Financhill
Buy
75

PAGP Quote, Financials, Valuation and Earnings

Last price:
$18.35
Seasonality move :
-1.44%
Day range:
$18.23 - $18.58
52-week range:
$15.79 - $20.10
Dividend yield:
6.84%
P/E ratio:
22.11x
P/S ratio:
0.07x
P/B ratio:
2.51x
Volume:
572.2K
Avg. volume:
1.4M
1-year change:
16.79%
Market cap:
$3.7B
Revenue:
$48.7B
EPS (TTM):
$0.84
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $33.7B $23.3B $42.1B $57.3B $48.7B
Revenue Growth (YoY) -1.13% -30.83% 80.67% 36.28% -15.05%
 
Cost of Revenues $30.1B $21.1B $39.3B $54.1B $45.6B
Gross Profit $3.6B $2.2B $2.8B $3.2B $3.1B
Gross Profit Margin 10.73% 9.46% 6.65% 5.58% 6.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $302M $276M $298M $330M $356M
Other Inc / (Exp) $655M -$3B -$297M $261M $651M
Operating Expenses $1.6B $1.4B $1.4B $1.6B $1.8B
Operating Income $2B $851M $1.4B $1.6B $1.3B
 
Net Interest Expenses $425M $436M $425M $405M $386M
EBT. Incl. Unusual Items $2.2B -$2.6B $712M $1.4B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $176M -$167M $112M $246M $189M
Net Income to Company $2.1B -$2.4B $600M $1.2B $1.4B
 
Minority Interest in Earnings -$1.7B $1.9B -$540M -$995M -$1.2B
Net Income to Common Excl Extra Items $331M -$568M $60M $168M $198M
 
Basic EPS (Cont. Ops) $1.97 -$3.06 $0.31 $0.86 $1.01
Diluted EPS (Cont. Ops) $1.96 -$3.07 $0.31 $0.86 $1.01
Weighted Average Basic Share $168M $186M $194M $194M $195M
Weighted Average Diluted Share $170M $246M $194M $194M $195M
 
EBITDA $3.3B -$1.5B $1.9B $2.8B $3.1B
EBIT $2.7B -$2.2B $1.1B $1.8B $2B
 
Revenue (Reported) $33.7B $23.3B $42.1B $57.3B $48.7B
Operating Income (Reported) $2B $851M $1.4B $1.6B $1.3B
Operating Income (Adjusted) $2.7B -$2.2B $1.1B $1.8B $2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.8B $10.8B $14.3B $12.1B $12.7B
Revenue Growth (YoY) -26.03% 84.74% 33.04% -15.8% 5.57%
 
Cost of Revenues $5.3B $10.3B $13.3B $11.4B $11.8B
Gross Profit $565M $523M $1B $704M $929M
Gross Profit Margin 9.69% 4.85% 7.16% 5.83% 7.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $62M $68M $84M $93M $99M
Other Inc / (Exp) $5M -$162M $24M $111M $99M
Operating Expenses $316M $342M $402M $465M $582M
Operating Income $249M $181M $624M $239M $347M
 
Net Interest Expenses $113M $106M $99M $87M $90M
EBT. Incl. Unusual Items $141M -$87M $549M $263M $356M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2M -$37M $129M -$5M $55M
Net Income to Company $139M -$51M $420M $268M $300M
 
Minority Interest in Earnings -$122M $26M -$349M -$239M -$268M
Net Income to Common Excl Extra Items $17M -$24M $71M $29M $33M
 
Basic EPS (Cont. Ops) $0.09 -$0.12 $0.36 $0.15 $0.17
Diluted EPS (Cont. Ops) $0.09 -$0.12 $0.36 $0.15 $0.17
Weighted Average Basic Share $186M $194M $194M $196M $197M
Weighted Average Diluted Share $186M $194M $194M $196M $197M
 
EBITDA $414M $197M $886M $621M $711M
EBIT $254M $19M $648M $360M $453M
 
Revenue (Reported) $5.8B $10.8B $14.3B $12.1B $12.7B
Operating Income (Reported) $249M $181M $624M $239M $347M
Operating Income (Adjusted) $254M $19M $648M $360M $453M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $26.5B $35.1B $57.4B $49B $50.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $23.9B $32.9B $53.9B $46B $46.9B
Gross Profit $2.6B $2.2B $3.5B $3B $3.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $279M $280M $336M $350M $379M
Other Inc / (Exp) -$3B -$369M $207M $663M $437M
Operating Expenses $1.4B $1.3B $1.6B $1.8B $1.9B
Operating Income $1.2B $873M $1.9B $1.2B $1.5B
 
Net Interest Expenses $443M $427M $411M $374M $395M
EBT. Incl. Unusual Items -$2.2B $77M $1.7B $1.5B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$100M -$30M $332M $159M $212M
Net Income to Company -$2.1B $107M $1.3B $1.3B $1.3B
 
Minority Interest in Earnings $1.6B -$150M -$1.1B -$1.1B -$1.2B
Net Income to Common Excl Extra Items -$500M -$43M $208M $190M $166M
 
Basic EPS (Cont. Ops) -$2.74 -$0.22 $1.06 $0.98 $0.84
Diluted EPS (Cont. Ops) -$2.74 -$0.22 $1.06 $0.98 $0.84
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$1.1B $1.2B $3B $2.9B $3B
EBIT -$1.8B $504M $2.1B $1.9B $1.9B
 
Revenue (Reported) $26.5B $35.1B $57.4B $49B $50.4B
Operating Income (Reported) $1.2B $873M $1.9B $1.2B $1.5B
Operating Income (Adjusted) -$1.8B $504M $2.1B $1.9B $1.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $17.3B $29.1B $44.4B $36B $37.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.5B $27.3B $41.9B $33.8B $35.1B
Gross Profit $1.8B $1.8B $2.5B $2.3B $2.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $206M $210M $247M $267M $291M
Other Inc / (Exp) -$3B -$388M $115M $518M $298M
Operating Expenses $1B $955M $1.2B $1.3B $1.5B
Operating Income $815M $837M $1.3B $934M $1.1B
 
Net Interest Expenses $329M $320M $305M $274M $277M
EBT. Incl. Unusual Items -$2.6B $129M $1.1B $1.2B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$139M -$1M $220M $134M $157M
Net Income to Company -$2.4B $130M $868M $1B $953M
 
Minority Interest in Earnings $1.9B -$153M -$744M -$898M -$839M
Net Income to Common Excl Extra Items -$548M -$23M $124M $146M $114M
 
Basic EPS (Cont. Ops) -$3.00 -$0.11 $0.63 $0.75 $0.58
Diluted EPS (Cont. Ops) -$3.00 -$0.11 $0.63 $0.75 $0.58
Weighted Average Basic Share $553M $582M $582M $585M $591M
Weighted Average Diluted Share $553M $582M $582M $585M $591M
 
EBITDA -$1.7B $1B $2.1B $2.2B $2.2B
EBIT -$2.2B $449M $1.4B $1.5B $1.4B
 
Revenue (Reported) $17.3B $29.1B $44.4B $36B $37.7B
Operating Income (Reported) $815M $837M $1.3B $934M $1.1B
Operating Income (Adjusted) -$2.2B $449M $1.4B $1.5B $1.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $47M $25M $452M $404M $453M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.6B $2.6B $4.7B $3.9B $3.8B
Inventory $604M $647M $783M $729M $548M
Prepaid Expenses -- -- -- -- --
Other Current Assets $312M $405M $200M $318M $155M
Total Current Assets $4.6B $3.7B $6.1B $5.4B $4.9B
 
Property Plant And Equipment $15.8B $15B $15.3B $15.6B $16.1B
Long-Term Investments $3.7B $3.8B $3.8B $3.1B $2.8B
Goodwill $2.5B -- -- -- --
Other Intangibles $707M $805M $2B $2.1B $1.9B
Other Long-Term Assets $1.3B $1.3B $1.4B $1.7B $1.7B
Total Assets $30B $26B $30B $29.2B $28.6B
 
Accounts Payable $3.7B $2.4B $4.8B $4B $3.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $86M $117M $72M $59M $13M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $828M $999M $601M $689M $714M
Total Current Liabilities $5B $4.3B $6.2B $5.9B $5B
 
Long-Term Debt $9.2B $9.4B $8.4B $7.3B $7.3B
Capital Leases -- -- -- -- --
Total Liabilities $15.5B $14.8B $15.8B $14.6B $13.6B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity $2.2B $1.5B $1.5B $1.5B $1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $12.3B $9.7B $12.6B $13.1B $13.4B
Total Equity $14.5B $11.2B $14.2B $14.6B $15B
 
Total Liabilities and Equity $30B $26B $30B $29.2B $28.6B
Cash and Short Terms $47M $25M $452M $404M $453M
Total Debt $9.7B $10.2B $9.2B $8.4B $7.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $27M $194M $625M $262M $641M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.2B $3.8B $4.1B $4.3B $4B
Inventory $683M $681M $603M $617M $436M
Prepaid Expenses -- -- -- -- --
Other Current Assets $523M $234M $247M $201M $131M
Total Current Assets $3.4B $4.9B $5.6B $5.3B $5.2B
 
Property Plant And Equipment $15B $13.5B $14.9B $15.9B $15.9B
Long-Term Investments $3.7B $3.7B $3.7B $2.8B $2.8B
Goodwill -- -- -- -- --
Other Intangibles -- -- $1.8B $2B $1.7B
Other Long-Term Assets $2.1B $2.2B $1.5B $1.7B $1.5B
Total Assets $25.7B $25.6B $28.8B $29B $28.4B
 
Accounts Payable $2.1B $3.9B $4B $4.1B $3.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $698M $58M $459M $710M $765M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $932M $714M $879M $752M $686M
Total Current Liabilities $3.8B $5.4B $5.3B $5.6B $5.1B
 
Long-Term Debt $9.4B $8.4B $8B $7.3B $7.2B
Capital Leases -- -- -- -- --
Total Liabilities $14.4B $14.9B $14.7B $14.2B $13.6B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $9.8B $9.4B $12.6B $13.3B $13.3B
Total Equity $11.3B $10.7B $14.1B $14.8B $14.7B
 
Total Liabilities and Equity $25.7B $25.6B $28.8B $29B $28.4B
Cash and Short Terms $27M $194M $625M $262M $641M
Total Debt $10.2B $9.2B $8.4B $8B $8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2.1B -$2.4B $600M $1.2B $1.4B
Depreciation & Amoritzation $604M $656M $777M $968M $1.1B
Stock-Based Compensation $35M $16M $24M $41M $51M
Change in Accounts Receivable -$1.2B $1.4B -$2.2B $649M $213M
Change in Inventories -$5M -$304M -$18M -$10M $223M
Cash From Operations $2.5B $1.5B $2B $2.4B $2.7B
 
Capital Expenditures $1.2B $738M $336M $455M $559M
Cash Acquisitions -$574M -$771M -$126M -$163M -$458M
Cash From Investing -$1.8B -$1.1B $386M -$526M -$702M
 
Dividends Paid (Ex Special Dividend) -$231M -$166M -$140M -$162M -$209M
Special Dividend Paid
Long-Term Debt Issued $1.4B $1.2B -- -- $433M
Long-Term Debt Repaid -$1B -$777M -$912M -$750M -$1.1B
Repurchase of Common Stock -- -$50M -$178M -$74M --
Other Financing Activities -$902M -$641M -$749M -$941M -$1.1B
Cash From Financing -$717M -$430M -$2B -$1.9B -$2B
 
Beginning Cash (CF) $69M $84M $63M $456M $404M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18M -$13M $398M -$49M $49M
Ending Cash (CF) $84M $63M $456M $404M $453M
 
Levered Free Cash Flow $1.3B $772M $1.7B $1.9B $2.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $139M -$51M $420M $268M $300M
Depreciation & Amoritzation $160M $178M $238M $261M $258M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $281M $335M $941M $83M $688M
 
Capital Expenditures $134M $75M $122M $156M $178M
Cash Acquisitions -$74M -$7M -$67M -$298M -$34M
Cash From Investing -$208M $761M -$168M -$438M -$193M
 
Dividends Paid (Ex Special Dividend) -$33M -$35M -$43M -$52M -$63M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $19M -- -$115M -- --
Long-Term Debt Repaid $93M -$587M -- -- --
Repurchase of Common Stock -- -$64M -- -- --
Other Financing Activities -$210M -$246M -$254M -$255M -$350M
Cash From Financing -$131M -$932M -$412M -$307M -$413M
 
Beginning Cash (CF) $106M $33M $270M $936M $556M
Foreign Exchange Rate Adjustment -- -- -$6M -$12M $3M
Additions / Reductions -$58M $164M $361M -$662M $82M
Ending Cash (CF) $48M $197M $625M $262M $641M
 
Levered Free Cash Flow $147M $260M $819M -$73M $510M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.1B $107M $1.3B $1.3B $1.3B
Depreciation & Amoritzation $658M $714M $937M $1B $1B
Stock-Based Compensation $4M -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2B $1.6B $2.7B $2B $2.8B
 
Capital Expenditures $868M $389M $391M $566M $610M
Cash Acquisitions -$856M -$185M -$87M -$409M -$289M
Cash From Investing -$1.5B $451M -$383M -$679M -$869M
 
Dividends Paid (Ex Special Dividend) -$198M -$139M -$155M -$198M -$241M
Special Dividend Paid
Long-Term Debt Issued $1.2B -- -- -- $1.1B
Long-Term Debt Repaid -$1.3B -$1.3B -$749M -$400M -$1.1B
Repurchase of Common Stock -- -$167M -$135M -- --
Other Financing Activities -$775M -$703M -$841M -$1.1B -$1.2B
Cash From Financing -$1.1B -$1.9B -$1.9B -$1.7B -$1.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$615M $146M $440M -$361M $378M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B $1.2B $2.3B $1.5B $2.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.4B $130M $868M $1B $953M
Depreciation & Amoritzation $495M $553M $713M $778M $769M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $1.4B $2.1B $1.7B $1.8B
 
Capital Expenditures $606M $257M $312M $423M $474M
Cash Acquisitions -$696M -$110M -$71M -$317M -$148M
Cash From Investing -$1.1B $478M -$291M -$444M -$611M
 
Dividends Paid (Ex Special Dividend) -$132M -$105M -$120M -$156M -$188M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $767M -- -- -- $650M
Long-Term Debt Repaid -$342M -$913M -$750M -$400M -$433M
Repurchase of Common Stock -- -$117M -$74M -- --
Other Financing Activities -$507M -$569M -$661M -$850M -$985M
Cash From Financing -$214M -$1.7B -$1.6B -$1.4B -$956M
 
Beginning Cash (CF) $352M $154M $847M $1.9B $1.3B
Foreign Exchange Rate Adjustment -$9M $2M -$5M -$4M -$3M
Additions / Reductions -$27M $132M $174M -$138M $191M
Ending Cash (CF) $316M $288M $1B $1.7B $1.5B
 
Levered Free Cash Flow $647M $1.1B $1.8B $1.3B $1.3B

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

GET BETTER TRADE IDEAS

Popular

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 26

Power Solutions International [PSIX] is up 1.01% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 4.86% over the past day.

Buy
75
SMLR alert for Dec 26

Semler Scientific [SMLR] is down 1.56% over the past day.

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

Show me the best stock