Financhill
Sell
47

PBR.A Quote, Financials, Valuation and Earnings

Last price:
$11.81
Seasonality move :
5.38%
Day range:
$11.77 - $11.98
52-week range:
$11.52 - $17.32
Dividend yield:
23.8%
P/E ratio:
4.65x
P/S ratio:
0.78x
P/B ratio:
1.05x
Volume:
6M
Avg. volume:
5.9M
1-year change:
-25.58%
Market cap:
$76.1B
Revenue:
$102.4B
EPS (TTM):
$2.54
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $76.6B $53.7B $84B $124.5B $102.4B
Revenue Growth (YoY) -9.51% -29.91% 56.41% 48.24% -17.73%
 
Cost of Revenues $45.7B $29.2B $43.2B $59.5B $48.4B
Gross Profit $30.9B $24.5B $40.8B $65B $54B
Gross Profit Margin 40.29% 45.62% 48.59% 52.21% 52.7%
 
R&D Expenses $576M $355M $563M $792M $726M
Selling, General & Admin $7.3B $4.5B $6.8B $7B $8.3B
Other Inc / (Exp) -$2.6B -$14.6B $1.9B $3.1B -$468M
Operating Expenses $9.9B $4.4B $9.8B $11.7B $14.7B
Operating Income $20.9B $20.1B $31B $53.3B $39.3B
 
Net Interest Expenses $6.3B $5.7B $4.6B $2.8B $3.4B
EBT. Incl. Unusual Items $12B -$226M $28.2B $53.5B $35.4B
Earnings of Discontinued Ops. $2.6B -- -- -- --
Income Tax Expense $4.2B -$1.2B $8.2B $16.8B $10.4B
Net Income to Company $10.4B $948M $20B $36.8B $25B
 
Minority Interest in Earnings -$212M $193M -$111M -$132M -$111M
Net Income to Common Excl Extra Items $10.2B $1.1B $19.9B $36.6B $24.9B
 
Basic EPS (Cont. Ops) $1.56 $0.18 $3.04 $5.62 $3.82
Diluted EPS (Cont. Ops) $1.56 $0.18 $3.04 $5.62 $3.82
Weighted Average Basic Share $6.5B $6.5B $6.5B $6.5B $6.5B
Weighted Average Diluted Share $6.5B $6.5B $6.5B $6.5B $6.5B
 
EBITDA $33.5B $17B $44.9B $70.1B $52.3B
EBIT $18.7B $5.5B $33.2B $56.8B $39B
 
Revenue (Reported) $76.6B $53.7B $84B $124.5B $102.4B
Operating Income (Reported) $20.9B $20.1B $31B $53.3B $39.3B
Operating Income (Adjusted) $18.7B $5.5B $33.2B $56.8B $39B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $13.1B $23.3B $32.4B $25.6B $23.4B
Revenue Growth (YoY) -32.28% 76.87% 39.37% -21.16% -8.56%
 
Cost of Revenues $6.9B $11.9B $15.9B $12B $11.4B
Gross Profit $6.3B $11.4B $16.5B $13.6B $12B
Gross Profit Margin 47.76% 48.99% 51.02% 53.11% 51.38%
 
R&D Expenses $92M $151M $187M $186M $195M
Selling, General & Admin $1.5B $2.1B $1.3B $2B $2.1B
Other Inc / (Exp) -$2.6B $530M -$1.2B -$1.5B $39M
Operating Expenses $2.8B $3B $2.1B $3.3B $3.2B
Operating Income $3.5B $8.4B $14.5B $10.2B $8.8B
 
Net Interest Expenses $1.7B $1.1B $615M $1B $753M
EBT. Incl. Unusual Items -$825M $7.8B $12.7B $7.7B $8.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$568M $1.9B $3.9B $2.3B $2.2B
Net Income to Company -$257M $6B $8.8B $5.5B $5.9B
 
Minority Interest in Earnings $21M -$16M -$27M -$28M -$21M
Net Income to Common Excl Extra Items -$236M $5.9B $8.8B $5.5B $5.9B
 
Basic EPS (Cont. Ops) -$0.04 $0.92 $1.34 $0.84 $0.90
Diluted EPS (Cont. Ops) -$0.04 $0.92 $1.34 $0.84 $0.90
Weighted Average Basic Share $6.5B $6.5B $6.5B $6.5B $6.4B
Weighted Average Diluted Share $6.5B $6.5B $6.5B $6.5B $6.4B
 
EBITDA $3.8B $12.1B $16.7B $12.3B $12B
EBIT $943M $9B $13.5B $8.8B $9B
 
Revenue (Reported) $13.1B $23.3B $32.4B $25.6B $23.4B
Operating Income (Reported) $3.5B $8.4B $14.5B $10.2B $8.8B
Operating Income (Adjusted) $943M $9B $13.5B $8.8B $9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $59.6B $73.8B $118.3B $105.5B $97.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $33.7B $36.1B $57.3B $51.6B $47.1B
Gross Profit $26B $37.8B $61B $53.9B $50.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $401M $515M $761M $691M $785M
Selling, General & Admin $6.1B $3.9B $6.4B $8B $9.7B
Other Inc / (Exp) -$24.5B $7.7B $2.2B $1.6B -$5.4B
Operating Expenses $8.8B $5.6B $10.2B $13.7B $16.8B
Operating Income $17.2B $32.2B $50.8B $40.2B $33.8B
 
Net Interest Expenses $5.4B $5.2B $2.7B $3.4B $5.4B
EBT. Incl. Unusual Items -$12.7B $34.6B $50.2B $38.4B $22.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.1B $8.7B $16B $11.4B $6.3B
Net Income to Company -$8.6B $25.9B $34.2B $27B $16.7B
 
Minority Interest in Earnings $207M -$179M -$141M -$119M -$86M
Net Income to Common Excl Extra Items -$8.4B $25.7B $34B $26.9B $16.6B
 
Basic EPS (Cont. Ops) -$1.28 $3.94 $5.20 $4.12 $2.54
Diluted EPS (Cont. Ops) -$1.28 $3.94 $5.20 $4.12 $2.54
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5.8B $51.2B $66.3B $54.9B $39.9B
EBIT -$7.1B $40.1B $53.5B $42B $26.8B
 
Revenue (Reported) $59.6B $73.8B $118.3B $105.5B $97.7B
Operating Income (Reported) $17.2B $32.2B $50.8B $40.2B $33.8B
Operating Income (Adjusted) -$7.1B $40.1B $53.5B $42B $26.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $39.8B $59.9B $94.3B $75.3B $70.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $22.8B $29.7B $43.9B $36B $34.6B
Gross Profit $17B $30.2B $50.4B $39.3B $36B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $255M $415M $613M $512M $571M
Selling, General & Admin $5B $4.8B $4.4B $5.7B $7.2B
Other Inc / (Exp) -$21B $487M $808M -$97M -$5B
Operating Expenses $6.2B $6.5B $7B $9.6B $11.8B
Operating Income $10.8B $23.7B $43.4B $29.8B $24.2B
 
Net Interest Expenses $4.3B $3.9B $2B $2.5B $4.5B
EBT. Incl. Unusual Items -$14.6B $20.3B $42.2B $27.1B $14.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.9B $6B $13.8B $8.4B $4.3B
Net Income to Company -$10.7B $14.3B $28.5B $18.7B $10.4B
 
Minority Interest in Earnings $301M -$71M -$101M -$88M -$63M
Net Income to Common Excl Extra Items -$10.4B $14.2B $28.4B $18.6B $10.3B
 
Basic EPS (Cont. Ops) -$1.58 $2.18 $4.34 $2.86 $1.58
Diluted EPS (Cont. Ops) -$1.58 $2.18 $4.34 $2.86 $1.58
Weighted Average Basic Share $19.6B $19.6B $19.6B $19.6B $19.4B
Weighted Average Diluted Share $19.6B $19.6B $19.6B $19.6B $19.4B
 
EBITDA -$965M $33.2B $54.6B $39.5B $27.1B
EBIT -$10.2B $24.4B $44.7B $29.8B $17.6B
 
Revenue (Reported) $39.8B $59.9B $94.3B $75.3B $70.6B
Operating Income (Reported) $10.8B $23.7B $43.4B $29.8B $24.2B
Operating Income (Adjusted) -$10.2B $24.4B $44.7B $29.8B $17.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $7.4B $11.7B $10.5B $8B $12.7B
Short Term Investments $888M $659M $650M $2.8B $2.8B
Accounts Receivable, Net $3.8B $4.7B $6.4B $5B $6.1B
Inventory $8.2B $5.7B $7.3B $8.8B $7.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.5B $1.2B $1.6B $1.8B $1.6B
Total Current Assets $27.8B $27.4B $30.1B $31.3B $32.4B
 
Property Plant And Equipment $159.3B $124.2B $125.3B $130.2B $153.4B
Long-Term Investments $5.6B $3.3B $1.6B $3.1B $3.8B
Goodwill $63M $24M $22M $24M $25M
Other Intangibles $19.4B $14.9B $3B $3B $3B
Other Long-Term Assets $9.7B $7.9B $8.5B $12.6B $17.1B
Total Assets $229.7B $190B $174.3B $187.2B $217.1B
 
Accounts Payable $5.6B $6.9B $5.5B $5.5B $4.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $4.5B $4.2B $3.6B $3.6B $4.3B
Current Portion Of Capital Lease Obligations $5.7B $5.7B $5.4B $5.6B $7.2B
Other Current Liabilities $5.2B $2.3B $2.7B $4.5B $3.6B
Total Current Liabilities $28.8B $26.2B $24.2B $31.4B $33.9B
 
Long-Term Debt $58.8B $49.7B $32.1B $26.4B $24.5B
Capital Leases -- -- -- -- --
Total Liabilities $155.5B $130.1B $104.5B $117.4B $138.1B
 
Common Stock $107.1B $107.1B $107.1B $107.1B $107.1B
Other Common Equity Adj -$33.8B -$47.8B -$37.7B -$37.6B -$28.5B
Common Equity $73.3B $59.3B $69.4B $69.5B $78.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $892M $528M $405M $344M $392M
Total Equity $74.2B $59.9B $69.8B $69.8B $79B
 
Total Liabilities and Equity $229.7B $190B $174.3B $187.2B $217.1B
Cash and Short Terms $8.3B $12.4B $11.1B $10.8B $15.5B
Total Debt $63.3B $53.9B $35.7B $30B $28.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $12.7B $10.9B $4.4B $12.1B $8.7B
Short Term Investments $670M $537M $2.4B $1.3B $5.6B
Accounts Receivable, Net $2.3B $4.7B $4.1B $5.1B $4.4B
Inventory $5.3B $7.3B $9.8B $7.9B $7.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $985M $1.8B $2.1B $1.8B $1.8B
Total Current Assets $26.9B $30.6B $29.5B $29.4B $30.7B
 
Property Plant And Equipment $104.7B $129.4B $124.1B $144.9B $141.1B
Long-Term Investments $3.1B $1.9B $1.7B $5.3B $1.6B
Goodwill -- $23M $23M -- $23M
Other Intangibles -- $3B $2.8B -- $2.5B
Other Long-Term Assets $7.3B $8.3B $11B $15.5B $15.8B
Total Assets $171.2B $179.2B $175.3B $204.8B $197.8B
 
Accounts Payable $4.3B $5.4B $5.2B $4.7B $5.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $6.7B $3.4B $3.3B $4.4B $4B
Current Portion Of Capital Lease Obligations $5.4B $5.7B $5.3B $6.6B $7.7B
Other Current Liabilities $2.2B $2.6B $4.6B $2.9B $3.2B
Total Current Liabilities $24.9B $25.5B $25.1B $30.9B $32.8B
 
Long-Term Debt $50.9B $33.3B $27.5B $25.1B $21.8B
Capital Leases -- -- -- -- --
Total Liabilities $126.8B $110.1B $106.1B $127.4B $125.3B
 
Common Stock $107.1B $107.1B $107.1B $107.1B $107.1B
Other Common Equity Adj -$63.2B -$39.3B -$38.2B -$30B -$41.3B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -$197M --
Minority Interest, Total $465M $1.2B $297M $297M $257M
Total Equity $44.4B $69.1B $69.2B $77.4B $72.5B
 
Total Liabilities and Equity $171.2B $179.2B $175.3B $204.8B $197.8B
Cash and Short Terms $13.4B $11.5B $6.8B $13.4B $14.3B
Total Debt $57.6B $36.7B $30.9B $29.5B $25.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $10.4B $948M $20B $36.8B $25B
Depreciation & Amoritzation -- $11.4B $11.7B $13.2B $13.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $2.2B $1M -$2.1B $355M $88M
Change in Inventories -$281M $724M -$2.3B -$1.2B $1.6B
Cash From Operations $25.6B $28.9B $37.8B $49.7B $43.2B
 
Capital Expenditures $23.9B $5.9B $6.3B $9.6B $12.1B
Cash Acquisitions -$7M -$942M -$24M -$27M -$24M
Cash From Investing -$1.7B -$4.5B $2.2B -$432M -$8B
 
Dividends Paid (Ex Special Dividend) -$1.9B -$1.4B -$13.1B -$37.7B -$19.7B
Special Dividend Paid
Long-Term Debt Issued $7.5B $17B $1.9B $2.9B $2.2B
Long-Term Debt Repaid -$32.5B -$31.6B -$27.2B -$14.8B -$10.5B
Repurchase of Common Stock -- -- -- -- -$735M
Other Financing Activities -$167M -$151M -$129M -$18M -$48M
Cash From Financing -$32.1B -$19.3B -$40.8B -$51.5B -$30.7B
 
Beginning Cash (CF) $13.9B $7.4B $11.7B $10.5B $8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.2B $5.1B -$843M -$2.2B $4.6B
Ending Cash (CF) $7.4B $11.7B $10.5B $8B $12.7B
 
Levered Free Cash Flow $1.7B $23B $31.5B $40.1B $31.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $11.6B $5.7B $8.3B $6.3B --
Depreciation & Amoritzation -- -- $13.2B $7.1B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $70M -$588M -$374M -$499M --
Change in Inventories -$18M -$170M $1.4B $432M --
Cash From Operations $7.1B $9.2B $12.8B $11.7B --
 
Capital Expenditures $1.4B $1.7B $3.6B $3.6B --
Cash Acquisitions -$1M -$9M -$7M -$2M --
Cash From Investing -$317M $557M -$2.3B -$3.2B --
 
Dividends Paid (Ex Special Dividend) -$347M -$7.3B -$4B -$4.4B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B $131M $350M $910M --
Long-Term Debt Repaid -$7.6B -$2.4B -$3B -$3.5B --
Repurchase of Common Stock -- -- -- -$538M --
Other Financing Activities -$49M -$43M $7M $102M --
Cash From Financing -$7.4B -$9.9B -$7B -$7.9B --
 
Beginning Cash (CF) $12.7B $10.9B $4.4B $12.1B --
Foreign Exchange Rate Adjustment -$327M -$308M $166M $47M --
Additions / Reductions -$652M -$137M $3.5B $570M --
Ending Cash (CF) $11.7B $10.5B $8B $12.7B --
 
Levered Free Cash Flow $5.7B $7.5B $9.3B $8.1B --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$8.6B $25.9B $34.2B $27B $16.7B
Depreciation & Amoritzation -- -- -- $19.4B $13.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$611M -$1.4B $141M $213M $1.1B
Change in Inventories $327M -$2.2B -$2.8B $2.5B $78M
Cash From Operations $29.2B $35.7B $46.1B $44.4B $41.4B
 
Capital Expenditures $23B $6B $7.7B $12.1B $13.8B
Cash Acquisitions -$926M -$16M -$29M -$29M -$15M
Cash From Investing -$12B $1.3B $2.5B -$7.1B -$13.3B
 
Dividends Paid (Ex Special Dividend) -$1.6B -$6.2B -$40.9B -$19.3B -$17.3B
Special Dividend Paid
Long-Term Debt Issued $18.6B $2.9B $2.7B $1.7B $2.5B
Long-Term Debt Repaid -$31.7B -$32.5B -$14.2B -$9.9B -$13.5B
Repurchase of Common Stock -- -- -- -- -$918M
Other Financing Activities -$138M -$135M -$68M -$143M -$82M
Cash From Financing -$18.2B -$38.3B -$54.3B -$29.9B -$31.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$972M -$1.4B -$5.8B $7.4B -$3.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $6.2B $29.6B $38.4B $32.3B $27.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $948M $20B $36.8B $25B $10.4B
Depreciation & Amoritzation -- -- $13.2B $13.3B $6.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1M -$2.1B $355M $88M $1.6B
Change in Inventories $724M -$2.3B -$1.2B $1.6B -$354M
Cash From Operations $28.9B $37.8B $49.7B $43.2B $29.8B
 
Capital Expenditures $5.9B $6.3B $9.6B $12.1B $10.2B
Cash Acquisitions -$942M -$24M -$27M -$24M -$13M
Cash From Investing -$4.5B $2.2B -$432M -$8B -$10.1B
 
Dividends Paid (Ex Special Dividend) -$1.4B -$13.1B -$37.7B -$19.7B -$12.9B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $17B $1.9B $2.9B $2.2B $1.6B
Long-Term Debt Repaid -$31.6B -$27.2B -$14.8B -$10.5B -$10B
Repurchase of Common Stock -- -- -- -$735M -$380M
Other Financing Activities -$151M -$129M -$18M -$48M -$184M
Cash From Financing -$19.3B -$40.8B -$51.5B -$30.7B -$23.4B
 
Beginning Cash (CF) $55B $44.4B $48.4B $40.7B $32.2B
Foreign Exchange Rate Adjustment -$773M -$402M -$316M $174M -$281M
Additions / Reductions $5.1B -$843M -$2.2B $4.6B -$3.8B
Ending Cash (CF) $59.4B $43.2B $45.9B $45.5B $28.1B
 
Levered Free Cash Flow $23B $31.5B $40.1B $31.1B $19.6B

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

GET BETTER TRADE IDEAS

Popular

How High Can Palantir Stock Go?
How High Can Palantir Stock Go?

Palantir Technologies (NASDAQ:PLTR) has been one of the undisputed victors…

Will This ETF Beat the Market Over the Next 12 Months?
Will This ETF Beat the Market Over the Next 12 Months?

2024 was another banner year for the US stock market,…

Why Did Carlos Slim Buy PBF Energy?
Why Did Carlos Slim Buy PBF Energy?

Carlos Slim made a splash in a surprising sector last…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 121x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Sell
39
DOGZ alert for Jan 4

Dogness (International) [DOGZ] is down 20.52% over the past day.

Buy
66
DMRC alert for Jan 4

Digimarc [DMRC] is up 16.19% over the past day.

Sell
39
MSTR alert for Jan 4

MicroStrategy [MSTR] is up 13.33% over the past day.

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

Show me the best stock