Financhill
Sell
41

G Quote, Financials, Valuation and Earnings

Last price:
$49.89
Seasonality move :
5.35%
Day range:
$48.66 - $49.45
52-week range:
$30.23 - $56.76
Dividend yield:
1.27%
P/E ratio:
17.38x
P/S ratio:
1.87x
P/B ratio:
3.63x
Volume:
1.4M
Avg. volume:
1.7M
1-year change:
46.05%
Market cap:
$8.7B
Revenue:
$4.8B
EPS (TTM):
$2.84
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.7B $4B $4.4B $4.5B $4.8B
Revenue Growth (YoY) 5.36% 8.43% 8.68% 2.42% 6.48%
 
Cost of Revenues $2.4B $2.6B $2.8B $2.9B $3.1B
Gross Profit $1.3B $1.4B $1.5B $1.6B $1.7B
Gross Profit Margin 34.81% 35.6% 35.15% 35.08% 35.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $789.8M $865.7M $938.4M $913.1M $967.1M
Other Inc / (Exp) -$13.7M $25.4M -$38.5M $23.5M $22M
Operating Expenses $828.1M $922.8M $980.4M $944M $988M
Operating Income $463.1M $509.2M $556M $626.7M $702.1M
 
Net Interest Expenses $49M $51.4M $52.2M $47.9M $47.2M
EBT. Incl. Unusual Items $400.5M $483.1M $465.2M $602.2M $676.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $92.2M $113.7M $111.8M -$29M $163.2M
Net Income to Company $308.3M $369.4M $353.4M $631.3M $513.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $308.3M $369.4M $353.4M $631.3M $513.7M
 
Basic EPS (Cont. Ops) $1.62 $1.97 $1.92 $3.46 $2.88
Diluted EPS (Cont. Ops) $1.57 $1.91 $1.88 $3.41 $2.85
Weighted Average Basic Share $190.4M $187.8M $184.2M $182.3M $178.4M
Weighted Average Diluted Share $195.8M $193M $188.1M $185.1M $180.4M
 
EBITDA $616.6M $709M $652.9M $772.5M $852.6M
EBIT $456.7M $541.4M $523.3M $668.5M $756.3M
 
Revenue (Reported) $3.7B $4B $4.4B $4.5B $4.8B
Operating Income (Reported) $463.1M $509.2M $556M $626.7M $702.1M
Operating Income (Adjusted) $456.7M $541.4M $523.3M $668.5M $756.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $950.6M $1.1B $1.1B $1.1B $1.2B
Revenue Growth (YoY) 1.05% 12.8% 2.82% 3.96% 8.94%
 
Cost of Revenues $613.6M $702.7M $717.3M $738.7M $803M
Gross Profit $336.9M $369.6M $385.2M $407.6M $445.8M
Gross Profit Margin 35.44% 34.47% 34.94% 35.56% 35.7%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $207.9M $244.9M $236.6M $237.4M $249.2M
Other Inc / (Exp) -$5.3M $5.8M $182K $8.8M $3.4M
Operating Expenses $220.4M $258.4M $246.8M $244.9M $255.6M
Operating Income $116.5M $111.2M $138.4M $162.6M $190.2M
 
Net Interest Expenses $10.9M $13.2M $15.5M $12.9M $11M
EBT. Incl. Unusual Items $100.3M $103.8M $123.1M $158.5M $182.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25.3M $30.7M $33.4M -$132.8M $40.6M
Net Income to Company $75M $73.1M $89.7M $291.3M $141.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $75M $73.1M $89.7M $291.3M $141.9M
 
Basic EPS (Cont. Ops) $0.40 $0.39 $0.49 $1.61 $0.81
Diluted EPS (Cont. Ops) $0.38 $0.38 $0.48 $1.59 $0.79
Weighted Average Basic Share $189.5M $187.4M $183.4M $181M $175.9M
Weighted Average Diluted Share $194.8M $193.2M $187.5M $183.4M $179.2M
 
EBITDA $153.2M $159.9M $169M $202.3M $227.6M
EBIT $113.3M $119.3M $140.5M $176.8M $203.2M
 
Revenue (Reported) $950.6M $1.1B $1.1B $1.1B $1.2B
Operating Income (Reported) $116.5M $111.2M $138.4M $162.6M $190.2M
Operating Income (Adjusted) $113.3M $119.3M $140.5M $176.8M $203.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.7B $4B $4.4B $4.5B $4.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $2.6B $2.8B $2.9B $3.1B
Gross Profit $1.3B $1.4B $1.5B $1.6B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $789.8M $865.7M $938.4M $913.1M $967.1M
Other Inc / (Exp) -$13.7M $25.4M -$38.5M $23.5M $22M
Operating Expenses $828.1M $922.8M $980.4M $944M $988M
Operating Income $463.1M $509.2M $556M $626.7M $702.1M
 
Net Interest Expenses $49M $51.4M $52.2M $47.9M $47.2M
EBT. Incl. Unusual Items $400.5M $483.1M $465.2M $602.2M $676.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $92.2M $113.7M $111.8M -$29M $163.2M
Net Income to Company $308.3M $369.4M $353.4M $631.3M $513.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $308.3M $369.4M $353.4M $631.3M $513.7M
 
Basic EPS (Cont. Ops) $1.63 $1.97 $1.92 $3.47 $2.89
Diluted EPS (Cont. Ops) $1.57 $1.91 $1.88 $3.43 $2.84
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $616.6M $709M $652.9M $772.5M $852.6M
EBIT $456.7M $541.4M $523.3M $668.5M $756.3M
 
Revenue (Reported) $3.7B $4B $4.4B $4.5B $4.8B
Operating Income (Reported) $463.1M $509.2M $556M $626.7M $702.1M
Operating Income (Adjusted) $456.7M $541.4M $523.3M $668.5M $756.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4B $4.4B $4.5B $4.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6B $2.8B $2.9B $3.1B --
Gross Profit $1.4B $1.5B $1.6B $1.7B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $865.7M $938.4M $913.1M $967.1M --
Other Inc / (Exp) $25.4M -$38.5M $23.5M $22M --
Operating Expenses $922.8M $980.4M $944M $988M --
Operating Income $509.2M $556M $626.7M $702.1M --
 
Net Interest Expenses $51.4M $52.2M $47.9M $47.2M --
EBT. Incl. Unusual Items $483.1M $465.2M $602.2M $676.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $113.7M $111.8M -$29M $163.2M --
Net Income to Company $369.4M $353.4M $631.3M $513.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $369.4M $353.4M $631.3M $513.7M --
 
Basic EPS (Cont. Ops) $1.97 $1.92 $3.47 $2.89 --
Diluted EPS (Cont. Ops) $1.91 $1.88 $3.43 $2.84 --
Weighted Average Basic Share $751.2M $736.7M $729.4M $713.5M --
Weighted Average Diluted Share $771.8M $752.3M $740.6M $721.7M --
 
EBITDA $709M $652.9M $772.5M $852.6M --
EBIT $541.4M $523.3M $668.5M $756.3M --
 
Revenue (Reported) $4B $4.4B $4.5B $4.8B --
Operating Income (Reported) $509.2M $556M $626.7M $702.1M --
Operating Income (Adjusted) $541.4M $523.3M $668.5M $756.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $680.4M $899.5M $646.8M $583.7M $648.2M
Short Term Investments -- -- -- -- $23.4M
Accounts Receivable, Net $881M $887.7M $994.8M $1.1B $1.2B
Inventory -- -- -- -- --
Prepaid Expenses $119.5M $76M $88M $137.5M $127.1M
Other Current Assets $37.3M $30.7M $18.7M $17.5M $33M
Total Current Assets $1.7B $1.9B $1.8B $1.9B $2.1B
 
Property Plant And Equipment $585.9M $520M $405.5M $393.7M $409M
Long-Term Investments -- -- -- -- --
Goodwill $1.7B $1.7B $1.7B $1.7B $1.7B
Other Intangibles $236.7M $169.6M $89.7M $53M $27M
Other Long-Term Assets $43.2M $64.7M $52.5M $55.8M $20.6M
Total Assets $4.9B $5B $4.6B $4.8B $5B
 
Accounts Payable $13.9M $25M $35.8M $27.7M $36.5M
Accrued Expenses $153M $164.6M $129.2M $165.4M $199.6M
Current Portion Of Long-Term Debt $33.5M $383.4M $26.1M $432.2M $26.2M
Current Portion Of Capital Lease Obligations $74.5M $80.1M $69.6M $61.2M $61.3M
Other Current Liabilities $163.9M $111.6M $164.8M $115.8M $140.7M
Total Current Liabilities $1.2B $1.3B $1.1B $1.3B $963.7M
 
Long-Term Debt $1.3B $1.3B $1.2B $824.7M $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $3B $3.1B $2.8B $2.6B $2.6B
 
Common Stock $1.9M $1.8M $1.8M $1.8M $1.7M
Other Common Equity Adj -$545.3M -$554.4M -$733.1M -$722.6M -$794.1M
Common Equity $1.8B $1.9B $1.8B $2.2B $2.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.8B $1.9B $1.8B $2.2B $2.4B
 
Total Liabilities and Equity $4.9B $5B $4.6B $4.8B $5B
Cash and Short Terms $680.4M $899.5M $646.8M $583.7M $671.6M
Total Debt $1.6B $1.7B $1.4B $1.3B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $680.4M $899.5M $646.8M $583.7M $648.2M
Short Term Investments -- -- -- -- $23.4M
Accounts Receivable, Net $881M $887.7M $994.8M $1.1B $1.2B
Inventory -- -- -- -- --
Prepaid Expenses $119.5M $76M $88M $137.5M $127.1M
Other Current Assets $37.3M $30.7M $18.7M $17.5M $33M
Total Current Assets $1.7B $1.9B $1.8B $1.9B $2.1B
 
Property Plant And Equipment $585.9M $520M $405.5M $393.7M $409M
Long-Term Investments -- -- -- -- --
Goodwill $1.7B $1.7B $1.7B $1.7B $1.7B
Other Intangibles $236.7M $169.6M $89.7M $53M $27M
Other Long-Term Assets $43.2M $64.7M $52.5M $55.8M $20.6M
Total Assets $4.9B $5B $4.6B $4.8B $5B
 
Accounts Payable $13.9M $25M $35.8M $27.7M $36.5M
Accrued Expenses $153M $164.6M $129.2M $165.4M $199.6M
Current Portion Of Long-Term Debt $33.5M $383.4M $26.1M $432.2M $26.2M
Current Portion Of Capital Lease Obligations $74.5M $80.1M $69.6M $61.2M $61.3M
Other Current Liabilities $163.9M $111.6M $164.8M $115.8M $140.7M
Total Current Liabilities $1.2B $1.3B $1.1B $1.3B $963.7M
 
Long-Term Debt $1.3B $1.3B $1.2B $824.7M $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $3B $3.1B $2.8B $2.6B $2.6B
 
Common Stock $1.9M $1.8M $1.8M $1.8M $1.7M
Other Common Equity Adj -$545.3M -$554.4M -$733.1M -$722.6M -$794.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.8B $1.9B $1.8B $2.2B $2.4B
 
Total Liabilities and Equity $4.9B $5B $4.6B $4.8B $5B
Cash and Short Terms $680.4M $899.5M $646.8M $583.7M $671.6M
Total Debt $1.6B $1.7B $1.4B $1.3B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $308.3M $369.4M $353.4M $631.3M $513.7M
Depreciation & Amoritzation $159.8M $167.6M $129.5M $104M $96.3M
Stock-Based Compensation $74M $82M $77.4M $88.6M $66.4M
Change in Accounts Receivable $42.5M -$11.8M -$112.3M -$130.8M -$96.6M
Change in Inventories -- -- -- -- --
Cash From Operations $584.3M $694.3M $443.7M $490.8M $615.4M
 
Capital Expenditures $80.4M $57.2M $54.4M $58.8M $85.2M
Cash Acquisitions -$186.6M -$72M $17.7M -$20.2M --
Cash From Investing -$266.4M -$122.7M -$36.6M -$78.9M -$106M
 
Dividends Paid (Ex Special Dividend) -$74.2M -$80.5M -$91.8M -$100M -$108.5M
Special Dividend Paid
Long-Term Debt Issued $610M $350M $500.1M $148M $450M
Long-Term Debt Repaid -$474.6M -$297.9M -$742.9M -$321M -$504.5M
Repurchase of Common Stock -$137.1M -$298.2M -$214.1M -$225.5M -$252.7M
Other Financing Activities -$7.2M -$5.6M -$5.5M -$2.4M -$4.2M
Cash From Financing -$92M -$332.9M -$571.4M -$483M -$424.8M
 
Beginning Cash (CF) $467.1M $680.4M $899.5M $646.8M $583.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $225.9M $238.7M -$164.3M -$71.1M $84.6M
Ending Cash (CF) $680.4M $899.5M $646.8M $583.7M $648.2M
 
Levered Free Cash Flow $503.9M $637M $389.3M $432M $530.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $75M $73.1M $89.7M $291.3M $141.9M
Depreciation & Amoritzation $39.9M $40.6M $28.5M $25.6M $24.4M
Stock-Based Compensation $18.2M $23.4M $22.5M $24.7M $19.1M
Change in Accounts Receivable -$6.8M $66.8M $8.7M -$57.4M -$765K
Change in Inventories -- -- -- -- --
Cash From Operations $159.1M $246.8M $229.6M $191.9M $203.2M
 
Capital Expenditures $24M $22M $16.1M $18.9M $20.4M
Cash Acquisitions -$186.6M -$65.4M $16.8M -- --
Cash From Investing -$210.5M -$85.5M $660K -$18.9M -$41.3M
 
Dividends Paid (Ex Special Dividend) -$18.4M -$20M -$22.9M -$24.8M -$26.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $155M -- $250.1M -- --
Long-Term Debt Repaid -$161.8M -$13.8M -$307.1M -$48M -$409.7M
Repurchase of Common Stock -$63.5M -$151M -$32M -$75M -$85M
Other Financing Activities -$6.6M -$11K -$3M -- -$42K
Cash From Financing -$90.4M -$181.8M -$100.2M -$144.7M -$517.4M
 
Beginning Cash (CF) $803.4M $922.5M $518.7M $541M $1B
Foreign Exchange Rate Adjustment $18.9M -$2.5M -$2M $14.4M -$19M
Additions / Reductions -$141.8M -$20.5M $130.1M $28.3M -$355.4M
Ending Cash (CF) $680.4M $899.5M $646.8M $583.7M $648.2M
 
Levered Free Cash Flow $135M $224.8M $213.5M $173M $182.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $308.3M $369.4M $353.4M $631.3M $513.7M
Depreciation & Amoritzation $159.8M $167.6M $129.5M $104M $96.3M
Stock-Based Compensation $74M $82M $77.4M $88.6M $66.4M
Change in Accounts Receivable $42.5M -$11.8M -$112.3M -$130.8M -$96.6M
Change in Inventories -- -- -- -- --
Cash From Operations $584.3M $694.3M $443.7M $490.8M $615.4M
 
Capital Expenditures $80.4M $57.2M $54.4M $58.8M $85.2M
Cash Acquisitions -$186.6M -$72M $17.7M -$20.2M --
Cash From Investing -$266.4M -$122.7M -$36.6M -$78.9M -$106M
 
Dividends Paid (Ex Special Dividend) -$74.2M -$80.5M -$91.8M -$100M -$108.5M
Special Dividend Paid
Long-Term Debt Issued $610M $350M $500.1M $148M $450M
Long-Term Debt Repaid -$474.6M -$297.9M -$742.9M -$321M -$504.5M
Repurchase of Common Stock -$137.1M -$298.2M -$214.1M -$225.5M -$252.7M
Other Financing Activities -$7.2M -$5.6M -- -$2.4M --
Cash From Financing -$92M -$332.9M -$571.4M -$483M -$424.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $225.9M $238.7M -$164.3M -$71.1M $84.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $503.9M $637M $389.3M $432M $530.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $369.4M $353.4M $631.3M $513.7M --
Depreciation & Amoritzation $167.6M $129.5M $104M $96.3M --
Stock-Based Compensation $82M $77.4M $88.6M $66.4M --
Change in Accounts Receivable -$11.8M -$112.3M -$130.8M -$96.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $694.3M $443.7M $490.8M $615.4M --
 
Capital Expenditures $57.2M $54.4M $58.8M $85.2M --
Cash Acquisitions -$72M $17.7M -$20.2M -- --
Cash From Investing -$122.7M -$36.6M -$78.9M -$106M --
 
Dividends Paid (Ex Special Dividend) -$80.5M -$91.8M -$100M -$108.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $350M $500.1M $148M $450M --
Long-Term Debt Repaid -$297.9M -$742.9M -$321M -$504.5M --
Repurchase of Common Stock -$298.2M -$214.1M -$225.5M -$252.7M --
Other Financing Activities -$5.6M -$5.5M -$2.4M -$4.2M --
Cash From Financing -$332.9M -$571.4M -$483M -$424.8M --
 
Beginning Cash (CF) $3B $2.7B $2.2B $3B --
Foreign Exchange Rate Adjustment -$19.6M -$88.4M $8M -$20M --
Additions / Reductions $238.7M -$164.3M -$71.1M $84.6M --
Ending Cash (CF) $3.2B $2.5B $2.2B $3.1B --
 
Levered Free Cash Flow $637M $389.3M $432M $530.2M --

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

GET BETTER TRADE IDEAS

Popular

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Tesla Stock: The Bear Case
Tesla Stock: The Bear Case

The recent stock market drop has been a punishing time…

Is VUG a Good ETF to Buy?
Is VUG a Good ETF to Buy?

For the last few years, earnings growth from the tech…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Alerts

Sell
5
CABO alert for Mar 14

Cable One [CABO] is down 2.77% over the past day.

Sell
38
ADBE alert for Mar 14

Adobe [ADBE] is up 4.35% over the past day.

Sell
29
CAR alert for Mar 14

Avis Budget Group [CAR] is up 11.07% over the past day.

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

Show me the best stock