Financhill
Sell
27

PSX Quote, Financials, Valuation and Earnings

Last price:
$111.60
Seasonality move :
3.6%
Day range:
$109.38 - $112.03
52-week range:
$108.91 - $174.08
Dividend yield:
4.03%
P/E ratio:
14.32x
P/S ratio:
0.32x
P/B ratio:
1.60x
Volume:
1.4M
Avg. volume:
2.9M
1-year change:
-16.77%
Market cap:
$46.1B
Revenue:
$147.4B
EPS (TTM):
$7.79
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $107.3B $64.1B $111.5B $170B $147.4B
Revenue Growth (YoY) -3.74% -40.23% 73.83% 52.49% -13.29%
 
Cost of Revenues $96.9B $59.1B $103.7B $151.6B $130.1B
Gross Profit $10.4B $5B $7.8B $18.4B $17.3B
Gross Profit Margin 9.72% 7.84% 6.97% 10.84% 11.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.5B $1.7B $2.2B $2.5B
Other Inc / (Exp) $1.4B -$2.9B $1.9B $5.6B $2.2B
Operating Expenses $7.2B $6.6B $7.3B $8.8B $9.4B
Operating Income $3.3B -$1.5B $468M $9.6B $8B
 
Net Interest Expenses $438M $507M $594M $560M $657M
EBT. Incl. Unusual Items $4.2B -$5B $1.7B $14.6B $9.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $801M -$1.3B $146M $3.2B $2.2B
Net Income to Company $3.4B -$3.7B $1.6B $11.4B $7.2B
 
Minority Interest in Earnings -$301M -$261M -$279M -$367M -$224M
Net Income to Common Excl Extra Items $3.1B -$4B $1.3B $11B $7B
 
Basic EPS (Cont. Ops) $6.80 -$9.06 $2.97 $23.36 $15.56
Diluted EPS (Cont. Ops) $6.77 -$9.06 $2.97 $23.27 $15.48
Weighted Average Basic Share $451.4M $439.5M $440M $471.5M $450.1M
Weighted Average Diluted Share $453.9M $439.5M $440.4M $473.7M $453.2M
 
EBITDA $6B -$3B $4B $16.9B $12.4B
EBIT $4.7B -$4.4B $2.3B $15.3B $10.4B
 
Revenue (Reported) $107.3B $64.1B $111.5B $170B $147.4B
Operating Income (Reported) $3.3B -$1.5B $468M $9.6B $8B
Operating Income (Adjusted) $4.7B -$4.4B $2.3B $15.3B $10.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $15.9B $30.2B $45B $39.6B $35.5B
Revenue Growth (YoY) -41.48% 89.86% 48.65% -11.82% -10.38%
 
Cost of Revenues $14.9B $27.9B $39.1B $34.8B $32.7B
Gross Profit $1.1B $2.4B $5.9B $4.8B $2.8B
Gross Profit Margin 6.71% 7.78% 13.08% 12.17% 7.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $384M $424M $617M $669M $1.2B
Other Inc / (Exp) -$774M -$73M $3.8B $688M $605M
Operating Expenses $1.5B $1.7B $2.4B $2.5B $2.7B
Operating Income -$438M $678M $3.5B $2.4B $45M
 
Net Interest Expenses $138M $157M $163M $227M $237M
EBT. Incl. Unusual Items -$1.4B $448M $7.2B $2.8B $413M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$624M -$40M $1.6B $670M $44M
Net Income to Company -$726M $488M $5.5B $2.1B $369M
 
Minority Interest in Earnings -$73M -$86M -$149M -$46M -$23M
Net Income to Common Excl Extra Items -$799M $402M $5.4B $2.1B $346M
 
Basic EPS (Cont. Ops) -$1.82 $0.91 $11.19 $4.72 $0.82
Diluted EPS (Cont. Ops) -$1.82 $0.91 $11.16 $4.69 $0.82
Weighted Average Basic Share $438.9M $440.2M $481.4M $444.3M $417.3M
Weighted Average Diluted Share $438.9M $440.4M $483M $447.3M $418.8M
 
EBITDA -$860M $966M $7.8B $3.5B $1.2B
EBIT -$1.2B $605M $7.3B $3B $650M
 
Revenue (Reported) $15.9B $30.2B $45B $39.6B $35.5B
Operating Income (Reported) -$438M $678M $3.5B $2.4B $45M
Operating Income (Adjusted) -$1.2B $605M $7.3B $3B $650M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $76.8B $95.3B $162.3B $149.4B $147.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $70B $89.4B $145.7B $131.3B $135.1B
Gross Profit $6.8B $5.9B $16.6B $18.1B $12.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.7B $2B $2.5B $3B
Other Inc / (Exp) -$2.7B $1.2B $6B $2.5B $1.8B
Operating Expenses $6.8B $7B $8.3B $9.5B $9.3B
Operating Income -$41M -$1.1B $8.3B $8.6B $3.3B
 
Net Interest Expenses $455M $588M $579M $815M $673M
EBT. Incl. Unusual Items -$3.2B -$578M $13.7B $10.3B $4.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$797M -$307M $3B $2.3B $1B
Net Income to Company -$2.4B -$271M $10.8B $8B $3.4B
 
Minority Interest in Earnings -$290M -$226M -$337M -$327M -$66M
Net Income to Common Excl Extra Items -$2.7B -$497M $10.4B $7.6B $3.4B
 
Basic EPS (Cont. Ops) -$6.16 -$1.15 $21.92 $16.65 $7.82
Diluted EPS (Cont. Ops) -$6.17 -$1.15 $21.86 $16.58 $7.79
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$1.3B $1.5B $16B $13.1B $7.5B
EBIT -$2.7B $24M $14.3B $11.2B $5.4B
 
Revenue (Reported) $76.8B $95.3B $162.3B $149.4B $147.7B
Operating Income (Reported) -$41M -$1.1B $8.3B $8.6B $3.3B
Operating Income (Adjusted) -$2.7B $24M $14.3B $11.2B $5.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $47.7B $78.9B $129.7B $109.1B $109.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $43.6B $73.9B $115.9B $95.7B $100.8B
Gross Profit $4.1B $5B $13.8B $13.4B $8.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.3B $1.5B $1.9B $2.3B
Other Inc / (Exp) -$3.2B $921M $5.1B $2B $1.6B
Operating Expenses $4.9B $5.3B $6.3B $7B $6.9B
Operating Income -$746M -$350M $7.5B $6.4B $1.8B
 
Net Interest Expenses $377M $458M $443M $698M $714M
EBT. Incl. Unusual Items -$4.3B $113M $12.1B $7.7B $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.1B -$110M $2.7B $1.8B $538M
Net Income to Company -$3.2B $223M $9.4B $6B $2.2B
 
Minority Interest in Earnings -$216M -$181M -$239M -$199M -$41M
Net Income to Common Excl Extra Items -$3.4B $42M $9.1B $5.8B $2.1B
 
Basic EPS (Cont. Ops) -$7.81 $0.08 $19.03 $12.66 $4.95
Diluted EPS (Cont. Ops) -$7.81 $0.08 $18.98 $12.61 $4.93
Weighted Average Basic Share $1.3B $1.3B $1.4B $1.4B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.4B $1.4B $1.3B
 
EBITDA -$2.9B $1.7B $13.7B $9.9B $4.9B
EBIT -$3.9B $571M $12.5B $8.4B $3.4B
 
Revenue (Reported) $47.7B $78.9B $129.7B $109.1B $109.5B
Operating Income (Reported) -$746M -$350M $7.5B $6.4B $1.8B
Operating Income (Adjusted) -$3.9B $571M $12.5B $8.4B $3.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.6B $2.5B $3.1B $6.1B $3.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $8.5B $6.5B $7.5B $11B $11.7B
Inventory $3.8B $3.9B $3.4B $3.3B $3.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $495M $347M $686M $1.5B $1.1B
Total Current Assets $14.4B $13.3B $14.7B $21.9B $19.9B
 
Property Plant And Equipment $23.8B $23.7B $22.4B $35.2B $35.7B
Long-Term Investments $14.4B $13.2B $13.5B $14.6B $14.9B
Goodwill $3.3B $1.4B $1.5B $1.5B $1.6B
Other Intangibles $869M $843M $813M $831M $920M
Other Long-Term Assets $1.8B $1.8B $1.7B $2.1B $2.1B
Total Assets $58.7B $54.7B $55.6B $76.4B $75.5B
 
Accounts Payable $8.6B $5.5B $8.5B $11.3B $10.9B
Accrued Expenses $835M $1.1B $959M $1.9B $1.4B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $11.6B $9.5B $12.8B $15.9B $15.9B
 
Long-Term Debt $11.2B $14.9B $13B $16.7B $17.9B
Capital Leases -- -- -- -- --
Total Liabilities $31.6B $33.2B $34B $42.3B $43.9B
 
Common Stock $6M $6M $7M $7M $7M
Other Common Equity Adj -$788M -$789M -$445M -$460M -$282M
Common Equity $24.9B $19B $19.2B $29.5B $30.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.3B $2.5B $2.5B $4.6B $1.1B
Total Equity $27.2B $21.5B $21.6B $34.1B $31.7B
 
Total Liabilities and Equity $58.7B $54.7B $55.6B $76.4B $75.5B
Cash and Short Terms $1.6B $2.5B $3.1B $6.1B $3.3B
Total Debt $11.8B $15.9B $14.4B $17.2B $19.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.5B $2.9B $3.7B $3.5B $1.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6B $8B $13.7B $12B $10.4B
Inventory $4.9B $4.4B $4.3B $5.7B $6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $500M $716M $1.6B $1.2B $1.2B
Total Current Assets $12.8B $16B $23.3B $22.5B $19.3B
 
Property Plant And Equipment $23.5B $22.4B $35B $35.5B $35.6B
Long-Term Investments $13.8B $14.1B $14.8B $15.3B $15.2B
Goodwill $1.4B $1.4B $1.5B $1.6B $1.6B
Other Intangibles $849M $822M $845M $926M $1.2B
Other Long-Term Assets $1.9B $1.7B $2B $2B $2.2B
Total Assets $54.3B $56.4B $77.3B $77.8B $75.1B
 
Accounts Payable $5.5B $9.2B $12.3B $12.7B $10.9B
Accrued Expenses $1.5B $1.5B $2B $1.7B $1.6B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.5B $13.9B $17.9B $17.4B $15.9B
 
Long-Term Debt $12.7B $13.4B $16.6B $18.5B $18.5B
Capital Leases -- -- -- -- --
Total Liabilities $32B $35.8B $44B $45.8B $45.3B
 
Common Stock $6M $6M $7M $7M $7M
Other Common Equity Adj -$967M -$589M -$994M -$385M -$141M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.6B $2.5B $5.1B $1.2B $1.1B
Total Equity $22.3B $20.6B $33.3B $32B $29.8B
 
Total Liabilities and Equity $54.3B $56.4B $77.3B $77.8B $75.1B
Cash and Short Terms $1.5B $2.9B $3.7B $3.5B $1.6B
Total Debt $14.5B $14.9B $17.7B $19.4B $20B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $3.4B -$3.7B $1.6B $11.4B $7.2B
Depreciation & Amoritzation $1.3B $1.4B $1.6B $1.6B $2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.3B $2B -$922M -$2.1B -$696M
Change in Inventories -$204M -$71M $511M $74M -$245M
Cash From Operations $4.8B $2.1B $6B $10.8B $7B
 
Capital Expenditures $3.9B $2.9B $1.9B $2.2B $2.4B
Cash Acquisitions $71M $192M $267M $125M $201M
Cash From Investing -$3.7B -$3.1B -$1.9B -$1.5B -$1.8B
 
Dividends Paid (Ex Special Dividend) -$1.6B -$1.6B -$1.6B -$1.8B -$1.9B
Special Dividend Paid
Long-Term Debt Issued $1.8B $5.2B $1.4B $453M $6.3B
Long-Term Debt Repaid -$1.3B -$1.1B -$3B -$2.9B -$4.3B
Repurchase of Common Stock -$1.7B -$443M -- -$1.5B -$4B
Other Financing Activities $28M -$328M -$400M -$755M -$4.3B
Cash From Financing -$2.5B $1.8B -$3.5B -$6.4B -$8.1B
 
Beginning Cash (CF) $3B $1.6B $2.5B $3.1B $6.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.4B $823M $675M $2.9B -$2.9B
Ending Cash (CF) $1.6B $2.5B $3.1B $6.1B $3.3B
 
Levered Free Cash Flow $935M -$809M $4.2B $8.6B $4.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$726M $488M $5.5B $2.1B $369M
Depreciation & Amoritzation $352M $361M $430M $488M $543M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.1B $53M $1.2B -$2.6B $427M
Change in Inventories $282M $326M $295M $677M $499M
Cash From Operations $491M $2.2B $3.1B $2.7B $1.1B
 
Capital Expenditures $552M $552M $735M $592M $358M
Cash Acquisitions $51M $78M $30M -$223M -$512M
Cash From Investing -$542M -$496M -$537M -$485M -$1.8B
 
Dividends Paid (Ex Special Dividend) -$393M -$394M -$466M -$465M -$477M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $75M -$15M -- $678M $1.5B
Long-Term Debt Repaid -$5M -$506M -$476M -$1.2B -$408M
Repurchase of Common Stock -- -- -$694M -$752M -$800M
Other Financing Activities -$81M -$90M -$21M -$43M -$43M
Cash From Financing -$404M -$1B -$1.7B -$1.7B -$192M
 
Beginning Cash (CF) $1.9B $2.2B $2.8B $3B $2.4B
Foreign Exchange Rate Adjustment $27M -$12M -$15M -$33M $33M
Additions / Reductions -$455M $702M $950M $543M -$840M
Ending Cash (CF) $1.5B $2.9B $3.7B $3.5B $1.6B
 
Levered Free Cash Flow -$61M $1.7B $2.4B $2.1B $774M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.4B -$271M $10.8B $8B $3.4B
Depreciation & Amoritzation $1.4B $1.4B $1.7B $2B $2.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.3B -$2.1B -$3.9B $1.3B $1.7B
Change in Inventories $666M $568M $36M -$1.2B -$284M
Cash From Operations $3.2B $4.9B $7.9B $9.6B $5.2B
 
Capital Expenditures $3.7B $1.8B $2.1B $2.2B $2.3B
Cash Acquisitions $155M $289M $109M -$57M -$140M
Cash From Investing -$3.8B -$1.8B -$1.8B -$1.4B -$2.7B
 
Dividends Paid (Ex Special Dividend) -$1.6B -$1.6B -$1.7B -$1.9B -$1.9B
Special Dividend Paid
Long-Term Debt Issued $3.3B $2.3B $993M $6.2B $5.7B
Long-Term Debt Repaid -$849M -$2B -$3.4B -$4.6B -$4.1B
Repurchase of Common Stock -$855M -- -$760M -$3.6B -$4B
Other Financing Activities -$299M -$406M -$260M -$4.8B -$301M
Cash From Financing -$190M -$1.6B -$5.1B -$8.5B -$4.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$846M $1.4B $926M -$334M -$1.9B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$526M $3.1B $5.8B $7.4B $2.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$3.2B $223M $9.4B $6B $2.2B
Depreciation & Amoritzation $1B $1.1B $1.1B $1.5B $1.5B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $2.7B -$1.5B -$4.4B -$1B $1.4B
Change in Inventories -$1.1B -$495M -$970M -$2.3B -$2.3B
Cash From Operations $1.5B $4.2B $6.1B $4.8B $3B
 
Capital Expenditures $2.4B $1.3B $1.5B $1.5B $1.4B
Cash Acquisitions $139M $236M $78M -$104M -$445M
Cash From Investing -$2.6B -$1.3B -$1.3B -$1.2B -$2.1B
 
Dividends Paid (Ex Special Dividend) -$1.2B -$1.2B -$1.3B -$1.4B -$1.4B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.3B $450M -- $5.7B $5.1B
Long-Term Debt Repaid -$546M -$1.5B -$2B -$3.6B -$3.4B
Repurchase of Common Stock -$443M -- -$760M -$2.9B -$2.8B
Other Financing Activities -$221M -$299M -$159M -$4.2B -$158M
Cash From Financing $919M -$2.5B -$4.1B -$6.3B -$2.6B
 
Beginning Cash (CF) $4.7B $6.1B $9.3B $16.1B $7.3B
Foreign Exchange Rate Adjustment $23M -$27M -$64M $16M $20M
Additions / Reductions -$175M $410M $661M -$2.6B -$1.7B
Ending Cash (CF) $4.6B $6.5B $9.9B $13.5B $5.7B
 
Levered Free Cash Flow -$942M $3B $4.6B $3.3B $1.6B

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

GET BETTER TRADE IDEAS

Popular

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…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

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 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock