% 1.02% -0.1% 4.59% -3.22%
 
Cost of Revenues $68.4M $67.6M $70.1M $77.1M $77M
Gross Profit $114M $116.6M $113.9M $115.4M $109.2M
Gross Profit Margin 62.49% 63.3% 61.91% 59.96% 58.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18M $13.1M $14M $15.7M $16.4M
Other Inc / (Exp) -$2.7M -$5.8M -$42.1M -$266.6M -$44.3M
Operating Expenses $77.1M $69.8M $75.2M $84.5M $73M
Operating Income $36.8M $46.8M $38.7M $30.9M $36.2M
 
Net Interest Expenses $35.5M $34.1M $34.5M $35.7M $39.2M
EBT. Incl. Unusual Items -$1.4M $6.9M -$37.9M -$271.4M -$47.3M
Earnings of Discontinued Ops. -$10.9M -- -- -- --
Income Tax Expense $358K $1.2M $1.7M $302K $730K
Net Income to Company -$12.6M $5.7M -$39.6M -$271.7M -$48.1M
 
Minority Interest in Earnings -$2.2M -$4.4M $1.7M $66.2M $9.4M
Net Income to Common Excl Extra Items -$14.8M $1.2M -$37.9M -$205.6M -$38.6M
 
Basic EPS (Cont. Ops) -$0.07 $0.01 -$0.17 -$0.95 -$0.18
Diluted EPS (Cont. Ops) -$0.07 $0.01 -$0.17 -$0.95 -$0.18
Weighted Average Basic Share $219M $218.7M $218.6M $217.1M $217.3M
Weighted Average Diluted Share $219M $218.7M $218.6M $217.1M $217.3M
 
EBITDA $91.3M $100.2M $59.4M -$163.6M $49.5M
EBIT $32.1M $41.1M -$2.4M -$232.5M -$7.1M
 
Revenue (Reported) $182.4M $184.2M $184M $192.5M $186.3M
Operating Income (Reported) $36.8M $46.8M $38.7M $30.9M $36.2M
Operating Income (Adjusted) $32.1M $41.1M -$2.4M -$232.5M -$7.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $714.2M $726.8M $740.4M $742.8M $757.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $267.6M $265.4M $277.4M $294M $303.3M
Gross Profit $446.7M $461.3M $463M $448.8M $454.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $64.9M $59.1M $59.5M $62M $66.3M
Other Inc / (Exp) -$17M -$25M -$57.2M -$367.9M -$32.7M
Operating Expenses $300.1M $291.6M $292M $312.6M $305.9M
Operating Income $146.5M $169.7M $171M $136.2M $148.3M
 
Net Interest Expenses $142.2M $139M $138.7M $138.2M $151.9M
EBT. Incl. Unusual Items -$12.6M $5.7M -$24.9M -$369.9M -$36.3M
Earnings of Discontinued Ops. -$5.1M -- -- -- --
Income Tax Expense $1.5M $3.6M $3.3M $1.4M $2.1M
Net Income to Company -$19.2M $2.1M -$28.2M -$371.3M -$38.4M
 
Minority Interest in Earnings -$5.5M -$22.4M -$8.2M $111.6M -$7.9M
Net Income to Common Excl Extra Items -$24.7M -$20.4M -$36.4M -$259.7M -$46.3M
 
Basic EPS (Cont. Ops) -$0.12 -$0.09 -$0.16 -$1.20 -$0.21
Diluted EPS (Cont. Ops) -$0.12 -$0.09 -$0.16 -$1.20 -$0.21
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $358.2M $373.4M $346M $28.6M $361.2M
EBIT $122.3M $138.6M $112.8M -$223.1M $120.4M
 
Revenue (Reported) $714.2M $726.8M $740.4M $742.8M $757.5M
Operating Income (Reported) $146.5M $169.7M $171M $136.2M $148.3M
Operating Income (Adjusted) $122.3M $138.6M $112.8M -$223.1M $120.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $726.8M $740.4M $742.8M $757.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $265.4M $277.4M $294M $303.3M --
Gross Profit $461.3M $463M $448.8M $454.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $59.1M $59.5M $62M $66.3M --
Other Inc / (Exp) -$25M -$57.2M -$367.9M -$32.7M --
Operating Expenses $291.6M $292M $312.6M $305.9M --
Operating Income $169.7M $171M $136.2M $148.3M --
 
Net Interest Expenses $139M $138.7M $138.2M $151.9M --
EBT. Incl. Unusual Items $5.7M -$24.9M -$369.9M -$36.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.6M $3.3M $1.4M $2.1M --
Net Income to Company $2.1M -$28.2M -$371.3M -$38.4M --
 
Minority Interest in Earnings -$22.4M -$8.2M $111.6M -$7.9M --
Net Income to Common Excl Extra Items -$20.4M -$36.4M -$259.7M -$46.3M --
 
Basic EPS (Cont. Ops) -$0.09 -$0.16 -$1.20 -$0.21 --
Diluted EPS (Cont. Ops) -$0.09 -$0.16 -$1.20 -$0.21 --
Weighted Average Basic Share $874.8M $885.2M $867.7M $869M --
Weighted Average Diluted Share $874.8M $885.2M $867.7M $869M --
 
EBITDA $373.4M $346M $28.6M $361.2M --
EBIT $138.6M $112.8M -$223.1M $120.4M --
 
Revenue (Reported) $726.8M $740.4M $742.8M $757.5M --
Operating Income (Reported) $169.7M $171M $136.2M $148.3M --
Operating Income (Adjusted) $138.6M $112.8M -$223.1M $120.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $434.5M $524.9M $408.9M $428.2M $375.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $17.5M $15.6M $23.9M $18.1M $18.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $813.1M $878M $820M $878.9M $930.1M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $425.6M $419.5M $502.3M $137.6M $90.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $49M $40.4M $73.7M $68.2M $47.8M
Total Assets $8.6B $8.5B $8.5B $8B $7.9B
 
Accounts Payable $101.9M $116.2M $123.2M $114.5M $119.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $118.7M $133.1M $141.2M $122.8M $119.9M
 
Long-Term Debt $3.8B $3.8B $3.8B $3.8B $3.7B
Capital Leases -- -- -- -- --
Total Liabilities $4B $4B $4B $4B $3.9B
 
Common Stock $2.2M $2.2M $2.2M $2.2M $2.2M
Other Common Equity Adj -$12.8M $2.1M $48.3M $11.2M $428K
Common Equity $3.7B $3.6B $3.6B $3.2B $3.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $862.6M $866.9M $818.5M $811.6M $868.2M
Total Equity $4.5B $4.5B $4.4B $4B $4B
 
Total Liabilities and Equity $8.6B $8.5B $8.5B $8B $7.9B
Cash and Short Terms $434.5M $524.9M $408.9M $428.2M $375.1M
Total Debt $3.8B $3.8B $3.8B $3.8B $3.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $434.5M $524.9M $408.9M $428.2M $375.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $17.5M $15.6M $23.9M $18.1M $18.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $813.1M $878M $820M $878.9M $930.1M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $425.6M $419.5M $502.3M $137.6M $90.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $49M $40.4M $73.7M $68.2M $47.8M
Total Assets $8.6B $8.5B $8.5B $8B $7.9B
 
Accounts Payable $101.9M $116.2M $123.2M $114.5M $119.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $118.7M $133.1M $141.2M $122.8M $119.9M
 
Long-Term Debt $3.8B $3.8B $3.8B $3.8B $3.7B
Capital Leases -- -- -- -- --
Total Liabilities $4B $4B $4B $4B $3.9B
 
Common Stock $2.2M $2.2M $2.2M $2.2M $2.2M
Other Common Equity Adj -$12.8M $2.1M $48.3M $11.2M $428K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $862.6M $866.9M $818.5M $811.6M $868.2M
Total Equity $4.5B $4.5B $4.4B $4B $4B
 
Total Liabilities and Equity $8.6B $8.5B $8.5B $8B $7.9B
Cash and Short Terms $434.5M $524.9M $408.9M $428.2M $375.1M
Total Debt $3.8B $3.8B $3.8B $3.8B $3.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$19.2M $2.1M -$28.2M -$371.3M -$38.4M
Depreciation & Amoritzation $235.9M $232.5M $232.5M $250.6M $239.5M
Stock-Based Compensation $19.2M $18.6M $19M $20.3M $20.1M
Change in Accounts Receivable $1.7M $1.9M -$8.3M $5.8M -$176K
Change in Inventories -- -- -- -- --
Cash From Operations $237.3M $244.3M $246.6M $277.9M $264.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $36.9M -$11.8M $43.2M -$40.7M -$2.7M
Cash From Investing $40M -$103.5M -$152.6M -$160.1M -$109.1M
 
Dividends Paid (Ex Special Dividend) -$98.1M -$67.5M -$73M -$52.7M -$25.1M
Special Dividend Paid
Long-Term Debt Issued $172.9M $888.6M -- $232.1M $850M
Long-Term Debt Repaid -$208.8M -$850M -- -$273M -$975M
Repurchase of Common Stock -$120.3M -- -$63.2M -$1.8M --
Other Financing Activities $110.8M -$47.3M -$37.4M $37.7M $40.3M
Cash From Financing -$143.5M -$76.5M -$173.9M -$58M -$110M
 
Beginning Cash (CF) $331.5M $465.3M $529.7M $449.8M $509.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $133.8M $64.3M -$79.8M $59.8M $45.8M
Ending Cash (CF) $465.3M $529.7M $449.8M $509.6M $555.4M
 
Levered Free Cash Flow $237.3M $244.3M $246.6M $277.9M $264.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$12.6M $5.7M -$39.6M -$271.7M -$48.1M
Depreciation & Amoritzation $59.2M $59.1M $61.8M $68.9M $56.6M
Stock-Based Compensation $5.1M $4.2M $4.2M $6.3M $4.5M
Change in Accounts Receivable -$2.2M -$4.2M -$4M -$3.7M $433K
Change in Inventories -- -- -- -- --
Cash From Operations $97.7M $56.2M $72.2M $102.3M $88.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $39.8M -- $54.4M -- -$836K
Cash From Investing $59.6M -$15.1M -$66.9M -$53.2M -$33.8M
 
Dividends Paid (Ex Special Dividend) -$24.2M -$16.9M -$18.6M -$8.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$200M -- -- -- --
Repurchase of Common Stock -$11.8M -- -$43.2M -- --
Other Financing Activities -$3.2M -$17.1M -$3.6M -$1.7M $8.6M
Cash From Financing -$238.9M -$34M -$65.3M -$10M $8.6M
 
Beginning Cash (CF) $546.9M $522.5M $509.9M $470.5M $492.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$81.6M $7.1M -$60M $39.1M $63.2M
Ending Cash (CF) $465.3M $529.7M $449.8M $509.6M $555.4M
 
Levered Free Cash Flow $97.7M $56.2M $72.2M $102.3M $88.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$19.2M $2.1M -$28.2M -$371.3M -$38.4M
Depreciation & Amoritzation $235.9M $232.5M $232.5M $250.6M $239.5M
Stock-Based Compensation $19.2M $18.6M $19M $20.3M $20.1M
Change in Accounts Receivable $1.7M $1.9M -$8.3M $5.8M -$176K
Change in Inventories -- -- -- -- --
Cash From Operations $237.3M $244.3M $246.6M $277.9M $264.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $36.9M -$11.8M $43.2M -$40.7M -$2.7M
Cash From Investing $40M -$103.5M -$152.6M -$160.1M -$109.1M
 
Dividends Paid (Ex Special Dividend) -$98.1M -$67.5M -$73M -$52.7M -$25.1M
Special Dividend Paid
Long-Term Debt Issued $172.9M $888.6M -- $232.1M $850M
Long-Term Debt Repaid -$208.8M -- -- -$273M -$975M
Repurchase of Common Stock -$120.3M -- -$63.2M -$1.8M --
Other Financing Activities $110.8M -$47.3M -$37.4M $37.7M $40.3M
Cash From Financing -$143.5M -$76.5M -$173.9M -$58M -$110M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $133.8M $64.3M -$79.8M $59.8M $45.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $237.3M $244.3M $246.6M $277.9M $264.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.1M -$28.2M -$371.3M -$38.4M --
Depreciation & Amoritzation $232.5M $232.5M $250.6M $239.5M --
Stock-Based Compensation $18.6M $19M $20.3M $20.1M --
Change in Accounts Receivable $1.9M -$8.3M $5.8M -$176K --
Change in Inventories -- -- -- -- --
Cash From Operations $244.3M $246.6M $277.9M $264.9M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$11.8M $43.2M -$40.7M -$2.7M --
Cash From Investing -$103.5M -$152.6M -$160.1M -$109.1M --
 
Dividends Paid (Ex Special Dividend) -$67.5M -$73M -$52.7M -$25.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $888.6M -- $232.1M $850M --
Long-Term Debt Repaid -$850M -- -$273M -$975M --
Repurchase of Common Stock -- -$63.2M -$1.8M -- --
Other Financing Activities -$47.3M -$37.4M $37.7M $40.3M --
Cash From Financing -$76.5M -$173.9M -$58M -$110M --
 
Beginning Cash (CF) $2B $2B $1.9B $1.9B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $64.3M -$79.8M $59.8M $45.8M --
Ending Cash (CF) $2B $2B $2B $2B --
 
Levered Free Cash Flow $244.3M $246.6M $277.9M $264.9M --

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

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is down 18.77% over the past day.

Sell
31
TECS alert for Apr 10

Direxion Daily Technology Bear 3x Shares [TECS] is up 15.92% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 15.48% over the past day.

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

Show me the best stock