PUBGY Stock Forecast, Price Targets, Chart, Dividends & Analysis
PUBGY 
Sector:
Industry:
USD
()
Previous close: Open: Bid: Ask:
52 week range
Mkt Cap: Avg Vol (90 Days):
Stock Rankings
How are these ranks calculated?Metrics
Valuation
Returns
Risk
Ranks
Dividends
Analyst Estimates
Financial Health
Technicals
Growth
Profitability
Peers
| Stock | Dividend | Market Cap (B) | PE | Price ($) |
|---|
Financials
PUBGY Income Statement
Annual
| Dec-11 | Dec-12 | Dec-13 | Dec-14 | Dec-16 | Dec-17 | Dec-18 | Dec-19 | Dec-20 | Dec-21 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Basic EPS from continuing operations | 1.0025 | 0.8975 | 0.6 | |||||||
| Basic EPS total | 1.0025 | 0.8975 | 0.6 | |||||||
| Basic weighted shares outstanding | 917 M | 937 M | 959 M | |||||||
| ContinuingAndDiscontinuedBasicEPS | 1.0025 | 0.8975 | 0.6 | |||||||
| ContinuingAndDiscontinuedDilutedEPS | 0.98 | 0.8875 | 0.595 | |||||||
| Depreciation | 103 M | 99 M | 105 M | 110 M | 145 M | 139 M | 504 M | 547 M | 545 M | 388 M |
| DepreciationAndAmortization | 141 M | 171 M | 169 M | 176 M | 245 M | 234 M | 595 M | 790 M | 939 M | 733 M |
| Diluted EPS total | 0.98 | 0.8875 | 0.595 | |||||||
| Diluted normalized net income/share | 0.98 | 0.8875 | 0.595 | |||||||
| Diluted weighted shares outstanding | 938 M | 946 M | 968 M | |||||||
| Dividends paid per share | 0.50339 | 0.520604 | 0.287303 | |||||||
| ImpairmentOfCapitalAssets | 0.0 | 10 M | 4 M | 4 M | 152 M | 2 M | 117 M | 169 M | 226 M | 122 M |
| Income before tax | 860 M | 1,021 M | 1,102 M | 1,041 M | -173 M | 1,189 M | 1,219 M | 1,154 M | 768 M | 1,343 M |
| Income restructuring and M&A | -4 M | -9 M | -4 M | -1000000.0 | 108 M | 66 M | 13 M | 22 M | 192 M | 26 M |
| Income taxes | 248 M | 282 M | 298 M | 311 M | 342 M | 312 M | 285 M | 305 M | 196 M | 307 M |
| Interest expense | 89 M | 71 M | 53 M | 55 M | 107 M | 109 M | 146 M | 215 M | 262 M | 185 M |
| Interest income | 33 M | 41 M | 20 M | 25 M | 33 M | 50 M | 70 M | 112 M | 66 M | 30 M |
| InterestExpenseNonOperating | 89 M | 71 M | 53 M | 55 M | 107 M | 109 M | 146 M | 215 M | 262 M | 185 M |
| InterestIncome | 33 M | 41 M | 20 M | 25 M | 33 M | 50 M | 70 M | 112 M | 66 M | 30 M |
| MinorityInterests | -29 M | -27 M | -17 M | -14 M | -7 M | -10 M | -11 M | -3 M | 5 M | -9 M |
| Net income from total operations | 600 M | 737 M | 792 M | 720 M | -527 M | 862 M | 919 M | 841 M | 576 M | 1,027 M |
| NetIncomeCommonStockholders | 600 M | 737 M | 792 M | 720 M | -527 M | 862 M | 919 M | 841 M | 576 M | 1,027 M |
| NetIncomeContinuousOperations | 629 M | 764 M | 809 M | 734 M | -520 M | 872 M | 930 M | 844 M | 571 M | 1,036 M |
| NetInterestIncome | -54 M | -33 M | -33 M | -30 M | -74 M | -60 M | -76 M | -103 M | -203 M | -162 M |
| NetNonOperatingInterestIncomeExpense | -54 M | -33 M | -33 M | -30 M | -74 M | -60 M | -76 M | -103 M | -203 M | -162 M |
| Normalized income | 600 M | 714 M | 742 M | 831 M | 1,826 M | 1,044 M | 1,037 M | 989 M | 910 M | 1,129 M |
| Operating income | 893 M | 1,019 M | 1,058 M | 1,131 M | 1,437 M | 1,432 M | 1,454 M | 1,455 M | 1,394 M | 1,637 M |
| Operating income before depreciation (EBITDA) | 1,090 M | 1,274 M | 1,328 M | 1,344 M | 1,619 M | 1,647 M | 2,091 M | 2,368 M | 2,210 M | 2,383 M |
| OperatingExpense | 4,923 M | 5,591 M | 5,895 M | 6,124 M | 8,296 M | 8,814 M | 8,497 M | 9,546 M | 9,394 M | 10,101 M |
| Other special charges | -19 M | -38 M | -68 M | -9 M | -9 M | 20 M | -20 M | -3 M | 27 M | |
| OtherOperatingExpenses | 1,167 M | 1,344 M | 1,396 M | 1,442 M | 1,992 M | 2,603 M | 2,155 M | 2,683 M | 2,388 M | 2,782 M |
| OtherunderPreferredStockDividend | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| ReportedNormalizedBasicEPS | 1.18 | 1.2675 | 1.0775 | |||||||
| ReportedNormalizedDilutedEPS | 1.1525 | 1.255 | 1.0675 | |||||||
| Revenue per share | 38 M | 72 M | 64 M | 66 M | 100 M | 95 M | 91 M | 243 M | 394 M | 345 M |
| Special income/charges | 0.0 | 36 M | 68 M | -62 M | -1,548 M | -181 M | -164 M | -211 M | -430 M | -175 M |
| Total Income available for interest expense (EBIT) | 949 M | 1,092 M | 1,155 M | 1,096 M | -66 M | 1,298 M | 1,365 M | 1,369 M | 1,030 M | 1,528 M |
| Total net income | 600 M | 737 M | 792 M | 720 M | -527 M | 862 M | 919 M | 841 M | 576 M | 1,027 M |
| Total ordinary shares | 1,017 M | 1,017 M | 1,017 M | 1,017 M | 1,017 M | 1,017 M | 1,017 M | 1,017 M | 1,017 M | 1,017 M |
| Total revenues | 5,816 M | 6,610 M | 6,953 M | 7,255 M | 9,733 M | 10,246 M | 9,951 M | 11,001 M | 10,788 M | 11,738 M |
| TotalExpenses | 4,923 M | 5,591 M | 5,895 M | 6,124 M | 8,296 M | 8,814 M | 8,497 M | 9,546 M | 9,394 M | 10,101 M |
| TotalOperatingIncomeAsReported | 912 M | 1,047 M | 1,123 M | 1,069 M | 9 M | 1,316 M | 1,303 M | 1,267 M | 983 M | 1,434 M |
| TotalRevenue | 5,816 M | 6,610 M | 6,953 M | 7,255 M | 9,733 M | 10,246 M | 9,951 M | 11,001 M | 10,788 M | 11,738 M |
| WriteOff | 34 M | 63 M | 14 M | 40 M | 0.0 |
Call: 1-877-778-8358 
Welcome! I'm Ankur, the founder and CEO of MarketXLS. With more than ten years of experience, I have assisted over 2,500 customers in developing personalized investment research strategies and monitoring systems using Excel.
I invite you to book a demo with me or my team to save time, enhance your investment research, and streamline your workflows.
I invite you to book a demo with me or my team to save time, enhance your investment research, and streamline your workflows.
Implement “your own” investment strategies in Excel with thousands of MarketXLS functions and templates.
MarketXLS is a complete Excel stock solution
I have used lots of stock and option information services. This is the only one which gives me what I need inside Excel
MarketXLS is a data junkie’s dream. It gives me the flexibility to mine for hidden treasures.
I like to access historical closing prices on a particular date. That makes tracking performance easy.