Financhill
Buy
59

PRI Quote, Financials, Valuation and Earnings

Last price:
$262.04
Seasonality move :
4.79%
Day range:
$260.23 - $263.15
52-week range:
$230.98 - $298.75
Dividend yield:
1.59%
P/E ratio:
12.03x
P/S ratio:
2.64x
P/B ratio:
3.64x
Volume:
109.9K
Avg. volume:
225.1K
1-year change:
-3.52%
Market cap:
$8.4B
Revenue:
$3.2B
EPS (TTM):
$21.79
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.3B $2.8B $2.8B $2.8B $3.2B
Revenue Growth (YoY) 8.29% 21.28% 0.91% 1.08% 12.01%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $61.1M $74.6M $67.9M $65.4M $119.3M
Operating Expenses -$593M -$701.8M -$771.1M -$863.8M -$1B
Operating Income $593M $701.8M $771.1M $863.8M $1B
 
Net Interest Expenses $86.3M $92.8M $91.2M $92.1M $87.7M
EBT. Incl. Unusual Items $506.7M $511.2M $620M $771.7M $939.2M
Earnings of Discontinued Ops. -- -- -- -$14.6M -$249.6M
Income Tax Expense $120.6M $139.2M $153M $180.6M $219.1M
Net Income to Company $386.2M $476M $467M $576.6M $470.5M
 
Minority Interest in Earnings -- -$1.4M -$5M -- --
Net Income to Common Excl Extra Items $384.5M $370.4M $464.9M $588.7M $718.4M
 
Basic EPS (Cont. Ops) $9.60 $9.41 $12.37 $15.97 $13.67
Diluted EPS (Cont. Ops) $9.57 $9.38 $12.33 $15.94 $13.65
Weighted Average Basic Share $40.1M $39.5M $38M $36M $34.1M
Weighted Average Diluted Share $40.2M $39.7M $38.1M $36M $34.2M
 
EBITDA -- -- -- -- --
EBIT $506.7M $511.2M $620M $771.7M $939.2M
 
Revenue (Reported) $2.3B $2.8B $2.8B $2.8B $3.2B
Operating Income (Reported) $593M $701.8M $771.1M $863.8M $1B
Operating Income (Adjusted) $506.7M $511.2M $620M $771.7M $939.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $699M $689.6M $713.8M $790M $854.3M
Revenue Growth (YoY) 19.86% -1.35% 3.51% 10.68% 8.14%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $18.1M $21M $16.4M $19.1M --
Operating Expenses -$180.4M -$204.2M -$229.3M -$276.6M -$292.1M
Operating Income $180.4M $204.2M $229.3M $276.6M $292.1M
 
Net Interest Expenses $23.3M $23.1M $22.9M $22M $20.5M
EBT. Incl. Unusual Items $147.1M $121.1M $206.4M $254.6M $271.7M
Earnings of Discontinued Ops. -- -- -$5.4M -$30.4M --
Income Tax Expense $35.7M $41.6M $48.9M $59.8M $64.9M
Net Income to Company $111.4M $79.6M $152.1M $164.4M --
 
Minority Interest in Earnings -$1M -- -- -- --
Net Income to Common Excl Extra Items $111M $79.2M $156.8M $194.1M $206.1M
 
Basic EPS (Cont. Ops) $2.83 $2.12 $4.23 $4.76 $6.36
Diluted EPS (Cont. Ops) $2.82 $2.11 $4.23 $4.76 $6.35
Weighted Average Basic Share $39.6M $37.4M $35.8M $33.8M $32.4M
Weighted Average Diluted Share $39.7M $37.5M $35.8M $33.9M $32.5M
 
EBITDA -- -- -- -- --
EBIT $147.1M $121.1M $206.4M $254.6M $271.7M
 
Revenue (Reported) $699M $689.6M $713.8M $790M $854.3M
Operating Income (Reported) $180.4M $204.2M $229.3M $276.6M $292.1M
Operating Income (Adjusted) $147.1M $121.1M $206.4M $254.6M $271.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.6B $2.8B $2.8B $3.1B $3.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $65.7M $85.3M $63.2M $118.2M --
Operating Expenses -$677.2M -$734.6M -$841.2M -$1B -$1B
Operating Income $677.2M $734.6M $841.2M $1B $1B
 
Net Interest Expenses $90.6M $92.7M $92.4M $89M $83.1M
EBT. Incl. Unusual Items $576.5M $496.2M $748.8M $920.5M $946M
Earnings of Discontinued Ops. -- -- -$5.4M -$250.8M -$606K
Income Tax Expense $139M $144.1M $172M $214.2M $224.1M
Net Income to Company $437.6M $458.8M $571.4M $455.4M --
 
Minority Interest in Earnings -$1M -$5.4M -- -- --
Net Income to Common Excl Extra Items $435.7M $350.5M $574.3M $705M $718.9M
 
Basic EPS (Cont. Ops) $11.08 $9.23 $15.63 $12.69 $21.82
Diluted EPS (Cont. Ops) $11.05 $9.21 $15.60 $12.67 $21.79
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $576.5M $496.2M $748.8M $920.5M $946M
 
Revenue (Reported) $2.6B $2.8B $2.8B $3.1B $3.3B
Operating Income (Reported) $677.2M $734.6M $841.2M $1B $1B
Operating Income (Adjusted) $576.5M $496.2M $748.8M $920.5M $946M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2B $2.1B $2.1B $2.3B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $50M $60.7M $56M $102.3M $33.5M
Operating Expenses -$523.1M -$557.9M -$631.6M -$787.1M -$789.2M
Operating Income $523.1M $557.9M $631.6M $787.1M $789.2M
 
Net Interest Expenses $68.2M $68.1M $69.4M $66.3M $61.8M
EBT. Incl. Unusual Items $444.9M $429.9M $562.2M $720.7M $727.5M
Earnings of Discontinued Ops. -- -- -$5.4M -$249M --
Income Tax Expense $107.4M $112.3M $132.2M $168.3M $173.3M
Net Income to Company $337.5M $320.3M $424.7M $303.4M $347.4M
 
Minority Interest in Earnings -$1M -$5M -- -- --
Net Income to Common Excl Extra Items $336.1M $316.1M $428.2M $551.8M $551.8M
 
Basic EPS (Cont. Ops) $8.54 $8.35 $11.68 $8.75 $16.83
Diluted EPS (Cont. Ops) $8.52 $8.33 $11.66 $8.74 $16.81
Weighted Average Basic Share $118.5M $115M $108.7M $103.1M $98.6M
Weighted Average Diluted Share $118.9M $115.4M $108.9M $103.3M $98.7M
 
EBITDA -- -- -- -- --
EBIT $444.9M $429.9M $562.2M $720.7M $727.5M
 
Revenue (Reported) $2B $2.1B $2.1B $2.3B $2.5B
Operating Income (Reported) $523.1M $557.9M $631.6M $787.1M $789.2M
Operating Income (Adjusted) $444.9M $429.9M $562.2M $720.7M $727.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $547.6M $392.5M $489.2M $594.1M $687.8M
Short Term Investments $2.5B $2.8B $2.6B $2.7B $995.4M
Accounts Receivable, Net $4.5B $4.5B $3.5B $3.3B $3B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1B $1.2B $1B $1.1B $1.2B
 
Property Plant And Equipment $104.3M $115M $93.9M $89.6M $88.7M
Long-Term Investments -- -- $48.7M $51.2M $50.9M
Goodwill -- $179.2M $127.7M $127.7M --
Other Intangibles $45.3M $195.8M $185.5M $175M --
Other Long-Term Assets -- -- -- -- --
Total Assets $10.6B $11.9B $11.4B $12B $11.8B
 
Accounts Payable $519.7M $585.4M $538.3M $513.8M $488.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $613.2M $720.5M $676.1M $641.9M $639.6M
 
Long-Term Debt $1.8B $2B $2.1B $2B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $8.8B $9.8B $9.4B $9.9B $9.6B
 
Common Stock $393K $394K $368K $350K $334K
Other Common Equity Adj -- -- $130.4M -$39.1M $224.8M
Common Equity $1.8B $2.1B $2B $2.1B $2.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $7.3M -- -- --
Total Equity $1.8B $2.1B $2B $2.1B $2.3B
 
Total Liabilities and Equity $10.6B $11.9B $11.4B $12B $11.8B
Cash and Short Terms $3B $3.2B $3.1B $3.3B $1.7B
Total Debt $1.8B $2B $2.1B $2B $2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $325.6M $438M $468.8M $550.1M $644.9M
Short Term Investments $2.6B $2.5B $965.5M $1B --
Accounts Receivable, Net $4.5B $4.3B $3.2B $2.9B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $1.2B $1.3B $1.2B $1.3B
 
Property Plant And Equipment $111.8M $96.8M $95.1M $86.5M $43M
Long-Term Investments -- -- -- -- --
Goodwill $224.2M $127.7M $127.7M -- --
Other Intangibles $204.6M $188.2M $177.7M $45.3M --
Other Long-Term Assets -- -- -- -- --
Total Assets $11.5B $11B $11.5B $11.9B $12.3B
 
Accounts Payable $557.1M $496.6M $475.4M $496.8M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.3B $706.7M $782.5M $602.6M $634.4M
 
Long-Term Debt $1.6B $2.1B $2.1B $2B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $9.4B $9.4B $9.2B $10B $10B
 
Common Stock $395K $370K $353K $335K $321K
Other Common Equity Adj -- -- -- -$71.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7.6M -- -- -- --
Total Equity $2.1B $1.6B $2.3B $1.9B $2.3B
 
Total Liabilities and Equity $11.5B $11B $11.5B $11.9B $12.3B
Cash and Short Terms $3B $2.9B $1.4B $1.6B --
Total Debt $1.6B $2.1B $2.1B $2B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $386.2M $476M $467M $576.6M $470.5M
Depreciation & Amoritzation $17.7M $29.8M $34.2M $32M $23.4M
Stock-Based Compensation $19M $16.8M $22.4M $18.9M $25.1M
Change in Accounts Receivable -$135.7M $751.6M $481.3M $228.4M $201.3M
Change in Inventories -- -- -- -- --
Cash From Operations $643.4M $665.8M $737.7M $707.1M $846.8M
 
Capital Expenditures $27.6M $24.7M $25.8M $33.9M $29.2M
Cash Acquisitions -- $494.5M -- -- --
Cash From Investing -$53.5M -$923.4M -$200M -$90.1M -$232.3M
 
Dividends Paid (Ex Special Dividend) $64.3M $74.6M $83.8M $93.7M $112.8M
Special Dividend Paid
Long-Term Debt Issued -- $722.3M -- -- --
Long-Term Debt Repaid -$274K -$509M -$12.6M -$265K -$256K
Repurchase of Common Stock $231.4M $18.8M $356.3M $375.1M $428.4M
Other Financing Activities -$5.7M -$12M -$5.1M -$10.6M -$9.6M
Cash From Financing -$301.8M $108M -$457.9M -$479.6M -$551.1M
 
Beginning Cash (CF) $547.6M $392.5M $489.2M $594.1M $687.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $290.7M -$146.3M $76.8M $138.5M $59.4M
Ending Cash (CF) $840.9M $249.6M $563M $733.7M $743.2M
 
Levered Free Cash Flow $615.8M $641.1M $711.9M $673.2M $817.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $111.4M $79.6M $152.1M $164.4M --
Depreciation & Amoritzation $8.9M $8.3M $7.4M $4.6M $4.3M
Stock-Based Compensation $642K $1.1M $2M $3.9M $4.3M
Change in Accounts Receivable -$56M $36.5M $31.9M $32.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $160.3M $161.8M $139.7M $207.2M $212.6M
 
Capital Expenditures $9.3M $9.6M $3.4M $14M $5.2M
Cash Acquisitions $494.5M -- -- -- --
Cash From Investing -$589.5M -$8M -$101.6M -$125.1M -$15.3M
 
Dividends Paid (Ex Special Dividend) $18.7M $20.6M $23.3M $30.5M $33.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$68K -$66K -$66K -$62K --
Repurchase of Common Stock -- $97.4M $106.5M $128.8M $129M
Other Financing Activities -$88K -$126K -- -$842K --
Cash From Financing -$18.8M -$118.2M -$129.9M -$160.2M -$162.9M
 
Beginning Cash (CF) $325.6M $438M $468.8M $550.1M $644.9M
Foreign Exchange Rate Adjustment -$1M -$2.8M -$1.1M $888K -$1M
Additions / Reductions -$449M $32.9M -$92.9M -$77.2M $33.4M
Ending Cash (CF) -$124.5M $468.2M $374.7M $473.8M $677.2M
 
Levered Free Cash Flow $151M $152.2M $136.3M $193.1M $207.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $437.6M $458.8M $571.4M $455.4M --
Depreciation & Amoritzation $24.9M $35.8M $33.3M $26.2M $18.7M
Stock-Based Compensation $18.1M $21.7M $19.3M $21.8M $25.3M
Change in Accounts Receivable -$38.1M $1.3B $156.1M $220M --
Change in Inventories -- -- -- -- --
Cash From Operations $674.6M $762.1M $672.4M $817.2M $843.1M
 
Capital Expenditures $26.6M $27.2M $15.5M $46.9M $20M
Cash Acquisitions $494.5M -- -- -- --
Cash From Investing -$718M -$297.6M -$191.1M -$183.8M -$166.5M
 
Dividends Paid (Ex Special Dividend) $71.8M $82.1M $91.2M $105.5M $133M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$266K -$521.3M -$266K -$258K --
Repurchase of Common Stock $13.4M $343.1M $334.5M $453.2M $427.8M
Other Financing Activities -$6.6M -$10.4M -$10.4M -$8.7M --
Cash From Financing $32.9M -$359.6M -$436.4M -$567.6M -$571M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.3M $101.4M $45.3M $66.1M $104.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $648M $734.9M $656.9M $770.3M $823.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $337.5M $320.3M $424.7M $303.4M $347.4M
Depreciation & Amoritzation $19.7M $25.6M $24.8M $19.1M $14.3M
Stock-Based Compensation $14.8M $19.7M $16.6M $19.5M $19.8M
Change in Accounts Receivable -$27.9M $481.1M $155.8M $147.5M $77.2M
Change in Inventories -- -- -- -- --
Cash From Operations $435.1M $531.4M $466.1M $576.2M $572.5M
 
Capital Expenditures $21.4M $24M $13.6M $26.6M $17.5M
Cash Acquisitions $494.5M -- -- -- --
Cash From Investing -$722.6M -$96.8M -$87.8M -$181.6M -$115.8M
 
Dividends Paid (Ex Special Dividend) $56M $63.4M $70.8M $82.6M $102.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $125M -- -- -- --
Long-Term Debt Repaid -$201K -$12.6M -$199K -$192K -$137K
Repurchase of Common Stock -- $324.4M $302.5M $380.6M $380M
Other Financing Activities -$6.6M -$5M -$10.2M -$8.3M -$8.7M
Cash From Financing $62.3M -$405.3M -$383.8M -$471.8M -$491.6M
 
Beginning Cash (CF) $1.5B $1.2B $1.5B $1.8B $1.9B
Foreign Exchange Rate Adjustment $3.2M -$3.7M -$333K -$1.1M $1.5M
Additions / Reductions -$222M $25.7M -$5.9M -$78.2M -$33.4M
Ending Cash (CF) $1.3B $1.2B $1.5B $1.7B $1.9B
 
Levered Free Cash Flow $413.7M $507.5M $452.5M $549.6M $555.1M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock