PRIM
Primoris Services Corporation
$127.51
+$9.96(+8.47%)
59
Overall
75
Value
40
Tech
63
Quality
Market Cap
$5.68B
Volume
1.86M
52W Range
$70.68 - $205.50
Target Price
$147.43
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $2.0B | $2.4B | $2.9B | $3.1B | $3.5B | $3.5B | $4.4B | $5.7B | $6.4B | $7.6B | ||
| Total Revenue | $2.0B | $2.4B | $2.9B | $3.1B | $3.5B | $3.5B | $4.4B | $5.7B | $6.4B | $7.6B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-1.8B | $-2.1B | $-2.6B | $2.8B | $3.1B | $3.1B | $4.0B | $5.1B | $5.7B | $6.8B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $201.3M | $278.4M | $325.7M | $330.9M | $370.2M | $416.7M | $456.9M | $587.5M | $703.2M | $813.1M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $140.8M | $170.4M | $182.0M | $190.1M | $206.3M | $246.5M | $281.6M | $334.4M | $385.8M | $401.6M | ||
| Selling, General & Administrative | $140.8M | $170.4M | $182.0M | $190.1M | $202.8M | $230.1M | $281.6M | $328.7M | $383.3M | $399.2M | ||
| Selling & Marketing Expenses | $140.8M | $170.4M | $182.0M | -- | -- | -- | -- | -- | -- | -- | ||
| General & Administrative Expenses | $-22.5M | $-25.5M | $-53.4M | $190.1M | $202.8M | $230.1M | $281.6M | $328.7M | $383.3M | $399.2M | ||
| Depreciation & Amortization | -- | -- | -- | $74.0M | $73.7M | $87.2M | $78.2M | $107.0M | $95.5M | -- | ||
| Depreciation & Amortization | -- | -- | -- | $74.0M | $73.7M | $87.2M | -- | -- | -- | -- | ||
| Amortization | $-6.6M | $-8.7M | $-11.3M | $215.1M | $215.1M | $581.7M | $871.8M | $857.6M | $-800.0K | -- | ||
| Other Operating Expenses | $-1.5M | $-592.0K | $-53.4M | $-295.0K | $-377.0K | $-288.0K | $-40.1M | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $60.5M | $108.1M | $143.7M | $140.9M | $163.9M | $170.2M | $195.3M | $253.1M | $317.4M | $411.5M | ||
| EBITDA | $125.8M | $179.7M | $211.4M | $223.4M | $248.1M | $275.9M | $297.7M | $362.9M | $415.7M | $504.6M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $8.9M | $8.1M | $18.7M | $20.1M | $19.9M | $18.5M | $39.2M | $78.2M | $65.3M | $28.7M | ||
| Intinc | -- | -- | -- | -- | $-19.9M | $-18.5M | $-39.2M | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-8.8M | $-7.6M | $-17.0M | $-20.1M | $-19.9M | $-18.5M | $-39.2M | $-78.2M | $-65.3M | $-28.7M | ||
| Gain on Sale of Securities | -- | $5.8M | -- | $955.0K | $376.0K | -- | -- | -- | -- | -- | ||
| Other Income/Expense | $315.0K | $-4.5M | $14.1M | $2.2M | $-1.2M | $-299.0K | $23.2M | $-1.6M | $-100.0K | $-1.3M | ||
| Other Special Charges | $-315.0K | $484.0K | $-808.0K | $-3.1M | $1.2M | $299.0K | $2.1M | $1.6M | $100.0K | $1.3M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-31.4M | $-18.1M | $-73.2M | -- | -- | -- | -- | -- | -- | -- | ||
| Special Income Charges | $-2.7M | $18.1M | $73.2M | -- | -- | -- | -- | -- | -- | -- | ||
| Impairment of Capital Assets | $2.7M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $57.8M | $113.4M | $132.1M | $138.0M | $165.6M | $170.4M | $198.5M | $255.8M | $320.2M | $412.7M | ||
| Pre-Tax Income | $48.9M | $105.3M | $113.4M | $117.9M | $145.6M | $151.9M | $159.3M | $177.7M | $254.9M | $384.0M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $21.1M | $28.4M | $25.8M | $33.8M | $40.7M | $36.1M | $26.3M | $51.5M | $74.0M | $109.1M | ||
| NET INCOME | ||||||||||||
| Net Income | $26.7M | $76.8M | $77.5M | $82.3M | $105.0M | $115.7M | $133.0M | $126.1M | $180.9M | $274.9M | ||
| Net Income (Continuing Operations) | $26.7M | $76.8M | $77.5M | $82.3M | $105.0M | $115.7M | $133.0M | $126.1M | $180.9M | $274.9M | ||
| Net Income (Discontinued Operations) | $26.7M | $76.8M | $77.5M | $82.3M | $105.0M | $115.7M | $133.0M | $126.1M | $180.9M | $274.9M | ||
| Net Income (Common Stockholders) | $26.7M | $72.4M | $77.5M | $82.3M | $105.0M | $115.7M | $133.0M | $126.1M | $180.9M | $274.9M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $382.6M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-1.7B | $-1.9B | $-2.4B | $3.0B | $3.3B | $3.3B | $4.2B | $5.5B | $6.0B | $7.2B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $51.8M | $51.5M | $51.4M | $50.8M | $48.3M | $52.7M | $53.2M | $53.3M | $53.6M | $54.0M | ||
| Average Shares Outstanding (Diluted) | $52.0M | $51.7M | $51.7M | $51.1M | $48.6M | $53.2M | $53.8M | $54.2M | $54.6M | $54.8M | ||
| Shares Outstanding | $51.6M | $51.5M | $50.7M | $48.7M | $49.1M | $53.2M | $53.1M | $53.4M | $53.7M | $54.1M | ||
| Basic EPS | $0.52 | $1.41 | $1.51 | $1.62 | $2.17 | $2.19 | $2.5 | $2.37 | $3.37 | $5.09 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | $1.62 | $2.17 | $2.19 | $2.5 | $2.37 | $3.37 | $5.09 | ||
| Diluted EPS | $0.51 | $1.4 | $1.5 | $1.61 | $2.16 | $2.17 | $2.47 | $2.33 | $3.31 | $5.02 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | $1.61 | $2.16 | $2.17 | $2.47 | $2.33 | $3.31 | $5.02 | ||
| Dividend Per Share | $0.22 | $0.23 | $0.24 | $0.24 | $0.24 | $0.24 | $0.24 | $0.24 | $0.26 | $0.32 | ||
| OTHER METRICS | ||||||||||||
| Acquisition Expense | -- | -- | -- | -- | $3.4M | $16.4M | $20.1M | $5.7M | $2.5M | $2.4M | ||
| Minority Interests | $-1.0M | $-4.5M | $-10.1M | $-1.8M | $-9.0K | $-165.0K | -- | -- | -- | -- | ||
| Other Gand A | $-22.5M | $-25.5M | $-53.4M | $190.1M | $202.8M | $230.1M | $281.6M | $328.7M | $383.3M | $399.2M | ||
| Rent And Landing Fees | $-22.5M | $-25.5M | $-53.4M | -- | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $140.8M | $170.4M | $182.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Restruct | $-31.4M | $-18.1M | $-73.2M | -- | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | PRIM | $127.51 | +8.5% | 1.86M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Primoris Services Corporation Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW