Financhill
Buy
84

PWCDF Quote, Financials, Valuation and Earnings

Last price:
$51.78
Seasonality move :
0.3%
Day range:
$50.97 - $51.54
52-week range:
$29.14 - $51.59
Dividend yield:
3.33%
P/E ratio:
15.10x
P/S ratio:
0.88x
P/B ratio:
1.94x
Volume:
15.4K
Avg. volume:
187.4K
1-year change:
54.77%
Market cap:
$32.7B
Revenue:
$38.1B
EPS (TTM):
$3.40
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $48.2B $55.5B $18.7B $34.4B $38.1B
Revenue Growth (YoY) 30.88% 15.17% -66.3% 83.97% 10.85%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $394.8M $453.8M $412.8M $511M $544.9M
Operating Expenses -$3.1B -$4.1B -$3.9B -$3B -$4.6B
Operating Income $3.1B $4.1B $3.9B $3B $4.6B
 
Net Interest Expenses $413.8M $477.8M $516.2M $567.5M $592.7M
EBT. Incl. Unusual Items $2.6B $3.7B $3.4B $2.5B $3.8B
Earnings of Discontinued Ops. -- -- -$24.6M -$91.9M -$51.8M
Income Tax Expense $57.4M $512.9M $496.2M $194.9M $678.1M
Net Income to Company $2.7B $4.2B $3.3B $2.8B $3.9B
 
Minority Interest in Earnings $1.1B $1.4B $1.1B $954.3M $1.3B
Net Income to Common Excl Extra Items $2.6B $3.7B $2.8B $2.7B $3.4B
 
Basic EPS (Cont. Ops) $2.30 $3.44 $2.51 $2.46 $3.04
Diluted EPS (Cont. Ops) $2.30 $3.41 $2.50 $2.45 $3.01
Weighted Average Basic Share $647.5M $676.8M $670.6M $662M $648.1M
Weighted Average Diluted Share $647.6M $681.6M $673.5M $663.1M $652M
 
EBITDA -- -- -- -- --
EBIT $2.6B $3.7B $3.4B $2.5B $3.8B
 
Revenue (Reported) $48.2B $55.5B $18.7B $34.4B $38.1B
Operating Income (Reported) $3.1B $4.1B $3.9B $3B $4.6B
Operating Income (Adjusted) $2.6B $3.7B $3.4B $2.5B $3.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $14.7B $3.7B $5.9B $12.9B $11.8B
Revenue Growth (YoY) 58.2% -74.9% 59.98% 117.15% -7.96%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $104M $111.8M $144.6M $146.6M --
Operating Expenses -$1.2B -$1.1B -$1.1B -$818.2M -$1.2B
Operating Income $1.2B $1.1B $1.1B $818.2M $1.2B
 
Net Interest Expenses $122.2M $118.7M $150.6M $148.1M $146.7M
EBT. Incl. Unusual Items $1.1B $1B $979.7M $670.1M $1B
Earnings of Discontinued Ops. -- $765.6K -$23.1M -- --
Income Tax Expense $161.1M $150.1M $147.6M $141.5M $221.4M
Net Income to Company $1.1B $930.7M $1.2B $659.8M --
 
Minority Interest in Earnings $407.9M $333.8M $316.1M $230.9M $347.8M
Net Income to Common Excl Extra Items $1B $835.3M $1.1B $512.5M $867.6M
 
Basic EPS (Cont. Ops) $0.87 $0.74 $1.10 $0.42 $0.80
Diluted EPS (Cont. Ops) $0.86 $0.73 $1.10 $0.42 $0.78
Weighted Average Basic Share $676.7M $668.7M $660.4M $647.1M $641.1M
Weighted Average Diluted Share $683.4M $670.5M $661.8M $650.8M $647.6M
 
EBITDA -- -- -- -- --
EBIT $1.1B $1B $979.7M $670.1M $1B
 
Revenue (Reported) $14.7B $3.7B $5.9B $12.9B $11.8B
Operating Income (Reported) $1.2B $1.1B $1.1B $818.2M $1.2B
Operating Income (Adjusted) $1.1B $1B $979.7M $670.1M $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $53.9B $27.1B $30B $42.6B $37.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $355.1M $477.1M $486.4M $533.2M --
Operating Expenses -$4.1B -$4.3B -$2.8B -$3.8B -$4.5B
Operating Income $4.1B $4.3B $2.8B $3.8B $4.5B
 
Net Interest Expenses $462.3M $469.6M $598.3M $582.1M $602M
EBT. Incl. Unusual Items $3.6B $3.9B $2.2B $3.2B $3.6B
Earnings of Discontinued Ops. -- -$4.7M -$95.1M -$54.9M --
Income Tax Expense $315.6M $593M $297.4M $432.9M $580.6M
Net Income to Company $4B $4B $2.5B $3.2B --
 
Minority Interest in Earnings $1.4B $1.3B $794.8M $1.2B $1.3B
Net Income to Common Excl Extra Items $3.7B $3.5B $2.3B $2.9B $3.5B
 
Basic EPS (Cont. Ops) $3.42 $3.18 $2.11 $2.46 $3.45
Diluted EPS (Cont. Ops) $3.40 $3.17 $2.10 $2.45 $3.40
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $3.6B $3.9B $2.2B $3.2B $3.6B
 
Revenue (Reported) $53.9B $27.1B $30B $42.6B $37.8B
Operating Income (Reported) $4.1B $4.3B $2.8B $3.8B $4.5B
Operating Income (Adjusted) $3.6B $3.9B $2.2B $3.2B $3.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $40.1B $11.6B $21.7B $26.9B $30.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $290.7M $313.7M $387.8M $409.8M $154.4M
Operating Expenses -$3.3B -$3.5B -$2.4B -$3.2B -$3.4B
Operating Income $3.3B $3.5B $2.4B $3.2B $3.4B
 
Net Interest Expenses $354.1M $345.9M $430.3M $444.8M $454M
EBT. Incl. Unusual Items $3B $3.2B $2B $2.8B $2.7B
Earnings of Discontinued Ops. -- -$4.7M -$76M -$52.6M --
Income Tax Expense $428.4M $508.1M $301.1M $537.9M $439.7M
Net Income to Company $3.4B $3.1B $2.4B $2.7B $916.5M
 
Minority Interest in Earnings $1.1B $1B $716.8M $919.8M $933.1M
Net Income to Common Excl Extra Items $3B $2.7B $2.2B $2.3B $2.5B
 
Basic EPS (Cont. Ops) $2.71 $2.44 $2.01 $2.00 $2.41
Diluted EPS (Cont. Ops) $2.69 $2.43 $2.00 $1.99 $2.38
Weighted Average Basic Share $2B $2B $2B $1.9B $1.9B
Weighted Average Diluted Share $2B $2B $2B $2B $1.9B
 
EBITDA -- -- -- -- --
EBIT $3B $3.2B $2B $2.8B $2.7B
 
Revenue (Reported) $40.1B $11.6B $21.7B $26.9B $30.6B
Operating Income (Reported) $3.3B $3.5B $2.4B $3.2B $3.4B
Operating Income (Adjusted) $3B $3.2B $2B $2.8B $2.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $7.9B $7.5B $7.3B $7.5B $9.6B
Short Term Investments -- -- $10.8B $9.6B $10.6B
Accounts Receivable, Net $5.3B -- $3.6B $4.2B $5.1B
Inventory -- -- -- -- --
Prepaid Expenses $148.4M $155.2M $159.4M $158.5M $189.8M
Other Current Assets -- -- -- -- --
Total Current Assets $28B $27.1B $31.4B $32.1B $46.2B
 
Property Plant And Equipment $2.5B $2.9B $3.3B $3.9B $4.4B
Long-Term Investments $129.6B $137.9B $135.7B $142.2B $185.3B
Goodwill $10.9B $10.2B $10.8B $11B $10.2B
Other Intangibles $4.9B $6B $6.1B $5B $4.9B
Other Long-Term Assets -- -- -- -- --
Total Assets $476.4B $507.1B $519.9B $568.4B $592B
 
Accounts Payable $3.8B $4.3B $2.7B $3B $4.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $348.2M -- $201.9M $183.2M $264.1M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -$12.9B -$11.8B $3.6B $3.9B $7.7B
 
Long-Term Debt $16.9B $15.5B $15.4B $15.6B $15.6B
Capital Leases -- -- -- -- --
Total Liabilities $446B $472.4B $489.9B $537.1B $561.4B
 
Common Stock $7.5B $7.6B $7B $7B $6.4B
Other Common Equity Adj -- -- -- -- --
Common Equity $16.7B $18.5B $15.4B $16.1B $15.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13B $15.3B $13.8B $14.5B $14B
Total Equity $30.4B $34.6B $29.9B $31.3B $30.6B
 
Total Liabilities and Equity $476.4B $507.1B $519.9B $568.4B $592B
Cash and Short Terms $5.6B $7.5B $17.3B $16.5B $19.3B
Total Debt $16.9B $15.5B $15.4B $17.1B $17.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $8B $8.2B $7B $8.3B $10.2B
Short Term Investments $11B $9B $9.1B $10.1B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $21.4B $19.2B $20.1B $22.4B $23.7B
 
Property Plant And Equipment $2.8B $2.9B $3.6B $3.9B $4.7B
Long-Term Investments $5.7B $4.5B $5.6B $6.3B $6.2B
Goodwill $10.1B $10.6B $10.9B $10.8B --
Other Intangibles $6B $6.4B $5B $5.1B --
Other Long-Term Assets -- -- -- -- --
Total Assets $493.4B $499.4B $529B $608.9B $659B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -$15.9B -$12.5B -- -- --
 
Long-Term Debt $14.8B $14.2B $15.1B $15.1B $15B
Capital Leases -- -- -- -- --
Total Liabilities $459.3B $468.2B $498.5B $577.4B $626.5B
 
Common Stock $7.6B $6.9B $6.9B $6.8B $6.6B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity $1.2B $57.4M -$75.6M -$519.4K --
Minority Interest, Total $15.2B $14.3B $14B $14.5B $14.7B
Total Equity $34.2B $31.3B $30.5B $31.5B $32.5B
 
Total Liabilities and Equity $493.4B $499.4B $529B $608.9B $659B
Cash and Short Terms $18.9B $17.2B $16.1B $18.4B --
Total Debt $14.8B $14.2B $16B $15.1B $16.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.7B $4.2B $3.3B $2.8B $3.9B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $7.5B $8.8B $3.3B $4.4B $4.3B
 
Capital Expenditures -- -- $617.6M $867.6M $638M
Cash Acquisitions $892.4M $414.8M $1.7B $224.5M $353.3M
Cash From Investing -$6.3B -$7.2B -$2.5B -$2B -$1.3B
 
Dividends Paid (Ex Special Dividend) $844.7M $1B $1.1B $1.1B $1.1B
Special Dividend Paid
Long-Term Debt Issued $4.7B $1.7B $2.8B $2.8B $2B
Long-Term Debt Repaid -$2.3B -$3.2B -$1.8B -$3B -$1.4B
Repurchase of Common Stock $221.4M $254.4M $424.8M $706.8M $559.9M
Other Financing Activities -$291.1M $886.2M -$235.2M -$241.4M -$40.9M
Cash From Financing $1.2B -$2B -$728.2M -$2B -$937.3M
 
Beginning Cash (CF) $7.9B $7.5B $7.3B $7.5B $9.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.4B -$423.5M $260.4M $343.8M $2.5B
Ending Cash (CF) $10.2B $7.1B $7.7B $7.8B $12.5B
 
Levered Free Cash Flow $7.5B $8.8B $2.7B $3.5B $3.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.1B $930.7M $1.2B $659.8M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4.7B $1.3B $545M $928.9M $1.5B
 
Capital Expenditures $92.9M $199.4M $161M $67.5M $151.4M
Cash Acquisitions $50M -$26.3M $745.6K $57.2M $241.9K
Cash From Investing -$4.4B -$649.5M -$108.9M -$379M -$239.4M
 
Dividends Paid (Ex Special Dividend) $250.8M $252M $269.1M $277.1M $297.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $263.6M $527.9M $825.4M $469.6M --
Long-Term Debt Repaid -$1B -$547.8M -$686.8M -$383.9M --
Repurchase of Common Stock $31.7M $37.1M $228.1M $157.6M $281.6M
Other Financing Activities -$105.2M -$192.2M -$159.8M -$125.2M --
Cash From Financing $80.9M -$406.8M -$365.3M -$314.5M -$715.7M
 
Beginning Cash (CF) $8B $8.2B $7B $8.3B $10.2B
Foreign Exchange Rate Adjustment $80.2M $266.9M $79.8M $12.5M $101.8M
Additions / Reductions $405.5M $477.8M $150.6M $247.8M $695.9M
Ending Cash (CF) $8.5B $9B $7.3B $8.6B $11B
 
Levered Free Cash Flow $4.6B $1.1B $384M $861.5M $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4B $4B $2.5B $3.2B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $8.7B $6.1B -$779.1M $6.4B $4.5B
 
Capital Expenditures $354.3M $75.9M $807.3M $554.7M $679.9M
Cash Acquisitions $394.5M $2B $87.5M $194.8M $295.7M
Cash From Investing -$6.4B -$3.1B $791.1M -$3.5B -$675.4M
 
Dividends Paid (Ex Special Dividend) $1B $1B $1B $1.1B $1.1B
Special Dividend Paid
Long-Term Debt Issued $2.1B $2.3B $3.1B $1.6B --
Long-Term Debt Repaid -$3B -$2B -$2.7B -$1.9B --
Repurchase of Common Stock $347.1M $387M $474.2M $613.9M $1B
Other Financing Activities $769.8M $165.9M -$239M -$264.3M --
Cash From Financing -$328.4M -$2.3B -$1.1B -$2B -$1.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8B $863M -$1.1B $1B $2.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $8.3B $6B -$1.6B $5.9B $3.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.4B $3.1B $2.4B $2.7B $916.5M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $7.2B $4.4B $495.1M $2.5B $2.7B
 
Capital Expenditures $354.3M $423.4M $638.5M $326.4M $380.4M
Cash Acquisitions $154.2M $1.7B $130.4M $101.6M $50.8M
Cash From Investing -$6.7B -$2.5B $699.9M -$796.8M -$188M
 
Dividends Paid (Ex Special Dividend) $765.5M $795.5M $793M $817.4M $862.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B $1.9B $2.3B $1.2B $297.6M
Long-Term Debt Repaid -$2.5B -$1.3B -$2.2B -$1.1B -$334.5M
Repurchase of Common Stock $269.6M $397.4M $464.3M $371.6M $863.3M
Other Financing Activities $421.6M -$298.7M -$302.5M -$325.4M -$517.4M
Cash From Financing -$402.8M -$769.4M -$1.2B -$1.2B -$2.2B
 
Beginning Cash (CF) $22.1B $26.3B $20.7B $23.8B $28.6B
Foreign Exchange Rate Adjustment -$25.7M $209.8M $24.5M $145.7M -$22.5M
Additions / Reductions $70M $1.4B $13.2M $668.5M $321.6M
Ending Cash (CF) $22.1B $27.9B $20.8B $24.6B $28.9B
 
Levered Free Cash Flow $6.8B $4B -$143.3M $2.2B $2.4B

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

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Stock Ideas

Buy
64
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
84
TSAT alert for Dec 10

Telesat Corp. [TSAT] is up 3.78% over the past day.

Sell
6
ODC alert for Dec 10

Oil-Dri Corp. of America [ODC] is up 2.6% over the past day.

Buy
84
PAAS alert for Dec 10

Pan American Silver Corp. [PAAS] is down 0.37% over the past day.

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

Show me the best stock