Financhill
Buy
87

PNGAY Quote, Financials, Valuation and Earnings

Last price:
$17.04
Seasonality move :
6.31%
Day range:
$16.80 - $17.08
52-week range:
$9.90 - $17.00
Dividend yield:
4.18%
P/E ratio:
7.88x
P/S ratio:
0.94x
P/B ratio:
1.11x
Volume:
97.8K
Avg. volume:
221.3K
1-year change:
41.38%
Market cap:
$153.8B
Revenue:
$129.8B
EPS (TTM):
$2.16
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $174.4B $182.8B $132.3B $127.4B $129.8B
Revenue Growth (YoY) 9.41% 4.86% -27.62% -3.75% 1.91%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $10.1B $11B $10.3B $10.5B $10.1B
Operating Expenses -$37.5B -$34.5B -$24.4B -$21.1B -$28.2B
Operating Income $37.5B $34.5B $24.4B $21.1B $28.2B
 
Net Interest Expenses $3.8B $4.4B $4.4B $4.4B $3.7B
EBT. Incl. Unusual Items $24.8B $20.5B $19.6B $16.8B $24.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.1B $2.8B $1.1B $1.5B $3.3B
Net Income to Company $23.1B $18.9B $20.1B $15.4B $20.4B
 
Minority Interest in Earnings $2.4B $3.1B $3.5B $3.3B $2.8B
Net Income to Common Excl Extra Items $23.1B $18.9B $20B $15.4B $20.4B
 
Basic EPS (Cont. Ops) $2.28 $1.79 $1.89 $1.36 $1.94
Diluted EPS (Cont. Ops) $2.28 $1.77 $1.86 $1.34 $1.94
Weighted Average Basic Share $9.1B $8.8B $8.7B $8.9B $9.1B
Weighted Average Diluted Share $9.1B $8.9B $8.9B $9B $9.1B
 
EBITDA -- -- -- -- --
EBIT $24.8B $20.5B $19.6B $16.8B $24.2B
 
Revenue (Reported) $174.4B $182.8B $132.3B $127.4B $129.8B
Operating Income (Reported) $37.5B $34.5B $24.4B $21.1B $28.2B
Operating Income (Adjusted) $24.8B $20.5B $19.6B $16.8B $24.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $39.8B $34.6B $33.7B $42.6B $49.5B
Revenue Growth (YoY) 1.53% -13.19% -2.47% 26.31% 16.3%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2.7B $2.6B $2.5B $2.5B --
Operating Expenses -$7.4B -$11.3B -$9.8B -$14.9B -$18.1B
Operating Income $7.4B $11.3B $9.8B $14.9B $18.1B
 
Net Interest Expenses $4.7B $4.4B $4.6B $4.3B $3.5B
EBT. Incl. Unusual Items $4.9B $4.1B $3.3B $7.6B $12.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $818.8M $175.7M -$161M $570.3M $2.3B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $920.1M $1.1B $959.2M $946.9M $1.1B
Net Income to Common Excl Extra Items $4.6B $4.3B $3.4B $7.2B $10.1B
 
Basic EPS (Cont. Ops) $0.40 $0.36 $0.27 $0.69 $1.01
Diluted EPS (Cont. Ops) $0.40 $0.36 $0.27 $0.69 $1.01
Weighted Average Basic Share $9.1B $9.1B $9.1B $9.1B $9B
Weighted Average Diluted Share $9.1B $9.1B $9.1B $9.1B $9B
 
EBITDA -- -- -- -- --
EBIT $4.9B $4.1B $3.3B $7.6B $12.7B
 
Revenue (Reported) $39.8B $34.6B $33.7B $42.6B $49.5B
Operating Income (Reported) $7.4B $11.3B $9.8B $14.9B $18.1B
Operating Income (Adjusted) $4.9B $4.1B $3.3B $7.6B $12.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $178B $157.4B $140.8B $148.1B $163.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $11.1B $10.9B $10.3B $9.8B --
Operating Expenses -$32.3B -$52B -$44B -$47B -$53.5B
Operating Income $32.3B $52B $44B $47B $53.5B
 
Net Interest Expenses $18.2B $18.3B $14.8B $14B $15B
EBT. Incl. Unusual Items $23.7B $21.1B $19.3B $22.2B $27.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.4B $1.9B $1.2B $2.5B $4.3B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $3.1B $3.5B $3.6B $3.3B $3B
Net Income to Common Excl Extra Items $21.8B $20.7B $18.7B $19.6B $22.4B
 
Basic EPS (Cont. Ops) $2.05 $1.90 $1.67 $1.80 $2.16
Diluted EPS (Cont. Ops) $2.05 $1.90 $1.67 $1.80 $2.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $23.7B $21.1B $19.3B $22.2B $27.6B
 
Revenue (Reported) $178B $157.4B $140.8B $148.1B $163.5B
Operating Income (Reported) $32.3B $52B $44B $47B $53.5B
Operating Income (Adjusted) $23.7B $21.1B $19.3B $22.2B $27.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $134.8B $110.8B $111.6B $119B $124.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $8.1B $8B $7.9B $7.2B $2.7B
Operating Expenses -$26B -$39.7B -$37.9B -$41.9B -$42.3B
Operating Income $26B $39.7B $37.9B $41.9B $42.3B
 
Net Interest Expenses $14B $13.6B $14.1B $13.1B $10.9B
EBT. Incl. Unusual Items $16.7B $17.3B $16.8B $22B $25.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.5B $1.7B $1.7B $2.6B $3.6B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $2.5B $2.8B $2.9B $2.9B $3.1B
Net Income to Common Excl Extra Items $15.1B $16.9B $15.5B $19.5B $21.5B
 
Basic EPS (Cont. Ops) $1.39 $1.55 $1.38 $1.83 $2.04
Diluted EPS (Cont. Ops) $1.39 $1.55 $1.38 $1.83 $2.04
Weighted Average Basic Share $27.3B $27.2B $27.2B $27.2B $27.1B
Weighted Average Diluted Share $27.3B $27.2B $27.2B $27.2B $27.1B
 
EBITDA -- -- -- -- --
EBIT $16.7B $17.3B $16.8B $22B $25.5B
 
Revenue (Reported) $134.8B $110.8B $111.6B $119B $124.5B
Operating Income (Reported) $26B $39.7B $37.9B $41.9B $42.3B
Operating Income (Adjusted) $16.7B $17.3B $16.8B $22B $25.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $45.3B $50.9B $43.1B $40.8B $39.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $54.2B $55B $32.3B $30.5B $33.7B
Inventory -- -- -- -- --
Prepaid Expenses $604M $645.5M $564.9M $311.8M $371.1M
Other Current Assets -- -- -- -- --
Total Current Assets $228.1B $217.1B $217.7B $222.1B $238.3B
 
Property Plant And Equipment $9.6B $10B $9.5B $8.5B $7.8B
Long-Term Investments $277.4B $291B $355.3B $353B $365.2B
Goodwill $3.5B $3.6B $6.4B $6.2B $6B
Other Intangibles $4.2B $4.6B $4.8B $4.6B $4.3B
Other Long-Term Assets -- -- -- -- --
Total Assets $1.5T $1.6T $1.6T $1.6T $1.8T
 
Accounts Payable $40.2B $45.7B $34B $35.2B $43.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $672.6B $745.9B $711.3B $707.2B $749B
 
Long-Term Debt $160.3B $145.4B $152.4B $155.5B $134.9B
Capital Leases -- -- -- -- --
Total Liabilities $1.3T $1.4T $1.4T $1.5T $1.6T
 
Common Stock $2.8B $2.9B $2.6B $2.6B $2.5B
Other Common Equity Adj -- -- -- -- --
Common Equity $47.7B $52.4B $125B $126.8B $127.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $34.5B $41.6B $45.6B $46.5B $51.5B
Total Equity $151.1B $169.1B $170.6B $173.3B $178.7B
 
Total Liabilities and Equity $1.5T $1.6T $1.6T $1.6T $1.8T
Cash and Short Terms $91.4B $98.9B $108.4B $112.6B $130.2B
Total Debt $266.4B $281.4B $251.1B $260.1B $235.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $150B $137B $150.3B $182.7B $191.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $55.7B $47.1B $29.5B $34.6B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $209.7B $188.1B $194.2B $231.9B $255.3B
 
Property Plant And Equipment $9.2B $7.9B $8.4B $8.4B $7.6B
Long-Term Investments $803.4B $39.5B $36.7B $28B $21.2B
Goodwill $3.6B $3.2B $6.1B $6.3B --
Other Intangibles $4.6B $4.1B $4.5B $4.4B --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.6T $1.5T $1.6T $1.8T $1.9T
 
Accounts Payable $29.7B $28.3B $1.2B $1.1B $910.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $524.7B $565.6B $521.6B $573.4B $627.9B
 
Long-Term Debt $169.5B $238.9B $118.2B $122.7B $129.5B
Capital Leases -- -- -- -- --
Total Liabilities $1.4T $1.4T $1.4T $1.6T $1.7T
 
Common Stock $2.8B $2.6B $2.5B $2.6B $2.5B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $39.8B $38.5B $45B $53B $54.4B
Total Equity $162.4B $156.8B $168.7B $182.4B $192.9B
 
Total Liabilities and Equity $1.6T $1.5T $1.6T $1.8T $1.9T
Cash and Short Terms $104.9B $90.6B $110.5B $137.7B --
Total Debt $169.5B $238.9B $118.2B $122.7B $129.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $23.1B $18.9B $20.1B $15.4B $20.4B
Depreciation & Amoritzation $2.5B $2.6B $2.5B $2.3B $2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$68.8B -$83B -$69.1B -$25.5B -$43.6B
Change in Inventories -- -- -- -- --
Cash From Operations $65.5B $56.1B $96.1B $69.8B $99.3B
 
Capital Expenditures $1.4B $1.9B $1.3B $1.1B $927.9M
Cash Acquisitions $141.7M $56.8M $5.6B -- --
Cash From Investing -$91.5B -$28.9B -$64.8B -$44.3B -$81.4B
 
Dividends Paid (Ex Special Dividend) $6.2B $7.3B $7.4B $7.2B $7.9B
Special Dividend Paid
Long-Term Debt Issued $170.7B $224.6B $142.8B $165.7B $137.7B
Long-Term Debt Repaid -$138.3B -$206.8B -$179.6B -$170B -$144.7B
Repurchase of Common Stock $144M $1.3B $822.7M $628.2M $491.9M
Other Financing Activities $17.7B -$24.6B $14B -$16.8B $21.7B
Cash From Financing $40.1B -$31.5B -$15.4B -$8.6B -$8.5B
 
Beginning Cash (CF) $45.3B $50.9B $43.1B $40.8B $39.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.4B -$4.7B $17.2B $17.2B $9.7B
Ending Cash (CF) $58.1B $45.7B $61.6B $58.3B $48.9B
 
Levered Free Cash Flow $64B $54.2B $94.8B $68.7B $98.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $13.7B $10.1B $27.6B $23.5B $7.8B
 
Capital Expenditures $355M $403M $354.2M $177.9M $286.8M
Cash Acquisitions $35.5M -- -- $2.5M $1.1K
Cash From Investing -$4.9B -$7.3B -$6.3B -$15.8B -$42.9B
 
Dividends Paid (Ex Special Dividend) -- $230M $1.7B $3.9B $310.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $55.4B $25.6B $27.7B $20.3B --
Long-Term Debt Repaid -$56.6B -$26.2B -$42B -$17.6B --
Repurchase of Common Stock $442.7M -$687.2M -- -- --
Other Financing Activities -$4.1B -$4.2B -$7.2B -$4.6B --
Cash From Financing -$7.3B -$5.3B -$24.2B -$6.1B $35B
 
Beginning Cash (CF) $150B $137B $150.3B $182.7B $191.9B
Foreign Exchange Rate Adjustment $83.7M $676M -$73.1M -$338.8M $5.6M
Additions / Reductions $1.6B -$1.8B -$3B $1.2B -$52.8M
Ending Cash (CF) $151.7B $135.9B $147.2B $183.6B $191.9B
 
Levered Free Cash Flow $13.3B $9.7B $27.3B $23.3B $7.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $39.2B $102.2B $87.1B $84.7B $90.3B
 
Capital Expenditures $2B $1.3B $1.2B $758.9M $1.2B
Cash Acquisitions $130.2M $20.3M $5.6B $12.6M --
Cash From Investing -$43.1B -$75.1B -$28.6B -$68.8B -$110.7B
 
Dividends Paid (Ex Special Dividend) $5.5B $11.3B $7.2B $7.5B $7.7B
Special Dividend Paid
Long-Term Debt Issued $211.3B $166.6B $149.3B $151.3B --
Long-Term Debt Repaid -$184.9B -$197.3B -$172.9B -$158.4B --
Repurchase of Common Stock $444.7M $329.2M $655.1M $628.1M $491.9M
Other Financing Activities -$16.1B $14.7B -$21.2B -$3.3B --
Cash From Financing $4.5B -$42.2B -$37.8B $2.7B $31.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$50.9M -$14.1B $21.3B $18B $11.4B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $37.1B $100.9B $85.9B $83.9B $89.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $34.1B $72.3B $63.4B $78.3B $69.3B
 
Capital Expenditures $1.4B $840.3M $769.6M $426.4M $666M
Cash Acquisitions $36.4M -- -- $12.6M $414.8K
Cash From Investing -$16.6B -$62.1B -$26B -$50.4B -$79.8B
 
Dividends Paid (Ex Special Dividend) -- $4.8B $4.7B $5.1B $4.9B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $165.1B $107.1B $113.6B $99.1B $15.4B
Long-Term Debt Repaid -$147B -$137.5B -$130.9B -$119.3B -$39.1B
Repurchase of Common Stock $442.7M $167.2M -- -- --
Other Financing Activities -$18.2B $21B -$14.2B -$676.8M $13.2B
Cash From Financing -$11.3B -$15B -$37.4B -$26.1B $13.8B
 
Beginning Cash (CF) $345.3B $351.6B $355.6B $381.8B $475.8B
Foreign Exchange Rate Adjustment -$325.2M $1.2B $627.1M -$216.1M -$2.8M
Additions / Reductions $5.8B -$3.6B $631M $1.5B $3.3B
Ending Cash (CF) $350.7B $349.3B $356.9B $383.1B $479.1B
 
Levered Free Cash Flow $32.7B $71.5B $62.6B $77.9B $68.7B

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
59
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
85
HUT alert for Dec 25

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
80
TVTX alert for Dec 25

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

Buy
63
GPCR alert for Dec 25

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock