Financhill
Sell
46

PRG Quote, Financials, Valuation and Earnings

Last price:
$28.82
Seasonality move :
5.88%
Day range:
$28.73 - $29.25
52-week range:
$23.50 - $50.28
Dividend yield:
1.72%
P/E ratio:
5.96x
P/S ratio:
0.50x
P/B ratio:
1.79x
Volume:
388.5K
Avg. volume:
527.7K
1-year change:
-16.62%
Market cap:
$1.2B
Revenue:
$2.5B
EPS (TTM):
$4.88
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.5B $2.7B $2.6B $2.4B $2.5B
Revenue Growth (YoY) 14.86% 7.78% -2.99% -7.3% 2.29%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $275M $291.9M $326.2M $327.8M $324.4M
Other Inc / (Exp) -$167.8M -$149.4M -$213.1M -$167.8M -$201M
Operating Expenses $2B $2.2B $2.2B $2B $2.1B
Operating Income $439.5M $494.4M $411.2M $404.7M $407M
 
Net Interest Expenses $187K $16.9M $49.9M $40.7M $42.3M
EBT. Incl. Unusual Items $271.6M $328.2M $148.2M $196.2M $163.6M
Earnings of Discontinued Ops. -$295.1M -- -- -- --
Income Tax Expense $37.9M $84.6M $49.5M $57.4M -$33.6M
Net Income to Company -$61.5M $243.6M $98.7M $138.8M $197.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$61.5M $243.6M $98.7M $138.8M $197.2M
 
Basic EPS (Cont. Ops) -$0.91 $3.69 $1.90 $3.02 $4.63
Diluted EPS (Cont. Ops) -$0.91 $3.67 $1.90 $2.98 $4.53
Weighted Average Basic Share $67.3M $66M $51.9M $46M $42.6M
Weighted Average Diluted Share $68M $66.4M $52.1M $46.6M $43.5M
 
EBITDA $365.6M $2.2B $2B $1.8B $1.9B
EBIT $271.8M $333.5M $186.9M $234.9M $202.4M
 
Revenue (Reported) $2.5B $2.7B $2.6B $2.4B $2.5B
Operating Income (Reported) $439.5M $494.4M $411.2M $404.7M $407M
Operating Income (Adjusted) $271.8M $333.5M $186.9M $234.9M $202.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $721M $710.5M $655.1M $641.9M $684.1M
Revenue Growth (YoY) 7.86% -1.46% -7.79% -2.03% 6.58%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $76.9M $94.1M $84.9M $87.3M $95.9M
Other Inc / (Exp) -$18.6M -$50.3M -$39.1M -$61.2M -$48M
Operating Expenses $596.3M $607.2M $537M $537.9M $576.8M
Operating Income $124.7M $103.2M $118.1M $103.9M $107.3M
 
Net Interest Expenses $512K $13.1M $11.4M $11.2M $12M
EBT. Incl. Unusual Items $105.6M $39.8M $67.6M $31.6M $47.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.1M $12.7M $19.6M $9.6M $12.5M
Net Income to Company $79.5M $27.1M $48M $22M $34.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $79.5M $27.1M $48M $22M $34.7M
 
Basic EPS (Cont. Ops) $1.17 $0.49 $1.00 $0.50 $0.85
Diluted EPS (Cont. Ops) $1.17 $0.49 $1.00 $0.49 $0.83
Weighted Average Basic Share $67.7M $55.4M $47.9M $43.7M $40.8M
Weighted Average Diluted Share $68.3M $55.7M $48.1M $44.5M $41.9M
 
EBITDA $113.9M $555M $520.7M $480.8M $523.8M
EBIT $106.1M $49.5M $77.3M $41.2M $57.2M
 
Revenue (Reported) $721M $710.5M $655.1M $641.9M $684.1M
Operating Income (Reported) $124.7M $103.2M $118.1M $103.9M $107.3M
Operating Income (Adjusted) $106.1M $49.5M $77.3M $41.2M $57.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.5B $2.7B $2.5B $2.4B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $254.6M $309M $317M -- --
Other Inc / (Exp) -$130.7M -$181M -$201.9M -$191.8M -$208.8M
Operating Expenses $2.1B $2.2B $2.1B $2B $2.1B
Operating Income $458.7M $472.9M $426.1M $400.8M $439.5M
 
Net Interest Expenses $699K $29.4M $48.2M $48.9M $51.4M
EBT. Incl. Unusual Items $327.3M $262.4M $176M $160.2M $179.3M
Earnings of Discontinued Ops. $42.6M -- -- -- --
Income Tax Expense $71.9M $71.2M $56.4M $47.4M -$30.7M
Net Income to Company $298M $191.2M $119.6M $112.8M $210M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $298M $191.2M $119.6M $112.8M $210M
 
Basic EPS (Cont. Ops) $4.41 $2.99 $2.43 $2.49 $5.02
Diluted EPS (Cont. Ops) $4.39 $2.96 $2.42 $2.45 $4.88
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $404.4M $2.6B $1.9B $2.3B $1.9B
EBIT $328M $276.9M $214.7M $205.4M $224.4M
 
Revenue (Reported) $2.5B $2.7B $2.5B $2.4B $2.5B
Operating Income (Reported) $458.7M $472.9M $426.1M $400.8M $439.5M
Operating Income (Adjusted) $328M $276.9M $214.7M $205.4M $224.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $721M $710.5M $655.1M $641.9M $684.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $76.9M $94.1M $84.9M $87.3M $95.9M
Other Inc / (Exp) -$18.6M -$50.3M -$39.1M -$61.2M -$48M
Operating Expenses $596.3M $607.2M $537M $537.9M $576.8M
Operating Income $124.7M $103.2M $118.1M $103.9M $107.3M
 
Net Interest Expenses $512K $13.1M $11.4M $11.2M $12M
EBT. Incl. Unusual Items $105.6M $39.8M $67.6M $31.6M $47.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.1M $12.7M $19.6M $9.6M $12.5M
Net Income to Company $79.5M $27.1M $48M $22M $34.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $79.5M $27.1M $48M $22M $34.7M
 
Basic EPS (Cont. Ops) $1.17 $0.49 $1.00 $0.50 $0.85
Diluted EPS (Cont. Ops) $1.17 $0.49 $1.00 $0.49 $0.83
Weighted Average Basic Share $67.7M $55.4M $47.9M $43.7M $40.8M
Weighted Average Diluted Share $68.3M $55.7M $48.1M $44.5M $41.9M
 
EBITDA $113.9M $555M $520.7M $480.8M $523.8M
EBIT $106.1M $49.5M $77.3M $41.2M $57.2M
 
Revenue (Reported) $721M $710.5M $655.1M $641.9M $684.1M
Operating Income (Reported) $124.7M $103.2M $118.1M $103.9M $107.3M
Operating Income (Adjusted) $106.1M $49.5M $77.3M $41.2M $57.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $36.6M $170.2M $131.9M $155.4M $95.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $61.3M $66.3M $64.5M $67.9M $80.2M
Inventory $610.3M $714.1M $648M $633.4M $680.2M
Prepaid Expenses $26.7M $35.4M $36M $36.3M $61.1M
Other Current Assets -- -- -- -- --
Total Current Assets $814M $1.1B $1B $1.1B $1.1B
 
Property Plant And Equipment $47.3M $43.1M $35.7M $33.4M $25.5M
Long-Term Investments -- -- -- -- --
Goodwill $288.8M $306.2M $296.1M $296.1M $296.1M
Other Intangibles $154.4M $137.3M $114.4M $91.7M $73.8M
Other Long-Term Assets $7.9M $7.4M $6.5M $7.2M $9.3M
Total Assets $1.3B $1.6B $1.5B $1.5B $1.5B
 
Accounts Payable $8.6M $13.7M $14.4M $20.2M $13.1M
Accrued Expenses $35.8M $56.1M $54.7M $63.2M $64.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $174.8M $181M $172.1M $187M $180.9M
 
Long-Term Debt -- $589.7M $591M $592.3M $596.8M
Capital Leases -- -- -- -- --
Total Liabilities $331.3M $942.4M $921.4M $899.9M $863.5M
 
Common Stock $45.4M $41M $41M $41M $41M
Other Common Equity Adj -- -- -- -- --
Common Equity $986.1M $679.4M $570.5M $591.3M $650.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $986.1M $679.4M $570.5M $591.3M $650.3M
 
Total Liabilities and Equity $1.3B $1.6B $1.5B $1.5B $1.5B
Cash and Short Terms $36.6M $170.2M $131.9M $155.4M $95.7M
Total Debt $50M $589.7M $591M $592.3M $643.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $151.2M $184M $249.8M $252.8M $213.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $54M $72.5M $55.8M $62M $66.6M
Inventory $574.6M $645.2M $571.7M $557.4M $555.4M
Prepaid Expenses $31.1M $44.7M $42.1M $36.1M $56.4M
Other Current Assets -- -- -- -- --
Total Current Assets $902.1M $1.1B $1.1B $1B $1B
 
Property Plant And Equipment $45.8M $41M $34.5M $26.3M $25M
Long-Term Investments -- -- -- -- --
Goodwill $288.8M $306.2M $296.1M $296.1M $296.1M
Other Intangibles $149M $131.6M $108.7M $86M $69.8M
Other Long-Term Assets $7.7M $6.9M $6.2M $7.4M $10.1M
Total Assets $1.4B $1.6B $1.5B $1.5B $1.5B
 
Accounts Payable $9.3M $14.5M $9.7M $17.1M $11M
Accrued Expenses $39.6M $52.6M $53.8M $52.6M $61.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $151M $173.7M $186.9M $173.4M $147M
 
Long-Term Debt $50M $590M $591.3M $592.6M $593.9M
Capital Leases -- -- -- -- --
Total Liabilities $361.8M $940.2M $924.8M $876.6M $815.5M
 
Common Stock $45.4M $41M $41M $41M $41M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1B $632.5M $584.8M $585.1M $654.4M
 
Total Liabilities and Equity $1.4B $1.6B $1.5B $1.5B $1.5B
Cash and Short Terms $151.2M $184M $249.8M $252.8M $213.3M
Total Debt $50M $590M $591.3M $592.6M $593.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$61.5M $243.6M $98.7M $138.8M $197.2M
Depreciation & Amoritzation $93.8M $33.3M $33.9M $32M $27M
Stock-Based Compensation $41.2M $21.3M $17.5M $24.9M $29.2M
Change in Accounts Receivable -$250.2M -$229.7M -$374.5M -$308M -$343M
Change in Inventories -$2B -$1.9B -$1.7B -$1.6B -$1.7B
Cash From Operations $456M $246M $242.5M $204.2M $138.5M
 
Capital Expenditures $64.3M $9.6M $9.7M $9.6M $8.3M
Cash Acquisitions -$14.4M -$22.8M $6K $365K --
Cash From Investing -$114.5M -$82.2M -$53.5M -$38.8M -$79.2M
 
Dividends Paid (Ex Special Dividend) -$13.8M -- -- -- -$20.4M
Special Dividend Paid
Long-Term Debt Issued $55.6M $591.8M -- -- $50M
Long-Term Debt Repaid -$347.6M -$50M -- -- --
Repurchase of Common Stock -- -$570.9M -$223.9M -$139.6M -$138.7M
Other Financing Activities -$69.1M -$5.7M -$4.5M -$3.7M -$12.4M
Cash From Financing -$362.6M -$30.3M -$227.2M -$141.9M -$119.1M
 
Beginning Cash (CF) $57.8M $36.6M $170.2M $131.9M $155.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$21.1M $133.5M -$38.3M $23.5M -$59.8M
Ending Cash (CF) $36.6M $170.2M $131.9M $155.4M $95.7M
 
Levered Free Cash Flow $391.6M $236.4M $232.8M $194.6M $130.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $79.5M $27.1M $48M $22M $34.7M
Depreciation & Amoritzation $7.1M $8.5M $8M $439.6M $466.6M
Stock-Based Compensation $4.2M $6.6M $5.4M $6.6M $7.9M
Change in Accounts Receivable -$29.2M -$94.7M -$61.2M -$68.5M -$70.9M
Change in Inventories -$469.4M -$428.2M -$359.1M -$355.6M -$335.6M
Cash From Operations $167.1M $98.3M $157.4M $135.7M $209.9M
 
Capital Expenditures $1.8M $2.3M $1.7M $2.1M $2M
Cash Acquisitions -- $7K -- -- --
Cash From Investing -$19.7M -$5.6M -$590K -$3.6M -$4.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$5.2M -$5.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$50M
Repurchase of Common Stock -$28.1M -$78.1M -$36.5M -$24.4M -$26.1M
Other Financing Activities -$5M -$981K -$2.4M -$5.2M -$7.1M
Cash From Financing -$32.8M -$78.9M -$38.9M -$34.7M -$88.2M
 
Beginning Cash (CF) $36.6M $170.2M $131.9M $155.4M $95.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $114.5M $13.9M $118M $97.4M $117.6M
Ending Cash (CF) $151.2M $184M $249.8M $252.8M $213.3M
 
Levered Free Cash Flow $165.2M $96M $155.7M $133.6M $208M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $298M $191.2M $119.6M $112.8M $210M
Depreciation & Amoritzation $75.7M $34.6M $33.3M $463.6M $54M
Stock-Based Compensation $39.8M $23.8M $16.3M $26.1M $30.4M
Change in Accounts Receivable -$166.8M -$295.2M -$341M -$315.3M -$345.4M
Change in Inventories -$2.1B -$1.9B -$1.6B -$1.6B -$1.6B
Cash From Operations $395.3M $177.2M $301.6M $182.6M $212.7M
 
Capital Expenditures $42.6M $10M $9M $10M $8.2M
Cash Acquisitions -$13.6M -$22.8M -$7K -- --
Cash From Investing -$103.7M -$68M -$48.5M -$41.8M -$79.7M
 
Dividends Paid (Ex Special Dividend) -$11.1M -- -- -$5.2M -$20.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$28.1M -$620.9M -$182.3M -$127.5M -$140.3M
Other Financing Activities -$67.2M -$1.7M -$5.9M -$6.4M -$14.4M
Cash From Financing -$691.6M -$76.3M -$187.2M -$137.7M -$172.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$400M $32.9M $65.8M $3M -$39.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $352.7M $167.2M $292.6M $172.5M $204.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $79.5M $27.1M $48M $22M $34.7M
Depreciation & Amoritzation $7.1M $8.5M $8M $439.6M $466.6M
Stock-Based Compensation $4.2M $6.6M $5.4M $6.6M $7.9M
Change in Accounts Receivable -$29.2M -$94.7M -$61.2M -$68.5M -$70.9M
Change in Inventories -$469.4M -$428.2M -$359.1M -$355.6M -$335.6M
Cash From Operations $167.1M $98.3M $157.4M $135.7M $209.9M
 
Capital Expenditures $1.8M $2.3M $1.7M $2.1M $2M
Cash Acquisitions -- $7K -- -- --
Cash From Investing -$19.7M -$5.6M -$590K -$3.6M -$4.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$5.2M -$5.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$50M
Repurchase of Common Stock -$28.1M -$78.1M -$36.5M -$24.4M -$26.1M
Other Financing Activities -$5M -$981K -$2.4M -$5.2M -$7.1M
Cash From Financing -$32.8M -$78.9M -$38.9M -$34.7M -$88.2M
 
Beginning Cash (CF) $36.6M $170.2M $131.9M $155.4M $95.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $114.5M $13.9M $118M $97.4M $117.6M
Ending Cash (CF) $151.2M $184M $249.8M $252.8M $213.3M
 
Levered Free Cash Flow $165.2M $96M $155.7M $133.6M $208M

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

GET BETTER TRADE IDEAS

Popular

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Where Will Cameco Stock Be in 5 Years?
Where Will Cameco Stock Be in 5 Years?

Cameco (NYSE: CCJ) isn’t exactly the kind of stock you…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
70
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 47x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
84
SBET alert for May 30

SharpLink Gaming [SBET] is down 3.17% over the past day.

Buy
55
RGC alert for May 30

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Buy
73
CTEV alert for May 30

Claritev [CTEV] is up 7.82% over the past day.

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

Show me the best stock