Financhill
Sell
49

PNAGF Quote, Financials, Valuation and Earnings

Last price:
$4.41
Seasonality move :
-1%
Day range:
$4.41 - $4.41
52-week range:
$3.45 - $5.00
Dividend yield:
3.83%
P/E ratio:
21.28x
P/S ratio:
5.90x
P/B ratio:
2.58x
Volume:
1
Avg. volume:
54
1-year change:
13.66%
Market cap:
$8.7B
Revenue:
$1.4B
EPS (TTM):
$0.21
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1.4B $1.4B $1.4B $1.4B
Revenue Growth (YoY) 1.01% 2.4% 2.71% 0.95% 1.14%
 
Cost of Revenues $698.6M $706.6M $866.5M $911.9M $931.6M
Gross Profit $632.2M $656.1M $533.1M $501.1M $497.4M
Gross Profit Margin 47.5% 48.15% 38.09% 35.46% 34.81%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $29.8M $31.8M $25.8M $28.7M $31.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $30.4M $21.5M $11.1M $18.4M $34.6M
Operating Income $601.8M $634.6M $522.1M $482.6M $462.8M
 
Net Interest Expenses $52.3M $42.2M $40.3M $27.5M $19.3M
EBT. Incl. Unusual Items $583.1M $599.4M $486.6M $470.6M $483.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $125.6M $127.9M $116.1M $106.3M $95.4M
Net Income to Company $621.1M $637.3M $515.6M $523.1M $515.9M
 
Minority Interest in Earnings $17.3M $29.5M $25.7M $17.9M $19.1M
Net Income to Common Excl Extra Items $495.5M $509.4M $399.5M $416.7M $420.4M
 
Basic EPS (Cont. Ops) $0.24 $0.24 $0.19 $0.20 $0.20
Diluted EPS (Cont. Ops) $0.24 $0.24 $0.19 $0.20 $0.20
Weighted Average Basic Share $2B $2B $2B $2B $2B
Weighted Average Diluted Share $2B $2B $2B $2B $2B
 
EBITDA $843.7M $871.7M $757.6M $733.1M $719.6M
EBIT $601.8M $634.6M $522.1M $482.6M $462.8M
 
Revenue (Reported) $1.3B $1.4B $1.4B $1.4B $1.4B
Operating Income (Reported) $601.8M $634.6M $522.1M $482.6M $462.8M
Operating Income (Adjusted) $601.8M $634.6M $522.1M $482.6M $462.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $340.3M $349M $335M $371.4M $383M
Revenue Growth (YoY) 1.57% 2.56% -3.99% 10.86% 3.11%
 
Cost of Revenues $151.4M $192M $209.4M $237.5M $254.9M
Gross Profit $188.9M $157M $125.7M $133.9M $128.1M
Gross Profit Margin 55.52% 44.99% 37.51% 36.05% 33.44%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7M $6.2M $6.1M $8.7M $7.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.6M $6.2M $3.3M $20.2M $7.6M
Operating Income $184.2M $150.8M $122.4M $113.7M $120.5M
 
Net Interest Expenses $10.8M $9.9M $5.1M $5M $4.9M
EBT. Incl. Unusual Items $174.3M $122.2M $119.3M $137.6M $134.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36M $33.9M $22.3M $29.9M $33.2M
Net Income to Company $183.5M $132.7M $128.5M $151.3M $149.3M
 
Minority Interest in Earnings $9.1M $3.9M $4.9M $10.7M $5.6M
Net Income to Common Excl Extra Items $147.5M $98.9M $106.1M $121.4M $110.7M
 
Basic EPS (Cont. Ops) $0.07 $0.05 $0.05 $0.06 $0.05
Diluted EPS (Cont. Ops) $0.07 $0.05 $0.05 $0.06 $0.05
Weighted Average Basic Share $2B $2B $2B $2B $2B
Weighted Average Diluted Share $2B $2B $2B $2B $2B
 
EBITDA $245.1M $209.1M $185.5M $178.5M $191.7M
EBIT $184.2M $150.8M $122.4M $113.7M $120.5M
 
Revenue (Reported) $340.3M $349M $335M $371.4M $383M
Operating Income (Reported) $184.2M $150.8M $122.4M $113.7M $120.5M
Operating Income (Adjusted) $184.2M $150.8M $122.4M $113.7M $120.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.4B $1.4B $1.4B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $678.9M $795.3M $945.4M $904.1M $978.9M
Gross Profit $664.3M $604.7M $489.9M $495.2M $499.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31.9M $29M $27.2M $31.8M $36.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $40.2M $27.3M $19.8M $42.7M $28.8M
Operating Income $624.1M $577.3M $470.1M $452.5M $470.6M
 
Net Interest Expenses $44.9M $41.2M $33.4M $19.8M $19M
EBT. Incl. Unusual Items $610.8M $514.1M $475.2M $485.9M $492.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $124.7M $135.1M $90.1M $113M $99.4M
Net Income to Company $644.3M $550.5M $509M $537.2M $543.5M
 
Minority Interest in Earnings $25.2M $23.3M $23.6M $23.7M $18.1M
Net Income to Common Excl Extra Items $519.5M $415.4M $418.8M $424.2M $428M
 
Basic EPS (Cont. Ops) $0.25 $0.20 $0.20 $0.20 $0.21
Diluted EPS (Cont. Ops) $0.25 $0.20 $0.20 $0.20 $0.21
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $869.1M $805.1M $715.4M $704.5M $747.2M
EBIT $624.1M $577.3M $470.1M $452.5M $470.6M
 
Revenue (Reported) $1.3B $1.4B $1.4B $1.4B $1.5B
Operating Income (Reported) $624.1M $577.3M $470.1M $452.5M $470.6M
Operating Income (Adjusted) $624.1M $577.3M $470.1M $452.5M $470.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1B $1B $1.1B $1.1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $495.6M $584.6M $678.9M $675.2M $721M
Gross Profit $509.3M $457.7M $399.2M $387.4M $389.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.9M $19.1M $20.4M $23.5M $28.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $20.6M $17.1M $13.1M $32.5M $26.5M
Operating Income $488.7M $440.6M $386.1M $354.9M $363.2M
 
Net Interest Expenses $31.2M $30.2M $23M $14.8M $14.1M
EBT. Incl. Unusual Items $461.5M $376.3M $363.9M $378.8M $387.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $95.4M $102.7M $75.8M $82.6M $87.1M
Net Income to Company $488.1M $401.3M $393.6M $407.7M $429.6M
 
Minority Interest in Earnings $20.9M $14.7M $12.7M $18.6M $17.6M
Net Income to Common Excl Extra Items $392.7M $298.7M $317.8M $325.2M $332.7M
 
Basic EPS (Cont. Ops) $0.19 $0.14 $0.15 $0.16 $0.16
Diluted EPS (Cont. Ops) $0.19 $0.14 $0.15 $0.16 $0.16
Weighted Average Basic Share $5.9B $5.9B $5.9B $5.9B $5.9B
Weighted Average Diluted Share $5.9B $5.9B $5.9B $5.9B $5.9B
 
EBITDA $673.3M $615.7M $571.4M $542M $570.1M
EBIT $488.7M $440.6M $386.1M $354.9M $363.2M
 
Revenue (Reported) $1B $1B $1.1B $1.1B $1.1B
Operating Income (Reported) $488.7M $440.6M $386.1M $354.9M $363.2M
Operating Income (Adjusted) $488.7M $440.6M $386.1M $354.9M $363.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $780.3M $907.9M $914M $767.8M $580.5M
Short Term Investments -- -- -- $108.5M --
Accounts Receivable, Net $158.9M $185.8M $191.8M $171.7M $173.4M
Inventory $11.2M $11M $9.7M $8.4M $8M
Prepaid Expenses $6.6M $6.5M $9.4M $9M $7.5M
Other Current Assets -- -- -- -- --
Total Current Assets $976.6M $1.1B $1.2B $982.2M $817.6M
 
Property Plant And Equipment $3.3B $3.2B $3B $3B $3.1B
Long-Term Investments $244.2M $246.8M $241.8M $237.1M $257.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $4.7B $4.7B $4.5B $4.3B $4.3B
 
Accounts Payable -- -- $57.6M $45.4M $41.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $13.7M $13.9M $15.4M $3M $3.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $248.4M $311M $312.5M $520.3M $340M
 
Long-Term Debt $779.2M $787.1M $831.5M $404.6M $383M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.5B $1.5B $1.3B $1.1B
 
Common Stock $786.9M $759.8M $718.5M $688.8M $707.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $3.1B $3.1B $3B $2.9B $3.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $83M $57.8M $59.4M $56.6M $64.9M
Total Equity $3.2B $3.2B $3B $3B $3.2B
 
Total Liabilities and Equity $4.7B $4.7B $4.5B $4.3B $4.3B
Cash and Short Terms $780.3M $907.9M $914M $767.8M $580.5M
Total Debt $815.3M $827.4M $870.8M $431.6M $413.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $916.7M $889.8M $755.2M $646.2M $570.5M
Short Term Investments -- -- -- $126M --
Accounts Receivable, Net $164.1M $163.5M $161.4M $240M $195.4M
Inventory $12.7M $9.7M $9.2M $11M $9.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.1B $1.1B $969.6M $927.1M $806.2M
 
Property Plant And Equipment $3.1B $2.8B $2.9B $3.3B $3.6B
Long-Term Investments $252.2M $247.6M $225.5M $261.7M $311.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $4.5B $4.2B $4.1B $4.5B $4.7B
 
Accounts Payable $185.6M $188M $197.7M $282.6M $355.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $14.1M $14.9M $2.9M $3.2M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $245.1M $251.9M $471.7M $323.9M $403.7M
 
Long-Term Debt $810M $802.6M $422.7M $433.8M $494.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.3B $1.2B $1.1B $1.2B
 
Common Stock $756.1M $682.6M $674.1M $767.6M $752.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $88M $56.9M $53.8M $79.3M $102.6M
Total Equity $3.2B $2.9B $2.9B $3.4B $3.5B
 
Total Liabilities and Equity $4.5B $4.2B $4.1B $4.5B $4.7B
Cash and Short Terms $916.7M $889.8M $755.2M $646.2M $570.5M
Total Debt $845.6M $841.2M $448M $463.7M $529.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $621.1M $637.3M $515.6M $523.1M $515.9M
Depreciation & Amoritzation $242M $237.1M $235.3M $250.2M $256.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $62.5M -$33.1M -$21M $13M -$5.6M
Change in Inventories $4.6M -$1.2M -$794.3K -$1M -$2.6M
Cash From Operations $795.1M $750.5M $635.8M $659.7M $680.2M
 
Capital Expenditures $229.5M $248.9M $265.6M $255.9M $277.4M
Cash Acquisitions -- $24.8M $2.2M $1.2M --
Cash From Investing -$227.4M -$263.7M -$256.5M -$352.2M -$276.6M
 
Dividends Paid (Ex Special Dividend) $621.6M $367.6M $368.7M $312.3M $311.4M
Special Dividend Paid
Long-Term Debt Issued $403.6M $98.7M $104M $66.5M --
Long-Term Debt Repaid -$531.8M -$21.7M -$25M -$23M -$280.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$24.8M -$2.2M -$650.8K $466.9K
Cash From Financing -$777.8M -$331.5M -$323.8M -$526.3M -$607.4M
 
Beginning Cash (CF) $780.3M $907.9M $914M $659M $580.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$210.1M $155.3M $55.4M -$218.8M -$203.8M
Ending Cash (CF) $570.3M $1.1B $969.4M $440.1M $376.7M
 
Levered Free Cash Flow $565.6M $501.6M $370.1M $403.8M $402.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $183.5M $132.7M $128.5M $151.3M $149.3M
Depreciation & Amoritzation $60.9M $58.3M $63.1M $64.8M $73.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$7.8M -$15.6M $20.4M -$24.9M -$7.2M
Change in Inventories -$1.3M $126.2K $130.1K -$1.1M $180.7K
Cash From Operations $201M $148.1M $192.1M $163.6M $227.4M
 
Capital Expenditures $51.5M $66.1M $75.4M $58.9M $164.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$51.5M -$65.4M -$75.2M -$63.2M -$177.9M
 
Dividends Paid (Ex Special Dividend) $75.4M $70.6M $68.4M $71M $78.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $19.7M $21.9M $21M -- --
Long-Term Debt Repaid -- -- -- -$15.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$10.4K $70.7K --
Cash From Financing -$58.3M -$50.9M -$62M -$71.8M -$79.6M
 
Beginning Cash (CF) $916.7M $889.8M $755.2M $520.2M $570.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $91.2M $31.9M $54.9M $28.6M -$30.1M
Ending Cash (CF) $1B $921.7M $810.1M $548.9M $540.4M
 
Levered Free Cash Flow $149.5M $82M $116.7M $104.7M $62.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $644.3M $550.5M $509M $537.2M $543.5M
Depreciation & Amoritzation $245M $227.8M $245.4M $252M $284.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $10.1M -$17.4M $2.9M -$46.8M $32.7M
Change in Inventories $3.2M $530.8K -$1.2M -$2.4M -$379.8K
Cash From Operations $733.3M $696M $637.5M $617.8M $812.1M
 
Capital Expenditures $250M $276.1M $259.8M $227.6M $488.4M
Cash Acquisitions -- $24.6M $2.1M $1.2M --
Cash From Investing -$247.6M -$287.1M -$248.7M -$327.5M -$493.3M
 
Dividends Paid (Ex Special Dividend) $370.2M $379.4M $315.4M $305.9M $337.4M
Special Dividend Paid
Long-Term Debt Issued $486.8M $93.2M $91.8M $977.7K --
Long-Term Debt Repaid -- -- -- -$286.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$619.9K --
Cash From Financing -$442.6M -$344.6M -$517.6M -$585.9M -$379M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $43.1M $64.3M -$128.9M -$295.6M -$60.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $483.3M $419.9M $377.6M $390.1M $323.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $488.1M $401.3M $393.6M $407.7M $429.6M
Depreciation & Amoritzation $184.6M $175.1M $185.2M $187.1M $211.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$18M -$2.6M $19.6M -$39.8M -$2.1M
Change in Inventories -$1.5M $241.2K -$178K -$1.5M $783.5K
Cash From Operations $551.7M $497.6M $498.3M $457.3M $578.9M
 
Capital Expenditures $164.1M $191.7M $187.4M $159.6M $365.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$161.8M -$185.6M -$179.3M -$158.1M -$369.1M
 
Dividends Paid (Ex Special Dividend) $283.5M $294.3M $237.5M $230.1M $252.9M
Special Dividend Paid $12.2K $23.9K -- -- --
Long-Term Debt Issued $83.3M $77.8M $65.6M -- --
Long-Term Debt Repaid -- -- -- -$263.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $448.8K $479.6K $7.5M
Cash From Financing -$221.8M -$234.4M -$426.1M -$484.6M -$255.9M
 
Beginning Cash (CF) $2.5B $2.7B $2.4B $1.3B $1.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $168.1M $77.6M -$107.1M -$185.4M -$46.1M
Ending Cash (CF) $2.7B $2.8B $2.3B $1.2B $1.7B
 
Levered Free Cash Flow $387.6M $305.9M $310.9M $297.7M $213.7M

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
64
GLTO alert for Dec 26

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Buy
80
TVTX alert for Dec 26

Travere Therapeutics, Inc. [TVTX] is down 1.54% over the past day.

Sell
27
CDNAF alert for Dec 26

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock