Financhill
Buy
74

PITAF Quote, Financials, Valuation and Earnings

Last price:
$23.98
Seasonality move :
-3.19%
Day range:
$23.98 - $23.98
52-week range:
$14.11 - $23.98
Dividend yield:
5.57%
P/E ratio:
12.92x
P/S ratio:
1.35x
P/B ratio:
2.12x
Volume:
2
Avg. volume:
20
1-year change:
69.92%
Market cap:
$31B
Revenue:
$22.9B
EPS (TTM):
$1.86
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $34.2B $37.5B $13.8B $21.8B $22.9B
Revenue Growth (YoY) -6.67% 9.53% -63.23% 57.99% 5.11%
 
Cost of Revenues $29.5B $32B $8.2B $15.7B $16B
Gross Profit $4.7B $5.5B $5.6B $6.1B $6.9B
Gross Profit Margin 13.73% 14.59% 40.81% 28.09% 29.95%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2B $2.4B $2.1B $2.3B $2.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.3B $2.9B $2.9B $2.8B $3.5B
Operating Income $2.4B $2.6B $2.8B $3.3B $3.3B
 
Net Interest Expenses $197.2M $226.9M $316.3M $426M $506.2M
EBT. Incl. Unusual Items $1.8B $2.5B $2.6B $2.9B $2.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $421.8M $695M $893.3M $858.4M $711.8M
Net Income to Company $1.8B $2.6B $2.6B $2.9B $2.9B
 
Minority Interest in Earnings -$1.1M $2.4M $5.3M $11.9M $20.6M
Net Income to Common Excl Extra Items $1.4B $1.9B $1.7B $2.1B $2.2B
 
Basic EPS (Cont. Ops) $1.06 $1.43 $1.28 $1.60 $1.67
Diluted EPS (Cont. Ops) $1.06 $1.43 $1.28 $1.60 $1.67
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA $3.2B $3.5B $3.6B $4.3B $4.3B
EBIT $2.4B $2.6B $2.8B $3.3B $3.3B
 
Revenue (Reported) $34.2B $37.5B $13.8B $21.8B $22.9B
Operating Income (Reported) $2.4B $2.6B $2.8B $3.3B $3.3B
Operating Income (Adjusted) $2.4B $2.6B $2.8B $3.3B $3.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.4B $3.1B $4.1B $6.4B $6.6B
Revenue Growth (YoY) -6.25% -63.75% 33.37% 57.65% 2.1%
 
Cost of Revenues $7.7B $2.3B $3.4B $5.4B $5.5B
Gross Profit $769.7M $717.8M $642.9M $977.7M $1.1B
Gross Profit Margin 9.13% 23.49% 15.78% 15.22% 16.55%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $84.9M $43.3M $45.7M $37.4M $90M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $84.9M $56.4M $56.6M $131.8M $109.8M
Operating Income $684.8M $661.4M $586.3M $845.9M $975.7M
 
Net Interest Expenses $17.7M $39.3M $32.6M $26.4M $33.9M
EBT. Incl. Unusual Items $684.8M $665.4M $591.8M $862.4M $989.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $218.1M $211.4M $182.8M $246.1M $286.3M
Net Income to Company $472.7M $400.4M $415.6M $625.1M $744.7M
 
Minority Interest in Earnings $1.2M $1M $3.3M $4.4M $8.2M
Net Income to Common Excl Extra Items $472.7M $457.1M $415.6M $625.1M $704.6M
 
Basic EPS (Cont. Ops) $0.36 $0.35 $0.32 $0.48 $0.54
Diluted EPS (Cont. Ops) $0.36 $0.35 $0.32 $0.48 $0.54
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA $919.4M $855.7M $803.9M $1.1B $1.2B
EBIT $684.8M $661.4M $586.3M $845.9M $975.7M
 
Revenue (Reported) $8.4B $3.1B $4.1B $6.4B $6.6B
Operating Income (Reported) $684.8M $661.4M $586.3M $845.9M $975.7M
Operating Income (Adjusted) $684.8M $661.4M $586.3M $845.9M $975.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $39.5B $21.4B $15.5B $24.5B $22.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $37B $18.7B $12.2B $21B $19B
Gross Profit $2.5B $2.7B $3.3B $3.5B $3.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $227.1M $200.3M $587.1M $179.5M $306.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $227.1M $254.9M $610M $440.5M $880.5M
Operating Income $2.3B $2.5B $2.7B $3.1B $3.1B
 
Net Interest Expenses $89.7M $136.9M $108.3M $114.8M $124.5M
EBT. Incl. Unusual Items $2.3B $2.8B $2.7B $3.1B $3.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $594M $788.4M $921.6M $907.8M $818.6M
Net Income to Company $2.2B $2.6B $2.7B $3B $3.2B
 
Minority Interest in Earnings $1.2M $3.3M $8.6M $19.5M $27.9M
Net Income to Common Excl Extra Items $1.8B $2B $1.8B $2.2B $2.4B
 
Basic EPS (Cont. Ops) $1.36 $1.53 $1.38 $1.66 $1.86
Diluted EPS (Cont. Ops) $1.36 $1.53 $1.38 $1.66 $1.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.3B $3.3B $3.5B $4B $4.1B
EBIT $2.3B $2.5B $2.7B $3.1B $3.1B
 
Revenue (Reported) $39.5B $21.4B $15.5B $24.5B $22.9B
Operating Income (Reported) $2.3B $2.5B $2.7B $3.1B $3.1B
Operating Income (Adjusted) $2.3B $2.5B $2.7B $3.1B $3.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $29.1B $13B $14.6B $17.3B $17.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $26.9B $10.6B $12.1B $14.5B $14.2B
Gross Profit $2.2B $2.4B $2.5B $2.8B $3.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $227.1M $128.3M $191.3M $74.1M $265.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $227.1M $182.9M $214.2M $357.7M $305.6M
Operating Income $2B $2.2B $2.3B $2.5B $2.8B
 
Net Interest Expenses $64.7M $115.1M $91M $77.2M $111.7M
EBT. Incl. Unusual Items $2B $2.2B $2.3B $2.5B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $597.6M $687.8M $713.5M $762.6M $865.5M
Net Income to Company $1.4B $1.4B $1.6B $1.7B $2.1B
 
Minority Interest in Earnings $2.4M $3.3M $6.5M $14.1M $21.5M
Net Income to Common Excl Extra Items $1.4B $1.5B $1.6B $1.7B $2B
 
Basic EPS (Cont. Ops) $1.08 $1.18 $1.27 $1.33 $1.52
Diluted EPS (Cont. Ops) $1.08 $1.18 $1.27 $1.33 $1.52
Weighted Average Basic Share $3.9B $3.9B $3.9B $3.9B $3.9B
Weighted Average Diluted Share $3.9B $3.9B $3.9B $3.9B $3.9B
 
EBITDA $2.7B $2.8B $2.9B $3.2B $3.5B
EBIT $2B $2.2B $2.3B $2.5B $2.8B
 
Revenue (Reported) $29.1B $13B $14.6B $17.3B $17.3B
Operating Income (Reported) $2B $2.2B $2.3B $2.5B $2.8B
Operating Income (Adjusted) $2B $2.2B $2.3B $2.5B $2.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $31.3B $28.6B $30.5B $31B $31.2B
Short Term Investments $37B $36.6B $38.4B $35.6B $35.8B
Accounts Receivable, Net $2.9B $2.9B $2.3B $2.7B $2.1B
Inventory $201.9M $176.3M $167.6M $190M $183.3M
Prepaid Expenses $14.7M $69.4M $34.2M $68.5M $109.8M
Other Current Assets -- -- -$4.3M -- --
Total Current Assets $54.7B $54.7B $53.5B $50.8B $50.7B
 
Property Plant And Equipment $4.1B $3.8B $4B $4.2B $4.1B
Long-Term Investments $267.5B $252B $205.1B $227.6B $218B
Goodwill $28.3M $84.9M $719.6M $879.9M $828.3M
Other Intangibles $900.3M $903.5M $1.2B $1.4B $1.4B
Other Long-Term Assets $66.4M $56.6M $47.2M $257.6M $337.1M
Total Assets $333.2B $323.8B $279.7B $299.2B $286.9B
 
Accounts Payable $2.3B $2.1B $2.3B $2.3B $2.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $265.7M $248M $317.4M $325M $321.5M
Other Current Liabilities $8.6B $9.3B $9.9B $11.1B $11B
Total Current Liabilities $103.1B $107B $104.1B $99.9B $93.4B
 
Long-Term Debt $12.5B $11.9B $11.6B $11B $8.4B
Capital Leases -- -- -- -- --
Total Liabilities $319.2B $310.9B $272.1B $288.5B $275.6B
 
Common Stock $1.6B $1.5B $1.4B $1.4B $1.4B
Other Common Equity Adj -- -- -- -- --
Common Equity $14.1B $12.9B $7.5B $10.5B $11.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.1M $9.1M $47M $129.2M $131.5M
Total Equity $14.1B $12.9B $7.6B $10.6B $11.3B
 
Total Liabilities and Equity $333.2B $323.8B $279.7B $299.2B $286.9B
Cash and Short Terms $31.3B $28.6B $30.5B $31B $31.2B
Total Debt $12.8B $12.2B $12B $11.3B $8.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $18.3B $10.5B $10.4B $35B $11.6B
Short Term Investments $25.8B $29.1B $36.5B $37.8B --
Accounts Receivable, Net $3B $2.2B $2.4B $2.1B $2.5B
Inventory $188.9M $151.8M $177.9M $196.4M $213.9M
Prepaid Expenses -- -- -- $171.9M --
Other Current Assets -- $982.9K $1.1M -- --
Total Current Assets $49.9B $44.8B $48.3B $55.3B $56.5B
 
Property Plant And Equipment $3.9B $3.5B $3.9B $4.2B $4.8B
Long-Term Investments $259.3B $190.2B $208.2B $233.5B $260.4B
Goodwill -- -- -- $889.1M --
Other Intangibles -- -- -- $1.4B --
Other Long-Term Assets $4.4B $3.8B $3.8B $4.5B --
Total Assets $323.4B $253.8B $276.6B $308B $335B
 
Accounts Payable $2B $2B $2.1B $1.9B $2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.2B $2B $2B -- --
Total Current Liabilities $103.7B $94.4B $95.7B $99.5B $113B
 
Long-Term Debt $17.5B $10.7B $11.9B $9.3B $8.2B
Capital Leases -- -- -- -- --
Total Liabilities $309.6B $245.3B $267.8B $295.4B $320.2B
 
Common Stock $1.5B $1.3B $1.4B $1.5B $1.5B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.1M $40.2M $120.7M $142.9M $183.3M
Total Equity $13.8B $8.6B $8.7B $12.6B $14.8B
 
Total Liabilities and Equity $323.4B $253.8B $276.6B $308B $335B
Cash and Short Terms $18.3B $10.5B $10.4B $35B $11.6B
Total Debt $17.5B $10.7B $11.9B $9.7B $8.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.8B $2.6B $2.6B $2.9B $2.9B
Depreciation & Amoritzation $817.4M $947.9M $877.6M $948.1M $998.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$298.7M -$839.2M $285.9M -$1.1B $247.7M
Change in Inventories -$29.6M $13M $2.1M -$16.2M -$5.4M
Cash From Operations $2.2B $4.9B $189.2M $1.5B $3.1B
 
Capital Expenditures $774M $891.2M $851.3M $914.6M $1B
Cash Acquisitions -- $47.3M $712.6M $102.7M -$3.2M
Cash From Investing -$684M -$498.8M -$1.7B -$1.1B -$1.1B
 
Dividends Paid (Ex Special Dividend) $698.8M $782.5M $841.8M $954.6M $1.3B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $26.3M $36.8M $24.9M
Other Financing Activities $1.1M $939.4M -$22.1M -$22.7M -$22.7M
Cash From Financing $1.2B -$379.4M -$1.6B -$1.3B -$1.6B
 
Beginning Cash (CF) $13.3B $17.8B $11.6B $9.8B $9.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.7B $4.1B -$3.1B -$834.6M $507.3M
Ending Cash (CF) $16B $21.8B $8.4B $9B $9.8B
 
Levered Free Cash Flow $1.4B $4.1B -$662.1M $614.1M $2.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $472.7M $400.4M $415.6M $625.1M $744.7M
Depreciation & Amoritzation $234.6M $186M $236.1M $259.3M $311.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$207.5M $176.5M $427.5M -$105.5M -$151.7M
Change in Inventories -$1.2M -$4.4M -- -$2.2M $3.2M
Cash From Operations $2B $2.6B $1.9B $1.3B $1.1B
 
Capital Expenditures $173.3M $174.4M $155.6M $219.7M $551.1M
Cash Acquisitions -- $546.4M -- -$2.2M -$19.9M
Cash From Investing -$229.9M -$702M -$170.8M -$228.5M -$412.3M
 
Dividends Paid (Ex Special Dividend) -- -$30.3M -- -- $33.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$1.4M -- $3.3M $958.2K
Other Financing Activities -$20.7M $1.2M $34.7K $592.5K --
Cash From Financing $136.7M -$423.7M -$109.9M -$92.3M -$136.4M
 
Beginning Cash (CF) $18.3B $10.5B $10.4B $11.1B $11.6B
Foreign Exchange Rate Adjustment -- $1.9M -- -- --
Additions / Reductions $1.9B $1.4B $1.6B $952.4M $535.7M
Ending Cash (CF) $20.2B $11.9B $12B $12.1B $12.2B
 
Levered Free Cash Flow $1.8B $2.4B $1.8B $1.1B $533.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.2B $2.6B $2.7B $3B $3.2B
Depreciation & Amoritzation $952.6M $852.4M $960.3M $963.9M $1.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$938.4M $666.8M -$121M -$1.1B -$295.1M
Change in Inventories $7.2M $12.2M -$12.9M -$10.8M -$4.6M
Cash From Operations $2.1B $1.8B $1.7B $2.9B $3.7B
 
Capital Expenditures $461M $282.6M $360.9M $535.9M $786M
Cash Acquisitions $48.2M $644.3M $150.7M -$2.2M -$19.8M
Cash From Investing -$401M -$1.5B -$999.9M -$1.1B -$2B
 
Dividends Paid (Ex Special Dividend) $759.1M $805M $911.1M $1.1B $1.6B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $25.2M $37.3M $24.8M $32M
Other Financing Activities -- -- -$23.9M -- --
Cash From Financing -$258.6M -$1.7B -$1.3B -$1.3B -$2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B -$1.4B -$641.6M $548.8M -$344.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.6B $1.5B $1.3B $2.4B $2.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.4B $1.4B $1.6B $1.7B $2.1B
Depreciation & Amoritzation $714.2M $618.1M $726.7M $742.4M $862.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.2B $301M -$97.5M -$27.6M -$569.1M
Change in Inventories $3.6M $3M -$11.9M -$6.5M -$5.8M
Cash From Operations $3.1B $29.2M $1.5B $2.9B $3.5B
 
Capital Expenditures $544.5M $411.7M $424.8M $556.3M $768.9M
Cash Acquisitions $48.2M $644.3M $103.4M -$2.2M -$19.9M
Cash From Investing -$156.6M -$1.2B -$541.5M -$536M -$1.5B
 
Dividends Paid (Ex Special Dividend) $507.6M $529.5M $623.6M $789.1M $1.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $25.2M $37M $24.8M $32.7M
Other Financing Activities $936.2M -$21.2M -$22.9M -$23.1M -$23.8M
Cash From Financing $112.2M -$1.2B -$953.8M -$963.9M -$1.5B
 
Beginning Cash (CF) $46.5B $39.9B $28.8B $31.2B $33.4B
Foreign Exchange Rate Adjustment -- $1.9M -- -- --
Additions / Reductions $3.1B -$2.4B $37.4M $1.4B $552.7M
Ending Cash (CF) $49.6B $37.6B $28.8B $32.6B $33.9B
 
Levered Free Cash Flow $2.6B -$382.6M $1.1B $2.3B $2.8B

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