Financhill
Sell
20

PENN Quote, Financials, Valuation and Earnings

Last price:
$14.82
Seasonality move :
5.2%
Day range:
$14.71 - $15.13
52-week range:
$13.25 - $23.08
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.35x
P/B ratio:
0.75x
Volume:
3.6M
Avg. volume:
3.7M
1-year change:
1.37%
Market cap:
$2.2B
Revenue:
$6.6B
EPS (TTM):
-$0.62
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.6B $5.9B $6.4B $6.4B $6.6B
Revenue Growth (YoY) -32.5% 65% 8.41% -0.61% 3.38%
 
Cost of Revenues $1.9B $3.1B $3.6B $4B $4.4B
Gross Profit $1.7B $2.8B $2.8B $2.4B $2.2B
Gross Profit Margin 47.8% 46.69% 43.27% 37.12% 32.89%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.4B $1.1B $1.6B $1.6B
Other Inc / (Exp) -$504.2M $41.2M -$177M -$438.8M -$56M
Operating Expenses $1.5B $1.7B $1.7B $2B $2B
Operating Income $213.2M $1.1B $1.1B $363.6M $161.6M
 
Net Interest Expenses $543.2M $561.7M $739.9M $424.4M $446.9M
EBT. Incl. Unusual Items -$834.2M $539.1M $175.3M -$499.6M -$341.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$165.1M $118.6M -$46.4M -$8.2M -$28M
Net Income to Company -$669.1M $420.5M $221.7M -$491.4M -$313.3M
 
Minority Interest in Earnings -$400K $300K $400K $1.4M $1.8M
Net Income to Common Excl Extra Items -$669.5M $420.8M $222.1M -$490M -$311.5M
 
Basic EPS (Cont. Ops) -$5.00 $2.64 $1.37 -$3.22 -$2.05
Diluted EPS (Cont. Ops) -$5.00 $2.48 $1.29 -$3.22 -$2.05
Weighted Average Basic Share $134M $158.7M $161.2M $152.1M $152.1M
Weighted Average Diluted Share $134M $175.5M $176.6M $152.1M $152.1M
 
EBITDA $76.6M $1.4B $1.5B $400.2M $562.8M
EBIT -$290.1M $1.1B $933.5M -$34.9M $129.2M
 
Revenue (Reported) $3.6B $5.9B $6.4B $6.4B $6.6B
Operating Income (Reported) $213.2M $1.1B $1.1B $363.6M $161.6M
Operating Income (Adjusted) -$290.1M $1.1B $933.5M -$34.9M $129.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $1.6B $1.7B $1.6B $1.7B
Revenue Growth (YoY) 14.23% 22.69% 6.98% -3.97% 4.08%
 
Cost of Revenues $650.9M $858.5M $973.8M $1.1B $1.1B
Gross Profit $624M $705.7M $699.5M $476.2M $553.8M
Gross Profit Margin 48.95% 45.12% 41.8% 29.64% 33.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $326.2M $295.5M $392.9M $388.9M $403M
Other Inc / (Exp) $30.7M -$32M $585.8M $5.9M $8.9M
Operating Expenses $407.5M $413.7M $500.4M $497.6M $511M
Operating Income $216.5M $292M $199.1M -$21.4M $42.8M
 
Net Interest Expenses $135.7M $160.8M $102.6M $112M --
EBT. Incl. Unusual Items $111.5M $99.2M $682.3M -$127.5M $159.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.6M $47.6M $167.9M -$12.6M $47.7M
Net Income to Company $90.9M $51.6M $514.4M -$114.9M $111.5M
 
Minority Interest in Earnings $100K $100K -$100K -$200K -$300K
Net Income to Common Excl Extra Items $91M $51.6M $514.4M -$114.7M $111.8M
 
Basic EPS (Cont. Ops) $0.58 $0.31 $3.35 -$0.76 $0.73
Diluted EPS (Cont. Ops) $0.55 $0.29 $3.05 -$0.76 $0.68
Weighted Average Basic Share $155.7M $168.2M $153.3M $151.9M $152.3M
Weighted Average Diluted Share $172.8M $184.2M $168.6M $151.9M $167M
 
EBITDA $328.7M $378.7M $902.8M $100.3M $378M
EBIT $247.4M $260.5M $795.3M -$8.4M $270M
 
Revenue (Reported) $1.3B $1.6B $1.7B $1.6B $1.7B
Operating Income (Reported) $216.5M $292M $199.1M -$21.4M $42.8M
Operating Income (Adjusted) $247.4M $260.5M $795.3M -$8.4M $270M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.7B $6.2B $6.5B $6.3B $6.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $3.4B $3.7B $4.2B $4.4B
Gross Profit $1.9B $2.8B $2.8B $2.1B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.3B $1.2B $1.6B $1.6B
Other Inc / (Exp) $160.3M -$21.5M $440.8M -$1B -$53M
Operating Expenses $1.5B $1.7B $1.8B $2B $2B
Operating Income $374.2M $1.1B $999.3M $143.1M $225.8M
 
Net Interest Expenses $549.1M $586.8M $681.7M $433.8M $227.4M
EBT. Incl. Unusual Items -$14.6M $526.8M $758.4M -$1.3B -$54.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$45M $145.6M $73.9M -$188.7M $32.3M
Net Income to Company $30.4M $381.2M $684.5M -$1.1B -$86.9M
 
Minority Interest in Earnings -$1.3M $300K $200K $500K $700K
Net Income to Common Excl Extra Items $29.6M $381.4M $684.8M -$1.1B -$85.3M
 
Basic EPS (Cont. Ops) -$0.02 $2.40 $4.42 -$7.42 -$0.57
Diluted EPS (Cont. Ops) -$0.14 $2.24 $4.05 -$7.45 -$0.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $887.7M $1.5B $2B -$402.3M $840.5M
EBIT $535.4M $1.1B $1.5B -$838.6M $407.6M
 
Revenue (Reported) $3.7B $6.2B $6.5B $6.3B $6.6B
Operating Income (Reported) $374.2M $1.1B $999.3M $143.1M $225.8M
Operating Income (Adjusted) $535.4M $1.1B $1.5B -$838.6M $407.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $1.6B $1.7B $1.6B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $650.9M $858.5M $973.8M $1.1B $1.1B
Gross Profit $624M $705.7M $699.5M $476.2M $553.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $326.2M $295.5M $392.9M $388.9M $403M
Other Inc / (Exp) $30.7M -$32M $585.8M $5.9M $8.9M
Operating Expenses $407.5M $413.7M $500.4M $497.6M $511M
Operating Income $216.5M $292M $199.1M -$21.4M $42.8M
 
Net Interest Expenses $135.7M $160.8M $102.6M $112M --
EBT. Incl. Unusual Items $111.5M $99.2M $682.3M -$127.5M $159.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.6M $47.6M $167.9M -$12.6M $47.7M
Net Income to Company $90.9M $51.6M $514.4M -$114.9M $111.5M
 
Minority Interest in Earnings $100K $100K -$100K -$200K -$300K
Net Income to Common Excl Extra Items $91M $51.6M $514.4M -$114.7M $111.8M
 
Basic EPS (Cont. Ops) $0.58 $0.31 $3.35 -$0.76 $0.73
Diluted EPS (Cont. Ops) $0.55 $0.29 $3.05 -$0.76 $0.68
Weighted Average Basic Share $155.7M $168.2M $153.3M $151.9M $152.3M
Weighted Average Diluted Share $172.8M $184.2M $168.6M $151.9M $167M
 
EBITDA $328.7M $378.7M $902.8M $100.3M $378M
EBIT $247.4M $260.5M $795.3M -$8.4M $270M
 
Revenue (Reported) $1.3B $1.6B $1.7B $1.6B $1.7B
Operating Income (Reported) $216.5M $292M $199.1M -$21.4M $42.8M
Operating Income (Adjusted) $247.4M $260.5M $795.3M -$8.4M $270M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.9B $1.9B $1.6B $1.1B $706.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $23.7M $32.8M $93.3M $131.5M $99.6M
Inventory -- -- -- -- --
Prepaid Expenses $103.5M $132.3M $106.1M $225.6M $152.3M
Other Current Assets $31.3M $32.4M $36.3M $42.6M $38.7M
Total Current Assets $2.1B $2.2B $2B $1.7B $1.2B
 
Property Plant And Equipment $9.3B $9.4B $10.6B $9.8B $9.7B
Long-Term Investments $266.8M $255.1M $248.6M $84.9M $86.2M
Goodwill $1.2B $2.8B $2.7B $2.7B $2.6B
Other Intangibles $1.5B $1.9B $1.7B $1.6B $1.5B
Other Long-Term Assets $297.9M $263.1M $192.9M $187.3M $232M
Total Assets $14.7B $16.9B $17.5B $16.1B $15.3B
 
Accounts Payable $33.2M $53.3M $40.1M $36.6M $50.8M
Accrued Expenses $437.7M $597.5M $601M $639.7M $599.2M
Current Portion Of Long-Term Debt $81.4M $99.5M $56.2M $47.6M $38.2M
Current Portion Of Capital Lease Obligations $170.3M $181.9M $257.7M $383.9M $418.8M
Other Current Liabilities $137.4M $201M $203.7M $382.2M $308.1M
Total Current Liabilities $860M $1.1B $1.2B $1.5B $1.4B
 
Long-Term Debt $2.2B $2.6B $2.7B $2.7B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $12B $12.8B $13.9B $12.9B $12.4B
 
Common Stock $24.7M $27.5M $21.1M $1.8M $1.8M
Other Common Equity Adj -- -$54.4M -$168.6M -$121.3M -$255M
Common Equity $2.6B $4.1B $3.6B $3.2B $2.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$400K -$700K -$1.1M -$2.5M -$4.3M
Total Equity $2.7B $4.1B $3.6B $3.2B $2.9B
 
Total Liabilities and Equity $14.7B $16.9B $17.5B $16.1B $15.3B
Cash and Short Terms $1.9B $1.9B $1.6B $1.1B $706.6M
Total Debt $2.3B $2.7B $2.8B $2.8B $2.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.1B $1.8B $1.3B $903.6M $591.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $137.5M $122.9M $260.2M $282.3M $253.3M
Inventory -- -- $34.7M -- --
Prepaid Expenses $112.2M $134.3M $123.8M $156.6M $127.5M
Other Current Assets $35.8M $50.3M $23.4M $50.4M $45.1M
Total Current Assets $2.3B $2.1B $1.8B $1.4B $1B
 
Property Plant And Equipment $9.3B $10.8B $9.9B $9.7B $9.7B
Long-Term Investments $275.8M $256.2M $87M $84.8M $89M
Goodwill $1.2B $2.8B $2.9B $2.7B $2.6B
Other Intangibles $1.5B $1.9B $2.2B $1.6B $1.5B
Other Long-Term Assets $326.6M $219.2M $189.3M $190.7M $230.7M
Total Assets $14.9B $18.1B $17B $15.6B $15.1B
 
Accounts Payable $26.7M $45.5M $45.9M $38.2M $65.6M
Accrued Expenses $660.4M $735.8M $801.6M $865.2M $840.1M
Current Portion Of Long-Term Debt $85.8M $99.5M $56.2M $47.6M $38.2M
Current Portion Of Capital Lease Obligations $174.4M $242.1M $367.3M $386.7M $430M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $947.3M $1.1B $1.3B $1.3B $1.4B
 
Long-Term Debt $2.3B $2.7B $2.7B $2.7B $2.6B
Capital Leases -- -- -- -- --
Total Liabilities $12.1B $14.1B $12.9B $12.5B $12.1B
 
Common Stock $25.8M $21.1M $13.6M $1.8M $1.8M
Other Common Equity Adj -- -$18.6M -$160.4M -$157.3M -$255.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$500K -$800K -$1.2M -$2.7M -$4.6M
Total Equity $2.8B $4B $4.2B $3.1B $3B
 
Total Liabilities and Equity $14.9B $18.1B $17B $15.6B $15.1B
Cash and Short Terms $2.1B $1.8B $1.3B $903.6M $591.6M
Total Debt $2.4B $2.8B $2.8B $2.8B $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$669.1M $420.5M $221.7M -$491.4M -$313.3M
Depreciation & Amoritzation $366.7M $344.5M $567.5M $435.1M $433.6M
Stock-Based Compensation $14.5M $35.1M $58.1M $85.9M $52.9M
Change in Accounts Receivable -$16.5M -$82.3M -$81.2M -$74.8M $58.9M
Change in Inventories -- -- -- -- --
Cash From Operations $338.8M $896.1M $878.2M $455.9M $359.3M
 
Capital Expenditures $141.8M $268.3M $272.4M $381.9M $540.6M
Cash Acquisitions -$8.4M -$919.6M -$15M -$357.5M $500K
Cash From Investing -$233.7M -$1.2B -$258.6M -$742.6M -$541.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $862.2M $472.5M $1.5B -- --
Long-Term Debt Repaid -$888.5M -$125.9M -$1.8B -$142.5M -$138.7M
Repurchase of Common Stock -- -- -$601.1M -$149.8M --
Other Financing Activities -$15.1M -$17.5M -$29.8M $24.4M -$49.3M
Cash From Financing $1.3B $339.9M -$853M -$262.6M -$186.5M
 
Beginning Cash (CF) $455.2M $1.9B $1.9B $1.6B $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B $14.2M -$233.4M -$549.3M -$368.4M
Ending Cash (CF) $1.9B $1.9B $1.6B $1.1B $723.8M
 
Levered Free Cash Flow $197M $627.8M $605.8M $74M -$181.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $90.9M $51.6M $514.4M -$114.9M $111.5M
Depreciation & Amoritzation $81.3M $118.2M $107.5M $108.7M $108M
Stock-Based Compensation $4.2M $17M $16.5M $11.9M $15.6M
Change in Accounts Receivable -$41.1M $54.2M $31.1M $35.9M $900K
Change in Inventories -- -$500K -- -- --
Cash From Operations $180.5M $224.9M $147.7M -$68.7M $41.9M
 
Capital Expenditures $25.7M $65.6M $63.2M $41.4M $125.2M
Cash Acquisitions -- -- -$314.6M -- --
Cash From Investing -$27.3M -$39.6M -$378.2M -$47.3M -$135.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $72.5M -- -- -- $150M
Long-Term Debt Repaid -$27.2M -$62M -$31.2M -$31.6M -$123.2M
Repurchase of Common Stock -- -$175.1M -$50M -- -$25M
Other Financing Activities $9.1M -$4.4M -$2.9M -$18.5M -$18M
Cash From Financing $60.1M -$239.2M -$83M -$50.1M -$16.2M
 
Beginning Cash (CF) -- $1.9B $1.6B $1.1B $723.8M
Foreign Exchange Rate Adjustment -- -$900K $1.5M -$800K --
Additions / Reductions -- -$53.9M -$313.5M -$166.1M -$110.2M
Ending Cash (CF) -- $1.8B $1.3B $927.5M $613.6M
 
Levered Free Cash Flow $154.8M $159.3M $84.5M -$110.1M -$83.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $30.4M $381.2M $684.5M -$1.1B -$86.9M
Depreciation & Amoritzation $352.3M $381.4M $556.8M $436.3M $432.9M
Stock-Based Compensation $12.7M $47.9M $57.6M $81.3M $56.6M
Change in Accounts Receivable -$96.9M $13M -$104.3M -$70M $23.9M
Change in Inventories -- -- -- -- --
Cash From Operations $552.5M $940.5M $801M $239.5M $469.9M
 
Capital Expenditures $124.7M $308.2M $270M $360.1M $624.4M
Cash Acquisitions -$5.4M -$919.6M -$329.6M -$42.9M $500K
Cash From Investing -$77.6M -$1.2B -$597.2M -$411.7M -$629.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $394.7M -- -- -- --
Long-Term Debt Repaid -$870.5M -$160.7M -$1.7B -$142.9M -$230.3M
Repurchase of Common Stock -- -$175.1M -$476M -$99.8M -$25M
Other Financing Activities -$15.4M -$31M -$28.3M $8.8M -$48.8M
Cash From Financing $861.4M $40.6M -$696.8M -$229.7M -$152.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$39.7M -$493M -$401.9M -$312.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $427.8M $632.3M $531M -$120.6M -$154.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $90.9M $51.6M $514.4M -$114.9M $111.5M
Depreciation & Amoritzation $81.3M $118.2M $107.5M $108.7M $108M
Stock-Based Compensation $4.2M $17M $16.5M $11.9M $15.6M
Change in Accounts Receivable -$41.1M $54.2M $31.1M $35.9M $900K
Change in Inventories -- -$500K -- -- --
Cash From Operations $180.5M $224.9M $147.7M -$68.7M $41.9M
 
Capital Expenditures $25.7M $65.6M $63.2M $41.4M $125.2M
Cash Acquisitions -- -- -$314.6M -- --
Cash From Investing -$27.3M -$39.6M -$378.2M -$47.3M -$135.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $72.5M -- -- -- $150M
Long-Term Debt Repaid -$27.2M -$62M -$31.2M -$31.6M -$123.2M
Repurchase of Common Stock -- -$175.1M -$50M -- -$25M
Other Financing Activities $9.1M -$4.4M -$2.9M -$18.5M -$18M
Cash From Financing $60.1M -$239.2M -$83M -$50.1M -$16.2M
 
Beginning Cash (CF) -- $1.9B $1.6B $1.1B $723.8M
Foreign Exchange Rate Adjustment -- -$900K $1.5M -$800K --
Additions / Reductions -- -$53.9M -$313.5M -$166.1M -$110.2M
Ending Cash (CF) -- $1.8B $1.3B $927.5M $613.6M
 
Levered Free Cash Flow $154.8M $159.3M $84.5M -$110.1M -$83.3M

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

GET BETTER TRADE IDEAS

Popular

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

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

Asana stock hasn’t given many investors on Wall Street any…

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

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
31
REGN alert for May 31

Regeneron Pharmaceuticals [REGN] is down 19.04% over the past day.

Buy
55
RGC alert for May 31

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Sell
42
AMBA alert for May 31

Ambarella [AMBA] is down 15.13% over the past day.

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

Show me the best stock