Financhill
Sell
22

PNAGF Quote, Financials, Valuation and Earnings

Last price:
$3.88
Seasonality move :
-2.54%
Day range:
$3.88 - $3.88
52-week range:
$3.70 - $4.00
Dividend yield:
4.08%
P/E ratio:
19.15x
P/S ratio:
5.49x
P/B ratio:
2.29x
Volume:
--
Avg. volume:
1.7K
1-year change:
4.86%
Market cap:
$7.7B
Revenue:
$1.4B
EPS (TTM):
$0.20
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.3B $1.3B $1.4B $1.4B $1.4B
Revenue Growth (YoY) -3.54% 1.06% 2.65% 2.86% 0.79%
 
Cost of Revenues $739.1M $696.9M $706.6M $867.5M $911.5M
Gross Profit $574.5M $630.6M $656.2M $534.2M $501.3M
Gross Profit Margin 43.73% 47.5% 48.15% 38.11% 35.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $22.8M $29.8M $31.8M $25.8M $28.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$40.6M -$3.3M $14.5M $6.3M $2.9M
Operating Income $615.1M $633.9M $641.6M $527.9M $498.4M
 
Net Interest Expenses $55.3M $52.2M $42.2M $40.6M $27.8M
EBT. Incl. Unusual Items $592.7M $619.6M $637.3M $516.4M $523M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $115.2M $125.3M $127.9M $116.3M $106.3M
Net Income to Company $592.7M $619.6M $637.3M $516.4M $523M
 
Minority Interest in Earnings -$11.7M -$17.3M -$29.5M -$25.7M -$17.9M
Net Income to Common Excl Extra Items $465.7M $477.1M $479.8M $374.4M $398.8M
 
Basic EPS (Cont. Ops) $0.24 $0.24 $0.24 $0.19 $0.20
Diluted EPS (Cont. Ops) $0.24 $0.24 $0.24 $0.19 $0.20
Weighted Average Basic Share $2B $2B $2B $2B $2B
Weighted Average Diluted Share $2B $2B $2B $2B $2B
 
EBITDA $921.7M $911.5M $916.7M $792.6M $800.9M
EBIT $648M $670.1M $679.5M $557M $550.8M
 
Revenue (Reported) $1.3B $1.3B $1.4B $1.4B $1.4B
Operating Income (Reported) $615.1M $633.9M $641.6M $527.9M $498.4M
Operating Income (Adjusted) $648M $670.1M $679.5M $557M $550.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $334.7M $340.1M $348.7M $334.8M $372M
Revenue Growth (YoY) 4.21% 1.62% 2.54% -3.99% 11.1%
 
Cost of Revenues $159.7M $151.3M $205.2M $209.2M $237.9M
Gross Profit $175M $188.8M $143.5M $125.6M $134.1M
Gross Profit Margin 52.28% 55.52% 41.15% 37.51% 36.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.4M $7M $6.2M $6.1M $8.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$23.1M $3.8M $11.5M $1.3M -$8.8M
Operating Income $198.1M $185M $132M $124.3M $142.9M
 
Net Interest Expenses $12.5M $10.8M $9.9M $5.1M $5M
EBT. Incl. Unusual Items $192.2M $183.4M $132.7M $128.4M $151.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $40.1M $36M $33.9M $22.3M $30M
Net Income to Company $199.8M $178.5M $124.5M $122.5M $167.7M
 
Minority Interest in Earnings -$11.5M -$9.1M -$3.9M -$4.9M -$10.7M
Net Income to Common Excl Extra Items $140.5M $138.3M $94.9M $101.2M $110.9M
 
Basic EPS (Cont. Ops) $0.07 $0.07 $0.05 $0.05 $0.06
Diluted EPS (Cont. Ops) $0.07 $0.07 $0.05 $0.05 $0.06
Weighted Average Basic Share $2B $2B $2B $2B $2B
Weighted Average Diluted Share $2B $2B $2B $2B $2B
 
EBITDA $262.5M $255.1M $200.8M $196.5M $221.5M
EBIT $204.7M $194.2M $142.5M $133.5M $156.6M
 
Revenue (Reported) $334.7M $340.1M $348.7M $334.8M $372M
Operating Income (Reported) $198.1M $185M $132M $124.3M $142.9M
Operating Income (Adjusted) $204.7M $194.2M $142.5M $133.5M $156.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.3B $1.3B $1.4B $1.4B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $705.5M $678.6M $820.2M $938.8M $904.4M
Gross Profit $613.3M $664M $579.7M $496.7M $495.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.1M $31.9M $29M $27.2M $31.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$8.3M $8.6M $24.4M -$12M -$10.5M
Operating Income $621.7M $655.4M $555.3M $508.7M $505.8M
 
Net Interest Expenses $51.7M $44.9M $41.2M $33.4M $19.8M
EBT. Incl. Unusual Items $604.4M $644M $550.4M $509M $537.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $118.9M $124.7M $135.1M $90.1M $113M
Net Income to Company $611M $632M $545M $512.1M $562.9M
 
Minority Interest in Earnings -$14.8M -$25.2M -$23.3M -$23.6M -$23.7M
Net Income to Common Excl Extra Items $470.8M $494.1M $392.1M $395.3M $400.6M
 
Basic EPS (Cont. Ops) $0.24 $0.25 $0.20 $0.20 $0.20
Diluted EPS (Cont. Ops) $0.24 $0.25 $0.20 $0.20 $0.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $907.5M $932.1M $819.4M $787.8M $809.2M
EBIT $656.2M $687.1M $591.6M $542.4M $557.2M
 
Revenue (Reported) $1.3B $1.3B $1.4B $1.4B $1.4B
Operating Income (Reported) $621.7M $655.4M $555.3M $508.7M $505.8M
Operating Income (Adjusted) $656.2M $687.1M $591.6M $542.4M $557.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $989.4M $1B $1B $1.1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $513.9M $495.5M $609.5M $684.1M $675.5M
Gross Profit $475.5M $509.2M $432.7M $394.3M $387.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $19.8M $21.8M $19.1M $20.4M $23.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.7M $16.6M $26.3M $7.2M -$6.3M
Operating Income $470.8M $492.6M $406.4M $387.1M $393.8M
 
Net Interest Expenses $38.4M $31.2M $30.2M $23M $14.8M
EBT. Incl. Unusual Items $463.2M $488M $401.3M $393.7M $408M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $96M $95.4M $102.6M $75.8M $82.6M
Net Income to Company $468.2M $480.5M $388.2M $383.9M $423.8M
 
Minority Interest in Earnings -$12.9M -$20.9M -$14.7M -$12.7M -$18.6M
Net Income to Common Excl Extra Items $354.3M $371.7M $284M $305.1M $306.7M
 
Basic EPS (Cont. Ops) $0.18 $0.19 $0.14 $0.15 $0.16
Diluted EPS (Cont. Ops) $0.18 $0.19 $0.14 $0.15 $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 $682.6M $703.7M $606.6M $602M $610M
EBIT $501.7M $519.2M $431.5M $416.7M $422.7M
 
Revenue (Reported) $989.4M $1B $1B $1.1B $1.1B
Operating Income (Reported) $470.8M $492.6M $406.4M $387.1M $393.8M
Operating Income (Adjusted) $501.7M $519.2M $431.5M $416.7M $422.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $861.5M $771.1M $900M $913M $656.8M
Short Term Investments -- -- -- -- $108.5M
Accounts Receivable, Net $167M $2.8M $7.6M $191.6M $171.2M
Inventory $19M $11.1M $11M $9.7M $8.4M
Prepaid Expenses $7.4M $6.9M $6.7M $9.6M $9.2M
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $972.6M $1.1B $1.2B $979M
 
Property Plant And Equipment $3.2B $3.3B $3.2B $3B $3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $4.8B $4.5B $4.6B $4.5B $4.2B
 
Accounts Payable -- -- -- $57.5M $45.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $12.6M $13.7M $13.9M $15.4M $3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $240.6M $247.4M $310.2M $312.1M $518.6M
 
Long-Term Debt $532M $398.6M $456.3M $512M $278.7M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.3B $1.4B $1.4B $1.2B
 
Common Stock $769.7M $783.7M $757.9M $717.7M $686.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $3.2B $3.1B $3.1B $3B $2.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $77.8M $82.6M $57.7M $59.4M $56.4M
Total Equity $3.3B $3.2B $3.2B $3B $3B
 
Total Liabilities and Equity $4.8B $4.5B $4.6B $4.5B $4.2B
Cash and Short Terms $861.5M $771.1M $900M $913M $765.3M
Total Debt $545.3M $420.9M $482.7M $535.8M $556.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $878M $916.5M $890.1M $752.7M $520.1M
Short Term Investments -- -- -- -- $126M
Accounts Receivable, Net $163.2M $164.1M $163.6M $160.8M $9.8M
Inventory $15.8M $12.7M $9.7M $9.2M $11M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.1B $1.1B $1.1B $966.4M $926.9M
 
Property Plant And Equipment $3.1B $3.1B $2.8B $2.9B $3.3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $4.5B $4.5B $4.2B $4.1B $4.5B
 
Accounts Payable $162.2M $185.6M $188.1M $197.1M $282.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $13.7M $14.1M $14.9M $2.9M $3.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $666M $245.1M $252M $470.2M $323.8M
 
Long-Term Debt $92.1M $468.2M $486.3M $296.1M $311.6M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.3B $1.3B $1.2B $1.1B
 
Common Stock $760.9M $755.9M $682.8M $671.9M $767.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $82M $88M $56.9M $53.6M $79.3M
Total Equity $3.1B $3.2B $2.9B $2.9B $3.4B
 
Total Liabilities and Equity $4.5B $4.5B $4.2B $4.1B $4.5B
Cash and Short Terms $878M $916.5M $890.1M $752.7M $646.1M
Total Debt $540M $489.7M $510M $566.3M $338.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $592.7M $619.6M $637.3M $516.4M $523M
Depreciation & Amoritzation $273.8M $241.4M $237.2M $235.6M $250.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $3.5M $62.4M -$33.1M -$21M $13M
Change in Inventories -$3.1M $4.6M -$1.2M -$795.5K -$1M
Cash From Operations $808M $829M $776.9M $665.9M $658.7M
 
Capital Expenditures $263.4M $228.9M $248.9M $266M $255.8M
Cash Acquisitions -$7.5M -- -- -- $440
Cash From Investing -$264.2M -$211.5M -$220.4M -$239.1M -$313.5M
 
Dividends Paid (Ex Special Dividend) -$342.9M -$620.1M -$367.6M -$369.2M -$312.3M
Special Dividend Paid
Long-Term Debt Issued $1.7M $403.6M $98.7M $104M $66.5M
Long-Term Debt Repaid -$12.7M -$531.8M -$21.7M -$25M -$23M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$17.6M -- -$24.8M -$2.2M -$650.8K
Cash From Financing -$445.1M -$827.1M -$401.2M -$371.3M -$564M
 
Beginning Cash (CF) $870.2M $954.7M $757.3M $860.7M $882.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $98.7M -$209.6M $155.3M $55.5M -$218.8M
Ending Cash (CF) $967.8M $745.2M $912.5M $916.2M $663.7M
 
Levered Free Cash Flow $544.6M $600M $528M $399.8M $402.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $151.4M $156.8M $128.2M $139.1M --
Depreciation & Amoritzation $58.6M $55.5M $66.1M $69.5M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $27.3M -$15.1M -$17.5M -$6.9M --
Change in Inventories $4.6M $272.8K -$1M -$847.7K --
Cash From Operations $183.1M $214M $161M $175M --
 
Capital Expenditures $83.5M $87.3M $79.3M $72.8M --
Cash Acquisitions -- -- -- $10 --
Cash From Investing -$78.1M -$70.8M -$64.3M -$167.9M --
 
Dividends Paid (Ex Special Dividend) -$83.7M -$89.5M -$87M -$81.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $403.6M $15.4M $26.2M $977.7K --
Long-Term Debt Repaid -$524.9M -- -- -$23M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$1.1M --
Cash From Financing -$226.7M -$154.4M -$117.7M -$122.2M --
 
Beginning Cash (CF) $868.5M $914.1M $919.5M $765.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$121.7M -$11.2M -$21.1M -$115.1M --
Ending Cash (CF) $745.2M $912.5M $916.2M $663.7M --
 
Levered Free Cash Flow $99.6M $126.7M $81.7M $102.2M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $611M $632M $545M $512.1M $562.9M
Depreciation & Amoritzation $254M $240.2M $225M $246.8M $264.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $6.2M $9.4M -$18.7M $2.4M -$47.6M
Change in Inventories $744.3K $3.1M $522.7K -$1.2M -$2.4M
Cash From Operations $815.5M $746M $718.9M $644.6M $654.9M
 
Capital Expenditures $234.1M $245.1M $274.1M $262.3M $238.7M
Cash Acquisitions -$20.3K -- -- $400 --
Cash From Investing -$220.1M -$227.7M -$245.5M -$209.9M -$320.8M
 
Dividends Paid (Ex Special Dividend) -$622.8M -$361.7M -$371.7M -$317.8M -$321.5M
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 -$709.9M -$473.5M -$408M -$559.5M -$647.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$114.4M $44.7M $65.4M -$124.8M -$313.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $581.5M $500.9M $444.8M $382.3M $416.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $619.6M $637.3M $516.4M $523M $423.8M
Depreciation & Amoritzation $241.4M $237.2M $235.6M $250.2M $194.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $62.4M -$33.1M -$21M $13M -$40.7M
Change in Inventories $4.6M -$1.2M -$795.5K -$1M -$1.6M
Cash From Operations $829M $776.9M $665.9M $658.7M $479.9M
 
Capital Expenditures $228.9M $248.9M $266M $255.8M $165.9M
Cash Acquisitions -- -- -- $450 --
Cash From Investing -$211.5M -$220.4M -$239.1M -$313.5M -$152.9M
 
Dividends Paid (Ex Special Dividend) -$620.1M -$367.6M -$369.2M -$312.3M -$240M
Special Dividend Paid $119.8K $12.2K $23.9K -- --
Long-Term Debt Issued $403.6M $98.7M $104M $66.5M --
Long-Term Debt Repaid -$531.8M -- -- -$23M -$263.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$650.8K $479.6K
Cash From Financing -$827.1M -$401.2M -$371.3M -$564M -$525.2M
 
Beginning Cash (CF) $3.7B $3.3B $3.6B $3.3B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$209.6M $155.3M $55.5M -$218.8M -$198.3M
Ending Cash (CF) $3.5B $3.5B $3.6B $3.1B $1.3B
 
Levered Free Cash Flow $600M $528M $399.8M $402.8M $314M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 0.09% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 4.53% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 8.87% over the past day.

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

Show me the best stock