Financhill
Buy
52

PACS Quote, Financials, Valuation and Earnings

Last price:
$13.06
Seasonality move :
36.68%
Day range:
$12.56 - $13.17
52-week range:
$8.28 - $43.92
Dividend yield:
0%
P/E ratio:
20.01x
P/S ratio:
0.57x
P/B ratio:
3.51x
Volume:
591.4K
Avg. volume:
625.6K
1-year change:
-56.15%
Market cap:
$2B
Revenue:
$3.1B
EPS (TTM):
$0.65
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- -- $1.2B $2.4B $3.1B
Revenue Growth (YoY) -- -- -- 107.62% 28.47%
 
Cost of Revenues -- -- $979.2M $2B $2.7B
Gross Profit -- -- $187.3M $400.7M $447.1M
Gross Profit Margin -- -- 16.06% 16.54% 14.37%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $96.8M $149M $213.7M
Other Inc / (Exp) -- -- $3.3M $3.2M -$536K
Operating Expenses -- -- $104M $171.3M $239.3M
Operating Income -- -- $83.4M $229.4M $207.8M
 
Net Interest Expenses -- -- $5.3M $25.5M $49.9M
EBT. Incl. Unusual Items -- -- $81.4M $207M $157.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $33.5M $56.5M $44.4M
Net Income to Company -- -- $47.9M $150.5M $112.9M
 
Minority Interest in Earnings -- -- -- -- -$8K
Net Income to Common Excl Extra Items -- -- $47.9M $150.5M $112.9M
 
Basic EPS (Cont. Ops) -- -- $0.32 $1.00 $0.75
Diluted EPS (Cont. Ops) -- -- $0.32 $1.00 $0.75
Weighted Average Basic Share -- -- $150.2M $150.2M $150.2M
Weighted Average Diluted Share -- -- $150.2M $150.2M $150.2M
 
EBITDA -- -- $93.9M $254.9M $232.9M
EBIT -- -- $86.7M $232.6M $207.2M
 
Revenue (Reported) -- -- $1.2B $2.4B $3.1B
Operating Income (Reported) -- -- $83.4M $229.4M $207.8M
Operating Income (Adjusted) -- -- $86.7M $232.6M $207.2M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue -- -- -- $760.7M $981.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $642.3M $828M
Gross Profit -- -- -- $118.4M $153.9M
Gross Profit Margin -- -- -- 15.56% 15.67%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $62.7M $144.4M
Other Inc / (Exp) -- -- -- -$2.6M -$3.9M
Operating Expenses -- -- -- $68.9M $153.2M
Operating Income -- -- -- $49.5M $710K
 
Net Interest Expenses -- -- -- $15.3M $9.2M
EBT. Incl. Unusual Items -- -- -- $31.6M -$12.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $10.4M -$1.5M
Net Income to Company -- -- -- $21.2M -$10.9M
 
Minority Interest in Earnings -- -- -- -$2K -$2K
Net Income to Common Excl Extra Items -- -- -- $21.2M -$10.9M
 
Basic EPS (Cont. Ops) -- -- -- $0.14 -$0.07
Diluted EPS (Cont. Ops) -- -- -- $0.14 -$0.07
Weighted Average Basic Share -- -- -- $150.2M $149.5M
Weighted Average Diluted Share -- -- -- $150.2M $149.5M
 
EBITDA -- -- -- $53.1M $5.6M
EBIT -- -- -- $46.9M -$3.2M
 
Revenue (Reported) -- -- -- $760.7M $981.8M
Operating Income (Reported) -- -- -- $49.5M $710K
Operating Income (Adjusted) -- -- -- $46.9M -$3.2M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue -- -- -- -- $3.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- $2.9B
Gross Profit -- -- -- -- $531.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- $313.4M
Other Inc / (Exp) -- -- -- -$2.2M $2.4M
Operating Expenses -- -- -- -- $342.1M
Operating Income -- -- -- -- $189.5M
 
Net Interest Expenses -- -- -- $25.9M $50.5M
EBT. Incl. Unusual Items -- -- -- -- $141.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $44.3M
Net Income to Company -- -- -- -- $97.1M
 
Minority Interest in Earnings -- -- -- -$3K -$7K
Net Income to Common Excl Extra Items -- -- -- -- $97M
 
Basic EPS (Cont. Ops) -- -- -- -- $0.65
Diluted EPS (Cont. Ops) -- -- -- -- $0.65
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- $220.5M
EBIT -- -- -- -- $191.9M
 
Revenue (Reported) -- -- -- -- $3.4B
Operating Income (Reported) -- -- -- -- $189.5M
Operating Income (Adjusted) -- -- -- -- $191.9M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue -- -- $1.5B $1.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $1.2B $1.6B --
Gross Profit -- -- $243M $288.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $122.1M $191.3M --
Other Inc / (Exp) -- -- -$2.2M $4.6M --
Operating Expenses -- -- $134.1M $208M --
Operating Income -- -- $108.8M $80.7M --
 
Net Interest Expenses -- -- $25.9M $24.6M --
EBT. Incl. Unusual Items -- -- $80.7M $60.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $21.9M $22.4M --
Net Income to Company -- -- $58.8M $38.2M --
 
Minority Interest in Earnings -- -- -$3K -$4K --
Net Income to Common Excl Extra Items -- -- $58.8M $38.2M --
 
Basic EPS (Cont. Ops) -- -- $0.39 $0.26 --
Diluted EPS (Cont. Ops) -- -- $0.39 $0.26 --
Weighted Average Basic Share -- -- $300.3M $297.2M --
Weighted Average Diluted Share -- -- $300.3M $297.2M --
 
EBITDA -- -- $118.6M $101.9M --
EBIT -- -- $106.6M $85.3M --
 
Revenue (Reported) -- -- $1.5B $1.9B --
Operating Income (Reported) -- -- $108.8M $80.7M --
Operating Income (Adjusted) -- -- $106.6M $85.3M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- -- -- $58.3M $73.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $370.9M $547.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- $32.8M $48.7M
Total Current Assets -- -- -- $511.2M $722.1M
 
Property Plant And Equipment -- -- -- $1.8B $2.6B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $55.2M $59M
Other Intangibles -- -- -- $6.3M $6.3M
Other Long-Term Assets -- -- -- $113.6M $140M
Total Assets -- -- -- $2.5B $3.5B
 
Accounts Payable -- -- -- $110.6M $140.9M
Accrued Expenses -- -- -- $154.3M $188.8M
Current Portion Of Long-Term Debt -- -- -- $61.4M $16.8M
Current Portion Of Capital Lease Obligations -- -- -- $121.1M $110.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- $483.9M $456.9M
 
Long-Term Debt -- -- -- $438.3M $715.7M
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- $2.4B $3.4B
 
Common Stock -- -- -- $129K $129K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- $63.6M $96.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $5M $5.6M
Total Equity -- -- -- $68.7M $101.7M
 
Total Liabilities and Equity -- -- -- $2.5B $3.5B
Cash and Short Terms -- -- -- $58.3M $73.4M
Total Debt -- -- -- $499.7M $732.5M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents -- -- -- -- $73.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $610.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- $66.3M
Total Current Assets -- -- -- -- $800.6M
 
Property Plant And Equipment -- -- -- -- $2.9B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- $118.1M
Total Assets -- -- -- -- $3.9B
 
Accounts Payable -- -- -- -- $125.7M
Accrued Expenses -- -- -- -- $213.3M
Current Portion Of Long-Term Debt -- -- -- -- $15.7M
Current Portion Of Capital Lease Obligations -- -- -- -- $113.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- $468.1M
 
Long-Term Debt -- -- -- -- $475.1M
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- -- $3.3B
 
Common Stock -- -- -- -- $152K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $6.1M
Total Equity -- -- -- -- $578.2M
 
Total Liabilities and Equity -- -- -- -- $3.9B
Cash and Short Terms -- -- -- -- $73.4M
Total Debt -- -- -- -- $490.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -- $47.9M $150.5M $112.9M
Depreciation & Amoritzation -- -- $7.2M $22.3M $25.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$40.1M -$114.6M -$179.9M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $57.6M $92.6M $63.7M
 
Capital Expenditures -- -- $203.8M $78.2M $172.8M
Cash Acquisitions -- -- -$15.7M -- -$2.6M
Cash From Investing -- -- -$218.6M -$75.3M -$172.8M
 
Dividends Paid (Ex Special Dividend) -- -- -$53.8M -$60.3M -$80.4M
Special Dividend Paid
Long-Term Debt Issued -- -- $622.4M $242.4M $1.3B
Long-Term Debt Repaid -- -- -$386.6M -$173.1M -$1.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $3.2M $587K
Cash From Financing -- -- $182M $12.4M $129.6M
 
Beginning Cash (CF) -- -- $47.5M $68.6M $98.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $21.1M $29.6M $20.5M
Ending Cash (CF) -- -- $68.6M $98.2M $118.7M
 
Levered Free Cash Flow -- -- -$146.2M $14.4M -$109.1M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -- -- -- $21.2M -$10.9M
Depreciation & Amoritzation -- -- -- $6.2M $8.8M
Stock-Based Compensation -- -- -- -- $90.9M
Change in Accounts Receivable -- -- -- -$47.3M $27.8M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -$21.1M $34.8M
 
Capital Expenditures -- -- -- $10.9M $111.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$9.7M -$121M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$25.2M -$16.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $416.4M $171M
Long-Term Debt Repaid -- -- -- -$414.7M -$465.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$33.1M
Cash From Financing -- -- -- -$23.5M $70.7M
 
Beginning Cash (CF) -- -- -- $134.9M $93.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$54.3M -$15.4M
Ending Cash (CF) -- -- -- $80.5M $77.9M
 
Levered Free Cash Flow -- -- -- -$32M -$76.7M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -- -- -- -- $97.1M
Depreciation & Amoritzation -- -- -- -- $28.7M
Stock-Based Compensation -- -- -- -- $90.9M
Change in Accounts Receivable -- -- -- -- -$147.4M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- $151.8M
 
Capital Expenditures -- -- -- $69M $269.7M
Cash Acquisitions -- -- -- -- -$5.1M
Cash From Investing -- -- -- -- -$306.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$43.7M -$77.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $821.8M
Long-Term Debt Repaid -- -- -- -- -$1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- $96.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- -$58.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- -$117.9M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- -- $58.8M $38.2M --
Depreciation & Amoritzation -- -- $12M $16.7M --
Stock-Based Compensation -- -- -- $90.9M --
Change in Accounts Receivable -- -- -$86.5M -$60.9M --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $58.2M $93.6M --
 
Capital Expenditures -- -- $69M $200.7M --
Cash Acquisitions -- -- -- -$5.1M --
Cash From Investing -- -- -$67.3M -$239.6M --
 
Dividends Paid (Ex Special Dividend) -- -- -$43.7M -$33.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $494.1M $327.8M --
Long-Term Debt Repaid -- -- -$459M -$569.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$33.1M --
Cash From Financing -- -- -$8.6M $105.2M --
 
Beginning Cash (CF) -- -- $233.1M $212M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$17.7M -$40.9M --
Ending Cash (CF) -- -- $215.4M $171.1M --
 
Levered Free Cash Flow -- -- -$10.7M -$107.1M --

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

GET BETTER TRADE IDEAS

Popular

Where Will Hershey Stock Be In 1 Year?
Where Will Hershey Stock Be In 1 Year?

Chocolate stocks used to be the epitome of sleepy stability,…

Where Will KNOT Stock Be In 1 Year?
Where Will KNOT Stock Be In 1 Year?

In the case of KNOT Offshore Partners (KNOP), most headlines…

Why Is Goldman Sachs Stock Up So Much?
Why Is Goldman Sachs Stock Up So Much?

Investment banking giant Goldman Sachs (NYSE:GS) has sharply outperformed the…

Stock Ideas

Buy
60
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 52x

Buy
60
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Sell
18
CNC alert for Jul 3

Centene [CNC] is down 40.18% over the past day.

Sell
12
MOH alert for Jul 3

Molina Healthcare [MOH] is down 22.06% over the past day.

Buy
67
GBX alert for Jul 3

Greenbrier Companies [GBX] is up 21.28% over the past day.

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

Show me the best stock