Financhill
Sell
43

PRG Quote, Financials, Valuation and Earnings

Last price:
$27.19
Seasonality move :
8.59%
Day range:
$26.70 - $27.24
52-week range:
$25.93 - $50.28
Dividend yield:
1.8%
P/E ratio:
5.99x
P/S ratio:
0.48x
P/B ratio:
1.71x
Volume:
1.2M
Avg. volume:
786.6K
1-year change:
-20.12%
Market cap:
$1.1B
Revenue:
$2.5B
EPS (TTM):
$4.54
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $605.7M $646.5M $612.1M $577.4M $623.3M
Revenue Growth (YoY) -- 6.75% -5.33% -5.67% 7.95%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $45.7M $41.1M $60.6M -- --
Other Inc / (Exp) -$60.9M -$65.3M -$38.3M -$51.5M -$69.4M
Operating Expenses $478.2M $512.9M $508.3M $479.3M $492.7M
Operating Income $127.4M $133.6M $103.8M $98.1M $130.6M
 
Net Interest Expenses $187K $15.5M $11.8M $18.1M $19.4M
EBT. Incl. Unusual Items $66.3M $52.9M $53.7M $28.5M $41.9M
Earnings of Discontinued Ops. -$1.5M -- -- -- --
Income Tax Expense $24M $15M $17.6M $9.9M -$15.7M
Net Income to Company $40.8M $37.8M $36.1M $18.6M $57.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $40.8M $37.8M $36.1M $18.6M $57.5M
 
Basic EPS (Cont. Ops) $0.60 $0.60 $0.74 $0.42 $1.39
Diluted EPS (Cont. Ops) $0.60 $0.59 $0.73 $0.41 $1.34
Weighted Average Basic Share $67.7M $63.3M $49M $44.3M $41.4M
Weighted Average Diluted Share $68.5M $63.7M $49.1M $45.1M $42.8M
 
EBITDA $85.7M $1.9B $470.9M $450.8M $488.3M
EBIT $66.5M $56.8M $63.4M $44.7M $57.7M
 
Revenue (Reported) $605.7M $646.5M $612.1M $577.4M $623.3M
Operating Income (Reported) $127.4M $133.6M $103.8M $98.1M $130.6M
Operating Income (Adjusted) $66.5M $56.8M $63.4M $44.7M $57.7M
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) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $232.1M $291.9M $326.2M -- --
Other Inc / (Exp) -$167.8M -$149.4M -$213.1M -$169.7M -$221.9M
Operating Expenses $2B $2.2B $2.2B $2B $2B
Operating Income $439.5M $494.4M $411.2M $415M $436.1M
 
Net Interest Expenses $187K $16.9M $49.9M $49.1M $50.6M
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) -$0.95 $3.67 $1.92 $2.99 $4.67
Diluted EPS (Cont. Ops) -$0.97 $3.64 $1.91 $2.96 $4.54
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $365.6M $2.2B $2B $2.3B $2.3B
EBIT $271.8M $333.5M $186.9M $241.4M $208.5M
 
Revenue (Reported) $2.5B $2.7B $2.6B $2.4B $2.5B
Operating Income (Reported) $439.5M $494.4M $411.2M $415M $436.1M
Operating Income (Adjusted) $271.8M $333.5M $186.9M $241.4M $208.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.7B $2.6B $2.4B $2.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $291.9M $326.2M $259.9M $258.2M --
Other Inc / (Exp) -$149.4M -$213.1M -$169.7M -$221.9M --
Operating Expenses $2.2B $2.2B $2B $2B --
Operating Income $494.4M $411.2M $415M $436.1M --
 
Net Interest Expenses $16.9M $49.9M $49.1M $50.6M --
EBT. Incl. Unusual Items $328.2M $148.2M $196.2M $163.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $84.6M $49.5M $57.4M -$33.6M --
Net Income to Company $243.6M $98.7M $138.8M $197.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $243.6M $98.7M $138.8M $197.2M --
 
Basic EPS (Cont. Ops) $3.67 $1.92 $2.99 $4.67 --
Diluted EPS (Cont. Ops) $3.64 $1.91 $2.96 $4.54 --
Weighted Average Basic Share $264.1M $207.7M $184.2M $170.3M --
Weighted Average Diluted Share $265.7M $208.4M $186.2M $174.2M --
 
EBITDA $2.2B $2B $2.3B $2.3B --
EBIT $333.5M $186.9M $241.4M $208.5M --
 
Revenue (Reported) $2.7B $2.6B $2.4B $2.5B --
Operating Income (Reported) $494.4M $411.2M $415M $436.1M --
Operating Income (Adjusted) $333.5M $186.9M $241.4M $208.5M --
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 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 -- -- -- -- --
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 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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $40.8M $37.8M $36.1M $18.6M $57.5M
Depreciation & Amoritzation $19.1M $11.3M $8.4M -$1.2B -$1.2B
Stock-Based Compensation $19.8M $6.5M $3.6M $5.8M $7.6M
Change in Accounts Receivable -$75.5M -$85.7M -$94.4M -$91.5M -$102.5M
Change in Inventories -$608.8M -$564.8M -$480.9M -$486.3M -$529.5M
Cash From Operations -$95.9M -$48.9M -$40.7M -$88.3M -$84.5M
 
Capital Expenditures $13.5M $2.7M $2.2M $2.7M $2.3M
Cash Acquisitions -$11.9M $176K -$6K -- --
Cash From Investing -$41.9M -$9.6M -$13.6M -$20.1M -$43.5M
 
Dividends Paid (Ex Special Dividend) -$5.7M -- -- -- -$5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $50M -- -- -- --
Long-Term Debt Repaid -$286.1M -- -- -- --
Repurchase of Common Stock -- -$442.7M -$36.2M -$31.3M -$40.5M
Other Financing Activities -$56.4M -$591K -- -$362K -$4.1M
Cash From Financing -$295.8M $99.9M -$35.8M -$31M $1.9M
 
Beginning Cash (CF) $470.2M $128.8M $221.9M $294.8M $221.7M
Foreign Exchange Rate Adjustment $36K -- -- -- --
Additions / Reductions -$433.6M $41.4M -$90M -$139.4M -$126.1M
Ending Cash (CF) $36.6M $170.2M $131.9M $155.4M $95.7M
 
Levered Free Cash Flow -$109.4M -$51.7M -$42.9M -$91M -$86.8M
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 -- -- --
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 -- -- -- --
Long-Term Debt Repaid -$347.6M -- -- -- --
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$21.1M $133.5M -$38.3M $23.5M -$59.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $391.6M $236.4M $232.8M $194.6M $130.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $243.6M $98.7M $138.8M $197.2M --
Depreciation & Amoritzation $33.3M $33.9M $32M $27M --
Stock-Based Compensation $21.3M $17.5M $24.9M $29.2M --
Change in Accounts Receivable -$229.7M -$374.5M -$308M -$343M --
Change in Inventories -$1.9B -$1.7B -$1.6B -$1.7B --
Cash From Operations $246M $242.5M $204.2M $138.5M --
 
Capital Expenditures $9.6M $9.7M $9.6M $8.3M --
Cash Acquisitions -$22.8M -- -- -- --
Cash From Investing -$82.2M -$53.5M -$38.8M -$79.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -$20.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$570.9M -$223.9M -$139.6M -$138.7M --
Other Financing Activities -$5.7M -$4.5M -$3.7M -$12.4M --
Cash From Financing -$30.3M -$227.2M -$141.9M -$119.1M --
 
Beginning Cash (CF) $454.1M $703.4M $929.3M $880.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $133.5M -$38.3M $23.5M -$59.8M --
Ending Cash (CF) $587.6M $665.1M $952.9M $820.3M --
 
Levered Free Cash Flow $236.4M $232.8M $194.6M $130.2M --

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

GET BETTER TRADE IDEAS

Popular

Why Is Sportradar Stock Going Up?
Why Is Sportradar Stock Going Up?

Sportradar (NASDAQ:SRAD) should be on your radar for a stock…

Is Roblox Stock a Buy, Sell or Hold?
Is Roblox Stock a Buy, Sell or Hold?

Gaming company Roblox (NYSE:RBLX) operates a massive platform that allows…

Is Shopify a Millionaire Maker?
Is Shopify a Millionaire Maker?

Shopify (NYSE:SHOP) is an eCommerce platform, business services provider and…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

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

Show me the best stock