Financhill
Sell
36

PRG Quote, Financials, Valuation and Earnings

Last price:
$41.44
Seasonality move :
6.9%
Day range:
$41.05 - $42.30
52-week range:
$27.84 - $50.28
Dividend yield:
1.14%
P/E ratio:
11.67x
P/S ratio:
0.77x
P/B ratio:
2.77x
Volume:
1.2M
Avg. volume:
417.1K
1-year change:
36.71%
Market cap:
$1.7B
Revenue:
$2.4B
EPS (TTM):
$3.61
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.2B $2.5B $2.7B $2.6B $2.4B
Revenue Growth (YoY) 6.23% 14.86% 7.78% -2.99% -7.3%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $454M $275M $291.9M $297.3M $299.6M
Other Inc / (Exp) -$171.8M -$167.8M -$149.4M -$241.9M -$196M
Operating Expenses $2B $2B $2.2B $2.2B $2B
Operating Income $199.5M $439.5M $494.4M $440M $432.9M
 
Net Interest Expenses -- $187K $16.9M $49.9M $40.7M
EBT. Incl. Unusual Items $27.6M $271.6M $328.2M $148.2M $196.2M
Earnings of Discontinued Ops. $56.1M -$295.1M -- -- --
Income Tax Expense $52.2M $37.9M $84.6M $49.5M $57.4M
Net Income to Company $31.5M -$61.5M $243.6M $98.7M $138.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $31.5M -$61.5M $243.6M $98.7M $138.8M
 
Basic EPS (Cont. Ops) $0.47 -$0.91 $3.69 $1.90 $3.02
Diluted EPS (Cont. Ops) $0.47 -$0.91 $3.67 $1.90 $2.98
Weighted Average Basic Share $67.3M $67.3M $66M $51.9M $46M
Weighted Average Diluted Share $67.3M $68M $66.4M $52.1M $46.6M
 
EBITDA $132.7M $365.6M $2.2B $2B $1.8B
EBIT $27.6M $271.8M $333.5M $185.6M $225.6M
 
Revenue (Reported) $2.2B $2.5B $2.7B $2.6B $2.4B
Operating Income (Reported) $199.5M $439.5M $494.4M $440M $432.9M
Operating Income (Adjusted) $27.6M $271.8M $333.5M $185.6M $225.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $611.3M $650.4M $625.8M $582.9M $606.1M
Revenue Growth (YoY) -36.57% 6.39% -3.78% -6.86% 3.99%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $79.9M $89.6M $84.7M $87.7M $87M
Other Inc / (Exp) -$15M -$34.2M -$58.4M -$37.2M -$44.7M
Operating Expenses $500.7M $537.9M $527.7M $488M $509.5M
Operating Income $110.7M $112.5M $98.1M $94.9M $96.7M
 
Net Interest Expenses -- $444K $12.4M $9.5M $10.1M
EBT. Incl. Unusual Items $95.6M $77.9M $27.3M $48.1M $41.8M
Earnings of Discontinued Ops. $34.7M -- -- -- --
Income Tax Expense $21M $20.5M $11.3M $13.1M -$42.1M
Net Income to Company $109.3M $57.4M $16M $35M $84M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $109.3M $57.4M $16M $35M $84M
 
Basic EPS (Cont. Ops) $1.62 $0.87 $0.32 $0.77 $1.99
Diluted EPS (Cont. Ops) $1.61 $0.86 $0.32 $0.76 $1.94
Weighted Average Basic Share $67.4M $66.1M $50.5M $45.5M $42.3M
Weighted Average Diluted Share $68.2M $66.4M $50.5M $46.1M $43.2M
 
EBITDA $120.2M $86.9M $468M $447.6M $458.8M
EBIT $95.6M $78.3M $37M $57.8M $51.5M
 
Revenue (Reported) $611.3M $650.4M $625.8M $582.9M $606.1M
Operating Income (Reported) $110.7M $112.5M $98.1M $94.9M $96.7M
Operating Income (Adjusted) $95.6M $78.3M $37M $57.8M $51.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.1B $2.6B $2.6B $2.4B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -$84.2M $296.5M $306.7M $291.6M --
Other Inc / (Exp) -$52.5M -$145M -$240.1M -$185.4M -$232.3M
Operating Expenses $1.1B $2.1B $2.2B $2B $2B
Operating Income $94.7M $488.2M $441.1M $449.5M $431.8M
 
Net Interest Expenses -- $1.6M $53.6M $42.7M $49.3M
EBT. Incl. Unusual Items $54.1M $341.7M $147.4M $221.4M $150.3M
Earnings of Discontinued Ops. -$293.6M -$1.5M -- -- --
Income Tax Expense $25.9M $93.6M $46.9M $65.1M -$8M
Net Income to Company -$209.3M $246.6M $100.4M $156.3M $158.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$209.3M $246.6M $100.4M $156.3M $158.3M
 
Basic EPS (Cont. Ops) -$3.15 $3.67 $1.78 $3.31 $3.70
Diluted EPS (Cont. Ops) -$3.17 $3.65 $1.77 $3.28 $3.61
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $141.1M $386.9M $3.4B $2.3B $2.3B
EBIT $40.8M $343.3M $180.3M $258.9M $186.1M
 
Revenue (Reported) $1.1B $2.6B $2.6B $2.4B $2.4B
Operating Income (Reported) $94.7M $488.2M $441.1M $449.5M $431.8M
Operating Income (Adjusted) $40.8M $343.3M $180.3M $258.9M $186.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.9B $2B $2B $1.8B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $186.4M $250.8M $265.6M $259.9M $258.2M
Other Inc / (Exp) -$106.9M -$84.1M -$174.8M -$118.3M -$152.6M
Operating Expenses $1.6B $1.7B $1.7B $1.5B $1.5B
Operating Income $312.1M $360.8M $307.5M $316.9M $305.5M
 
Net Interest Expenses -- $1.4M $38.1M $31M $31.2M
EBT. Incl. Unusual Items $205.2M $275.3M $94.5M $167.7M $121.8M
Earnings of Discontinued Ops. -$293.6M -- -- -- --
Income Tax Expense $13.9M $69.6M $31.9M $47.4M -$17.9M
Net Income to Company -$102.3M $205.7M $62.6M $120.3M $139.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$102.3M $205.7M $62.6M $120.3M $139.7M
 
Basic EPS (Cont. Ops) -$1.55 $3.07 $1.18 $2.57 $3.28
Diluted EPS (Cont. Ops) -$1.57 $3.05 $1.18 $2.55 $3.20
Weighted Average Basic Share $201.3M $200.8M $158.7M $139.8M $128.9M
Weighted Average Diluted Share $203.5M $202M $159.2M $141.2M $131.4M
 
EBITDA $279.9M $301.2M $1.5B $1.9B $1.8B
EBIT $205.2M $276.7M $123.5M $196.7M $150.8M
 
Revenue (Reported) $1.9B $2B $2B $1.8B $1.8B
Operating Income (Reported) $312.1M $360.8M $307.5M $316.9M $305.5M
Operating Income (Adjusted) $205.2M $276.7M $123.5M $196.7M $150.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $57.8M $36.6M $170.2M $131.9M $155.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $67.1M $61.3M $66.3M $64.5M $67.9M
Inventory $651.8M $610.3M $714.1M $648M $633.4M
Prepaid Expenses $17.5M $26.7M $35.4M $36M $36.3M
Other Current Assets -- -- -- -- --
Total Current Assets $2.8B $814M $1.1B $1B $1.1B
 
Property Plant And Equipment $54.6M $47.3M $43.1M $35.7M $33.4M
Long-Term Investments -- -- -- -- --
Goodwill $288.8M $288.8M $306.2M $296.1M $296.1M
Other Intangibles $176.6M $154.4M $137.3M $114.4M $91.7M
Other Long-Term Assets $4.3M $7.9M $7.4M $6.5M $7.2M
Total Assets $3.3B $1.3B $1.6B $1.5B $1.5B
 
Accounts Payable $12.5M $8.6M $13.7M $14.4M $20.2M
Accrued Expenses $209.5M $35.8M $56.1M $54.7M $63.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.1B -- -- -- --
Total Current Liabilities $1.4B $174.8M $181M $172.1M $187M
 
Long-Term Debt -- -- $589.7M $591M $592.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $331.3M $942.4M $921.4M $899.9M
 
Common Stock $45.4M $45.4M $41M $41M $41M
Other Common Equity Adj -$19K -- -- -- --
Common Equity $1.7B $986.1M $679.4M $570.5M $591.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $986.1M $679.4M $570.5M $591.3M
 
Total Liabilities and Equity $3.3B $1.3B $1.6B $1.5B $1.5B
Cash and Short Terms $57.8M $36.6M $170.2M $131.9M $155.4M
Total Debt -- $50M $589.7M $591M $592.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $470.2M $128.8M $221.9M $294.8M $221.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $86.7M $67.4M $56.5M $55.8M $67.2M
Inventory $1.2B $588.7M $566.1M $521.2M $554.4M
Prepaid Expenses $73M $31.9M $37.3M $34.3M $56.2M
Other Current Assets -- -- -- -- --
Total Current Assets $1.9B $948.5M $1B $1B $1B
 
Property Plant And Equipment $492.3M $43.7M $37.3M $33.9M $25.2M
Long-Term Investments -- -- -- -- --
Goodwill $291.4M $306.6M $296.1M $296.1M $296.1M
Other Intangibles $169.4M $143M $120.1M $97.3M $77.8M
Other Long-Term Assets $26.6M $7.7M $6.4M $6.9M $6.9M
Total Assets $2.9B $1.5B $1.5B $1.5B $1.4B
 
Accounts Payable $83.5M $8.2M $9.4M $16.5M $11.8M
Accrued Expenses $199.4M $46.2M $59.4M $60.5M $64.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $410.1M $156.6M $171.5M $177.1M $128.3M
 
Long-Term Debt $285.1M $50M $590.6M $591.9M $593.2M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $377.8M $925M $891M $815.5M
 
Common Stock $45.4M $45.4M $41M $41M $41M
Other Common Equity Adj -$1.2M -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.6B $1.1B $566.5M $598.1M $630.8M
 
Total Liabilities and Equity $2.9B $1.5B $1.5B $1.5B $1.4B
Cash and Short Terms $470.2M $128.8M $221.9M $294.8M $221.7M
Total Debt $285.1M $50M $590.6M $591.9M $593.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $31.5M -$61.5M $243.6M $98.7M $138.8M
Depreciation & Amoritzation $105.1M $93.8M $33.3M $33.9M $32M
Stock-Based Compensation $26.5M $41.2M $21.3M $17.5M $24.9M
Change in Accounts Receivable -$331.6M -$250.2M -$229.7M -$374.5M -$308M
Change in Inventories -$2.1B -$2B -$1.9B -$1.7B -$1.6B
Cash From Operations $317.2M $456M $246M $242.5M $204.2M
 
Capital Expenditures $93M $64.3M $9.6M $9.7M $9.6M
Cash Acquisitions -$11.5M -$14.4M -$22.8M $6K $365K
Cash From Investing -$106.3M -$114.5M -$82.2M -$53.5M -$38.8M
 
Dividends Paid (Ex Special Dividend) -$9.4M -$13.8M -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $55.6M $591.8M -- --
Long-Term Debt Repaid -$84.5M -$347.6M -$50M -- --
Repurchase of Common Stock -$69.3M -- -$570.9M -$223.9M -$139.6M
Other Financing Activities -$13.1M -$69.1M -$5.7M -$4.5M -$3.7M
Cash From Financing -$168.6M -$362.6M -$30.3M -$227.2M -$141.9M
 
Beginning Cash (CF) $15.3M $57.8M $36.6M $170.2M $131.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $42.4M -$21.1M $133.5M -$38.3M $23.5M
Ending Cash (CF) $57.8M $36.6M $170.2M $131.9M $155.4M
 
Levered Free Cash Flow $224.2M $391.6M $236.4M $232.8M $194.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $109.3M $57.4M $16M $35M $84M
Depreciation & Amoritzation $24.5M $7.7M $8.4M $389.8M $407.3M
Stock-Based Compensation $8.9M $6.7M $4.9M $6.8M $7.9M
Change in Accounts Receivable -$1.4M -$71.9M -$91.2M -$84M -$95.1M
Change in Inventories -$592.6M -$436.9M -$373.5M -$354.2M -$391.9M
Cash From Operations $191.1M $56M $127.4M $87.2M $31.9M
 
Capital Expenditures $17M $2M $2M $2.6M $2M
Cash Acquisitions -$1.7M -$193K -$1K -- --
Cash From Investing -$32.4M -$13.8M -$18M -$8.1M -$17.8M
 
Dividends Paid (Ex Special Dividend) -$2.7M -- -- -- -$5.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$767K -- -- -- --
Repurchase of Common Stock -- -$51M -$11.2M -$36.4M -$37M
Other Financing Activities -$5.9M -$202K -$3.5M -$727K -$437K
Cash From Financing -$1.7M -$51M -$14.9M -$37.1M -$42.5M
 
Beginning Cash (CF) $313.1M $137.5M $127.3M $252.8M $250.1M
Foreign Exchange Rate Adjustment $58K -- -- -- --
Additions / Reductions $157.1M -$8.8M $94.5M $41.9M -$28.4M
Ending Cash (CF) $470.2M $128.8M $221.9M $294.8M $221.7M
 
Levered Free Cash Flow $174.1M $54M $125.4M $84.6M $29.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$209.3M $246.6M $100.4M $156.3M $158.3M
Depreciation & Amoritzation $100.3M $41.1M $36.8M $1.2B $44.2M
Stock-Based Compensation $27.7M $34.6M $20.5M $22.7M $27.4M
Change in Accounts Receivable -$294.1M -$219.5M -$365.8M -$310.9M -$331.9M
Change in Inventories -$2.1B -$2B -$1.8B -$1.6B -$1.6B
Cash From Operations $518.3M $199M $234.2M $251.9M $134.7M
 
Capital Expenditures $76.8M $20.3M $10.2M $9.1M $8.7M
Cash Acquisitions -$3.9M -$34.9M $182K -- --
Cash From Investing -$95.7M -$114.5M -$49.6M -$32.4M -$55.7M
 
Dividends Paid (Ex Special Dividend) -$10.4M -$5.7M -- -- -$15.4M
Special Dividend Paid
Long-Term Debt Issued $5.6M -- -- -- --
Long-Term Debt Repaid -$67.7M -- -- -- --
Repurchase of Common Stock -$29.8M -$128.2M -$630.3M -$144.5M -$129.5M
Other Financing Activities -$12.9M -$61.5M -$5.1M -$3.3M -$8.7M
Cash From Financing -$102.7M -$426M -$91.5M -$146.6M -$152.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $319.9M -$341.4M $93.1M $72.9M -$73.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $441.5M $178.7M $224M $242.7M $126M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$102.3M $205.7M $62.6M $120.3M $139.7M
Depreciation & Amoritzation $74.7M $22M $25.4M $1.2B $1.2B
Stock-Based Compensation $21.4M $14.8M $13.9M $19.1M $21.6M
Change in Accounts Receivable -$174.6M -$144M -$280.1M -$216.5M -$240.4M
Change in Inventories -$1.4B -$1.4B -$1.2B -$1.1B -$1.1B
Cash From Operations $551.8M $294.9M $283.2M $292.5M $223M
 
Capital Expenditures $50.9M $6.8M $7.5M $7M $6M
Cash Acquisitions -$2.5M -$22.9M $6K -- --
Cash From Investing -$72.6M -$72.5M -$39.9M -$18.8M -$35.6M
 
Dividends Paid (Ex Special Dividend) -$8M -- -- -- -$15.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.6M -- -- -- --
Long-Term Debt Repaid -$61.5M -- -- -- --
Repurchase of Common Stock -- -$128.2M -$187.6M -$108.3M -$98.2M
Other Financing Activities -$12.8M -$5.1M -$4.5M -$3.3M -$8.3M
Cash From Financing -$66.8M -$130.2M -$191.5M -$110.9M -$121.1M
 
Beginning Cash (CF) $921.8M $325.3M $481.5M $634.6M $658.4M
Foreign Exchange Rate Adjustment -$21K -- -- -- --
Additions / Reductions $412.4M $92.1M $51.7M $162.9M $66.3M
Ending Cash (CF) $1.3B $417.5M $533.2M $797.5M $724.7M
 
Levered Free Cash Flow $501M $288.1M $275.7M $285.6M $217M

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 23

Quantum [QMCO] is up 0.73% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 6.88% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.35% over the past day.

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

Show me the best stock