Financhill
Buy
55

PAA Quote, Financials, Valuation and Earnings

Last price:
$17.14
Seasonality move :
4.92%
Day range:
$16.88 - $17.17
52-week range:
$15.03 - $19.17
Dividend yield:
7.41%
P/E ratio:
15.16x
P/S ratio:
0.24x
P/B ratio:
1.18x
Volume:
1.8M
Avg. volume:
3.5M
1-year change:
13.52%
Market cap:
$12.1B
Revenue:
$48.7B
EPS (TTM):
$1.13
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $33.7B $23.3B $42.1B $57.3B $48.7B
Revenue Growth (YoY) -1.13% -30.83% 80.67% 36.28% -15.05%
 
Cost of Revenues $31.4B $22.2B $40.3B $55.5B $47B
Gross Profit $2.3B $1.1B $1.7B $1.9B $1.7B
Gross Profit Margin 6.87% 4.85% 4.12% 3.29% 3.51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $297M $271M $292M $325M $350M
Other Inc / (Exp) $655M -$3B -$297M $261M $651M
Operating Expenses $297M $271M $292M $325M $350M
Operating Income $2B $859M $1.4B $1.6B $1.4B
 
Net Interest Expenses $425M $436M $425M $405M $386M
EBT. Incl. Unusual Items $2.2B -$2.6B $721M $1.4B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $66M -$19M $73M $189M $121M
Net Income to Company $2.2B -$2.6B $648M $1.2B $1.5B
 
Minority Interest in Earnings -$9M -$10M -$55M -$191M -$272M
Net Income to Common Excl Extra Items $2.2B -$2.6B $593M $1B $1.2B
 
Basic EPS (Cont. Ops) $2.70 -$3.83 $0.55 $1.19 $1.40
Diluted EPS (Cont. Ops) $2.65 -$3.83 $0.55 $1.19 $1.40
Weighted Average Basic Share $727M $728M $716M $701M $699M
Weighted Average Diluted Share $800M $728M $716M $701M $699M
 
EBITDA $3.3B -$1.5B $1.9B $2.8B $3.1B
EBIT $2.7B -$2.2B $1.1B $1.8B $2B
 
Revenue (Reported) $33.7B $23.3B $42.1B $57.3B $48.7B
Operating Income (Reported) $2B $859M $1.4B $1.6B $1.4B
Operating Income (Adjusted) $2.7B -$2.2B $1.1B $1.8B $2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.8B $10.8B $14.3B $12.1B $12.7B
Revenue Growth (YoY) -26.03% 84.74% 33.04% -15.8% 5.57%
 
Cost of Revenues $5.5B $10.5B $13.6B $11.7B $12.3B
Gross Profit $312M $250M $709M $333M $446M
Gross Profit Margin 5.35% 2.32% 4.95% 2.76% 3.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $61M $67M $83M $92M $98M
Other Inc / (Exp) $5M -$162M $24M $111M $99M
Operating Expenses $61M $67M $83M $92M $98M
Operating Income $251M $183M $626M $241M $348M
 
Net Interest Expenses $113M $106M $99M $87M $90M
EBT. Incl. Unusual Items $143M -$85M $551M $265M $357M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3M -$30M $109M -$14M $45M
Net Income to Company $146M -$55M $442M $279M $312M
 
Minority Interest in Earnings -$3M -$4M -$58M -$76M -$92M
Net Income to Common Excl Extra Items $143M -$59M $384M $203M $220M
 
Basic EPS (Cont. Ops) $0.13 -$0.15 $0.48 $0.20 $0.22
Diluted EPS (Cont. Ops) $0.13 -$0.15 $0.48 $0.20 $0.22
Weighted Average Basic Share $728M $715M $698M $700M $702M
Weighted Average Diluted Share $728M $715M $698M $700M $702M
 
EBITDA $416M $198M $888M $623M $728M
EBIT $256M $21M $650M $362M $470M
 
Revenue (Reported) $5.8B $10.8B $14.3B $12.1B $12.7B
Operating Income (Reported) $251M $183M $626M $241M $348M
Operating Income (Adjusted) $256M $21M $650M $362M $470M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $26.5B $35.1B $57.4B $49B $50.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $25B $33.9B $55.2B $47.4B $48.5B
Gross Profit $1.5B $1.2B $2.2B $1.6B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $274M $276M $330M $345M $374M
Other Inc / (Exp) -$3B -$369M $207M $663M $437M
Operating Expenses $274M $276M $330M $345M $374M
Operating Income $1.2B $881M $1.9B $1.2B $1.5B
 
Net Interest Expenses $443M $427M $411M $374M $395M
EBT. Incl. Unusual Items -$2.2B $85M $1.7B $1.5B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30M -$42M $266M $94M $160M
Net Income to Company -$2.2B $127M $1.4B $1.4B $1.4B
 
Minority Interest in Earnings -$9M -$12M -$190M -$232M -$344M
Net Income to Common Excl Extra Items -$2.3B $115M $1.2B $1.2B $1B
 
Basic EPS (Cont. Ops) -$3.37 -$0.12 $1.45 $1.34 $1.13
Diluted EPS (Cont. Ops) -$3.37 -$0.12 $1.45 $1.34 $1.13
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$1.1B $1.2B $3B $2.9B $3B
EBIT -$1.8B $512M $2.1B $1.9B $2B
 
Revenue (Reported) $26.5B $35.1B $57.4B $49B $50.4B
Operating Income (Reported) $1.2B $881M $1.9B $1.2B $1.5B
Operating Income (Adjusted) -$1.8B $512M $2.1B $1.9B $2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $17.3B $29.1B $44.4B $36B $37.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.3B $28B $42.9B $34.8B $36.3B
Gross Profit $1B $1.1B $1.5B $1.2B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $202M $206M $243M $263M $287M
Other Inc / (Exp) -$3B -$388M $115M $518M $298M
Operating Expenses $202M $206M $243M $263M $287M
Operating Income $821M $844M $1.3B $941M $1.1B
 
Net Interest Expenses $329M $320M $305M $274M $277M
EBT. Incl. Unusual Items -$2.5B $136M $1.1B $1.2B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6M -$16M $177M $82M $121M
Net Income to Company -$2.6B $152M $918M $1.1B $993M
 
Minority Interest in Earnings -$7M -$9M -$144M -$185M -$257M
Net Income to Common Excl Extra Items -$2.6B $143M $774M $918M $736M
 
Basic EPS (Cont. Ops) -$3.72 -$0.01 $0.89 $1.04 $0.77
Diluted EPS (Cont. Ops) -$3.72 -$0.01 $0.89 $1.04 $0.77
Weighted Average Basic Share $2.2B $2.2B $2.1B $2.1B $2.1B
Weighted Average Diluted Share $2.2B $2.2B $2.1B $2.1B $2.1B
 
EBITDA -$1.7B $1B $2.1B $2.3B $2.2B
EBIT -$2.2B $456M $1.4B $1.5B $1.4B
 
Revenue (Reported) $17.3B $29.1B $44.4B $36B $37.7B
Operating Income (Reported) $821M $844M $1.3B $941M $1.1B
Operating Income (Adjusted) -$2.2B $456M $1.4B $1.5B $1.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $45M $22M $449M $401M $450M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.6B $2.6B $4.7B $3.9B $3.8B
Inventory $604M $647M $783M $729M $548M
Prepaid Expenses -- -- -- -- --
Other Current Assets $312M $405M $200M $318M $155M
Total Current Assets $4.6B $3.7B $6.1B $5.4B $4.9B
 
Property Plant And Equipment $15.8B $15B $15.3B $15.6B $16.1B
Long-Term Investments $3.7B $3.8B $3.8B $3.1B $2.8B
Goodwill $2.5B -- -- -- --
Other Intangibles $707M $805M $2B $2.1B $1.9B
Other Long-Term Assets $1.3B $1.3B $1.4B $1.7B $1.7B
Total Assets $28.7B $24.5B $28.6B $27.9B $27.4B
 
Accounts Payable $3.7B $2.4B $4.8B $4B $3.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $68M $117M $822M $1.2B $13M
Current Portion Of Capital Lease Obligations $112M $78M $77M -- --
Other Current Liabilities $733M $907M $523M $688M $713M
Total Current Liabilities $5B $4.3B $6.2B $5.9B $5B
 
Long-Term Debt $9.1B $9.3B $8.4B $7.3B $7.3B
Capital Leases -- -- -- -- --
Total Liabilities $15.5B $14.8B $15.8B $14.6B $13.6B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity $13.1B $9.6B $10B $10.1B $10.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $133M $145M $2.8B $3.3B $3.3B
Total Equity $13.2B $9.7B $12.8B $13.3B $13.7B
 
Total Liabilities and Equity $28.7B $24.5B $28.6B $27.9B $27.4B
Cash and Short Terms $45M $22M $449M $401M $450M
Total Debt $9.6B $10.1B $9.2B $8.4B $7.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $25M $191M $623M $260M $640M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.2B $3.8B $4.1B $4.3B $4B
Inventory $683M $681M $603M $617M $436M
Prepaid Expenses -- -- -- -- --
Other Current Assets $523M $234M $247M $201M $141M
Total Current Assets $3.4B $4.9B $5.6B $5.3B $5.2B
 
Property Plant And Equipment $15B $13.5B $14.9B $15.9B $15.9B
Long-Term Investments $3.7B $3.7B $3.7B $2.8B $2.8B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.1B $2.2B $1.5B $1.7B $1.5B
Total Assets $24.2B $24.2B $27.5B $27.7B $27.2B
 
Accounts Payable $2.1B $3.9B $4B $4.1B $3.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $698M $808M $459M $710M $765M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $923M $716M $879M $751M $696M
Total Current Liabilities $3.8B $5.4B $5.3B $5.6B $5.1B
 
Long-Term Debt $9.4B $8.4B $8B $7.3B $7.2B
Capital Leases -- -- -- -- --
Total Liabilities $14.4B $14.9B $14.7B $14.2B $13.6B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $145M $145M $2.8B $3.3B $3.3B
Total Equity $9.9B $9.3B $12.7B $13.6B $13.5B
 
Total Liabilities and Equity $24.2B $24.2B $27.5B $27.7B $27.2B
Cash and Short Terms $25M $191M $623M $260M $640M
Total Debt $10.2B $9.2B $8.4B $8B $8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2.2B -$2.6B $648M $1.2B $1.5B
Depreciation & Amoritzation $601M $653M $774M $965M $1B
Stock-Based Compensation $34M $15M $23M $40M $50M
Change in Accounts Receivable -$1.2B $1.4B -$2.2B $649M $213M
Change in Inventories -$5M -$304M -$18M -$10M $223M
Cash From Operations $2.5B $1.5B $2B $2.4B $2.7B
 
Capital Expenditures $1.2B $738M $336M $455M $559M
Cash Acquisitions -$574M -$771M -$126M -$163M -$458M
Cash From Investing -$1.8B -$1.1B $386M -$526M -$702M
 
Dividends Paid (Ex Special Dividend) -$1.2B -$853M -$715M -$782M -$989M
Special Dividend Paid
Long-Term Debt Issued $998M $748M -- -- --
Long-Term Debt Repaid -$1B -$617M -$367M -$750M -$1.1B
Repurchase of Common Stock -- -$50M -$178M -$74M --
Other Financing Activities $66M $41M -$179M -$325M -$320M
Cash From Financing -$720M -$435M -$2B -$1.9B -$2B
 
Beginning Cash (CF) $66M $82M $60M $453M $401M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19M -$14M $398M -$49M $49M
Ending Cash (CF) $82M $60M $453M $401M $450M
 
Levered Free Cash Flow $1.3B $776M $1.7B $2B $2.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $146M -$55M $442M $279M $312M
Depreciation & Amoritzation $160M $177M $238M $261M $258M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $282M $335M $942M $85M $691M
 
Capital Expenditures $134M $75M $122M $137M $157M
Cash Acquisitions -$74M -$7M -$67M -$298M -$34M
Cash From Investing -$208M $761M -$168M -$438M -$822M
 
Dividends Paid (Ex Special Dividend) -$169M -$167M -$190M -$249M -$286M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -$115M -- $629M
Long-Term Debt Repaid $93M -$587M -- -- --
Repurchase of Common Stock -- -$64M -- -- --
Other Financing Activities -$75M -$115M -$107M -$59M -$128M
Cash From Financing -$132M -$933M -$412M -$308M $215M
 
Beginning Cash (CF) $104M $31M $267M $933M $553M
Foreign Exchange Rate Adjustment -- -- -$6M -$12M $3M
Additions / Reductions -$58M $163M $362M -$661M $84M
Ending Cash (CF) $46M $194M $623M $260M $640M
 
Levered Free Cash Flow $148M $260M $820M -$52M $534M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.2B $127M $1.4B $1.4B $1.4B
Depreciation & Amoritzation $655M $711M $934M $1B $1B
Stock-Based Compensation $3M -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2B $1.6B $2.7B $2.1B $2.8B
 
Capital Expenditures $868M $389M $391M $547M $608M
Cash Acquisitions -$856M -$185M -$87M -$409M -$289M
Cash From Investing -$1.5B $451M -$383M -$679M -$1.5B
 
Dividends Paid (Ex Special Dividend) -$985M -$718M -$758M -$951M -$1.1B
Special Dividend Paid
Long-Term Debt Issued $748M -- -- -- --
Long-Term Debt Repaid -$1.3B -$1.2B -$204M -$400M -$1.1B
Repurchase of Common Stock -- -$167M -$135M -- --
Other Financing Activities $9M -$129M -$243M -$381M -$367M
Cash From Financing -$1.1B -$1.9B -$1.9B -$1.7B -$897M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$615M $145M $441M -$361M $379M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B $1.2B $2.3B $1.5B $2.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.6B $152M $918M $1.1B $993M
Depreciation & Amoritzation $493M $551M $711M $776M $769M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $1.4B $2.1B $1.7B $1.8B
 
Capital Expenditures $606M $257M $312M $404M $453M
Cash Acquisitions -$696M -$110M -$71M -$317M -$148M
Cash From Investing -$1.1B $478M -$291M -$444M -$1.2B
 
Dividends Paid (Ex Special Dividend) -$661M -$526M -$569M -$738M -$858M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $748M -- -- -- $1.3B
Long-Term Debt Repaid -$342M -$913M -$750M -$400M -$433M
Repurchase of Common Stock -- -$117M -$74M -- --
Other Financing Activities $19M -$151M -$215M -$271M -$318M
Cash From Financing -$217M -$1.7B -$1.6B -$1.4B -$330M
 
Beginning Cash (CF) $346M $147M $838M $1.9B $1.3B
Foreign Exchange Rate Adjustment -$9M $2M -$5M -$4M -$3M
Additions / Reductions -$27M $132M $175M -$137M $193M
Ending Cash (CF) $310M $281M $1B $1.7B $1.5B
 
Levered Free Cash Flow $650M $1.1B $1.8B $1.3B $1.3B

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

GET BETTER TRADE IDEAS

Popular

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

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…

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 26

Power Solutions International [PSIX] is down 5.57% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 0.05% over the past day.

Buy
75
SMLR alert for Dec 26

Semler Scientific [SMLR] is down 3.21% over the past day.

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

Show me the best stock