Financhill
Buy
61

PRI Quote, Financials, Valuation and Earnings

Last price:
$290.37
Seasonality move :
3.98%
Day range:
$290.13 - $296.00
52-week range:
$184.76 - $307.91
Dividend yield:
1.24%
P/E ratio:
21.10x
P/S ratio:
3.19x
P/B ratio:
4.27x
Volume:
153.8K
Avg. volume:
174.8K
1-year change:
14.95%
Market cap:
$9.6B
Revenue:
$3.1B
EPS (TTM):
$13.75
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.2B $2.7B $2.7B $2.7B $3.1B
Revenue Growth (YoY) 8.04% 22.2% -1.93% 3.43% 12.39%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $61.1M $74.6M $67.9M $65.4M $119.3M
Operating Expenses $245.2M $211.9M $287.5M $304.6M $343.6M
Operating Income -- -- -- -- --
 
Net Interest Expenses $28.8M $30.6M $27.2M $26.6M $25M
EBT. Incl. Unusual Items $506.7M $643.5M $718.7M $771.7M $939.2M
Earnings of Discontinued Ops. -- -- -$87.7M -$14.6M -$249.6M
Income Tax Expense $120.6M $167.5M $163.9M $180.6M $219.1M
Net Income to Company $386.2M $476M $467M $576.6M $470.5M
 
Minority Interest in Earnings -- $1.4M $5M -- --
Net Income to Common Excl Extra Items $386.2M $477.4M $472.1M $576.6M $470.5M
 
Basic EPS (Cont. Ops) $9.60 $12.03 $12.37 $15.97 $13.73
Diluted EPS (Cont. Ops) $9.57 $11.99 $12.33 $15.94 $13.71
Weighted Average Basic Share $40.1M $39.5M $38M $36M $34.1M
Weighted Average Diluted Share $40.2M $39.7M $38.1M $36M $34.2M
 
EBITDA -- -- -- -- --
EBIT $535.6M $674.1M $745.9M $798.3M $964.3M
 
Revenue (Reported) $2.2B $2.7B $2.7B $2.7B $3.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $535.6M $674.1M $745.9M $798.3M $964.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $598.3M $724.1M $624.3M $706.2M $788.1M
Revenue Growth (YoY) 12.48% 21.02% -13.79% 13.13% 11.6%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $15.7M $24.6M $7.2M $15.8M $17M
Operating Expenses $63.8M -$7.6M $47.5M $76.8M $86M
Operating Income -- -- -- -- --
 
Net Interest Expenses $7.2M $8.8M $6.8M $6.6M $6.1M
EBT. Incl. Unusual Items $131.6M $198.7M $285.2M $199.7M $218.5M
Earnings of Discontinued Ops. -- -- -- -$1.8M -$606K
Income Tax Expense $31.6M $60.1M $50.8M $46M $50.8M
Net Income to Company $100.1M $138.5M $146.7M $151.9M $167.1M
 
Minority Interest in Earnings -- $360K -- -- --
Net Income to Common Excl Extra Items $100.1M $138.9M $146.7M $151.9M $167.1M
 
Basic EPS (Cont. Ops) $2.53 $0.88 $3.87 $4.30 $4.97
Diluted EPS (Cont. Ops) $2.52 $0.87 $3.86 $4.30 $4.96
Weighted Average Basic Share $39.4M $39.6M $37M $35.1M $33.5M
Weighted Average Diluted Share $39.6M $39.7M $37.1M $35.2M $33.5M
 
EBITDA -- -- -- -- --
EBIT $138.9M $207.5M $292M $206.3M $224.6M
 
Revenue (Reported) $598.3M $724.1M $624.3M $706.2M $788.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $138.9M $207.5M $292M $206.3M $224.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.2B $2.7B $2.7B $2.8B $3.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $61.1M $74.6M $67.9M $71.9M $121M
Operating Expenses $245.2M $211.9M $227.5M $320.4M $105.6M
Operating Income -- -- -- -- --
 
Net Interest Expenses $28.8M $30.6M $27.2M $26.6M $25M
EBT. Incl. Unusual Items $506.7M $643.5M $715.1M $761.9M $660.1M
Earnings of Discontinued Ops. -- -- -- -$7.2M -$31M
Income Tax Expense $120.6M $167.5M $163.2M $178.1M $158.6M
Net Income to Company $386.2M $476M $467M $576.6M $470.5M
 
Minority Interest in Earnings -- $1.4M $5M -- --
Net Income to Common Excl Extra Items $386.2M $477.4M $469.3M $576.6M $470.5M
 
Basic EPS (Cont. Ops) $9.62 $9.41 $12.23 $15.97 $13.78
Diluted EPS (Cont. Ops) $9.59 $9.37 $12.19 $15.96 $13.75
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $535.6M $674.2M $742.3M $788.5M $685.2M
 
Revenue (Reported) $2.2B $2.7B $2.7B $2.8B $3.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $535.6M $674.2M $742.3M $788.5M $685.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.7B $2.7B $2.8B $3.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $74.6M $67.9M $71.9M $121M --
Operating Expenses $211.9M $227.5M $320.4M $105.6M --
Operating Income -- -- -- -- --
 
Net Interest Expenses $30.6M $27.2M $26.6M $25M --
EBT. Incl. Unusual Items $643.5M $715.1M $761.9M $660.1M --
Earnings of Discontinued Ops. -- -- -$7.2M -$31M --
Income Tax Expense $167.5M $163.2M $178.1M $158.6M --
Net Income to Company $476M $467M $576.6M $470.5M --
 
Minority Interest in Earnings $1.4M $5M -- -- --
Net Income to Common Excl Extra Items $477.4M $469.3M $576.6M $470.5M --
 
Basic EPS (Cont. Ops) $9.41 $12.23 $15.97 $13.78 --
Diluted EPS (Cont. Ops) $9.37 $12.19 $15.96 $13.75 --
Weighted Average Basic Share $158.1M $152M $143.8M $136.6M --
Weighted Average Diluted Share $158.6M $152.4M $144.1M $136.7M --
 
EBITDA -- -- -- -- --
EBIT $674.2M $742.3M $788.5M $685.2M --
 
Revenue (Reported) $2.7B $2.7B $2.8B $3.1B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $674.2M $742.3M $788.5M $685.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $547.6M $392.5M $489.2M $594.1M $687.8M
Short Term Investments $2.5B $2.8B $2.6B $2.7B $995.4M
Accounts Receivable, Net $4.5B $4.5B $3.5B $3.3B $3B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $7.6B $7.9B $6.7B $6.6B $4.7B
 
Property Plant And Equipment $104.3M $115M $93.2M $89.1M $87.7M
Long-Term Investments $3.9B $4.2B $4B $4.2B $4.3B
Goodwill -- $179.2M $127.7M $127.7M --
Other Intangibles $45.3M $195.8M $185.5M $175M --
Other Long-Term Assets -- -- -- -- --
Total Assets $14.9B $16.1B $14.6B $15B $14.6B
 
Accounts Payable $519.7M $585.4M $538.3M $513.8M $488.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $540.8M $615.7M $575.1M $536.5M $546.3M
 
Long-Term Debt $1.7B $2B $2B $2B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $13.1B $14B $12.6B $13B $12.3B
 
Common Stock $393K $394K $368K $350K $334K
Other Common Equity Adj -- -- $130.4M -$39.1M $224.8M
Common Equity $1.8B $2.1B $2B $2.1B $2.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $7.3M -- -- --
Total Equity $1.8B $2.1B $2B $2.1B $2.3B
 
Total Liabilities and Equity $14.9B $16.1B $14.6B $15B $14.6B
Cash and Short Terms $3B $3.2B $3.1B $3.3B $1.7B
Total Debt $1.7B $2B $2B $2B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $547.6M $392.5M $489.2M $594.1M $687.8M
Short Term Investments $2.5B $2.8B $2.6B $2.7B $995.4M
Accounts Receivable, Net $4.5B $4.5B $3.5B $3.3B $3B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $7.6B $7.9B $6.7B $6.6B $4.7B
 
Property Plant And Equipment $104.3M $115M $93.2M $89.1M $87.7M
Long-Term Investments $3.9B $4.2B $4B $4.2B $4.3B
Goodwill -- $179.2M $127.7M -- --
Other Intangibles $45.3M $195.8M $185.5M -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $14.9B $16.1B $14.6B $15B $14.6B
 
Accounts Payable $519.7M $585.4M $538.3M $513.8M $488.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $540.8M $615.7M $575.1M $536.5M $546.3M
 
Long-Term Debt $1.7B $2B $2B $2B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $13.1B $14B $12.6B $13B $12.3B
 
Common Stock $393K $394K $368K $350K $334K
Other Common Equity Adj -- -- $130.4M -$39.1M $224.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $7.3M -- -- --
Total Equity $1.8B $2.1B $2B $2.1B $2.3B
 
Total Liabilities and Equity $14.9B $16.1B $14.6B $15B $14.6B
Cash and Short Terms $3B $3.2B $3.1B $3.3B $1.7B
Total Debt $1.7B $2B $2B $2B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $386.2M $476M $467M $576.6M $470.5M
Depreciation & Amoritzation $17.7M $29.8M $34.2M $32M $23.4M
Stock-Based Compensation $19M $16.8M $22.4M $18.9M $25.1M
Change in Accounts Receivable -$135.7M $751.6M $481.3M $228.4M $201.3M
Change in Inventories -- -- -- -- --
Cash From Operations $643.4M $657M $757.7M $692.5M $862.1M
 
Capital Expenditures $27.6M $24.7M $25.8M $33.9M $29.2M
Cash Acquisitions -- -$494.5M $3.9M -- --
Cash From Investing -$53.5M -$923.4M -$200M -$90.1M -$232.3M
 
Dividends Paid (Ex Special Dividend) -$64.3M -$74.6M -$83.8M -$93.7M -$112.8M
Special Dividend Paid
Long-Term Debt Issued -- $722.3M -- -- --
Long-Term Debt Repaid -$274K -$509M -$12.6M -$265K -$256K
Repurchase of Common Stock -$231.4M -$18.8M -$356.3M -$375.1M -$428.4M
Other Financing Activities -$5.7M -$12M -$5.1M -$10.6M -$9.6M
Cash From Financing -$301.8M $108M -$457.9M -$479.6M -$551.1M
 
Beginning Cash (CF) $256.9M $547.6M $392.5M $489.2M $613.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $288.1M -$158.5M $99.8M $122.8M $78.7M
Ending Cash (CF) $547.6M $392.5M $489.2M $613.1M $687.8M
 
Levered Free Cash Flow $615.8M $632.3M $731.9M $658.6M $832.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $100.1M $138.5M $146.7M $151.9M $167.1M
Depreciation & Amoritzation $5.2M $10.1M $8.5M $7.2M $4.3M
Stock-Based Compensation $3.3M $2M $2.7M $2.3M $5.5M
Change in Accounts Receivable -$10.2M $779.5M $228K $72.5M $53.8M
Change in Inventories -- -- -- -- --
Cash From Operations $239.5M $221.8M $206.4M $241.1M $270.6M
 
Capital Expenditures $5.2M $3.3M $1.9M $20.3M $2.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $4.5M -$200.8M -$103.3M -$2.2M -$50.7M
 
Dividends Paid (Ex Special Dividend) -$15.9M -$18.7M -$20.4M -$22.9M -$30.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $597.3M -- -- --
Long-Term Debt Repaid -$65K -$508.8M -$67K -$66K -$64K
Repurchase of Common Stock -$13.4M -$18.8M -$32M -$72.5M -$47.8M
Other Financing Activities -$73K -$5.4M -$146K -$340K -$1.3M
Cash From Financing -$29.3M $45.7M -$52.6M -$95.8M -$79.4M
 
Beginning Cash (CF) $330.9M $325.6M $438M $468.8M $550.1M
Foreign Exchange Rate Adjustment $2M $215K $639K $1.4M -$2.9M
Additions / Reductions $214.7M $66.7M $50.6M $143M $140.6M
Ending Cash (CF) $547.6M $392.5M $489.2M $613.1M $687.8M
 
Levered Free Cash Flow $234.3M $218.6M $204.5M $220.8M $268.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $386.2M $476M $467M $576.6M $470.5M
Depreciation & Amoritzation $17.7M $29.8M $34.2M $32M $23.4M
Stock-Based Compensation $19M $16.8M $22.4M $18.9M $25.1M
Change in Accounts Receivable -$135.7M $751.6M $481.3M $228.4M $201.3M
Change in Inventories -- -- -- -- --
Cash From Operations $643.4M $657M $757.7M $692.5M $862.1M
 
Capital Expenditures $27.6M $24.7M $25.8M $33.9M $29.2M
Cash Acquisitions -- -$494.5M $3.9M -- --
Cash From Investing -$53.5M -$923.4M -$200M -$90.1M -$232.3M
 
Dividends Paid (Ex Special Dividend) -$64.3M -$74.6M -$83.8M -$93.7M -$112.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$274K -$509M -$12.6M -$265K -$256K
Repurchase of Common Stock -$231.4M -$18.8M -$356.3M -$375.1M -$428.4M
Other Financing Activities -$5.7M -$12M -$5.1M -$10.6M -$9.6M
Cash From Financing -$301.8M $108M -$457.9M -$479.6M -$551.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $288.1M -$158.5M $99.8M $122.8M $78.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $615.8M $632.3M $731.9M $658.6M $832.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $476M $467M $576.6M $470.5M --
Depreciation & Amoritzation $29.8M $34.2M $32M $23.4M --
Stock-Based Compensation $16.8M $22.4M $18.9M $25.1M --
Change in Accounts Receivable $751.6M $481.3M $228.4M $201.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $657M $757.7M $692.5M $862.1M --
 
Capital Expenditures $24.7M $25.8M $33.9M $29.2M --
Cash Acquisitions -$494.5M $3.9M -- -- --
Cash From Investing -$923.4M -$200M -$90.1M -$232.3M --
 
Dividends Paid (Ex Special Dividend) -$74.6M -$83.8M -$93.7M -$112.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $722.3M -- -- -- --
Long-Term Debt Repaid -$509M -$12.6M -$265K -$256K --
Repurchase of Common Stock -$18.8M -$356.3M -$375.1M -$428.4M --
Other Financing Activities -$12M -$5.1M -$10.6M -$9.6M --
Cash From Financing $108M -$457.9M -$479.6M -$551.1M --
 
Beginning Cash (CF) $2.1B $1.6B $2B $2.4B --
Foreign Exchange Rate Adjustment $3.4M -$3M $1.1M -$4M --
Additions / Reductions -$158.5M $99.8M $122.8M $78.7M --
Ending Cash (CF) $1.9B $1.7B $2.2B $2.5B --
 
Levered Free Cash Flow $632.3M $731.9M $658.6M $832.9M --

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

GET BETTER TRADE IDEAS

Popular

Is Diamondback Energy a Good Stock to Buy?
Is Diamondback Energy a Good Stock to Buy?

Diamondback Energy (FANG) is a lesser-known diamond in the rough…

What Is Hindsight Bias In Investing?
What Is Hindsight Bias In Investing?

You’ve probably heard the expression “hindsight is 20/20.” That saying…

Is Rivian a Good Stock a Buy?
Is Rivian a Good Stock a Buy?

Rivian Automotive (RIVN) had an initial IPO of close to…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
46
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
29
UNF alert for Mar 27

UniFirst [UNF] is up 0.24% over the past day.

Sell
42
COCO alert for Mar 27

The Vita Coco [COCO] is down 11.03% over the past day.

Buy
91
EXOD alert for Mar 27

Exodus Movement [EXOD] is down 10.78% over the past day.

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

Show me the best stock