Financhill
Buy
75

PH Quote, Financials, Valuation and Earnings

Last price:
$641.21
Seasonality move :
-0.9%
Day range:
$628.23 - $646.92
52-week range:
$488.45 - $718.44
Dividend yield:
1.05%
P/E ratio:
23.99x
P/S ratio:
4.11x
P/B ratio:
5.94x
Volume:
661.2K
Avg. volume:
942.7K
1-year change:
15.6%
Market cap:
$79.6B
Revenue:
$19.9B
EPS (TTM):
$25.97
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $13.7B $14.3B $15.9B $19.1B $19.9B
Revenue Growth (YoY) -4.36% 4.76% 10.55% 20.2% 4.53%
 
Cost of Revenues $10.3B $9.6B $10.6B $12.6B $12.8B
Gross Profit $3.4B $4.7B $5.3B $6.4B $7.1B
Gross Profit Margin 24.85% 33.06% 33.49% 33.72% 35.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $2.4B $2.5B $3.4B $3.3B
Other Inc / (Exp) $68.3M $130.3M -$937.8M $132.5M $273.6M
Operating Expenses $1.7B $2.4B $2.5B $3.4B $3.3B
Operating Income $1.7B $2.4B $2.8B $3.1B $3.8B
 
Net Interest Expenses $308.2M $243M $255.3M $527.9M $491.5M
EBT. Incl. Unusual Items $1.5B $2.2B $1.6B $2.7B $3.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $304.5M $500.1M $298M $596.1M $749.7M
Net Income to Company $1.2B $1.7B $1.3B $2.1B $2.8B
 
Minority Interest in Earnings -$362K -$761K -$581K -$600K -$721K
Net Income to Common Excl Extra Items $1.2B $1.7B $1.3B $2.1B $2.8B
 
Basic EPS (Cont. Ops) $9.36 $13.54 $10.24 $16.23 $22.13
Diluted EPS (Cont. Ops) $9.26 $13.35 $10.09 $16.04 $21.84
Weighted Average Basic Share $128.4M $129M $128.5M $128.4M $128.5M
Weighted Average Diluted Share $129.8M $130.8M $130.4M $129.8M $130.2M
 
EBITDA $2.4B $3.1B $2.4B $4.1B $5B
EBIT $1.8B $2.5B $1.9B $3.3B $4.1B
 
Revenue (Reported) $13.7B $14.3B $15.9B $19.1B $19.9B
Operating Income (Reported) $1.7B $2.4B $2.8B $3.1B $3.8B
Operating Income (Adjusted) $1.8B $2.5B $1.9B $3.3B $4.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.7B $4.1B $5.1B $5.1B $5B
Revenue Growth (YoY) 1.19% 9.08% 23.87% 0.25% -2.25%
 
Cost of Revenues $2.7B $2.7B $3.3B $3.3B $3.1B
Gross Profit $1B $1.4B $1.7B $1.8B $1.8B
Gross Profit Margin 27.59% 33.7% 34% 35.37% 36.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $386.8M $640.5M $868.4M $816.3M $784.4M
Other Inc / (Exp) $13M -$239.2M $49M $62.6M $41.3M
Operating Expenses $386.8M $640.5M $868.4M $816.3M $784.4M
Operating Income $646.7M $736.5M $852.5M $978.4M $1B
 
Net Interest Expenses $60.8M $63.3M $145M $120.9M $92.6M
EBT. Incl. Unusual Items $599.3M $434M $756.4M $920M $994.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $126.1M $85.9M $165.4M $193.3M $33.6M
Net Income to Company $473.2M $348.1M $591M $726.7M $961.2M
 
Minority Interest in Earnings -$86K -$71K -$71K -$160K -$320K
Net Income to Common Excl Extra Items $473.2M $348M $590.9M $726.6M $960.9M
 
Basic EPS (Cont. Ops) $3.67 $2.71 $4.61 $5.65 $7.48
Diluted EPS (Cont. Ops) $3.60 $2.67 $4.54 $5.56 $7.37
Weighted Average Basic Share $129.1M $128.4M $128.3M $128.5M $128.4M
Weighted Average Diluted Share $131.4M $130.3M $130.2M $130.6M $130.3M
 
EBITDA $810.7M $640M $1.1B $1.3B $1.3B
EBIT $660.2M $497.3M $908.4M $1B $1.1B
 
Revenue (Reported) $3.7B $4.1B $5.1B $5.1B $5B
Operating Income (Reported) $646.7M $736.5M $852.5M $978.4M $1B
Operating Income (Adjusted) $660.2M $497.3M $908.4M $1B $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $13.5B $15.6B $18.2B $19.8B $19.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10B $9.8B $12.1B $12.7B $12.6B
Gross Profit $3.6B $5.9B $6B $7.1B $7.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $3.1B $3.2B $3.3B $3.2B
Other Inc / (Exp) $143.2M -$351.5M -$474.9M $276M $448.7M
Operating Expenses $1.5B $3.1B $3.2B $3.3B $3.2B
Operating Income $2.1B $2.7B $2.8B $3.8B $4B
 
Net Interest Expenses $291.3M $236.2M $475M $529.1M $413.8M
EBT. Incl. Unusual Items $2B $2.2B $1.9B $3.5B $4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $422M $460.4M $391.3M $742.9M $628.4M
Net Income to Company $1.5B $1.7B $1.5B $2.8B $3.4B
 
Minority Interest in Earnings -$564K -$682K -$553K -$733K -$645K
Net Income to Common Excl Extra Items $1.5B $1.7B $1.5B $2.8B $3.4B
 
Basic EPS (Cont. Ops) $11.93 $13.14 $11.71 $21.55 $26.38
Diluted EPS (Cont. Ops) $11.74 $12.93 $11.55 $21.22 $25.97
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.8B $3B $3.1B $5B $5.4B
EBIT $2.2B $2.4B $2.4B $4.1B $4.5B
 
Revenue (Reported) $13.5B $15.6B $18.2B $19.8B $19.8B
Operating Income (Reported) $2.1B $2.7B $2.8B $3.8B $4B
Operating Income (Adjusted) $2.2B $2.4B $2.4B $4.1B $4.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $10.4B $11.7B $14B $14.7B $14.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.6B $7.8B $9.4B $9.5B $9.2B
Gross Profit $2.8B $3.9B $4.6B $5.3B $5.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.9B $2.5B $2.5B $2.4B
Other Inc / (Exp) $133.9M -$359.8M $103.6M $220.5M $395.6M
Operating Expenses $1.1B $1.9B $2.5B $2.5B $2.4B
Operating Income $1.6B $2B $2.1B $2.8B $2.9B
 
Net Interest Expenses $187.8M $183M $403.7M $378.9M $301.2M
EBT. Incl. Unusual Items $1.6B $1.5B $1.8B $2.6B $3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $348.5M $308.8M $402M $548.8M $427.5M
Net Income to Company $1.2B $1.2B $1.4B $2.1B $2.6B
 
Minority Interest in Earnings -$585K -$506K -$478K -$611K -$535K
Net Income to Common Excl Extra Items $1.2B $1.2B $1.4B $2.1B $2.6B
 
Basic EPS (Cont. Ops) $9.63 $9.23 $10.71 $16.03 $20.28
Diluted EPS (Cont. Ops) $9.47 $9.09 $10.56 $15.78 $19.96
Weighted Average Basic Share $386.8M $385.6M $385M $385.4M $385.9M
Weighted Average Diluted Share $392.7M $391.8M $390.1M $391.3M $391.8M
 
EBITDA $2.2B $2.1B $2.8B $3.7B $4B
EBIT $1.8B $1.7B $2.2B $3B $3.3B
 
Revenue (Reported) $10.4B $11.7B $14B $14.7B $14.6B
Operating Income (Reported) $1.6B $2B $2.1B $2.8B $2.9B
Operating Income (Adjusted) $1.8B $1.7B $2.2B $3B $3.3B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $685.5M $733.1M $535.8M $475.2M $422M
Short Term Investments $70.8M $39.1M $27.9M -- --
Accounts Receivable, Net $1.9B $2.2B $2.3B $2.8B $2.9B
Inventory $2B $2.1B $2.2B $2.9B $2.8B
Prepaid Expenses $215M $244M $6.4B -- --
Other Current Assets -- -- -- $314.7M $392.8M
Total Current Assets $5B $5.6B $12B $6.8B $6.8B
 
Property Plant And Equipment $2.3B $2.3B $2.1B $2.9B $2.9B
Long-Term Investments $764.6M $774.2M $788.1M -- --
Goodwill $7.9B $8.1B $7.7B $10.6B $10.5B
Other Intangibles $3.8B $3.5B $3.1B $8.5B $7.8B
Other Long-Term Assets -- -- -- $1.1B $1.2B
Total Assets $19.9B $20.3B $25.9B $30B $29.3B
 
Accounts Payable $1.1B $1.7B $1.7B $2.1B $2B
Accrued Expenses $1B $1.2B $2.2B $1.5B $1.6B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.1B $3.1B $5.9B $7.7B $7.3B
 
Long-Term Debt $7.7B $6.6B $9.8B $8.8B $7.2B
Capital Leases -- -- -- -- --
Total Liabilities $13.6B $11.9B $17.1B $19.6B $17.2B
 
Common Stock $90.5M $90.5M $90.5M $90.5M $90.5M
Other Common Equity Adj -- -- -$1.5B -$1.3B -$1.4B
Common Equity $6.2B $8.4B $8.8B $10.3B $12.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $14.5M $15.4M $11.9M $11.4M $8.9M
Total Equity $6.2B $8.4B $8.9B $10.3B $12.1B
 
Total Liabilities and Equity $19.9B $20.3B $25.9B $30B $29.3B
Cash and Short Terms $756.3M $772.2M $563.7M $475.2M $422M
Total Debt $8.5B $6.6B $11.5B $12.6B $10.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $489.6M $467.7M $534.8M $405.5M $408.7M
Short Term Investments $40.3M $38.6M $23.5M $10M --
Accounts Receivable, Net $2.1B $2.4B $2.9B $2.9B $2.9B
Inventory $1.9B $2.3B $3.1B $3B $2.8B
Prepaid Expenses $193M $2.7B -- -- $253.4M
Other Current Assets -- -- $376.1M $337.1M $157.8M
Total Current Assets $5B $8.2B $7.2B $6.9B $6.8B
 
Property Plant And Equipment $2.2B $2.2B $2.8B $2.9B $2.8B
Long-Term Investments $791.2M $788M $1.2B -- --
Goodwill $8B $8B $10.8B $10.6B $10.5B
Other Intangibles $3.6B $3.3B $8.3B $8B $7.4B
Other Long-Term Assets -- -- -- $1.2B $1.2B
Total Assets $19.8B $22.5B $30.5B $29.6B $28.9B
 
Accounts Payable $1.6B $1.7B $2.1B $2B $2B
Accrued Expenses $1.1B $1.5B $1.4B $1.6B $1.3B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3B $5.4B $5.8B $8B $5.6B
 
Long-Term Debt $6.6B $6.2B $11.4B $7.3B $7.4B
Capital Leases -- -- -- -- --
Total Liabilities $12.4B $13.6B $20.7B $18B $15.5B
 
Common Stock $90.5M $90.5M $90.5M $90.5M $90.5M
Other Common Equity Adj -- -- -$1.4B -$1.4B -$1.4B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $15.7M $13M $11.9M $9.6M $8.9M
Total Equity $7.4B $9B $9.8B $11.6B $13.4B
 
Total Liabilities and Equity $19.8B $22.5B $30.5B $29.6B $28.9B
Cash and Short Terms $529.9M $506.3M $558.3M $415.5M $408.7M
Total Debt $6.8B $8.2B $13.4B $11.4B $9.4B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $1.2B $1.7B $1.3B $2.1B $2.8B
Depreciation & Amoritzation $537.5M $595.4M $571.8M $818.1M $927.1M
Stock-Based Compensation $111.4M $121.5M $137.1M $142.7M $155.2M
Change in Accounts Receivable $578.9M -$298.5M -$179.1M -$16.7M -$85.1M
Change in Inventories $206.9M -$85.6M -$212.1M $53.1M $101.4M
Cash From Operations $2.1B $2.6B $2.4B $3B $3.4B
 
Capital Expenditures $232.6M $210M $230M $380.7M $400.1M
Cash Acquisitions -$5.1B -- $3.4M -$6.7B $77.7M
Cash From Investing -$5B -$13K -$418.8M -$8.2B -$298.6M
 
Dividends Paid (Ex Special Dividend) -$453.8M -$475.2M -$569.9M -$704.1M -$782M
Special Dividend Paid
Long-Term Debt Issued $1.7B $1.2M $5B $2.4B $383.3M
Long-Term Debt Repaid -$740.2M -$1.2B -$18.7M -$2.3B -$2.4B
Repurchase of Common Stock -$216M -$218.8M -$460.1M -$297.3M -$332.1M
Other Financing Activities -$1.2M -- -$58.6M -$13.6M -$2.9M
Cash From Financing $449.3M -$2.6B $3.9B -$971M -$3.1B
 
Beginning Cash (CF) $3.2B $685.5M $733.1M $6.6B $475.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.5B -$48.4M $5.9B -$6.2B -$29.2M
Ending Cash (CF) $685.5M $733.1M $6.6B $475.2M $422M
 
Levered Free Cash Flow $1.8B $2.4B $2.2B $2.6B $3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $473.2M $348.1M $591M $726.7M $961.2M
Depreciation & Amoritzation $150.5M $142.7M $225.3M $228.3M $222.8M
Stock-Based Compensation $22.1M $30.4M $27.8M $20.6M $23.3M
Change in Accounts Receivable -$318.6M -$313.1M -$269.9M -$309.8M -$347.4M
Change in Inventories -$48.9M -$31.4M $29M $100.6M $8.7M
Cash From Operations $527.4M $543M $718.8M $795.1M $630M
 
Capital Expenditures $43.2M $53.3M $86.9M $79.2M $87.7M
Cash Acquisitions -- $900K $24.4M $966K $515K
Cash From Investing -$27.3M -$51.4M -$63.2M -$63.2M -$67.3M
 
Dividends Paid (Ex Special Dividend) -$114.1M -$132.5M -$170.9M -$190.5M -$210.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2M -$277.8M $1K $334K $727.4M
Long-Term Debt Repaid -$486K -$639K -$652.8M -$993.1M -$932.3M
Repurchase of Common Stock -$68.7M -$55.3M -$81.7M -$102.6M -$667.6M
Other Financing Activities -- -$547K -- -- --
Cash From Financing -$606.4M -$466.4M -$880.2M -$700.3M -$576.8M
 
Beginning Cash (CF) $564.7M $2.9B $756.1M $382.8M $395.5M
Foreign Exchange Rate Adjustment $31.1M -$6.9M $3.4M -$8.9M $27.4M
Additions / Reductions -$106.3M $25.2M -$224.7M $31.6M -$14.1M
Ending Cash (CF) $489.6M $3B $534.8M $405.5M $408.7M
 
Levered Free Cash Flow $484.3M $489.7M $631.9M $715.9M $542.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.5B $1.7B $1.5B $2.8B $3.4B
Depreciation & Amoritzation $595.4M $578.9M $748.5M $905.5M $908.3M
Stock-Based Compensation $121.4M $129.4M $144.8M $153.9M $156.3M
Change in Accounts Receivable $166.7M -$223.5M -$125.5M -$2.7M $26.2M
Change in Inventories $162.6M -$307.9M $35.1M $11.2M $41.2M
Cash From Operations $2.7B $2.2B $2.7B $3.3B $3.5B
 
Capital Expenditures $186.2M $232.8M $343.8M $391.5M $420.9M
Cash Acquisitions -- $3.4M -$6.7B $77M $624.8M
Cash From Investing $72.6M -$177.2M -$8.4B -$286.2M $240.4M
 
Dividends Paid (Ex Special Dividend) -$454.9M -$531.9M -$685M -$762.4M -$840.6M
Special Dividend Paid
Long-Term Debt Issued -$360.3M $1.6B $5.4B -- --
Long-Term Debt Repaid -$1.7B -$10.1M -$1.4B -$2.2B -$3.1B
Repurchase of Common Stock -$150.9M -$464.3M -$287.8M -$335.5M -$951.1M
Other Financing Activities -- -- -$14.9M -$7.6M --
Cash From Financing -$3B $391.6M $3.3B -$3.2B -$3.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$305M $2.5B -$2.4B -$115.4M -$4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.5B $2B $2.3B $2.9B $3.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.2B $1.2B $1.4B $2.1B $2.6B
Depreciation & Amoritzation $448.8M $432.3M $609.1M $696.5M $677.7M
Stock-Based Compensation $101.9M $109.8M $117.5M $128.7M $129.8M
Change in Accounts Receivable -$238.9M -$163.9M -$110.3M -$96.4M $14.9M
Change in Inventories -$52.4M -$274.7M -$27.5M -$69.4M -$129.6M
Cash From Operations $1.9B $1.5B $1.8B $2.1B $2.3B
 
Capital Expenditures $136.1M $158.9M $272.6M $283.3M $304.2M
Cash Acquisitions -- $3.4M -$6.7B $75.6M $622.7M
Cash From Investing $51.4M -$125.8M -$8.1B -$194.3M $344.7M
 
Dividends Paid (Ex Special Dividend) -$341.3M -$398.1M -$513.2M -$571.6M -$630.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2M $1.6B $2B $12.2M $739.2M
Long-Term Debt Repaid -$1.2B -$9.7M -$1.4B -$1.2B -$1.9B
Repurchase of Common Stock -$129.5M -$375M -$202.7M -$240.9M -$859.9M
Other Financing Activities -- -$52.7M -$8.9M -$2.9M --
Cash From Financing -$2.2B $799.3M $184.8M -$2B -$2.7B
 
Beginning Cash (CF) $2B $4.4B $7.9B $1.3B $1.2B
Foreign Exchange Rate Adjustment $86.9M $106K -$7.8M -$16.9M $14.3M
Additions / Reductions -$282.9M $2.2B -$6.1B -$52.8M -$27.6M
Ending Cash (CF) $1.8B $6.6B $1.8B $1.2B $1.2B
 
Levered Free Cash Flow $1.7B $1.4B $1.5B $1.9B $2B

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

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

Sell
39
Is AAPL Stock a Buy?

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

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 41.65% over the past day.

Buy
62
RGC alert for May 9

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 9

Turning Point Brands [TPB] is down 6.67% over the past day.

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

Show me the best stock