Financhill
Sell
25

PRI Quote, Financials, Valuation and Earnings

Last price:
$271.15
Seasonality move :
4.9%
Day range:
$264.96 - $271.50
52-week range:
$184.76 - $307.91
Dividend yield:
1.22%
P/E ratio:
20.74x
P/S ratio:
3.04x
P/B ratio:
4.65x
Volume:
752.5K
Avg. volume:
166.1K
1-year change:
34.74%
Market cap:
$9.1B
Revenue:
$2.8B
EPS (TTM):
$13.09
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.1B $2.2B $2.7B $2.7B $2.8B
Revenue Growth (YoY) 8.04% 8.04% 22.2% 0.38% 3.51%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $55.5M $61.1M $74.6M $83.2M $75M
Operating Expenses $237.1M $245.2M $211.9M $260.4M $336.6M
Operating Income -- -- -- -- --
 
Net Interest Expenses $28.8M $28.8M $30.6M $27.2M $26.6M
EBT. Incl. Unusual Items $477.1M $506.7M $643.5M $620M $751.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $110.7M $120.6M $167.5M $153M $175.1M
Net Income to Company $366.4M $386.2M $476M $467M $576.6M
 
Minority Interest in Earnings -- -- $1.4M $5M --
Net Income to Common Excl Extra Items $366.4M $386.2M $477.4M $472.1M $576.6M
 
Basic EPS (Cont. Ops) $8.65 $9.60 $12.03 $12.37 $15.97
Diluted EPS (Cont. Ops) $8.62 $9.57 $11.99 $12.33 $15.94
Weighted Average Basic Share $42.2M $40.1M $39.5M $38M $36M
Weighted Average Diluted Share $42.3M $40.2M $79.3M $76.2M $72.1M
 
EBITDA -- -- -- -- --
EBIT $505.9M $535.6M $674.1M $647.2M $778.3M
 
Revenue (Reported) $2.1B $2.2B $2.7B $2.7B $2.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $505.9M $535.6M $674.1M $647.2M $778.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $568.5M $693.2M $673.3M $697.5M $774.1M
Revenue Growth (YoY) 9.18% 21.95% -2.88% 3.6% 10.99%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $16.7M $18.1M $21M $16.4M $19.1M
Operating Expenses $59.3M $79.9M $13.8M $70.9M $83.6M
Operating Income -- -- -- -- --
 
Net Interest Expenses $7.2M $7.5M $6.8M $6.6M $6.1M
EBT. Incl. Unusual Items $146.5M $147.1M $121.1M $206.4M $254.6M
Earnings of Discontinued Ops. -- -- -- -$5.4M -$30.4M
Income Tax Expense $34.4M $35.7M $41.6M $48.9M $59.8M
Net Income to Company $112.1M $111.4M $79.6M $152.1M $164.4M
 
Minority Interest in Earnings -- $1M -- -- --
Net Income to Common Excl Extra Items $112.1M $112.5M $79.6M $152.1M $164.4M
 
Basic EPS (Cont. Ops) $2.82 $2.83 $2.12 $4.23 $4.84
Diluted EPS (Cont. Ops) $2.81 $2.82 $2.11 $4.23 $4.83
Weighted Average Basic Share $39.6M $39.6M $37.4M $35.8M $33.8M
Weighted Average Diluted Share $39.7M $39.7M $37.5M $35.8M $33.9M
 
EBITDA -- -- -- -- --
EBIT $153.7M $154.6M $127.9M $213M $260.7M
 
Revenue (Reported) $568.5M $693.2M $673.3M $697.5M $774.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $153.7M $154.6M $127.9M $213M $260.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.2B $2.6B $2.8B $2.8B $3.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $59.2M $65.7M $85.3M $78.5M $129.4M
Operating Expenses $242.1M $283.3M $172.3M $324.1M $128.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses $28.8M $29M $29.3M $26.8M $25.5M
EBT. Incl. Unusual Items $497.2M $576.5M $628.5M $748.8M $621.3M
Earnings of Discontinued Ops. -- -- -- -$5.4M -$30.4M
Income Tax Expense $117.6M $139M $172.5M $172M $148.3M
Net Income to Company $379.6M $437.6M $458.8M $571.4M $455.4M
 
Minority Interest in Earnings -- $1M $5.4M -- --
Net Income to Common Excl Extra Items $379.6M $438.6M $461.4M $571.4M $455.4M
 
Basic EPS (Cont. Ops) $9.34 $11.06 $9.24 $15.54 $13.11
Diluted EPS (Cont. Ops) $9.31 $11.02 $9.20 $15.52 $13.09
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $526.1M $605.6M $657.8M $775.6M $646.8M
 
Revenue (Reported) $2.2B $2.6B $2.8B $2.8B $3.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $526.1M $605.6M $657.8M $775.6M $646.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.6B $2B $2B $2.1B $2.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $45.4M $50M $60.7M $56M $104M
Operating Expenses $181.4M $219.6M $180M $243.6M $19.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses $21.6M $21.8M $20.5M $20M $19M
EBT. Incl. Unusual Items $375.1M $444.9M $429.9M $562.2M $441.6M
Earnings of Discontinued Ops. -- -- -- -$5.4M -$30.4M
Income Tax Expense $89M $107.4M $112.3M $132.2M $107.8M
Net Income to Company $286.1M $337.5M $320.3M $424.7M $303.4M
 
Minority Interest in Earnings -- $1M $5M -- --
Net Income to Common Excl Extra Items $286.1M $338.5M $322.6M $424.7M $303.4M
 
Basic EPS (Cont. Ops) $7.09 $8.53 $8.36 $11.67 $8.81
Diluted EPS (Cont. Ops) $7.07 $8.50 $8.33 $11.66 $8.79
Weighted Average Basic Share $120.9M $118.5M $115M $108.7M $103.1M
Weighted Average Diluted Share $121.2M $118.9M $115.4M $108.9M $103.2M
 
EBITDA -- -- -- -- --
EBIT $396.7M $466.7M $450.3M $582.2M $460.6M
 
Revenue (Reported) $1.6B $2B $2B $2.1B $2.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $396.7M $466.7M $450.3M $582.2M $460.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $256.9M $547.6M $392.5M $489.2M $613.1M
Short Term Investments $2.4B $2.5B $2.8B $2.6B $1B
Accounts Receivable, Net $4.4B $4.5B $4.5B $3.5B $3.3B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $7B $7.6B $7.9B $6.7B $5.1B
 
Property Plant And Equipment $93.4M $104.3M $115M $93.2M $92M
Long-Term Investments $3.6B $3.9B $4.2B $4B $4.2B
Goodwill -- -- $179.2M $127.7M $127.7M
Other Intangibles $45.3M $45.3M $195.8M $185.5M $175M
Other Long-Term Assets -- -- -- -- --
Total Assets $13.7B $14.9B $16.1B $14.6B $15B
 
Accounts Payable $340M $519.7M $585.4M $538.3M $513.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $360.2M $540.8M $615.7M $575.1M $536.5M
 
Long-Term Debt $1.6B $1.7B $2B $2B $2B
Capital Leases -- -- -- -- --
Total Liabilities $12B $13.1B $14B $12.6B $13B
 
Common Stock $412K $393K $394K $368K $350K
Other Common Equity Adj -- -- -- $130.4M -$39.1M
Common Equity $1.7B $1.8B $2.1B $2B $2.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $7.3M -- --
Total Equity $1.7B $1.8B $2.1B $2B $2.1B
 
Total Liabilities and Equity $13.7B $14.9B $16.1B $14.6B $15B
Cash and Short Terms $2.6B $3B $3.2B $3.1B $1.6B
Total Debt $1.6B $1.7B $2B $2B $2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $330.9M $325.6M $438M $468.8M $550.1M
Short Term Investments $2.5B $2.6B $2.5B $965.5M $1B
Accounts Receivable, Net $4.5B $4.5B $4.3B $3.2B $2.9B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $7.4B $7.9B $7.5B $5B $4.9B
 
Property Plant And Equipment $47.7M $48.9M $42.3M $55.2M $48.2M
Long-Term Investments $3.8B $4.1B $3.9B $4.1B $4.4B
Goodwill -- $224.2M $127.7M $127.7M --
Other Intangibles $45.3M $204.6M $188.2M $177.7M $45.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $14.3B $15.8B $15B $14.4B $14.8B
 
Accounts Payable $467.6M $557.1M $496.6M $475.4M $496.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $684.2M $1.2B $625.9M $703.3M $517.4M
 
Long-Term Debt $1.7B $1.5B $2B $2B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $12.6B $13.7B $13.4B $12.1B $12.9B
 
Common Stock $394K $395K $370K $353K $335K
Other Common Equity Adj -- -- -- -- -$71.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $7.6M -- -- --
Total Equity $1.7B $2.1B $1.6B $2.3B $1.9B
 
Total Liabilities and Equity $14.3B $15.8B $15B $14.4B $14.8B
Cash and Short Terms $2.8B $3B $2.9B $1.4B $1.6B
Total Debt $1.7B $1.9B $2B $2B $1.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $366.4M $386.2M $476M $467M $576.6M
Depreciation & Amoritzation $18.3M $17.7M $29.8M $34.2M $32M
Stock-Based Compensation $17.5M $19M $16.8M $22.4M $18.9M
Change in Accounts Receivable -$26.4M -$135.7M $751.6M $481.3M $228.4M
Change in Inventories -- -- -- -- --
Cash From Operations $485.5M $643.4M $657M $757.7M $692.5M
 
Capital Expenditures $25.4M $27.6M $24.7M $25.8M $33.9M
Cash Acquisitions -- -- -$494.5M $3.9M --
Cash From Investing -$201.9M -$53.5M -$923.4M -$200M -$90.1M
 
Dividends Paid (Ex Special Dividend) -$57.6M -$64.3M -$74.6M -$83.8M -$93.7M
Special Dividend Paid
Long-Term Debt Issued -- -- $722.3M -- --
Long-Term Debt Repaid -$281K -$274K -$509M -$12.6M -$265K
Repurchase of Common Stock -$225M -$231.4M -$18.8M -$356.3M -$375.1M
Other Financing Activities -$7.2M -$5.7M -$12M -$5.1M -$10.6M
Cash From Financing -$290.1M -$301.8M $108M -$457.9M -$479.6M
 
Beginning Cash (CF) $262.1M $256.9M $547.6M $392.5M $489.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.5M $288.1M -$158.5M $99.8M $122.8M
Ending Cash (CF) $256.9M $547.6M $392.5M $489.2M $613.1M
 
Levered Free Cash Flow $460.1M $615.8M $632.3M $731.9M $658.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $112.1M $111.4M $79.6M $152.1M $164.4M
Depreciation & Amoritzation $4.7M $8.9M $8.3M $7.4M $4.6M
Stock-Based Compensation $2.2M $642K $1.1M $2M $3.9M
Change in Accounts Receivable -$21.4M -$56M $36.5M $31.9M $32.5M
Change in Inventories -- -- -- -- --
Cash From Operations $87.5M $160.3M $166.8M $139.8M $207.3M
 
Capital Expenditures $3.1M $9.3M $9.6M $3.4M $14M
Cash Acquisitions -- -$494.5M -- -- --
Cash From Investing -$60.8M -$589.5M -$8M -$101.6M -$125.1M
 
Dividends Paid (Ex Special Dividend) -$15.9M -$18.7M -$20.6M -$23.3M -$30.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$69K -$68K -$66K -$66K -$62K
Repurchase of Common Stock -$41.5M -- -$97.4M -$106.5M -$128.8M
Other Financing Activities -$53K -$88K -$126K -- -$842K
Cash From Financing -$57.5M -$18.8M -$118.2M -$129.9M -$160.2M
 
Beginning Cash (CF) $360.4M $774.6M $400.1M $561.6M $627.3M
Foreign Exchange Rate Adjustment $1.3M -$1M -$2.8M -$1.1M $888K
Additions / Reductions -$30.8M -$448M $40.7M -$91.7M -$78M
Ending Cash (CF) $330.9M $325.6M $438M $468.8M $550.1M
 
Levered Free Cash Flow $84.5M $151M $157.2M $136.4M $193.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $379.6M $437.6M $458.8M $571.4M $455.4M
Depreciation & Amoritzation $17.5M $24.9M $35.8M $33.3M $26.2M
Stock-Based Compensation $18.2M $18.1M $21.7M $19.3M $21.8M
Change in Accounts Receivable -$104.3M -$38.1M $1.3B $156.1M $220M
Change in Inventories -- -- -- -- --
Cash From Operations $568.1M $674.6M $773.1M $657.8M $832.5M
 
Capital Expenditures $27.9M $26.6M $27.2M $15.5M $46.9M
Cash Acquisitions -- -$494.5M $3.9M -- --
Cash From Investing -$145.2M -$718M -$297.6M -$191.1M -$183.8M
 
Dividends Paid (Ex Special Dividend) -$62.7M -$71.8M -$82.1M -$91.2M -$105.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$279K -$266K -$521.3M -$266K -$258K
Repurchase of Common Stock -$262M -$13.4M -$343.1M -$334.5M -$453.2M
Other Financing Activities -$5.8M -$6.6M -$10.4M -$10.4M -$8.7M
Cash From Financing -$330.8M $32.9M -$359.6M -$436.4M -$567.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $92.1M -$10.5M $115.9M $30.4M $81.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $540.2M $648M $745.9M $642.4M $785.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $286.1M $337.5M $320.3M $424.7M $303.4M
Depreciation & Amoritzation $12.5M $19.7M $25.6M $24.8M $19.1M
Stock-Based Compensation $15.7M $14.8M $19.7M $16.6M $19.5M
Change in Accounts Receivable -$125.5M -$27.9M $481.1M $155.8M $147.5M
Change in Inventories -- -- -- -- --
Cash From Operations $404M $435.1M $551.3M $451.5M $591.4M
 
Capital Expenditures $22.5M $21.4M $24M $13.6M $26.6M
Cash Acquisitions -- -$494.5M $3.9M -- --
Cash From Investing -$58.1M -$722.6M -$96.8M -$87.8M -$181.6M
 
Dividends Paid (Ex Special Dividend) -$48.5M -$56M -$63.4M -$70.8M -$82.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $125M -- -- --
Long-Term Debt Repaid -$209K -$201K -$12.6M -$199K -$192K
Repurchase of Common Stock -$218.1M -- -$324.4M -$302.5M -$380.6M
Other Financing Activities -$5.7M -$6.6M -$5M -$10.2M -$8.3M
Cash From Financing -$272.5M $62.3M -$405.3M -$383.8M -$471.8M
 
Beginning Cash (CF) $890.3M $1.8B $1.2B $1.6B $1.8B
Foreign Exchange Rate Adjustment $575K $3.2M -$3.7M -$333K -$1.1M
Additions / Reductions $73.4M -$225.2M $49.2M -$20.1M -$61.9M
Ending Cash (CF) $964.3M $1.5B $1.2B $1.5B $1.8B
 
Levered Free Cash Flow $381.5M $413.7M $527.3M $437.8M $564.8M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 7.65% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 11.85% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 0.5% over the past day.

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

Show me the best stock