Financhill
Sell
35

PBCRY Quote, Financials, Valuation and Earnings

Last price:
$13.62
Seasonality move :
4.67%
Day range:
$13.59 - $14.21
52-week range:
$11.27 - $18.28
Dividend yield:
3.26%
P/E ratio:
19.47x
P/S ratio:
9.73x
P/B ratio:
4.61x
Volume:
29.8K
Avg. volume:
73.2K
1-year change:
-3.22%
Market cap:
$68.1B
Revenue:
$7B
EPS (TTM):
$0.71
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.3B $5.6B $6B $6.6B $7B
Revenue Growth (YoY) 2.65% 5.46% 8.08% 9.34% 5.65%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $628.9M $679.8M $765.2M $830.2M $831.8M
Other Inc / (Exp) $77.8M $104.2M -$70.8M $88.3M $107.7M
Operating Expenses $2.2B $2.2B $2.3B $2.6B $2.5B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.3B $2.7B $3.4B $3.9B $4.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $442.9M $515.3M $654.1M $756M $842.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$1.1M -$1.2M -$1.3M -$1.2M -$943.1K
Net Income to Common Excl Extra Items $1.9B $2.2B $2.7B $3.2B $3.5B
 
Basic EPS (Cont. Ops) $0.38 $0.44 $0.56 $0.65 $0.70
Diluted EPS (Cont. Ops) $0.38 $0.44 $0.56 $0.65 $0.70
Weighted Average Basic Share $4.9B $4.9B $4.9B $4.9B $4.9B
Weighted Average Diluted Share $4.9B $4.9B $4.9B $4.9B $4.9B
 
EBITDA -- -- -- -- --
EBIT $3B $3.2B $3.8B $4.6B $4.9B
 
Revenue (Reported) $5.3B $5.6B $6B $6.6B $7B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $3B $3.2B $3.8B $4.6B $4.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.4B $1.5B $1.7B $1.7B $1.7B
Revenue Growth (YoY) -3.36% 6.39% 13.35% 2.94% 2.19%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $140.3M $172.7M $157.6M $157.2M $164.9M
Other Inc / (Exp) -$72.9M -$21.7M $39.1M $21.5M $46.2M
Operating Expenses $538.4M $574.3M $628.2M $636.2M $621.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $608.9M $692.9M $932.2M $1B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $114.9M $131.3M $176.1M $193.7M $201.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$239.3K -$230.8K -$204.3K $62.5K -$52.3K
Net Income to Common Excl Extra Items $493.8M $561.4M $755.8M $821.7M $861M
 
Basic EPS (Cont. Ops) $0.10 $0.11 $0.15 $0.17 $0.17
Diluted EPS (Cont. Ops) $0.10 $0.11 $0.15 $0.17 $0.17
Weighted Average Basic Share $4.9B $4.9B $4.9B $4.9B $4.9B
Weighted Average Diluted Share $4.9B $4.9B $4.9B $4.9B $4.9B
 
EBITDA -- -- -- -- --
EBIT $749.8M $794.6M $1.1B $1.2B $1.2B
 
Revenue (Reported) $1.4B $1.5B $1.7B $1.7B $1.7B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $749.8M $794.6M $1.1B $1.2B $1.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5.2B $5.7B $6.2B $6.6B $7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $611.5M $712.4M $745.1M $827.2M $839.3M
Other Inc / (Exp) -$28M $154.3M -$14.5M $69.9M $132.3M
Operating Expenses $2B $2.3B $2.4B $2.6B $2.5B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.4B $2.8B $3.6B $4B $4.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $460.3M $531.6M $695.9M $773.6M $849.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$1.3M -$1.2M -$1.3M -$990.6K -$1.1M
Net Income to Common Excl Extra Items $1.9B $2.3B $2.9B $3.3B $3.5B
 
Basic EPS (Cont. Ops) $0.38 $0.46 $0.59 $0.66 $0.71
Diluted EPS (Cont. Ops) $0.38 $0.46 $0.59 $0.66 $0.71
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $3B $3.3B $4.1B $4.7B $5B
 
Revenue (Reported) $5.2B $5.7B $6.2B $6.6B $7B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $3B $3.3B $4.1B $4.7B $5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.4B $1.5B $1.7B $1.7B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $140.3M $172.7M $157.6M $157.2M $164.9M
Other Inc / (Exp) -$72.9M -$21.7M $39.1M $21.5M $46.2M
Operating Expenses $538.4M $574.3M $628.2M $636.2M $621.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $608.9M $692.9M $932.2M $1B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $114.9M $131.3M $176.1M $193.7M $201.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$239.3K -$230.8K -$204.3K $62.5K -$52.3K
Net Income to Common Excl Extra Items $493.8M $561.4M $755.8M $821.7M $861M
 
Basic EPS (Cont. Ops) $0.10 $0.11 $0.15 $0.17 $0.17
Diluted EPS (Cont. Ops) $0.10 $0.11 $0.15 $0.17 $0.17
Weighted Average Basic Share $4.9B $4.9B $4.9B $4.9B $4.9B
Weighted Average Diluted Share $4.9B $4.9B $4.9B $4.9B $4.9B
 
EBITDA -- -- -- -- --
EBIT $749.8M $794.6M $1.1B $1.2B $1.2B
 
Revenue (Reported) $1.4B $1.5B $1.7B $1.7B $1.7B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $749.8M $794.6M $1.1B $1.2B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $7.8B $13.2B $10.3B $8.2B $5.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $57.4M $46.2M $56.2M $68.1M $154.5M
Other Current Assets -- -- -- -- --
Total Current Assets $19.5B $24.8B $21.3B $15.8B $7B
 
Property Plant And Equipment $1.5B $1.6B $1.6B $1.7B $1.7B
Long-Term Investments $13.7B $15.9B $16.1B $20.9B $24B
Goodwill $81.1M $81.1M $74.1M $74.1M $70.7M
Other Intangibles $33M $29.7M $26.2M $26M $39.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $75.3B $86B $84.1B $90.1B $88.4B
 
Accounts Payable $303.6M $329.5M $192.3M $408.2M $177.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $462.6M $456.8M $344.2M $518.8M $215.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $62.4B $71.8B $70B $74.6B $72.4B
 
Common Stock $107.9M $107.9M $98.6M $98.6M $94M
Other Common Equity Adj -- -- -- -- --
Common Equity $12.9B $14.2B $14.1B $15.5B $16B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.3M $9.5M $10.4M $11.6M $11.9M
Total Equity $12.9B $14.2B $14.2B $15.5B $16B
 
Total Liabilities and Equity $75.3B $86B $84.1B $90.1B $88.4B
Cash and Short Terms $7.8B $13.2B $10.3B $8.2B $5.4B
Total Debt $190.3M $160.2M $134.8M $151.4M $185.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $6.1B $11.5B $11B $9.1B $7.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $59.7M $60.9M $77.9M $115.9M $109.8M
Other Current Assets -- -- -- -- --
Total Current Assets $19.4B $26.8B $20.9B $15.4B $10.1B
 
Property Plant And Equipment $1.5B $1.6B $1.7B $1.7B $1.7B
Long-Term Investments $13.8B $15.9B $18.5B $21.4B $24.1B
Goodwill $150M $81.1M $77.6M $73M $69.5M
Other Intangibles -$43.9M $25.6M $24.6M $24.9M $37.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $74.1B $88.2B $88.6B $91B $92B
 
Accounts Payable $294.6M $400.2M $199.1M $607.6M $568.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $500.9M $588.5M $379.3M $774.2M $848.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $62B $74.5B $74.4B $76.6B $77.2B
 
Common Stock $104.8M $107.9M $103.2M $97.1M $92.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.2M $9.7M $11.2M $11.3M $11.7M
Total Equity $12.2B $13.6B $14.2B $14.3B $14.8B
 
Total Liabilities and Equity $74.1B $88.2B $88.6B $91B $92B
Cash and Short Terms $6.1B $11.5B $11B $9.1B $7.1B
Total Debt $104.5M $142.5M $149.8M $129.7M $216.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.5B $8.8B $2.3B $3.8B $3.4B
 
Capital Expenditures $184.4M $230.1M $226M $334.6M $262.9M
Cash Acquisitions -$20.9M -- -- -- --
Cash From Investing -$3B -$2.9B -$2.2B -$4.6B -$3.7B
 
Dividends Paid (Ex Special Dividend) -$940.3M -$956.1M -$1.3B -$1.7B -$2.2B
Special Dividend Paid
Long-Term Debt Issued $2B $503.2M $1.6B $3.3B $4.6B
Long-Term Debt Repaid -$2.1B -$534M -$1.6B -$3.3B -$4.6B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.3M $5.4M $11.2M $52.8M $17.2M
Cash From Financing -$1.1B -$981.5M -$1.3B -$1.6B -$2.1B
 
Beginning Cash (CF) $7.8B $7.4B $11.9B $10.5B $7.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$599.5M $4.9B -$1.2B -$2.4B -$2.4B
Ending Cash (CF) $7.3B $12.3B $10.8B $8.2B $5.4B
 
Levered Free Cash Flow $3.3B $8.6B $2B $3.5B $3.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$731.8M -$1.3B $1.7B $1.9B $2.1B
 
Capital Expenditures $21.7M $40.9M $105.7M $28.3M $26.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$800.8M -$46.1M -$1.6B -$796.8M -$261.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.6B $295.2M $376.8M $771.7M $1.9B
Long-Term Debt Repaid -$1.7B -$312.2M -$364.9M -$793.4M -$1.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $11.8M $13M -$1.6M $9.5M -$34.2M
Cash From Financing -$69.7M -$4M $10.3M -$12.3M -$132.7K
 
Beginning Cash (CF) $7.5B $12.3B $10.5B $7.9B $5.2B
Foreign Exchange Rate Adjustment $15.5M $14.8M $43.2M -$30.2M -$20.1M
Additions / Reductions -$1.6B -$1.4B $34.1M $1.1B $1.9B
Ending Cash (CF) $5.9B $11B $10.6B $9B $7.1B
 
Levered Free Cash Flow -$753.5M -$1.4B $1.6B $1.9B $2.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $8.2B $5.3B $4.1B $3.6B
 
Capital Expenditures $180.6M $249.4M $290.8M $257.2M $261M
Cash Acquisitions -$20.9M -- -- -- --
Cash From Investing -$1.7B -$2.1B -$3.8B -$3.7B -$3.2B
 
Dividends Paid (Ex Special Dividend) -$940.3M -$956.1M -$1.3B -$1.7B -$2.2B
Special Dividend Paid
Long-Term Debt Issued $1.7B -$789.6M $1.7B $3.7B $5.8B
Long-Term Debt Repaid -$1.9B $823.2M -$1.7B -$3.7B -$5.7B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$338.6M $6.6M -$3.5M $63.9M -$26.5M
Cash From Financing -$1.4B -$915.8M -$1.3B -$1.7B -$2.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.8B $5.1B $231.1M -$1.3B -$1.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B $7.9B $5B $3.8B $3.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$731.8M -$1.3B $1.7B $1.9B $2.1B
 
Capital Expenditures $21.7M $40.9M $105.7M $28.3M $26.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$800.8M -$46.1M -$1.6B -$796.8M -$261.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.6B $295.2M $376.8M $771.7M $1.9B
Long-Term Debt Repaid -$1.7B -$312.2M -$364.9M -$793.4M -$1.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $11.8M $13M -$1.6M $9.5M -$34.2M
Cash From Financing -$69.7M -$4M $10.3M -$12.3M -$132.7K
 
Beginning Cash (CF) $7.5B $12.3B $10.5B $7.9B $5.2B
Foreign Exchange Rate Adjustment $15.5M $14.8M $43.2M -$30.2M -$20.1M
Additions / Reductions -$1.6B -$1.4B $34.1M $1.1B $1.9B
Ending Cash (CF) $5.9B $11B $10.6B $9B $7.1B
 
Levered Free Cash Flow -$753.5M -$1.4B $1.6B $1.9B $2.1B

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

GET BETTER TRADE IDEAS

Popular

Will Palantir Crash?
Will Palantir Crash?

AI and data analytics software major Palantir (NASDAQ:PLTR) has been…

Is Target’s Dividend Worth Buying?
Is Target’s Dividend Worth Buying?

Retail giant Target (NYSE:TGT) has been through an extremely volatile…

Where Will AST SpaceMobile Be In 5 Years?
Where Will AST SpaceMobile Be In 5 Years?

Ever tried to send a text from the Nevada desert…

Stock Ideas

Buy
65
Is MSFT Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 40x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 48x

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Alerts

Sell
11
VEON alert for Jun 16

VEON [VEON] is up 4.61% over the past day.

Buy
74
DAVE alert for Jun 17

Dave [DAVE] is up 3.92% over the past day.

Buy
54
DAR alert for Jun 17

Darling Ingredients [DAR] is up 7.19% over the past day.

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

Show me the best stock