Financhill
Sell
5

PBCRY Quote, Financials, Valuation and Earnings

Last price:
$10.62
Seasonality move :
2.32%
Day range:
$10.57 - $10.68
52-week range:
$10.43 - $15.23
Dividend yield:
4.28%
P/E ratio:
15.02x
P/S ratio:
6.81x
P/B ratio:
3.10x
Volume:
133K
Avg. volume:
230.4K
1-year change:
-23.19%
Market cap:
$52.4B
Revenue:
$7.7B
EPS (TTM):
$0.71
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $6.1B $6.6B $7.2B $7.6B $7.7B
Revenue Growth (YoY) 6.29% 7.28% 9.85% 5.76% 0.37%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $104.2M -$70.8M $88.3M $107.7M --
Operating Expenses -$2.7B -$3.4B -$4B -$4.3B -$4.3B
Operating Income $2.7B $3.4B $4B $4.3B $4.3B
 
Net Interest Expenses $6.5M $6.8M $6.9M $8M $7.6M
EBT. Incl. Unusual Items $2.7B $3.4B $3.9B $4.3B $4.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $517M $655.8M $754.2M $842.3M $826.6M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $1.2M $1.3M $1.2M $943.2K $1.6M
Net Income to Common Excl Extra Items $2.2B $2.8B $3.2B $3.5B $3.5B
 
Basic EPS (Cont. Ops) $0.45 $0.56 $0.65 $0.70 $0.70
Diluted EPS (Cont. Ops) $0.45 $0.56 $0.65 $0.70 $0.70
Weighted Average Basic Share $4.9B $4.9B $4.9B $4.9B $4.9B
Weighted Average Diluted Share $4.9B $4.9B $4.9B $4.9B $4.9B
 
EBITDA -- -- -- -- --
EBIT $3.4B $4B $4.7B $5.1B $5.1B
 
Revenue (Reported) $6.1B $6.6B $7.2B $7.6B $7.7B
Operating Income (Reported) $2.7B $3.4B $4B $4.3B $4.3B
Operating Income (Adjusted) $3.4B $4B $4.7B $5.1B $5.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.6B $1.7B $1.8B $2B $1.9B
Revenue Growth (YoY) 6.68% 7.19% 9.08% 7.89% -4.77%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $42.3M $29M $33.2M -$5M --
Operating Expenses -$717.9M -$942.5M -$993M -$1.1B -$1.1B
Operating Income $717.9M $942.5M $993M $1.1B $1.1B
 
Net Interest Expenses $1.6M $2M $1.9M $2.2M $2.2M
EBT. Incl. Unusual Items $717.5M $941.8M $972.7M $1.1B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $138.7M $184.8M $189.3M $228.4M $200.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $312.9K $287.3K -$49.3K $59.7K $586K
Net Income to Common Excl Extra Items $578.8M $757.1M $783.5M $871.3M $849.7M
 
Basic EPS (Cont. Ops) $0.12 $0.15 $0.16 $0.18 $0.17
Diluted EPS (Cont. Ops) $0.12 $0.15 $0.16 $0.18 $0.17
Weighted Average Basic Share $4.9B $4.9B $4.9B $4.9B $4.9B
Weighted Average Diluted Share $4.9B $4.9B $4.9B $4.9B $4.9B
 
EBITDA -- -- -- -- --
EBIT $877.2M $1.1B $1.2B $1.3B $1.3B
 
Revenue (Reported) $1.6B $1.7B $1.8B $2B $1.9B
Operating Income (Reported) $717.9M $942.5M $993M $1.1B $1.1B
Operating Income (Adjusted) $877.2M $1.1B $1.2B $1.3B $1.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $6.2B $6.5B $7.4B $7.7B $7.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $103.2M -$75.3M $87.5M $107.6M --
Operating Expenses -$2.7B -$3.4B -$4B -$4.3B -$4.3B
Operating Income $2.7B $3.4B $4B $4.3B $4.3B
 
Net Interest Expenses $6.5M $8.1M $7.7M $8M $7.7M
EBT. Incl. Unusual Items $2.7B $3.4B $4B $4.3B $4.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $518.3M $650.9M $757.3M $846.5M $829.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $1.2M $1.3M $1.3M $946.4K $1.6M
Net Income to Common Excl Extra Items $2.2B $2.7B $3.2B $3.5B $3.5B
 
Basic EPS (Cont. Ops) $0.45 $0.55 $0.65 $0.70 $0.71
Diluted EPS (Cont. Ops) $0.45 $0.55 $0.65 $0.70 $0.71
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $3.4B $3.9B $4.8B $5.1B $5.1B
 
Revenue (Reported) $6.2B $6.5B $7.4B $7.7B $7.7B
Operating Income (Reported) $2.7B $3.4B $4B $4.3B $4.3B
Operating Income (Adjusted) $3.4B $3.9B $4.8B $5.1B $5.1B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $6.5B $7.4B $7.7B $7.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$75.3M $87.5M $107.6M $87.3M --
Operating Expenses -$3.4B -$4B -$4.3B -$4.3B --
Operating Income $3.4B $4B $4.3B $4.3B --
 
Net Interest Expenses $8.1M $7.7M $8M $7.7M --
EBT. Incl. Unusual Items $3.4B $4B $4.3B $4.3B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $650.9M $757.3M $846.5M $829.8M --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $1.3M $1.3M $946.5K $1.6M --
Net Income to Common Excl Extra Items $2.7B $3.2B $3.5B $3.5B --
 
Basic EPS (Cont. Ops) $0.55 $0.65 $0.70 $0.71 --
Diluted EPS (Cont. Ops) $0.55 $0.65 $0.70 $0.71 --
Weighted Average Basic Share $19.7B $19.7B $19.7B $19.7B --
Weighted Average Diluted Share $19.7B $19.7B $19.7B $19.7B --
 
EBITDA -- -- -- -- --
EBIT $3.9B $4.8B $5.1B $5.1B --
 
Revenue (Reported) $6.5B $7.4B $7.7B $7.7B --
Operating Income (Reported) $3.4B $4B $4.3B $4.3B --
Operating Income (Adjusted) $3.9B $4.8B $5.1B $5.1B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $11.2B $9.3B $7.5B $4.6B $4.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $46.2M $56.2M $68.1M $154.5M --
Other Current Assets -- -- -- -- --
Total Current Assets $25.3B $22.3B $16.9B $7.6B $7.9B
 
Property Plant And Equipment $1.6B $1.6B $1.7B $1.8B $1.7B
Long-Term Investments $537.7M $386.4M $687.5M $567.1M $716.2M
Goodwill $81.1M $74.1M $74.1M $70.7M --
Other Intangibles $29.7M $26.2M $26M $39.5M --
Other Long-Term Assets -- -- -- -- --
Total Assets $86.4B $84.7B $91.3B $90.2B $95.2B
 
Accounts Payable $8.7M $11.1M $26.8M $12.9M $51.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $55.3B $55.9B $58.6B $58.2B $63.4B
 
Long-Term Debt $114.6M $64.4M $66.2M $41.2M $20.9M
Capital Leases -- -- -- -- --
Total Liabilities $72.2B $70.5B $75.6B $73.8B $78.3B
 
Common Stock $108.4M $99.3M $99.9M $95.9M $92.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $14.3B $14.2B $15.7B $16.3B $16.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $9.6M $10.5M $11.8M $12.1M $13.3M
Total Equity $14.3B $14.3B $15.7B $16.4B $16.9B
 
Total Liabilities and Equity $86.4B $84.7B $91.3B $90.2B $95.2B
Cash and Short Terms $13.2B $10.3B $8.2B $5.4B --
Total Debt $114.6M $64.4M $66.2M $68.2M $20.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $11.2B $9.3B $7.5B $4.6B $4.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $46.2M $56.2M $68.1M $154.5M --
Other Current Assets -- -- -- -- --
Total Current Assets $25.3B $22.3B $16.9B $7.6B $7.9B
 
Property Plant And Equipment $1.6B $1.6B $1.7B $1.8B $1.7B
Long-Term Investments $537.7M $386.4M $687.5M $567.1M $716.2M
Goodwill $81.1M $74.1M $74.1M $70.7M --
Other Intangibles $29.7M $26.2M $26M $39.5M --
Other Long-Term Assets -- -- -- -- --
Total Assets $86.4B $84.7B $91.3B $90.2B $95.2B
 
Accounts Payable $8.7M $11.1M $26.8M $12.9M $51.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $55.3B $55.9B $58.6B $58.2B $63.4B
 
Long-Term Debt $114.6M $64.4M $66.2M $41.2M $20.9M
Capital Leases -- -- -- -- --
Total Liabilities $72.2B $70.5B $75.6B $73.8B $78.3B
 
Common Stock $108.4M $99.3M $99.9M $95.9M $92.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $9.6M $10.5M $11.8M $12.1M $13.3M
Total Equity $14.3B $14.3B $15.7B $16.4B $16.9B
 
Total Liabilities and Equity $86.4B $84.7B $91.3B $90.2B $95.2B
Cash and Short Terms $13.2B $10.3B $8.2B $5.4B --
Total Debt $114.6M $64.4M $66.2M $68.2M $20.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.4B $3.5B $3.4B $3.7B $3.7B
 
Capital Expenditures $230.9M $226.6M $333.8M $263M $147.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.9B -$7.1B -$8.1B -$5.4B -$7.7B
 
Dividends Paid (Ex Special Dividend) $959.3M $1.3B $1.7B $2.2B $2.3B
Special Dividend Paid
Long-Term Debt Issued $503.2M $1.6B $3.3B $4.6B --
Long-Term Debt Repaid -$534M -$1.6B -$3.3B -$4.6B --
Repurchase of Common Stock -- -- -- -- $129.9M
Other Financing Activities $5.4M $11.2M $52.8M $17.2M --
Cash From Financing $8.4B $2.4B $2.5B -$780.4M $4.2B
 
Beginning Cash (CF) $7.4B $11.9B $10.5B $7.8B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.8B -$1.2B -$2.1B -$2.6B $301.5M
Ending Cash (CF) $12.3B $10.8B $8.2B $5.4B --
 
Levered Free Cash Flow $3.1B $3.2B $3.1B $3.4B $3.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $878.4M $1.1B $835.2M $1.1B $863.3M
 
Capital Expenditures $103.5M $46M $126.6M $115.9M $81.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.9B -$1.2B -$2.2B -$1.8B -$3.5B
 
Dividends Paid (Ex Special Dividend) $224.1M $280.4M $338.2M $415.6M $405.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $314.8M $619.5M $978.4M $1.5B --
Long-Term Debt Repaid -$298.6M -$626.9M -$937M -$1.4B --
Repurchase of Common Stock -- -- -- -- $115.3M
Other Financing Activities $2.4M $145.1K $60.8M $40.3M --
Cash From Financing $3.7B $502.2M $709.3M -$192.1M $2B
 
Beginning Cash (CF) $11.7B $10.3B $9.1B $6.5B --
Foreign Exchange Rate Adjustment $5.2M $28.6M $27.9M -$88.3M $852.9K
Additions / Reductions $705.9M $415.8M -$626.9M -$997.2M -$556M
Ending Cash (CF) $12.3B $10.8B $8.2B $5.4B --
 
Levered Free Cash Flow $774.8M $1B $708.6M $980.1M $781.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.5B $3.4B $3.5B $3.7B $3.8B
 
Capital Expenditures $231.5M $226.3M $335.6M $263.8M $148.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.9B -$7.1B -$8.1B -$5.4B -$7.7B
 
Dividends Paid (Ex Special Dividend) $961.9M $1.3B $1.7B $2.2B $2.3B
Special Dividend Paid
Long-Term Debt Issued $503.2M $1.6B $3.3B $4.6B --
Long-Term Debt Repaid -$534M -$1.6B -$3.3B -$4.6B --
Repurchase of Common Stock -- -- -- -- $130.5M
Other Financing Activities $5.4M $11.2M $52.8M $17.2M --
Cash From Financing $8.4B $2.4B $2.5B -$782.8M $4.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5B -$1.2B -$2.1B -$2.6B $303M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.2B $3.2B $3.1B $3.4B $3.6B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.4B $3.5B $3.7B $3.8B --
 
Capital Expenditures $226.3M $335.6M $263.8M $148.7M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.1B -$8.1B -$5.4B -$7.7B --
 
Dividends Paid (Ex Special Dividend) $1.3B $1.7B $2.2B $2.3B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.6B $3.3B $4.6B $2.8B --
Long-Term Debt Repaid -$1.6B -$3.3B -$4.6B -$2.9B --
Repurchase of Common Stock -- -- -- $130.5M --
Other Financing Activities $11.2M $52.8M $17.2M -$47.4M --
Cash From Financing $2.4B $2.5B -$782.8M $4.3B --
 
Beginning Cash (CF) $49.2B $40.8B $30.4B $12.3B --
Foreign Exchange Rate Adjustment $58.9M $47.8M -$28.9M -$2.6M --
Additions / Reductions -$1.2B -$2.1B -$2.6B $303M --
Ending Cash (CF) $47.6B $38.5B $27.8B $13.5B --
 
Levered Free Cash Flow $3.2B $3.1B $3.4B $3.6B --

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
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

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

Show me the best stock