Financhill
Buy
79

PZAKY Quote, Financials, Valuation and Earnings

Last price:
$19.24
Seasonality move :
22.67%
Day range:
$19.24 - $19.24
52-week range:
$12.10 - $19.26
Dividend yield:
6.39%
P/E ratio:
9.25x
P/S ratio:
0.96x
P/B ratio:
1.78x
Volume:
--
Avg. volume:
46
1-year change:
58.48%
Market cap:
$16.6B
Revenue:
$16.2B
EPS (TTM):
$2.08
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.1B $10.4B $11B $14.6B $16.2B
Revenue Growth (YoY) -6% 3.2% 6.17% 32.57% 10.99%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $298.1M $283.6M -$54.2M -$43.5M -$143.4M
Operating Expenses -$1.7B -$2.1B -$3B -$6.1B -$6.2B
Operating Income $1.7B $2.1B $3B $6.1B $6.2B
 
Net Interest Expenses $290.9M $108.2M $1.1B $2.1B $2.1B
EBT. Incl. Unusual Items $1B $1.9B $1.8B $3.8B $3.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $392M $523M $554M $863.1M $875.3M
Net Income to Company $1B $1.9B $1.8B $3.9B $4B
 
Minority Interest in Earnings $158.5M $543.1M $422.6M $1.6B $1.7B
Net Income to Common Excl Extra Items $649M $1.4B $1.3B $3B $3.1B
 
Basic EPS (Cont. Ops) $0.57 $1.00 $0.98 $1.59 $1.55
Diluted EPS (Cont. Ops) $0.57 $1.00 $0.98 $1.59 $1.55
Weighted Average Basic Share $863.3M $863.3M $863.4M $863.4M $863.4M
Weighted Average Diluted Share $863.3M $863.3M $863.4M $863.4M $863.4M
 
EBITDA -- -- -- -- --
EBIT $1B $1.9B $1.8B $3.8B $3.9B
 
Revenue (Reported) $10.1B $10.4B $11B $14.6B $16.2B
Operating Income (Reported) $1.7B $2.1B $3B $6.1B $6.2B
Operating Income (Adjusted) $1B $1.9B $1.8B $3.8B $3.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.6B $2.3B $3.8B $4.2B $4.6B
Revenue Growth (YoY) -1.21% -10.3% 65.67% 10.2% 9.7%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $52.5M -$53.9M -$484.5K -$28.8M --
Operating Expenses -$537.2M -$495.7M -$1.6B -$1.6B -$1.9B
Operating Income $537.2M $495.7M $1.6B $1.6B $1.9B
 
Net Interest Expenses $22.2M $338.8M $560.8M $531.5M $502.5M
EBT. Incl. Unusual Items $471.6M $94M $1B $1B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $122.4M $39.3M $230M $228.5M $319.2M
Net Income to Company $445M $17.9M $1B $1.1B --
 
Minority Interest in Earnings $157.7M -$100.6M $430.8M $501.7M $537.9M
Net Income to Common Excl Extra Items $348.5M $53.7M $788.4M $813.3M $1.1B
 
Basic EPS (Cont. Ops) $0.22 $0.18 $0.41 $0.36 $0.63
Diluted EPS (Cont. Ops) $0.22 $0.18 $0.41 $0.36 $0.63
Weighted Average Basic Share $863.3M $863.4M $863.4M $863.4M $863.3M
Weighted Average Diluted Share $863.3M $863.4M $863.4M $863.4M $863.3M
 
EBITDA -- -- -- -- --
EBIT $471.6M $94M $1B $1B $1.4B
 
Revenue (Reported) $2.6B $2.3B $3.8B $4.2B $4.6B
Operating Income (Reported) $537.2M $495.7M $1.6B $1.6B $1.9B
Operating Income (Adjusted) $471.6M $94M $1B $1B $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $10.4B $10.5B $14B $15.9B $17.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $299.3M -$60.7M $113.8M -$144.9M --
Operating Expenses -$1.9B -$2.5B -$5.5B -$6.2B -$6.9B
Operating Income $1.9B $2.5B $5.5B $6.2B $6.9B
 
Net Interest Expenses $109.2M $663.6M $2.1B $2B $2B
EBT. Incl. Unusual Items $1.7B $1.7B $3.5B $3.9B $4.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $466.4M $514.6M $852.2M $874.5M $1B
Net Income to Company $1.7B $1.7B $3.7B $3.9B --
 
Minority Interest in Earnings $450.9M $385.8M $1.4B $1.7B $1.8B
Net Income to Common Excl Extra Items $1.3B $1.2B $2.6B $3B $3.6B
 
Basic EPS (Cont. Ops) $0.94 $0.94 $1.45 $1.52 $2.08
Diluted EPS (Cont. Ops) $0.94 $0.94 $1.45 $1.52 $2.08
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $1.7B $1.7B $3.5B $3.9B $4.7B
 
Revenue (Reported) $10.4B $10.5B $14B $15.9B $17.3B
Operating Income (Reported) $1.9B $2.5B $5.5B $6.2B $6.9B
Operating Income (Adjusted) $1.7B $1.7B $3.5B $3.9B $4.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.9B $7.9B $10.9B $12.1B $13.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $211.6M -$133M $32M -$68.9M -$39.4M
Operating Expenses -$1.5B -$2B -$4.5B -$4.6B -$5.3B
Operating Income $1.5B $2B $4.5B $4.6B $5.3B
 
Net Interest Expenses $74.5M $630.2M $1.7B $1.6B $1.5B
EBT. Incl. Unusual Items $1.4B $1.2B $2.8B $2.9B $3.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $354.5M $348.3M $642M $651.3M $805.5M
Net Income to Company $1.3B $1.1B $2.9B $2.9B $1.1B
 
Minority Interest in Earnings $384.5M $228.8M $1.2B $1.3B $1.4B
Net Income to Common Excl Extra Items $1B $814.9M $2.2B $2.2B $2.8B
 
Basic EPS (Cont. Ops) $0.72 $0.68 $1.14 $1.07 $1.60
Diluted EPS (Cont. Ops) $0.72 $0.68 $1.14 $1.07 $1.60
Weighted Average Basic Share $2.6B $2.6B $2.6B $2.6B $2.6B
Weighted Average Diluted Share $2.6B $2.6B $2.6B $2.6B $2.6B
 
EBITDA -- -- -- -- --
EBIT $1.4B $1.2B $2.8B $2.9B $3.6B
 
Revenue (Reported) $7.9B $7.9B $10.9B $12.1B $13.2B
Operating Income (Reported) $1.5B $2B $4.5B $4.6B $5.3B
Operating Income (Adjusted) $1.4B $1.2B $2.8B $2.9B $3.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.8B $1.7B $3.6B $4.5B $3.7B
Short Term Investments $17.2B $11.1B $9.1B $11.3B $12.9B
Accounts Receivable, Net $1.7B $1.6B $2.1B $1.3B $1.3B
Inventory $10.7M -- $12.8M $9.4M $12.7M
Prepaid Expenses $75.7M $22.3M $30.3M $37.9M $39.2M
Other Current Assets -- -- -- -- --
Total Current Assets $5.4B $6.7B $10B $23.4B $23.7B
 
Property Plant And Equipment $370.1M $386.3M $371.4M $430.5M $420M
Long-Term Investments $2.2B $2.2B $4.6B $36.2B $39.9B
Goodwill $745.7M $685.2M $641.4M $712.2M $679.8M
Other Intangibles $861.2M $839.3M $749.7M $865.6M $911.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $101.1B $99.1B $97.8B $119B $121.8B
 
Accounts Payable $469.4M $455.3M $230.3M $3.4B $3.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $7.7B $6.5B $4.2B $7.4B $8.2B
 
Long-Term Debt $3.6B $2.9B $3B $4.5B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $89.5B $89.2B $86.8B $103.6B $106B
 
Common Stock $23.1M $21.3M $19.6M $21.9M $20.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $5B $4.2B $6B $7.6B $7.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.6B $5.7B $5.1B $7.8B $8B
Total Equity $11.6B $9.9B $11B $15.4B $15.8B
 
Total Liabilities and Equity $101.1B $99.1B $97.8B $119B $121.8B
Cash and Short Terms $19B $13.4B $10.7B $13.5B $14.4B
Total Debt $6.7B $5.1B $6B $6.8B $7.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.5B $5B $3.4B $6.2B $4.9B
Short Term Investments $12.7B $7.7B $10.8B $13.3B --
Accounts Receivable, Net $1.7B $2.6B $1.4B $1.1B --
Inventory $9.3M $10.7M $7.1M $9.9M --
Prepaid Expenses $21.9M $19.8M $2.3M $3.1M $2.8M
Other Current Assets -- -- -- -- --
Total Current Assets $7.4B $13.1B $10.5B $10.1B $8.8B
 
Property Plant And Equipment $1B $858.1M $976.9M $1.1B $1.2B
Long-Term Investments $24.7M $14.8M $13.3M $17.5M $16.5M
Goodwill $697.1M $571.7M $648.7M $730.4M --
Other Intangibles $808.6M $643.7M $760.5M $908M --
Other Long-Term Assets -- -- -- -- --
Total Assets $99.3B $87.1B $106.8B $128.7B $143.2B
 
Accounts Payable $412M $306.5M $198.6M $162.4M $189.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.1B $3.7B $1.6B $1.9B $1.7B
 
Long-Term Debt $5.5B $5B $6.1B $8.7B $9.7B
Capital Leases -- -- -- -- --
Total Liabilities $88.8B $79.8B $93.8B $112.5B $124.2B
 
Common Stock $21.7M $17.4M $19.7M $22.4M $23.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.1B $4.1B $6.5B $8.3B $9.6B
Total Equity $10.5B $7.3B $13.1B $16.2B $19B
 
Total Liabilities and Equity $99.3B $87.1B $106.8B $128.7B $143.2B
Cash and Short Terms $15.3B $12.7B $14.2B $19.5B --
Total Debt $5.5B $5B $6.1B $8.7B $9.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1B $1.9B $1.8B $3.9B $4B
Depreciation & Amoritzation $338.4M $349M $297.7M $329.9M $376.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $71.3M -$99.6M -$170.8M -$179.7M -$9.8M
Change in Inventories -- -- -- -- --
Cash From Operations $7.7B $2.3B $5.3B $7.3B $8B
 
Capital Expenditures $324.3M $324.9M $230M $308.5M $349.2M
Cash Acquisitions $18M $1M $5.4M $8.3M $15.1M
Cash From Investing -$7.5B $14.8M -$4.4B -$6.5B -$7.7B
 
Dividends Paid (Ex Special Dividend) -- $782.4M $375.5M $493.2M $941.7M
Special Dividend Paid
Long-Term Debt Issued $2.9B $809.8M $6B $1.7B $9.6B
Long-Term Debt Repaid -$3.2B -$1.8B -$4.8B -$1.4B -$8.4B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $143.1M $14M -$72.4M $164.4M -$59.4M
Cash From Financing -$197.8M -$2B $527.3M -$350.8M -$928.4M
 
Beginning Cash (CF) $1.8B $1.7B $3.6B $4.5B $3.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38.7M $390.4M $1.5B $414.6M -$647M
Ending Cash (CF) $1.9B $2.1B $5.1B $4.9B $3B
 
Levered Free Cash Flow $7.4B $2B $5.1B $7B $7.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $445M $17.9M $1B $1.1B --
Depreciation & Amoritzation $93.1M $73.2M $83.6M $93.4M $95.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $68.4M $12.4M -$84.9M $92.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $365.7M $512.2M $4.6B $2B -$2.4B
 
Capital Expenditures $77.2M $48M $78M $101.7M $99.9M
Cash Acquisitions -$6.5K $813.7K $364.8K $75.1K $92.6K
Cash From Investing -$919.5M $1.6B -$4.2B -$1.5B $1.6B
 
Dividends Paid (Ex Special Dividend) -- -- $492.8M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $171.3M $1.6B $434.4M $3.2B --
Long-Term Debt Repaid $217.7M -$1.2B $2.2M -$2.4B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $137.1M -$1.3B $97.2M $180.1M --
Cash From Financing $315.2M -$1.2B -$255.3M $946.1M -$546M
 
Beginning Cash (CF) $2.5B $5B $3.4B $6.2B $4.9B
Foreign Exchange Rate Adjustment $23.2M $59.6M $30.5M -$25.7M $4.2M
Additions / Reductions -$215.4M $994M $196.1M $1.4B -$1.3B
Ending Cash (CF) $2.4B $6B $3.7B $7.6B $3.6B
 
Levered Free Cash Flow $288.6M $464.3M $4.6B $1.9B -$2.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.7B $1.7B $3.7B $3.9B --
Depreciation & Amoritzation $348.5M $316.5M $305.1M $358.5M $368.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$60.6M -$183.2M -$179M $3.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.9B $2B $13B $3.3B $3.8B
 
Capital Expenditures $284.7M $264.8M $293.4M $333.7M $350.6M
Cash Acquisitions $19M $3.9M $9.7M $15M $2.7M
Cash From Investing -$1.1B $1.6B -$14.3B -$1.5B -$3B
 
Dividends Paid (Ex Special Dividend) -- $783.8M $862.9M -$4.4M $947.7M
Special Dividend Paid
Long-Term Debt Issued $2B $3.7B $3.1B $8.5B --
Long-Term Debt Repaid -$2.1B -$3.5B -$2.6B -$6.8B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$168.8M $358.4M -$86M $70M --
Cash From Financing -$525.9M -$423.7M -$882.3M $562.2M -$2.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $371.3M $3.3B -$2.3B $2.2B -$1.5B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.7B $1.7B $12.7B $2.9B $3.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.3B $1.1B $2.9B $2.9B $1.1B
Depreciation & Amoritzation $263.9M $230.8M $242.3M $274.2M $263.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $45.2M -$38.3M -$46.5M $137M $153.2M
Change in Inventories -- -- -- -- --
Cash From Operations $1.9B $1.5B $9.2B $5.3B $1B
 
Capital Expenditures $192.6M $131.9M $198.6M $226.8M $226M
Cash Acquisitions $1.1M $3.9M $8.3M $15.1M $2.7M
Cash From Investing -$548.6M $1.1B -$8.9B -$4B $820.7M
 
Dividends Paid (Ex Special Dividend) -- -- $492.8M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $936M $3.8B $843.3M $7.6B $2.4B
Long-Term Debt Repaid -$1.3B -$3B -$809.4M -$6.2B -$2.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$137.7M $206.7M $193.1M $98.7M $76.5M
Cash From Financing -$755.9M $812.8M -$589.3M $320.3M -$1.1B
 
Beginning Cash (CF) $8.3B $14.4B $11.7B $15.8B $17B
Foreign Exchange Rate Adjustment $17.4M $92.9M -$8.6M -$30M -$25.8M
Additions / Reductions $574.1M $3.5B -$227.1M $1.6B $714.6M
Ending Cash (CF) $8.9B $18B $11.5B $17.3B $17.7B
 
Levered Free Cash Flow $1.7B $1.4B $9B $5B $789.5M

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

GET BETTER TRADE IDEAS

Popular

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

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

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

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

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock