Financhill
Sell
43

PEG Quote, Financials, Valuation and Earnings

Last price:
$80.30
Seasonality move :
1.7%
Day range:
$80.97 - $82.42
52-week range:
$74.67 - $91.26
Dividend yield:
3.06%
P/E ratio:
19.79x
P/S ratio:
3.49x
P/B ratio:
2.42x
Volume:
4.7M
Avg. volume:
3.1M
1-year change:
-1.75%
Market cap:
$41.1B
Revenue:
$10.3B
EPS (TTM):
$4.16
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.3B $8.7B $11.5B $9.7B $10.3B
Revenue Growth (YoY) -2.05% -6.12% 32.3% -16.26% 6.13%
 
Cost of Revenues $7.3B $7.8B $8.3B $7.5B $7.9B
Gross Profit $2B $914M $3.3B $2.1B $2.3B
Gross Profit Margin 21.45% 10.47% 28.14% 21.98% 22.7%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $636M -$2.4B -$5M -$44M $194M
Operating Expenses -- -- -- -- --
Operating Income $2B $914M $3.3B $2.1B $2.3B
 
Net Interest Expenses $580M $567M $623M $753M $895M
EBT. Incl. Unusual Items $2.3B -$1.1B $1B $3.1B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $396M -$441M -$29M $518M $53M
Net Income to Company $1.9B -$648M $1B $2.6B $1.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.9B -$648M $1B $2.6B $1.8B
 
Basic EPS (Cont. Ops) $3.78 -$1.29 $2.07 $5.15 $3.56
Diluted EPS (Cont. Ops) $3.76 -$1.29 $2.06 $5.13 $3.54
Weighted Average Basic Share $504M $504M $498M $498M $498M
Weighted Average Diluted Share $507M $504M $501M $500M $500M
 
EBITDA $3.5B $2.3B $4.5B $3.4B $3.7B
EBIT $2B $914M $3.3B $2.1B $2.3B
 
Revenue (Reported) $9.3B $8.7B $11.5B $9.7B $10.3B
Operating Income (Reported) $2B $914M $3.3B $2.1B $2.3B
Operating Income (Adjusted) $2B $914M $3.3B $2.1B $2.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.8B $3B $2.5B $2.6B $3.2B
Revenue Growth (YoY) 15.75% 6% -17.35% 5.42% 23.43%
 
Cost of Revenues $2.1B $2B $1.9B $2B $2.4B
Gross Profit $734M $923M $548M $585M $819M
Gross Profit Margin 26.21% 31.1% 22.34% 22.62% 25.66%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$2.1B -$31M -$328M $116M --
Operating Expenses -- -- -- -- --
Operating Income $734M $923M $548M $585M $819M
 
Net Interest Expenses $143M $162M $188M $225M $254M
EBT. Incl. Unusual Items -$2.2B $55M $65M $559M $720M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$682M -$59M -$74M $39M $98M
Net Income to Company -$1.6B $114M $139M $520M $622M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.6B $114M $139M $520M $622M
 
Basic EPS (Cont. Ops) -$3.10 $0.23 $0.28 $1.04 $1.25
Diluted EPS (Cont. Ops) -$3.10 $0.23 $0.28 $1.04 $1.24
Weighted Average Basic Share $504M $497M $498M $498M $499M
Weighted Average Diluted Share $504M $500M $500M $500M $501M
 
EBITDA $1.1B $1.2B $880M $931M $1.2B
EBIT $734M $923M $548M $585M $819M
 
Revenue (Reported) $2.8B $3B $2.5B $2.6B $3.2B
Operating Income (Reported) $734M $923M $548M $585M $819M
Operating Income (Adjusted) $734M $923M $548M $585M $819M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $10.2B $9.5B $10.2B $10B $11.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.9B $8B $7.8B $7.8B $8.8B
Gross Profit $2.4B $1.5B $2.4B $2.2B $3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$2B -$420M -$105M $369M --
Operating Expenses -- -- -- -- --
Operating Income $2.4B $1.5B $2.4B $2.2B $3B
 
Net Interest Expenses $572M $580M $728M $869M $952M
EBT. Incl. Unusual Items -$1.2B $630M $3.4B $2.3B $2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$505M -$58M $592M $280M $181M
Net Income to Company -$662M $688M $2.8B $2B $2.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$662M $688M $2.8B $2B $2.1B
 
Basic EPS (Cont. Ops) -$1.31 $1.37 $5.64 $4.08 $4.18
Diluted EPS (Cont. Ops) -$1.33 $1.36 $5.61 $4.06 $4.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.8B $2.8B $3.7B $3.5B $4.4B
EBIT $2.4B $1.5B $2.4B $2.2B $3B
 
Revenue (Reported) $10.2B $9.5B $10.2B $10B $11.8B
Operating Income (Reported) $2.4B $1.5B $2.4B $2.2B $3B
Operating Income (Adjusted) $2.4B $1.5B $2.4B $2.2B $3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8B $8.8B $7.4B $7.7B $9.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6B $6.2B $5.6B $5.9B $6.8B
Gross Profit $2B $2.6B $1.7B $1.8B $2.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$2.2B -$166M -$195M $276M $152M
Operating Expenses -- -- -- -- --
Operating Income $2B $2.6B $1.7B $1.8B $2.4B
 
Net Interest Expenses $434M $447M $552M $669M $718M
EBT. Incl. Unusual Items -$1.7B -$1M $2.4B $1.6B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$627M -$244M $377M $139M $267M
Net Income to Company -$1.1B $243M $2B $1.5B $1.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.1B $243M $2B $1.5B $1.8B
 
Basic EPS (Cont. Ops) -$2.17 $0.49 $4.06 $2.98 $3.60
Diluted EPS (Cont. Ops) -$2.18 $0.49 $4.03 $2.97 $3.59
Weighted Average Basic Share $1.5B $1.5B $1.5B $1.5B $1.5B
Weighted Average Diluted Share $1.5B $1.5B $1.5B $1.5B $1.5B
 
EBITDA $3.1B $3.6B $2.7B $2.8B $3.5B
EBIT $2B $2.6B $1.7B $1.8B $2.4B
 
Revenue (Reported) $8B $8.8B $7.4B $7.7B $9.2B
Operating Income (Reported) $2B $2.6B $1.7B $1.8B $2.4B
Operating Income (Adjusted) $2B $2.6B $1.7B $1.8B $2.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $603M $846M $492M $77M $133M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.6B $2.1B $2.3B $1.7B $1.9B
Inventory $878M $744M $960M $1B $1.1B
Prepaid Expenses $51M $63M $93M $144M $117M
Other Current Assets $396M $408M $402M $3.1B $4.1B
Total Current Assets $3.6B $6.3B $4.3B $3.4B $4.2B
 
Property Plant And Equipment $37.8B $34.6B $36.1B $38.2B $40.2B
Long-Term Investments $4.3B $4.3B $3.6B $3.7B $3.7B
Goodwill -- -- -- -- --
Other Intangibles $158M $20M -- -- --
Other Long-Term Assets $286M $234M $285M $42.2B $44.2B
Total Assets $50.1B $49B $48.7B $50.7B $54.6B
 
Accounts Payable $1.3B $1.3B $1.3B $1.2B $1.1B
Accrued Expenses $126M $121M $134M $170M $219M
Current Portion Of Long-Term Debt $1.7B $700M $1.6B $1.5B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.2B $1.4B $1.5B $5.1B $6.5B
Total Current Liabilities $5.5B $7.1B $6.7B $5.1B $6.5B
 
Long-Term Debt $14.7B $15.4B $16.7B $18B $19.1B
Capital Leases -- -- -- -- --
Total Liabilities $34.1B $34.6B $35B $35.3B $38.5B
 
Common Stock $5B $5B $5.1B $5B $5.1B
Other Common Equity Adj -$504M -$350M -$550M -$179M --
Common Equity $16B $14.4B $13.7B $15.5B $16.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $16B $14.4B $13.7B $15.5B $16.1B
 
Total Liabilities and Equity $50.1B $49B $48.7B $50.7B $54.6B
Cash and Short Terms $603M $846M $492M $77M $133M
Total Debt $16.4B $16.1B $18.2B $19.5B $21.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.8B $400M $80M $206M $339M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.6B $1.9B $1.6B $1.6B $1.8B
Inventory $719M $987M $970M $1.2B $1.2B
Prepaid Expenses $139M $222M $297M $278M $215M
Other Current Assets $343M $451M $299M $516M --
Total Current Assets $6.8B $4.1B $3.3B $4B $4.7B
 
Property Plant And Equipment $33.8B $35.6B $37.6B $39.8B $41.5B
Long-Term Investments $4.4B $3.8B $3.4B $3.9B $3.9B
Goodwill -- -- -- -- --
Other Intangibles $133M $69M $23M -- --
Other Long-Term Assets $282M $259M $323M $370M --
Total Assets $49.4B $47.7B $49.6B $54.1B $56.9B
 
Accounts Payable $1.2B $1.2B $1.1B $1.1B $1.3B
Accrued Expenses $164M $145M $162M $225M --
Current Portion Of Long-Term Debt $1.7B $1.5B $2B $2.4B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.3B $1.7B $1.2B $1.6B --
Total Current Liabilities $8.1B $6.8B $5.2B $5.9B $5B
 
Long-Term Debt $14.6B $16.3B $17.2B $19.1B $21.8B
Capital Leases -- -- -- -- --
Total Liabilities $35.4B $34.5B $34.4B $38B $39.9B
 
Common Stock $5B $5.1B $5B $5B $5B
Other Common Equity Adj -$524M -$493M -$213M -$142M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $14.1B $13.3B $15.2B $16.1B $17B
 
Total Liabilities and Equity $49.4B $47.7B $49.6B $54.1B $56.9B
Cash and Short Terms $1.8B $400M $80M $206M $339M
Total Debt $16.3B $17.8B $19.2B $21.5B $22.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.9B -$648M $1B $2.6B $1.8B
Depreciation & Amoritzation $1.5B $1.4B $1.3B $1.3B $1.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $107M $56M -- -- -$384M
Change in Inventories -- -- -- -- --
Cash From Operations $3.1B $1.7B $1.5B $3.8B $2.1B
 
Capital Expenditures $2.9B $2.7B $2.9B $3.3B $3.4B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.7B -$2.2B -$1.1B -$3B -$3.3B
 
Dividends Paid (Ex Special Dividend) $991M $1B $1.1B $1.1B $1.2B
Special Dividend Paid
Long-Term Debt Issued $3.3B $5.6B $4.9B $3.8B $4.5B
Long-Term Debt Repaid -$2.2B -$3.4B -$4B -$3.8B -$2B
Repurchase of Common Stock -- -- $500M -- --
Other Financing Activities -$72M -$369M -$6M -$98M -$70M
Cash From Financing -$30M $799M -$754M -$1.3B $1.2B
 
Beginning Cash (CF) $543M $846M $492M $77M $133M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $396M $291M -$352M -$412M $55M
Ending Cash (CF) $939M $1.1B $140M -$335M $188M
 
Levered Free Cash Flow $179M -$983M -$1.4B $481M -$1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.6B $114M $139M $520M $622M
Depreciation & Amoritzation $332M $318M $332M $346M $364M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $129M $345M $687M $623M $1.1B
 
Capital Expenditures $743M $797M $916M $768M $728M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$790M -$830M -$911M -$751M -$672M
 
Dividends Paid (Ex Special Dividend) $257M $269M $284M $299M $314M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.1B -- $653M $768M --
Long-Term Debt Repaid $519M -$1.1B -$580M -$250M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2M $4M -$62M -$8M --
Cash From Financing $2.4B -$1.3B -$273M $211M -$233M
 
Beginning Cash (CF) $1.8B $400M $80M $206M $339M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7B -$1.8B -$497M $83M $145M
Ending Cash (CF) $3.6B -$1.4B -$417M $289M $484M
 
Levered Free Cash Flow -$614M -$452M -$229M -$145M $322M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$662M $688M $2.8B $2B $2.1B
Depreciation & Amoritzation $1.5B $1.3B $1.3B $1.4B $1.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $95M $1M $71M -$134M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $1.3B $3.9B $2.5B $2.9B
 
Capital Expenditures $2.9B $2.8B $3.2B $3.4B $3.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.4B -$960M -$2.8B -$3.3B -$3B
 
Dividends Paid (Ex Special Dividend) $1B $1.1B $1.1B $1.2B $1.2B
Special Dividend Paid
Long-Term Debt Issued $4.3B $5.1B $3.7B $4.7B --
Long-Term Debt Repaid -$1.7B -$4.9B -$3.8B -$2.5B --
Repurchase of Common Stock -- $500M -- -- --
Other Financing Activities -$70M -$299M -$97M -$79M --
Cash From Financing $1.5B -$1.7B -$1.4B $943M $191M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $861M -$1.4B -$318M $128M $132M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.1B -$1.5B $738M -$891M -$177M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.1B $243M $2B $1.5B $1.8B
Depreciation & Amoritzation $1.1B $963M $987M $1B $1.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $56M $1M $71M $5M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $701M $3.1B $1.8B $2.6B
 
Capital Expenditures $2B $2.1B $2.4B $2.4B $2.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6B -$299M -$2B -$2.4B -$2.1B
 
Dividends Paid (Ex Special Dividend) $773M $810M $853M $897M $943M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.3B $3.8B $2.6B $3.4B $3.2B
Long-Term Debt Repaid -$1.7B -$3.3B -$3.1B -$1.8B -$2.5B
Repurchase of Common Stock -- $500M -- -- --
Other Financing Activities -$73M -$3M -$94M -$75M -$56M
Cash From Financing $1.7B -$847M -$1.5B $726M -$311M
 
Beginning Cash (CF) $2.8B $4.3B $1.9B $1.5B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B -$445M -$411M $129M $206M
Ending Cash (CF) $4.1B $3.8B $1.5B $1.7B $1.6B
 
Levered Free Cash Flow -$868M -$1.4B $736M -$636M $434M

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

GET BETTER TRADE IDEAS

Popular

How Big Will the SpaceX IPO Be?
How Big Will the SpaceX IPO Be?

Operated up to now as a private business, SpaceX will…

Where Will ISRG Stock Be in 5 Years?
Where Will ISRG Stock Be in 5 Years?

Intuitive Surgical (NASDAQ:ISRG) is the innovative medical tech business behind…

Is Kratos Stock a Good Investment?
Is Kratos Stock a Good Investment?

UAV and hypersonic system defense contractor Kratos (NASDAQ:KTOS) has swung…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Sell
50
Is GOOGL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Alerts

Sell
40
GDXU alert for Feb 2

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 1.63% over the past day.

Sell
34
PFSI alert for Feb 2

PennyMac Financial Services, Inc. [PFSI] is down 6.76% over the past day.

Sell
40
SHNY alert for Feb 2

MicroSectors Gold 3X Leveraged ETN [SHNY] is down 11.85% over the past day.

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

Show me the best stock