Financhill
Buy
71

PRYMY Quote, Financials, Valuation and Earnings

Last price:
$35.31
Seasonality move :
-1.65%
Day range:
$35.00 - $35.41
52-week range:
$21.66 - $37.44
Dividend yield:
1.06%
P/E ratio:
34.23x
P/S ratio:
1.24x
P/B ratio:
3.83x
Volume:
178.6K
Avg. volume:
109.3K
1-year change:
61.89%
Market cap:
$20.3B
Revenue:
$16.6B
EPS (TTM):
$1.03
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $12.9B $11.4B $15.1B $16.9B $16.6B
Revenue Growth (YoY) 8.09% -11.3% 31.74% 12.44% -1.9%
 
Cost of Revenues $8.1B $7.3B $10.3B $11.2B $10.5B
Gross Profit $4.8B $4.1B $4.8B $5.7B $6.2B
Gross Profit Margin 37.2% 36.15% 31.87% 33.91% 37.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $255.2M $235.3M $300.5M $323.8M $271.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.3B $3.7B $4.3B $4.9B $5.1B
Operating Income $532.9M $400.9M $514.7M $856.3M $1.1B
 
Net Interest Expenses $103M $94.8M $107.7M $83.3M $120.2M
EBT. Incl. Unusual Items $497.1M $287.8M $563.2M $779.3M $827.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $165.7M $89.1M $196.4M $242.6M $234.9M
Net Income to Company $497.1M $287.8M $563.2M $779.3M $827.1M
 
Minority Interest in Earnings -$4.5M $4.6M -$2.4M -$5.3M -$19.5M
Net Income to Common Excl Extra Items $326.9M $203.3M $364.4M $531.5M $572.7M
 
Basic EPS (Cont. Ops) $0.62 $0.39 $0.69 $1.01 $1.05
Diluted EPS (Cont. Ops) $0.62 $0.39 $0.69 $1.00 $1.00
Weighted Average Basic Share $526.3M $526.5M $526.8M $527M $545.4M
Weighted Average Diluted Share $526.3M $526.8M $528M $531.1M $582.8M
 
EBITDA $971.7M $798.3M $1B $1.3B $1.6B
EBIT $575.4M $349.5M $630.6M $827.9M $947.3M
 
Revenue (Reported) $12.9B $11.4B $15.1B $16.9B $16.6B
Operating Income (Reported) $532.9M $400.9M $514.7M $856.3M $1.1B
Operating Income (Adjusted) $575.4M $349.5M $630.6M $827.9M $947.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.9B $3.8B $4.2B $4.2B $5B
Revenue Growth (YoY) -5.51% 31.32% 8.5% -0.22% 20.07%
 
Cost of Revenues $1.9B $2.7B $2.7B $2.6B $3.2B
Gross Profit $1.1B $1.2B $1.4B $1.5B $1.8B
Gross Profit Margin 36% 30.89% 34.13% 36.81% 36.14%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $956.6M $1B $1.2B $1.3B $1.4B
Operating Income $97.1M $158M $245.8M $243.9M $384.9M
 
Net Interest Expenses $28.1M $34.2M $11.1M $17.4M $88M
EBT. Incl. Unusual Items $113.4M $166.2M $251.8M $259.1M $303.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $42.1M $56.6M $76.6M $68.6M $57.2M
Net Income to Company $121.5M $160M $230.6M $258.2M $316M
 
Minority Interest in Earnings $1.2M -- -$2M -$5.4M -$7.7M
Net Income to Common Excl Extra Items $72.5M $109.7M $173.3M $185.1M $238.7M
 
Basic EPS (Cont. Ops) $0.14 $0.21 $0.33 $0.34 $0.41
Diluted EPS (Cont. Ops) $0.14 $0.21 $0.33 $0.34 $0.41
Weighted Average Basic Share $526.6M $526.8M $527M $545.2M $578.6M
Weighted Average Diluted Share $526.6M $526.8M $527M $545.2M $578.6M
 
EBITDA $364.9M $431.5M $740.4M $385.4M $802.9M
EBIT $271.3M $332.5M $643.7M $285.3M $679.7M
 
Revenue (Reported) $2.9B $3.8B $4.2B $4.2B $5B
Operating Income (Reported) $97.1M $158M $245.8M $243.9M $384.9M
Operating Income (Adjusted) $271.3M $332.5M $643.7M $285.3M $679.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $11.6B $14.1B $16.8B $16.9B $17.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.4B $9.6B $11.3B $10.7B $10.7B
Gross Profit $4.2B $4.5B $5.5B $6.2B $6.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.9B $3.9B $4.7B $5.2B $5.3B
Operating Income $336.7M $586.5M $773.3M $1B $1.2B
 
Net Interest Expenses $94.3M $113.5M $92.9M $102.6M $183M
EBT. Incl. Unusual Items $317.6M $497.2M $765.2M $1B $826.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $137.1M $145.8M $244.1M $299.6M $180.6M
Net Income to Company $329.3M $483.2M $738.9M $1B $830.7M
 
Minority Interest in Earnings $1.2M -$1.2M -$4.2M -$15.1M -$21.7M
Net Income to Common Excl Extra Items $181.7M $350.2M $516.9M $698.4M $623.7M
 
Basic EPS (Cont. Ops) $0.35 $0.67 $0.98 $1.28 $1.11
Diluted EPS (Cont. Ops) $0.35 $0.67 $0.98 $1.28 $1.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.1B $1.3B $1.9B $224.4M $2.1B
EBIT $625.4M $886.3M $1.5B -$199.3M $1.4B
 
Revenue (Reported) $11.6B $14.1B $16.8B $16.9B $17.3B
Operating Income (Reported) $336.7M $586.5M $773.3M $1B $1.2B
Operating Income (Adjusted) $625.4M $886.3M $1.5B -$199.3M $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.4B $11.1B $12.8B $12.8B $13.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.3B $7.6B $8.6B $8.1B $8.4B
Gross Profit $3.1B $3.5B $4.2B $4.7B $5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.9B $3.1B $3.5B $3.8B $4.1B
Operating Income $242.6M $424.3M $681.8M $876.2M $964.5M
 
Net Interest Expenses $84.3M $95.7M $65.5M $78.1M $147.4M
EBT. Incl. Unusual Items $243.5M $453.1M $654.3M $889.3M $886.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $88.4M $145.8M $193.8M $251.5M $196.8M
Net Income to Company $251.4M $446.9M $622.6M $892.8M $896.3M
 
Minority Interest in Earnings $3.4M -$2.4M -$4.2M -$14.1M -$16.4M
Net Income to Common Excl Extra Items $158.5M $304.9M $456.3M $623.7M $673.3M
 
Basic EPS (Cont. Ops) $0.30 $0.58 $0.87 $1.15 $1.20
Diluted EPS (Cont. Ops) $0.30 $0.58 $0.87 $1.15 $1.18
Weighted Average Basic Share $1.6B $1.6B $1.6B $1.6B $1.7B
Weighted Average Diluted Share $1.6B $1.6B $1.6B $1.6B $1.7B
 
EBITDA $860.7M $1.1B $1.7B -$37.4M $1.8B
EBIT $536.8M $836.2M $1.4B -$330.2M $1.5B
 
Revenue (Reported) $8.4B $11.1B $12.8B $12.8B $13.5B
Operating Income (Reported) $242.6M $424.3M $681.8M $876.2M $964.5M
Operating Income (Adjusted) $536.8M $836.2M $1.4B -$330.2M $1.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.2B $1.4B $1.9B $1.4B $1.9B
Short Term Investments $42.6M $38.1M $288.7M $301.3M $120.5M
Accounts Receivable, Net $1.7B $1.7B $1.8B $2.1B $2.2B
Inventory $2.2B $2.1B $2.6B $2.9B $3B
Prepaid Expenses $19M $28.3M $32.8M $49.3M $149.2M
Other Current Assets -- -- -- -- --
Total Current Assets $5.6B $5.8B $7.2B $7.3B $8B
 
Property Plant And Equipment $3.1B $3.3B $3.2B $3.2B $3.8B
Long-Term Investments -- -- -- -- --
Goodwill $1.8B $1.9B $1.9B $1.8B $1.8B
Other Intangibles $631.8M $601.5M $571.8M $507.2M $454.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $11.7B $12.2B $13.6B $13.7B $14.7B
 
Accounts Payable $2.3B $2.4B $2.9B $2.9B $2.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $49.3M $64M $60M $62.2M $77.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.5B $4.6B $6.4B $6B $6.8B
 
Long-Term Debt $3.2B $3.6B $2.8B $2.8B $2.5B
Capital Leases -- -- -- -- --
Total Liabilities $8.8B $9.2B $10.1B $9.6B $10.3B
 
Common Stock $30.2M $33.2M $30.6M $29M $31M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.7B $2.8B $3.3B $3.8B $4.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $209.5M $201.7M $197M $199.5M $211.1M
Total Equity $2.9B $3B $3.5B $4B $4.4B
 
Total Liabilities and Equity $11.7B $12.2B $13.6B $13.7B $14.7B
Cash and Short Terms $1.2B $1.5B $2.2B $1.7B $2B
Total Debt $3.4B $3.7B $4B $3.1B $3.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $556.5M $917.5M $431.5M $1.1B $586.4M
Short Term Investments $27M $264.5M $232M $98.4M $31.3M
Accounts Receivable, Net $2B $2.3B $2.5B $2.6B $3B
Inventory $2.3B $2.7B $2.9B $2.6B $3.2B
Prepaid Expenses $28.2M $59.2M $43.2M $98.4M $144.1M
Other Current Assets -- -- -- -- --
Total Current Assets $5.3B $6.8B $6.7B $7.8B $8.4B
 
Property Plant And Equipment $3.1B $3.1B $2.9B $3.4B $4.8B
Long-Term Investments -- -- -- -- --
Goodwill $1.8B $1.9B $1.8B $1.8B $4.7B
Other Intangibles $591.7M $571.8M $503.2M $458.3M $405.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $11.5B $13.1B $12.6B $14.2B $19.1B
 
Accounts Payable $2B $2.7B $2.5B $2.4B $2.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $56.4M $60.3M $56M $68.8M $74.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.2B $5.9B $5.1B $6.1B $7.5B
 
Long-Term Debt $3.4B $2.8B $2.7B $2.7B $5B
Capital Leases -- -- -- -- --
Total Liabilities $8.6B $9.8B $8.7B $9.7B $13.6B
 
Common Stock $31.7M $31.3M $26.5M $29.6M $33.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $200.8M $198.3M $193.6M $202.2M $216.7M
Total Equity $2.9B $3.4B $3.9B $4.5B $5.5B
 
Total Liabilities and Equity $11.5B $13.1B $12.6B $14.2B $19.1B
Cash and Short Terms $583.5M $1.2B $663.5M $1.2B $617.6M
Total Debt $3.5B $4.1B $2.9B $3.1B $6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $497.1M $287.8M $563.2M $779.3M $827.1M
Depreciation & Amoritzation $396.3M $448.8M $396.4M $425M $621.4M
Stock-Based Compensation -$1.1M $35.4M $39M $109.7M $61.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$7.8M -$115.3M -$531.2M -$180.3M -$95.3M
Cash From Operations $867.6M $805.1M $919.3M $1.1B $1.5B
 
Capital Expenditures $300M $299.2M $334.8M $478.8M $675.5M
Cash Acquisitions -- $10.3M -- -- --
Cash From Investing -$291.1M -$285.5M -$688.6M -$525.2M -$531.6M
 
Dividends Paid (Ex Special Dividend) -$133.2M -$79.9M -$158.5M -$156.1M -$178.6M
Special Dividend Paid
Long-Term Debt Issued $391.8M -- $998.6M $1.4B $129.9M
Long-Term Debt Repaid -$578.8M -$133.6M -$318.3M -$2.1B -$216.5M
Repurchase of Common Stock -- -- -- -- -$4.3M
Other Financing Activities $284.4M -$60.5M -$3.5M -$63.3M -$37.9M
Cash From Financing -$501.5M -$371.2M $396.4M -$1B -$459M
 
Beginning Cash (CF) $1.1B $1.2B $1.4B $1.8B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $75M $148.5M $627.1M -$444M $542.4M
Ending Cash (CF) $1.2B $1.3B $2B $1.4B $1.9B
 
Levered Free Cash Flow $567.6M $505.9M $584.5M $615.9M $857.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $36.4M $116.3M $156.8M -$65.7M --
Depreciation & Amoritzation $110.9M $104M $148M $330.7M --
Stock-Based Compensation $8.5M $8.4M $45.2M $22.5M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$58M $88.9M $134M $183.5M --
Cash From Operations $937.3M $1.3B $1.4B $1.6B --
 
Capital Expenditures $100.4M $132M $275.3M $400.1M --
Cash Acquisitions $16.1M -- -- -- --
Cash From Investing -$100.7M -$176.9M -$331.8M -$447.7M --
 
Dividends Paid (Ex Special Dividend) $1.9M -$6.4M -$10M $1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $3.5M $63M -$741.3K --
Long-Term Debt Repaid $2M -$1.1M -$94.4M -$216.5M --
Repurchase of Common Stock -- -- -- -$2.2M --
Other Financing Activities -$12.6M $17.7M -$157M -$20.5M --
Cash From Financing -$23.8M -$11.6M -$220.7M -$266.3M --
 
Beginning Cash (CF) $554.3M $935M $442.2M $1.1B --
Foreign Exchange Rate Adjustment -$8.4M -$1.1M -$28M -$30.2M --
Additions / Reductions $812.7M $1.1B $860.6M $838.5M --
Ending Cash (CF) $1.3B $2B $1.4B $1.9B --
 
Levered Free Cash Flow $836.9M $1.1B $1.1B $1.2B --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $329.3M $483.2M $738.9M $1B $830.7M
Depreciation & Amoritzation $473M $403.3M $381M $438.7M $666.2M
Stock-Based Compensation $26.9M $39.2M $72.9M $84.4M $75.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $113.9M -$678.2M -$225.4M -$144.8M -$212.5M
Cash From Operations $1.1B $594.2M $944.1M $1.4B $2B
 
Capital Expenditures $339.8M $303.2M $335.5M $550.8M $900.5M
Cash Acquisitions -$5.8M $16.1M -- -- -$4.5B
Cash From Investing -$334.6M -$612.5M -$370.3M -$415.6M -$5.4B
 
Dividends Paid (Ex Special Dividend) -$83.9M -$150.2M -$152.5M -$189.7M -$218.9M
Special Dividend Paid
Long-Term Debt Issued -- -- $1.3B $193.7M $3.9B
Long-Term Debt Repaid -$584.3M -$315.1M -$2B -$94.4M -$931.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $12.9M -$33.8M $111.4M -$174.4M $442.5M
Cash From Financing -$608.7M $384.1M -$804.4M -$413.4M $2.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $146.9M $365.8M -$230.6M $564.4M -$483.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $750.4M $291M $608.6M $842.6M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $287.8M $563.2M $779.3M $827.1M $896.3M
Depreciation & Amoritzation $448.8M $396.4M $425M $621.4M $335.4M
Stock-Based Compensation $35.4M $39M $109.7M $61.7M $52.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$115.3M -$531.2M -$180.3M -$95.3M -$395.9M
Cash From Operations $805.1M $919.3M $1.1B $1.5B $487.2M
 
Capital Expenditures $299.2M $334.8M $478.8M $675.5M $500.4M
Cash Acquisitions $10.3M -- -- -- -$4.5B
Cash From Investing -$285.5M -$688.6M -$525.2M -$531.6M -$4.9B
 
Dividends Paid (Ex Special Dividend) -$79.9M -$158.5M -$156.1M -$178.6M -$220M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $998.6M $1.4B $129.9M $3.9B
Long-Term Debt Repaid -$133.6M -$318.3M -$2.1B -$216.5M -$714.9M
Repurchase of Common Stock -- -- -- -$4.3M -$182.6M
Other Financing Activities -$60.5M -$3.5M -$63.3M -$37.9M $463M
Cash From Financing -$371.2M $396.4M -$1B -$459M $3.1B
 
Beginning Cash (CF) $3.2B $5B $4B $4.2B $4.4B
Foreign Exchange Rate Adjustment -$41.1M $9.5M $4.2M -$48.7M -$15.4M
Additions / Reductions $148.5M $627.1M -$444M $542.4M -$1.3B
Ending Cash (CF) $3.4B $5.6B $3.4B $4.7B $3.1B
 
Levered Free Cash Flow $505.9M $584.5M $615.9M $857.4M -$13.2M

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

GET BETTER TRADE IDEAS

Popular

Why Is AT&T Stock Dropping?
Why Is AT&T Stock Dropping?

The telecommunications giant AT&T Inc. (NYSE:T) has perhaps surprisingly eclipsed…

Is American Express Stock Going Lower?
Is American Express Stock Going Lower?

American Express Company (NYSE:AXP) has long been a Buffett favorite…

Cigna vs Costco Stock: Which Is Best?
Cigna vs Costco Stock: Which Is Best?

Cigna and Costco don’t usually go hand in hand but…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
45
QMCO alert for Jan 18

Quantum [QMCO] is down 15.61% over the past day.

Buy
51
QRVO alert for Jan 18

Qorvo [QRVO] is up 14.47% over the past day.

Sell
31
ATEX alert for Jan 18

Anterix [ATEX] is up 11.14% over the past day.

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

Show me the best stock