Financhill
Sell
48

PAGP Quote, Financials, Valuation and Earnings

Last price:
$17.82
Seasonality move :
-4.73%
Day range:
$17.57 - $17.88
52-week range:
$16.61 - $22.31
Dividend yield:
0%
P/E ratio:
23.75x
P/S ratio:
0.07x
P/B ratio:
2.60x
Volume:
1.3M
Avg. volume:
1.5M
1-year change:
-1.33%
Market cap:
$3.5B
Revenue:
$50.1B
EPS (TTM):
$0.75
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $23.3B $42.1B $57.3B $48.7B $50.1B
Revenue Growth (YoY) -30.83% 80.67% 36.28% -15.05% 2.79%
 
Cost of Revenues $21.1B $39.3B $54.1B $45.6B $46.6B
Gross Profit $2.2B $2.8B $3.2B $3.1B $3.5B
Gross Profit Margin 9.46% 6.65% 5.58% 6.43% 6.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $276M $298M $330M $356M $387M
Other Inc / (Exp) -$3B -$297M $261M $624M $302M
Operating Expenses $1.4B $1.4B $1.6B $1.8B $2.2B
Operating Income $851M $1.4B $1.6B $1.3B $1.3B
 
Net Interest Expenses $436M $425M $405M $359M $360M
EBT. Incl. Unusual Items -$2.6B $712M $1.4B $1.6B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$167M $112M $246M $189M $204M
Net Income to Company -$2.4B $600M $1.2B $1.4B $1.1B
 
Minority Interest in Earnings $1.9B -$540M -$995M -$1.2B -$967M
Net Income to Common Excl Extra Items -$568M $60M $168M $198M $103M
 
Basic EPS (Cont. Ops) -$3.06 $0.31 $0.86 $1.01 $0.52
Diluted EPS (Cont. Ops) -$3.07 $0.31 $0.86 $1.01 $0.52
Weighted Average Basic Share $186M $194M $194M $195M $197M
Weighted Average Diluted Share $246M $194M $194M $195M $197M
 
EBITDA -$1.5B $1.9B $2.8B $3.1B $2.7B
EBIT -$2.2B $1.1B $1.8B $2B $1.7B
 
Revenue (Reported) $23.3B $42.1B $57.3B $48.7B $50.1B
Operating Income (Reported) $851M $1.4B $1.6B $1.3B $1.3B
Operating Income (Adjusted) -$2.2B $1.1B $1.8B $2B $1.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8.4B $13.7B $12.3B $12B $12B
Revenue Growth (YoY) 1.38% 63.35% -9.88% -2.8% 0.13%
 
Cost of Revenues $7.6B $13B $11.6B $11.2B $11B
Gross Profit $813M $678M $761M $824M $988M
Gross Profit Margin 9.7% 4.95% 6.17% 6.87% 8.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $68M $83M $87M $97M $101M
Other Inc / (Exp) $26M $102M $307M $85M $148M
Operating Expenses $287M $429M $444M $455M $469M
Operating Income $526M $249M $317M $369M $519M
 
Net Interest Expenses $107M $107M $98M $90M $102M
EBT. Incl. Unusual Items $445M $244M $526M $364M $565M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $53M $35M $83M $28M $73M
Net Income to Company $392M $209M $443M $336M $492M
 
Minority Interest in Earnings -$322M -$187M -$374M -$294M -$408M
Net Income to Common Excl Extra Items $70M $22M $69M $42M $84M
 
Basic EPS (Cont. Ops) $0.36 $0.11 $0.35 $0.21 $0.42
Diluted EPS (Cont. Ops) $0.36 $0.11 $0.35 $0.21 $0.42
Weighted Average Basic Share $194M $194M $194M $197M $198M
Weighted Average Diluted Share $194M $194M $194M $197M $198M
 
EBITDA $730M $582M $881M $713M $934M
EBIT $552M $351M $624M $459M $672M
 
Revenue (Reported) $8.4B $13.7B $12.3B $12B $12B
Operating Income (Reported) $526M $249M $317M $369M $519M
Operating Income (Adjusted) $552M $351M $624M $459M $672M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $23.4B $47.4B $56B $48.4B $50.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $21.1B $44.7B $52.7B $45.2B $46.4B
Gross Profit $2.3B $2.7B $3.3B $3.2B $3.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $274M $314M $334M $365M $390M
Other Inc / (Exp) $81M -$220M $465M $408M $363M
Operating Expenses $1.3B $1.5B $1.7B $1.8B $2.2B
Operating Income $1B $1.2B $1.6B $1.4B $1.5B
 
Net Interest Expenses $435M $426M $396M $357M $373M
EBT. Incl. Unusual Items $664M $510M $1.7B $1.5B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19M $93M $293M $134M $249M
Net Income to Company $644M $417M $1.4B $1.3B $1.2B
 
Minority Interest in Earnings -$562M -$404M -$1.2B -$1.1B -$1.1B
Net Income to Common Excl Extra Items $83M $13M $215M $171M $145M
 
Basic EPS (Cont. Ops) $0.43 $0.07 $1.10 $0.87 $0.75
Diluted EPS (Cont. Ops) $0.43 $0.07 $1.10 $0.87 $0.75
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.8B $1.8B $3.1B $2.9B $2.9B
EBIT $1.1B $936M $2.1B $1.8B $1.9B
 
Revenue (Reported) $23.4B $47.4B $56B $48.4B $50.1B
Operating Income (Reported) $1B $1.2B $1.6B $1.4B $1.5B
Operating Income (Adjusted) $1.1B $936M $2.1B $1.8B $1.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8.4B $13.7B $12.3B $12B $12B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.6B $13B $11.6B $11.2B $11B
Gross Profit $813M $678M $761M $824M $988M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $68M $83M $87M $97M $101M
Other Inc / (Exp) $26M $102M $307M $85M $148M
Operating Expenses $287M $429M $444M $455M $469M
Operating Income $526M $249M $317M $369M $519M
 
Net Interest Expenses $107M $107M $98M $90M $102M
EBT. Incl. Unusual Items $445M $244M $526M $364M $565M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $53M $35M $83M $28M $73M
Net Income to Company $392M $209M $443M $336M $492M
 
Minority Interest in Earnings -$322M -$187M -$374M -$294M -$408M
Net Income to Common Excl Extra Items $70M $22M $69M $42M $84M
 
Basic EPS (Cont. Ops) $0.36 $0.11 $0.35 $0.21 $0.42
Diluted EPS (Cont. Ops) $0.36 $0.11 $0.35 $0.21 $0.42
Weighted Average Basic Share $194M $194M $194M $197M $198M
Weighted Average Diluted Share $194M $194M $194M $197M $198M
 
EBITDA $730M $582M $881M $713M $934M
EBIT $552M $351M $624M $459M $672M
 
Revenue (Reported) $8.4B $13.7B $12.3B $12B $12B
Operating Income (Reported) $526M $249M $317M $369M $519M
Operating Income (Adjusted) $552M $351M $624M $459M $672M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $25M $452M $404M $453M $349M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.6B $4.7B $3.9B $3.8B $3.9B
Inventory $647M $783M $729M $548M $439M
Prepaid Expenses -- -- -- -- --
Other Current Assets $405M $200M $318M $155M $87M
Total Current Assets $3.7B $6.1B $5.4B $4.9B $4.8B
 
Property Plant And Equipment $15B $15.3B $15.6B $16.1B $15.8B
Long-Term Investments $3.8B $3.8B $3.1B $2.8B $2.8B
Goodwill -- -- -- -- --
Other Intangibles $805M $2B $2.1B $1.9B $1.7B
Other Long-Term Assets $1.3B $1.4B $1.7B $1.7B $1.5B
Total Assets $26B $30B $29.2B $28.6B $27.8B
 
Accounts Payable $2.4B $4.8B $4B $3.8B $3.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $117M $72M $59M $13M $15M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $999M $601M $689M $714M $635M
Total Current Liabilities $4.3B $6.2B $5.9B $5B $4.9B
 
Long-Term Debt $9.4B $8.4B $7.3B $7.3B $7.2B
Capital Leases -- -- -- -- --
Total Liabilities $14.8B $15.8B $14.6B $13.6B $13.4B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity $1.5B $1.5B $1.5B $1.5B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $9.7B $12.6B $13.1B $13.4B $13B
Total Equity $11.2B $14.2B $14.6B $15B $14.3B
 
Total Liabilities and Equity $26B $30B $29.2B $28.6B $27.8B
Cash and Short Terms $25M $452M $404M $453M $349M
Total Debt $10.2B $9.2B $8.4B $7.8B $7.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $32M $117M $529M $334M $429M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.4B $7.1B $4B $4B $3.8B
Inventory $484M $527M $463M $453M $335M
Prepaid Expenses -- -- -- -- --
Other Current Assets $483M $320M $165M $177M $145M
Total Current Assets $4.4B $8.1B $5.1B $5B $4.7B
 
Property Plant And Equipment $15B $15.3B $15.5B $16B $16.4B
Long-Term Investments $3.8B $3.8B $3.1B $2.9B $2.7B
Goodwill -- -- -- -- --
Other Intangibles -- -- $2.1B -- $1.7B
Other Long-Term Assets $2.2B $1.6B $1.6B $1.7B $1.5B
Total Assets $26.7B $32B $28.7B $28.6B $28.3B
 
Accounts Payable $3.4B $6.9B $4B $4B $3.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $117M $518M $708M $14M $14M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1B $801M $650M $600M $481M
Total Current Liabilities $4.7B $8.6B $5.4B $5.1B $4.7B
 
Long-Term Debt $9.3B $8B $7.3B $7.3B $8.2B
Capital Leases -- -- -- -- --
Total Liabilities $15.2B $17.8B $14B $13.7B $14.2B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- -$333M
Minority Interest, Total $10B $12.7B $13.2B $13.4B $12.7B
Total Equity $11.5B $14.2B $14.8B $14.9B $14.1B
 
Total Liabilities and Equity $26.7B $32B $28.7B $28.6B $28.3B
Cash and Short Terms $32M $117M $529M $334M $429M
Total Debt $9.6B $8.9B $8B $7.9B $8.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.4B $600M $1.2B $1.4B $1.1B
Depreciation & Amoritzation $656M $777M $968M $1.1B $1B
Stock-Based Compensation $16M $24M $41M $51M $52M
Change in Accounts Receivable $1.4B -$2.2B $649M $213M $112M
Change in Inventories -$304M -$18M -$10M $223M $70M
Cash From Operations $1.5B $2B $2.4B $2.7B $2.5B
 
Capital Expenditures $738M $336M $539M $582M $640M
Cash Acquisitions -$771M -$126M -$163M -$458M -$252M
Cash From Investing -$1.1B $386M -$526M -$702M -$875M
 
Dividends Paid (Ex Special Dividend) -$166M -$140M -$162M -$209M -$251M
Special Dividend Paid
Long-Term Debt Issued $1.2B -- -- $433M $650M
Long-Term Debt Repaid -$777M -$912M -$750M -$1.1B -$790M
Repurchase of Common Stock -$50M -$178M -$74M -- --
Other Financing Activities -$641M -$749M -$941M -$1.1B -$1.3B
Cash From Financing -$430M -$2B -$1.9B -$2B -$1.7B
 
Beginning Cash (CF) $84M $63M $456M $404M $453M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$13M $398M -$49M $49M -$93M
Ending Cash (CF) $63M $456M $404M $453M $349M
 
Levered Free Cash Flow $772M $1.7B $1.9B $2.1B $1.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $392M $209M $443M $336M $492M
Depreciation & Amoritzation $178M $231M $257M $254M $262M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $789M $339M $742M $418M $638M
 
Capital Expenditures $97M $101M $122M $170M $198M
Cash Acquisitions -$35M -$3M -$4M -$94M -$624M
Cash From Investing -$108M -$81M $158M -$261M -$819M
 
Dividends Paid (Ex Special Dividend) -$35M -$35M -$52M -$63M -$75M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $382M -- $107M $1.1B
Long-Term Debt Repaid -$576M -$750M -$400M -- --
Repurchase of Common Stock -$3M -$25M -- -- -$333M
Other Financing Activities -$72M -$168M -$323M -$316M -$399M
Cash From Financing -$686M -$596M -$775M -$272M $262M
 
Beginning Cash (CF) $63M $456M $404M $453M $349M
Foreign Exchange Rate Adjustment -- $3M -- -$4M -$1M
Additions / Reductions -$5M -$338M $125M -$115M $81M
Ending Cash (CF) $58M $121M $529M $334M $429M
 
Levered Free Cash Flow $692M $238M $620M $248M $440M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $644M $417M $1.4B $1.3B $1.2B
Depreciation & Amoritzation $665M $830M $994M $1B $1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $1.5B $2.8B $2.4B $2.7B
 
Capital Expenditures $590M $340M $560M $630M $668M
Cash Acquisitions -$351M -$94M -$164M -$548M -$782M
Cash From Investing -$591M $413M -$287M -$1.1B -$1.4B
 
Dividends Paid (Ex Special Dividend) -$135M -$140M -$179M -$220M -$263M
Special Dividend Paid
Long-Term Debt Issued $1.1B -- -$382M $540M $1.6B
Long-Term Debt Repaid -$1.3B -$1.1B -$400M -$700M --
Repurchase of Common Stock -$53M -$200M -- -- --
Other Financing Activities -$592M -$845M -$1.1B -$1.1B -$1.4B
Cash From Financing -$925M -$1.9B -$2.1B -$1.5B -$1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$106M $65M $414M -$191M $103M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $820M $1.2B $2.2B $1.8B $2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $392M $209M $443M $336M $492M
Depreciation & Amoritzation $178M $231M $257M $254M $262M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $789M $339M $742M $418M $638M
 
Capital Expenditures $97M $101M $122M $170M $198M
Cash Acquisitions -$35M -$3M -$4M -$94M -$624M
Cash From Investing -$108M -$81M $158M -$261M -$819M
 
Dividends Paid (Ex Special Dividend) -$35M -$35M -$52M -$63M -$75M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $382M -- $107M $1.1B
Long-Term Debt Repaid -$576M -$750M -$400M -- --
Repurchase of Common Stock -$3M -$25M -- -- -$333M
Other Financing Activities -$72M -$168M -$323M -$316M -$399M
Cash From Financing -$686M -$596M -$775M -$272M $262M
 
Beginning Cash (CF) $63M $456M $404M $453M $349M
Foreign Exchange Rate Adjustment -- $3M -- -$4M -$1M
Additions / Reductions -$5M -$338M $125M -$115M $81M
Ending Cash (CF) $58M $121M $529M $334M $429M
 
Levered Free Cash Flow $692M $238M $620M $248M $440M

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

GET BETTER TRADE IDEAS

Popular

Cisco Stock Forecast: Is It Ready to Surprise Us?
Cisco Stock Forecast: Is It Ready to Surprise Us?

Let’s be real Cisco Systems (NASDAQ: CSCO) hasn’t exactly been…

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

If you’ve ever wondered what it’s like to invest in…

Rambus (RMBS) Stock Forecast, Can the Rally Continue in 2025?
Rambus (RMBS) Stock Forecast, Can the Rally Continue in 2025?

Rambus has flown under the radar, but the numbers tell…

Stock Ideas

Buy
65
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 38x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 45x

Sell
33
Is AAPL Stock a Buy?

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

Alerts

Buy
60
MRUS alert for May 24

Merus NV [MRUS] is up 32.55% over the past day.

Buy
57
RGC alert for May 24

Regencell Bioscience Holdings [RGC] is up 28.43% over the past day.

Buy
90
OKLO alert for May 24

Oklo [OKLO] is up 23.11% over the past day.

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

Show me the best stock