Financhill
Buy
63

PBI Quote, Financials, Valuation and Earnings

Last price:
$10.51
Seasonality move :
5.56%
Day range:
$10.48 - $10.66
52-week range:
$6.88 - $13.11
Dividend yield:
2.84%
P/E ratio:
24.58x
P/S ratio:
0.98x
P/B ratio:
--
Volume:
3.4M
Avg. volume:
2.7M
1-year change:
45.99%
Market cap:
$1.7B
Revenue:
$2B
EPS (TTM):
$0.43
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.6B $3.7B $3.5B $2.1B $2B
Revenue Growth (YoY) 10.89% 3.35% -3.68% -41.24% -2.52%
 
Cost of Revenues $2.4B $2.6B $2.5B $1B $964.3M
Gross Profit $1.1B $1.1B $1.1B $1B $1.1B
Gross Profit Margin 32.34% 30.54% 30.53% 49.57% 52.42%
 
R&D Expenses $38.4M $46.8M $43.7M $29.5M $32M
Selling, General & Admin $963.3M $924.2M $905.6M $897.3M $717.9M
Other Inc / (Exp) -$225.3M -$61.6M -$4.4M -$164.7M -$254.7M
Operating Expenses $1B $966.4M $921M $807.1M $749.9M
Operating Income $142.3M $155.4M $159.3M $223.5M $312.4M
 
Net Interest Expenses $105.8M $96.5M $90.5M $108.5M $120.2M
EBT. Incl. Unusual Items -$183.4M -$7.4M $39.9M -$43.9M -$52.3M
Earnings of Discontinued Ops. $10.1M -$4.9M -- -$324.4M -$306.1M
Income Tax Expense $7.1M -$10.9M $2.9M $17.3M -$154.8M
Net Income to Company -$180.4M -$1.4M $36.9M -$61.3M $102.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$190.5M $3.5M $36.9M -$61.3M $102.5M
 
Basic EPS (Cont. Ops) -$1.11 $0.02 $0.21 -$2.20 $0.06
Diluted EPS (Cont. Ops) -$1.11 $0.02 $0.21 -$2.20 $0.06
Weighted Average Basic Share $171.5M $173.9M $173.9M $175.6M $179.5M
Weighted Average Diluted Share $171.5M $179.1M $177.3M $175.6M $182.5M
 
EBITDA $302.9M $318.3M $323.1M $336.2M $426.9M
EBIT $142.3M $155.4M $159.3M $223.5M $312.4M
 
Revenue (Reported) $3.6B $3.7B $3.5B $2.1B $2B
Operating Income (Reported) $142.3M $155.4M $159.3M $223.5M $312.4M
Operating Income (Adjusted) $142.3M $155.4M $159.3M $223.5M $312.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $875.4M $830.9M $503M $499.5M $459.7M
Revenue Growth (YoY) -1.86% -5.08% -39.46% -0.71% -7.97%
 
Cost of Revenues $601.6M $580.5M $248M $238M $215.4M
Gross Profit $273.8M $250.4M $255M $261.5M $244.3M
Gross Profit Margin 31.28% 30.14% 50.69% 52.35% 53.14%
 
R&D Expenses $10.6M $9.8M $7.7M $7.6M $3.4M
Selling, General & Admin $225M $209.6M $182.7M $190M $144.2M
Other Inc / (Exp) -$6.9M $4.1M -$11.3M -$80M --
Operating Expenses $229.9M $243.6M $178.5M $197.6M $147.6M
Operating Income $44M $6.8M $76.5M $63.9M $96.7M
 
Net Interest Expenses $24.2M $23.8M $26.5M $30.4M $26.1M
EBT. Incl. Unusual Items $7M $10.1M $26.9M -$43.9M $68.1M
Earnings of Discontinued Ops. $572K -- -$30.3M -$261.1M --
Income Tax Expense -$1.5M $4.6M $9.1M -$166.5M $16.2M
Net Income to Company $9.1M $5.5M $149.6M $172.3M $52M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.5M $5.5M $17.8M $122.6M $52M
 
Basic EPS (Cont. Ops) $0.05 $0.03 -$0.07 $0.45 $0.31
Diluted EPS (Cont. Ops) $0.05 $0.03 -$0.07 $0.44 $0.31
Weighted Average Basic Share $174.4M $173.8M $176.1M $180.2M $168.9M
Weighted Average Diluted Share $179.4M $177M $176.1M $183.8M $170.4M
 
EBITDA $85.8M $46.1M $81.3M $68.2M $124.1M
EBIT $44M $6.8M $76.5M $63.9M $96.7M
 
Revenue (Reported) $875.4M $830.9M $503M $499.5M $459.7M
Operating Income (Reported) $44M $6.8M $76.5M $63.9M $96.7M
Operating Income (Adjusted) $44M $6.8M $76.5M $63.9M $96.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.7B $3.6B $3B $2B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6B $2.5B $2B $984.4M $892.6M
Gross Profit $1.2B $1.1B $1B $1.1B $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $42.5M $46.2M $39.7M $30.6M $21.3M
Selling, General & Admin $941.8M $903.8M $874M $849.4M $628.9M
Other Inc / (Exp) -$57.8M -$2.7M -$164.9M -$210.1M --
Operating Expenses $979.8M $995.3M $820.6M $798.6M $650.1M
Operating Income $170.7M $82.7M $215.5M $253.9M $388.4M
 
Net Interest Expenses $99.8M $90M $95.3M $128.4M $104.3M
EBT. Incl. Unusual Items $8.6M $33.9M -$127.6M -$66.7M $106M
Earnings of Discontinued Ops. -$1.9M -$524K -$30.3M -$473.1M $4.7M
Income Tax Expense -$11M $1.5M -$2.4M -$149.7M $30.7M
Net Income to Company $17.4M $31.9M $6.6M $132.7M $75.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $19.5M $32.4M -$125.2M $83M $75.3M
 
Basic EPS (Cont. Ops) $0.11 $0.19 -$0.88 -$0.98 $0.44
Diluted EPS (Cont. Ops) $0.10 $0.18 -$0.89 -$0.99 $0.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $332.1M $249M $339M $343.7M $501.5M
EBIT $170.7M $82.7M $215.5M $253.9M $388.4M
 
Revenue (Reported) $3.7B $3.6B $3B $2B $1.9B
Operating Income (Reported) $170.7M $82.7M $215.5M $253.9M $388.4M
Operating Income (Adjusted) $170.7M $82.7M $215.5M $253.9M $388.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.7B $2.6B $2.1B $1.5B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $1.8B $1.4B $725.8M $654.1M
Gross Profit $850.1M $806.3M $761.9M $784.7M $760.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $33M $32.4M $28.5M $22.5M $11.8M
Selling, General & Admin $699.3M $679M $647.4M $626.2M $480.6M
Other Inc / (Exp) -$53.1M $5.8M -$152.8M -$114.2M -$32.8M
Operating Expenses $727.8M $756.8M $656.4M $592.1M $492.4M
Operating Income $122.2M $49.5M $105.5M $192.6M $268.5M
 
Net Interest Expenses $73.6M $67.1M $72M $91.2M $75.3M
EBT. Incl. Unusual Items -$8.9M $32.5M -$135M -$4.1M $154.1M
Earnings of Discontinued Ops. -$4.3M -- -$30.3M -$310.8M --
Income Tax Expense -$10.6M $1.8M -$3.6M -$148.7M $36.8M
Net Income to Company -$2.6M $30.6M $301K $194.3M $117.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.7M $30.6M -$131.5M $144.6M $117.4M
 
Basic EPS (Cont. Ops) $0.01 $0.18 -$0.92 $0.29 $0.67
Diluted EPS (Cont. Ops) $0.00 $0.17 -$0.92 $0.28 $0.66
Weighted Average Basic Share $521.2M $521.5M $526.4M $535.9M $531.5M
Weighted Average Diluted Share $531.2M $532M $526.4M $544M $536.1M
 
EBITDA $243.5M $174.3M $190M $254.2M $353M
EBIT $122.2M $49.5M $105.5M $192.6M $268.5M
 
Revenue (Reported) $2.7B $2.6B $2.1B $1.5B $1.4B
Operating Income (Reported) $122.2M $49.5M $105.5M $192.6M $268.5M
Operating Income (Adjusted) $122.2M $49.5M $105.5M $192.6M $268.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $940.4M $746.9M $681.2M $622.2M $486.1M
Short Term Investments $19M $14.4M $11.2M $22.2M $16.4M
Accounts Receivable, Net $957.3M $895.3M $908.5M $763.8M $695.6M
Inventory $71.5M $78.6M $83.7M $63M $59.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $120.1M $157.3M $115.8M $76M $66M
Total Current Assets $2.1B $1.9B $1.8B $2.1B $1.3B
 
Property Plant And Equipment $631.6M $672.4M $744.3M $404.2M $356.6M
Long-Term Investments $969.5M $923.6M $902.4M $903.3M $800.8M
Goodwill $1.2B $1.1B $1.1B $734.4M $721M
Other Intangibles $159.8M $132.4M $77.9M $20.4M $15.8M
Other Long-Term Assets $127.3M $138M $120.4M $90.8M $85.7M
Total Assets $5.2B $5B $4.7B $4.3B $3.4B
 
Accounts Payable $295.2M $311M $315.4M $273.6M $239.7M
Accrued Expenses $187.4M $192.1M $165.8M -- $143.1M
Current Portion Of Long-Term Debt $216M $24.7M $32.8M $58.9M $53.3M
Current Portion Of Capital Lease Obligations $39.2M $40.3M $52.6M $29.9M $26.9M
Other Current Liabilities -- -- -- $257.1M --
Total Current Liabilities $1.9B $1.7B $1.7B $1.9B $1.7B
 
Long-Term Debt $2.5B $2.5B $2.5B $2.2B $2B
Capital Leases -- -- -- -- --
Total Liabilities $5.2B $4.8B $4.7B $4.6B $4B
 
Common Stock $323.3M $323.3M $323.3M $270.3M $270.3M
Other Common Equity Adj -$839.1M -$780.3M -$835.6M -$851.2M -$839.2M
Common Equity $70.6M $112.6M $60.7M -$368.6M -$578.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $70.6M $112.6M $60.7M -$368.6M -$578.4M
 
Total Liabilities and Equity $5.2B $5B $4.7B $4.3B $3.4B
Cash and Short Terms $940.4M $746.9M $681.2M $622.2M $486.1M
Total Debt $2.8B $2.6B $2.5B $2.3B $2.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $743.2M $606.7M $579.4M $575.5M $336M
Short Term Investments $14.1M $10M $21.7M $14M --
Accounts Receivable, Net $870.8M $839.2M $838.7M $719.5M $659.3M
Inventory $69.5M $89.9M $83.8M $71.6M $75.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $127.5M $146.6M $109.2M $99.8M --
Total Current Assets $1.8B $1.7B $1.6B $1.5B $1.1B
 
Property Plant And Equipment $715.9M $715.7M $726.3M $374M $314.1M
Long-Term Investments $583M $613.2M $652.9M $624.5M $624.5M
Goodwill $1.1B $1B $945.4M $737.3M --
Other Intangibles $137.1M $79.4M $66.1M $17M --
Other Long-Term Assets $484.2M $388.7M $370.7M $320M --
Total Assets $5B $4.6B $4.4B $3.6B $3.3B
 
Accounts Payable $868.9M $763.4M $792.9M $852.6M $698.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $24.7M $27.1M $56.5M $56.5M --
Current Portion Of Capital Lease Obligations $41.3M $45.8M $58.3M $29.2M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.7B $1.6B $1.6B $1.7B $1.4B
 
Long-Term Debt $2.5B $2.4B $2.4B $2.2B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $4.9B $4.6B $4.5B $4.2B $3.9B
 
Common Stock $323.3M $323.3M $323.3M $270.3M $270.3M
Other Common Equity Adj -$841.2M -$905.5M -$838.1M -$820.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $48.7M -$8.3M -$125.1M -$518.9M -$661.5M
 
Total Liabilities and Equity $5B $4.6B $4.4B $3.6B $3.3B
Cash and Short Terms $743.2M $606.7M $579.4M $575.5M $336M
Total Debt $2.5B $2.5B $2.4B $2.2B $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$180.4M -$1.4M $36.9M -$61.3M $102.5M
Depreciation & Amoritzation $160.6M $162.9M $163.8M $112.7M $114.5M
Stock-Based Compensation $17.5M $20.9M $16.6M $8.9M $16.5M
Change in Accounts Receivable $23.3M $58.4M -$41.9M $22.8M $92.3M
Change in Inventories $1.6M -$8M -$4.9M $18.2M $2.3M
Cash From Operations $302M $301.5M $176M $69.6M $215.5M
 
Capital Expenditures $105M $184M $124.8M $78.1M $72.4M
Cash Acquisitions $6.6M $15M $5.1M -- --
Cash From Investing -$75.7M -$155.3M -$24.3M -$124.1M -$49.1M
 
Dividends Paid (Ex Special Dividend) $34.3M $34.8M $34.7M $35.2M $36M
Special Dividend Paid
Long-Term Debt Issued $916.5M $1.2B -- $266.8M --
Long-Term Debt Repaid -$1.1B -$1.4B -$124.1M -$322.9M -$233.9M
Repurchase of Common Stock -- -- $13.4M -- --
Other Financing Activities -$12M -$45.3M -$16.2M $69.4M -$28.7M
Cash From Financing -$235.4M -$330.4M -$198.1M -$19.5M -$291.8M
 
Beginning Cash (CF) $921.5M $732.5M $670M $600.1M $469.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3M -$189M -$62.5M -$68.3M -$130.3M
Ending Cash (CF) $924.6M $538.6M $591.4M $537.5M $334.4M
 
Levered Free Cash Flow $197M $117.5M $51.1M -$8.5M $143.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $9.1M $5.5M $149.6M $172.3M $52M
Depreciation & Amoritzation $41.8M $39.3M $4.7M $4.3M $27.4M
Stock-Based Compensation $3.2M $5.4M $650K $3.8M $2.8M
Change in Accounts Receivable -$9M -$27.8M -$35.1M -$47.1M $14.2M
Change in Inventories -$2.4M -$8.2M $12.9M -$1.5M $2.9M
Cash From Operations $71.4M -$36.5M $19.8M $9.4M $58.3M
 
Capital Expenditures $57.2M $33.4M -$4.4M $9.1M $15.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$43.7M $43.9M -$34.7M -$38.6M -$36.4M
 
Dividends Paid (Ex Special Dividend) $8.7M $8.7M $8.8M $9.1M $13.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $266.8M -- --
Long-Term Debt Repaid -$90M -$6.2M -$250.5M -$14.1M --
Repurchase of Common Stock -- -- -- -- $161.5M
Other Financing Activities $5.9M $45.2M $28.7M $17.5M --
Cash From Financing -$92.8M $30.3M $36.6M -$2.3M $14.6M
 
Beginning Cash (CF) $729.1M $596.6M $557.7M $561.5M $321M
Foreign Exchange Rate Adjustment -$5.3M -$11.8M -$5M $3.9M -$705K
Additions / Reductions -$70.3M $26M $16.6M -$27.6M $35.8M
Ending Cash (CF) $653.5M $610.8M $569.2M $537.8M $356.1M
 
Levered Free Cash Flow $14.2M -$69.8M $24.2M $296K $42.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $17.4M $31.9M $6.6M $132.7M $75.3M
Depreciation & Amoritzation $161.4M $166.4M $123.6M $89.8M $113.1M
Stock-Based Compensation $17.7M $20.7M $8.1M $12M $21.2M
Change in Accounts Receivable $40.2M -$12.2M -$29.4M $8.9M $118.3M
Change in Inventories -$3.8M -$15.9M $11.1M $7.1M -$4M
Cash From Operations $327.5M $89.8M $147.1M $183.4M $258.2M
 
Capital Expenditures $165.1M $140.7M $77.5M $67.8M $68.2M
Cash Acquisitions -- $15M $5.1M -- --
Cash From Investing -$91.6M -$27.2M -$136.1M -$95M -$93.2M
 
Dividends Paid (Ex Special Dividend) $34.6M $34.8M $35M $35.7M $46M
Special Dividend Paid
Long-Term Debt Issued $1.2B -- -- -- --
Long-Term Debt Repaid -$1.5B -$129.1M -$319.9M -$56.5M --
Repurchase of Common Stock -- $13.4M -- -- $251.8M
Other Financing Activities -$27.2M $2.6M $39.5M $5.5M --
Cash From Financing -$309.8M -$169.9M -$58.2M -$91M -$401.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$70M -$132.5M -$38.4M $4.6M -$240.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $162.4M -$50.9M $69.5M $115.6M $190M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$2.6M $30.6M $301K $194.3M $117.4M
Depreciation & Amoritzation $121.2M $124.8M $84.5M $61.6M $84.5M
Stock-Based Compensation $15.4M $15.2M $6.7M $9.8M $15M
Change in Accounts Receivable $94.4M $23.8M $36.2M $22.4M $90.2M
Change in Inventories -$4.3M -$12.2M $3.8M -$7.2M -$14.8M
Cash From Operations $216.2M $4.5M -$24.4M $89.4M $132.4M
 
Capital Expenditures $140.9M $97.5M $50.2M $39.9M $46M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$111.7M $16.4M -$95.4M -$66.3M -$110.5M
 
Dividends Paid (Ex Special Dividend) $26.1M $26M $26.3M $26.8M $36.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B -- $266.8M -- $775M
Long-Term Debt Repaid -$1.4B -$113M -$308.8M -$42.4M -$804.4M
Repurchase of Common Stock -- $13.4M -- -- $251.8M
Other Financing Activities -$31.7M $16.2M $71.9M $8.1M -$65.2M
Cash From Financing -$291.8M -$131.4M $8.5M -$63.1M -$173.3M
 
Beginning Cash (CF) $2.2B $1.8B $1.6B $1.7B $930M
Foreign Exchange Rate Adjustment -$4.9M -$25.3M -$311K $1.2M $2.6M
Additions / Reductions -$192.3M -$135.8M -$111.7M -$38.9M -$148.7M
Ending Cash (CF) $2B $1.6B $1.5B $1.6B $783.9M
 
Levered Free Cash Flow $75.3M -$93.1M -$74.7M $49.5M $86.4M

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

GET BETTER TRADE IDEAS

Popular

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

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

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Sell
30
CORT alert for Jan 2

Corcept Therapeutics, Inc. [CORT] is up 5.92% over the past day.

Buy
75
AXSM alert for Jan 2

Axsome Therapeutics, Inc. [AXSM] is down 2.76% over the past day.

Sell
50
NUTX alert for Jan 2

Nutex Health, Inc. [NUTX] is down 8.14% over the past day.

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

Show me the best stock