Financhill
Sell
46

GRMN Quote, Financials, Valuation and Earnings

Last price:
$213.35
Seasonality move :
4.84%
Day range:
$208.21 - $215.95
52-week range:
$138.86 - $246.50
Dividend yield:
1.42%
P/E ratio:
28.64x
P/S ratio:
6.43x
P/B ratio:
5.13x
Volume:
1.1M
Avg. volume:
986.4K
1-year change:
41.13%
Market cap:
$40.3B
Revenue:
$6.3B
EPS (TTM):
$7.31
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.2B $5B $4.9B $5.2B $6.3B
Revenue Growth (YoY) 11.42% 19.02% -2.46% 7.57% 20.44%
 
Cost of Revenues $1.7B $2.1B $2.1B $2.2B $2.6B
Gross Profit $2.5B $2.9B $2.8B $3B $3.7B
Gross Profit Margin 59.27% 58.01% 57.75% 57.48% 58.7%
 
R&D Expenses $705.7M $778.8M $834.9M $904.7M $993.6M
Selling, General & Admin $721.4M $893.1M $944M $1B $1.1B
Other Inc / (Exp) $12.2M -$40.4M -$3.7M $30.9M -$12.1M
Operating Expenses $1.4B $1.7B $1.8B $1.9B $2.1B
Operating Income $1.1B $1.2B $1B $1.1B $1.6B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.1B $1.2B $1.1B $1.2B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $111.1M $124.6M $91.4M -$89.3M $284M
Net Income to Company $992.3M $1.1B $973.6M $1.3B $1.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $992.3M $1.1B $973.6M $1.3B $1.4B
 
Basic EPS (Cont. Ops) $5.19 $5.63 $5.06 $6.74 $7.35
Diluted EPS (Cont. Ops) $5.17 $5.61 $5.04 $6.71 $7.30
Weighted Average Basic Share $191.1M $192.2M $192.5M $191.4M $192.1M
Weighted Average Diluted Share $191.9M $193M $193M $192.1M $193.3M
 
EBITDA $1.2B $1.4B $1.2B $1.3B $1.8B
EBIT $1.1B $1.2B $1B $1.1B $1.6B
 
Revenue (Reported) $4.2B $5B $4.9B $5.2B $6.3B
Operating Income (Reported) $1.1B $1.2B $1B $1.1B $1.6B
Operating Income (Adjusted) $1.1B $1.2B $1B $1.1B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.4B $1.4B $1.3B $1.5B $1.8B
Revenue Growth (YoY) 22.61% 2.97% -6.13% 13.48% 22.94%
 
Cost of Revenues $560.4M $619.5M $561.4M $618.4M $742.6M
Gross Profit $791M $772.1M $745M $864.1M $1.1B
Gross Profit Margin 58.53% 55.48% 57.03% 58.29% 59.25%
 
R&D Expenses $199.7M $205M $215.7M $237.2M $258.8M
Selling, General & Admin $220M $252M $262.1M $286.5M $305.1M
Other Inc / (Exp) $13.5M -$13.3M $48.4M $19.7M -$30.3M
Operating Expenses $419.7M $457M $477.8M $523.7M $563.8M
Operating Income $371.3M $315.1M $267.2M $340.5M $516.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $391.5M $308.8M $329.9M $383M $516.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $57.9M $22.7M $36.6M -$159.1M $80.4M
Net Income to Company $333.5M $286.1M $293.3M $542.1M $435.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $333.5M $286.1M $293.3M $542.1M $435.7M
 
Basic EPS (Cont. Ops) $1.74 $1.49 $1.53 $2.83 $2.27
Diluted EPS (Cont. Ops) $1.73 $1.48 $1.53 $2.82 $2.25
Weighted Average Basic Share $191.3M $192.4M $191.5M $191.4M $192.1M
Weighted Average Diluted Share $192.3M $193.3M $192M $192.9M $194.3M
 
EBITDA $407.9M $356.2M $308.7M $385.8M $562.6M
EBIT $371.3M $315.1M $267.2M $340.5M $516.1M
 
Revenue (Reported) $1.4B $1.4B $1.3B $1.5B $1.8B
Operating Income (Reported) $371.3M $315.1M $267.2M $340.5M $516.1M
Operating Income (Adjusted) $371.3M $315.1M $267.2M $340.5M $516.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.2B $5B $4.9B $5.2B $6.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $2.1B $2.1B $2.2B $2.6B
Gross Profit $2.5B $2.9B $2.8B $3B $3.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $705.7M $778.7M $834.9M $904.7M $993.6M
Selling, General & Admin $721.4M $893.1M $944M $1B $1.1B
Other Inc / (Exp) $12.2M -$40.4M -$3.7M $30.9M -$12.1M
Operating Expenses $1.4B $1.7B $1.8B $1.9B $2.1B
Operating Income $1.1B $1.2B $1B $1.1B $1.6B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.1B $1.2B $1.1B $1.2B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $111.1M $124.6M $91.4M -$89.3M $284M
Net Income to Company $992.3M $1.1B $973.6M $1.3B $1.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $992.3M $1.1B $973.6M $1.3B $1.4B
 
Basic EPS (Cont. Ops) $5.18 $5.64 $5.06 $6.74 $7.36
Diluted EPS (Cont. Ops) $5.16 $5.60 $5.04 $6.71 $7.31
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.2B $1.4B $1.2B $1.3B $1.8B
EBIT $1.1B $1.2B $1B $1.1B $1.6B
 
Revenue (Reported) $4.2B $5B $4.9B $5.2B $6.3B
Operating Income (Reported) $1.1B $1.2B $1B $1.1B $1.6B
Operating Income (Adjusted) $1.1B $1.2B $1B $1.1B $1.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5B $4.9B $5.2B $6.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $2.1B $2.2B $2.6B --
Gross Profit $2.9B $2.8B $3B $3.7B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $778.7M $834.9M $904.7M $993.6M --
Selling, General & Admin $893.1M $944M $1B $1.1B --
Other Inc / (Exp) -$40.4M -$3.7M $30.9M -$12.1M --
Operating Expenses $1.7B $1.8B $1.9B $2.1B --
Operating Income $1.2B $1B $1.1B $1.6B --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.2B $1.1B $1.2B $1.7B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $124.6M $91.4M -$89.3M $284M --
Net Income to Company $1.1B $973.6M $1.3B $1.4B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1B $973.6M $1.3B $1.4B --
 
Basic EPS (Cont. Ops) $5.64 $5.06 $6.74 $7.36 --
Diluted EPS (Cont. Ops) $5.60 $5.04 $6.71 $7.31 --
Weighted Average Basic Share $768.7M $770.2M $765.6M $768.2M --
Weighted Average Diluted Share $772.2M $772.2M $768.3M $773.1M --
 
EBITDA $1.4B $1.2B $1.3B $1.8B --
EBIT $1.2B $1B $1.1B $1.6B --
 
Revenue (Reported) $5B $4.9B $5.2B $6.3B --
Operating Income (Reported) $1.2B $1B $1.1B $1.6B --
Operating Income (Adjusted) $1.2B $1B $1.1B $1.6B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.5B $1.5B $1.3B $1.7B $2.1B
Short Term Investments $387.6M $348M $173.3M $274.6M $421.3M
Accounts Receivable, Net $849.5M $843.4M $656.8M $815.2M $983.4M
Inventory $762.1M $1.2B $1.5B $1.3B $1.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $191.6M $328.7M $315.9M $318.6M $354M
Total Current Assets $3.7B $4.3B $4B $4.5B $5.3B
 
Property Plant And Equipment $950.2M $1.2B $1.3B $1.4B $1.4B
Long-Term Investments $1.1B $1.3B $1.2B $1.1B $1.2B
Goodwill $584.2M $575.1M $568M $608.5M $603.9M
Other Intangibles $244.4M $216M $178.5M $181.1M $154.2M
Other Long-Term Assets $190.2M $103.4M $85.3M $91.1M $107M
Total Assets $7B $7.9B $7.7B $8.6B $9.6B
 
Accounts Payable $258.9M $370M $212.4M $253.8M $359.4M
Accrued Expenses $334.3M $393M $346.1M $400.2M $387.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.2B $1.4B $1.2B $1.3B $1.5B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.7B $1.5B $1.6B $1.8B
 
Common Stock $18M $18M $18M $19.6M $19.5M
Other Common Equity Adj $183.4M -$5.6M -$88.6M -$54.1M -$30.4M
Common Equity $5.5B $6.1B $6.2B $7B $7.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.5B $6.1B $6.2B $7B $7.8B
 
Total Liabilities and Equity $7B $7.9B $7.7B $8.6B $9.6B
Cash and Short Terms $1.8B $1.8B $1.5B $2B $2.5B
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.5B $1.5B $1.3B $1.7B $2.1B
Short Term Investments $387.6M $348M $173.3M $274.6M $421.3M
Accounts Receivable, Net $849.5M $843.4M $656.8M $815.2M $983.4M
Inventory $762.1M $1.2B $1.5B $1.3B $1.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $191.6M $328.7M $315.9M $318.6M $354M
Total Current Assets $3.7B $4.3B $4B $4.5B $5.3B
 
Property Plant And Equipment $950.2M $1.2B $1.3B $1.4B $1.4B
Long-Term Investments $1.1B $1.3B $1.2B $1.1B $1.2B
Goodwill $584.2M $575.1M $568M $608.5M $603.9M
Other Intangibles $244.4M $216M $178.5M $181.1M $154.2M
Other Long-Term Assets $190.2M $103.4M $85.3M $91.1M $107M
Total Assets $7B $7.9B $7.7B $8.6B $9.6B
 
Accounts Payable $258.9M $370M $212.4M $253.8M $359.4M
Accrued Expenses $334.3M $393M $346.1M $400.2M $387.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.2B $1.4B $1.2B $1.3B $1.5B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.7B $1.5B $1.6B $1.8B
 
Common Stock $18M $18M $18M $19.6M $19.5M
Other Common Equity Adj $183.4M -$5.6M -$88.6M -$54.1M -$30.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.5B $6.1B $6.2B $7B $7.8B
 
Total Liabilities and Equity $7B $7.9B $7.7B $8.6B $9.6B
Cash and Short Terms $1.8B $1.8B $1.5B $2B $2.5B
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $992.3M $1.1B $973.6M $1.3B $1.4B
Depreciation & Amoritzation $126.7M $154.8M $163.9M $177.6M $179.7M
Stock-Based Compensation $80.9M $92.5M $76.8M $101.4M $137.2M
Change in Accounts Receivable -$108.9M -$19.1M $167.3M -$129.1M -$196.3M
Change in Inventories $28.7M -$476.5M -$363.3M $244.5M -$178.8M
Cash From Operations $1.1B $1B $788.3M $1.4B $1.4B
 
Capital Expenditures $187.5M $309.6M $244.3M $193.5M $193.6M
Cash Acquisitions -$148.6M -$20.2M -$13.5M -$150.9M -$16.4M
Cash From Investing -$260.5M -$475.4M -$145.1M -$333M -$393.3M
 
Dividends Paid (Ex Special Dividend) -$450.6M -$491.5M -$679.1M -$558.8M -$572.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$201M -$99M -$62.3M
Other Financing Activities -- -- -- -- --
Cash From Financing -$461.8M -$486.7M -$840.6M -$636.5M -$626.9M
 
Beginning Cash (CF) $1B $1.5B $1.5B $1.3B $1.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $413M $50.3M -$197.5M $406.8M $412.3M
Ending Cash (CF) $1.5B $1.5B $1.3B $1.7B $2.1B
 
Levered Free Cash Flow $947.8M $702.8M $544M $1.2B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $333.5M $286.1M $293.3M $542.1M $435.7M
Depreciation & Amoritzation $36.6M $41.1M $41.5M $45.3M $46.5M
Stock-Based Compensation $27.4M $23.9M $18.9M $35.2M $36.1M
Change in Accounts Receivable -$168.3M -$216.1M $10.7M -$74.4M -$92.7M
Change in Inventories $84.8M -$119.1M $79M $133M -$15M
Cash From Operations $435.8M $169M $368.7M $465.9M $483.9M
 
Capital Expenditures $48.8M $120.2M $57.9M $48.6M $84.7M
Cash Acquisitions -- -$4.3M -- -- -$21.5M
Cash From Investing -$81.2M -$163.7M $174M -$65.3M -$202.6M
 
Dividends Paid (Ex Special Dividend) -$116.7M -$128.9M -$280M -$139.6M -$144M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$95.8M -$99M -$62.3M
Other Financing Activities -- -- -- -- --
Cash From Financing -$129.9M -$142.2M -$362.6M -$150.4M -$177.4M
 
Beginning Cash (CF) $1.2B $1.6B $1.1B $1.4B $2B
Foreign Exchange Rate Adjustment $10.2M -$4.1M $16.8M $20.3M -$33.8M
Additions / Reductions $224.7M -$136.9M $180.1M $250.3M $103.9M
Ending Cash (CF) $1.5B $1.5B $1.3B $1.7B $2.1B
 
Levered Free Cash Flow $387.1M $48.7M $310.7M $417.3M $399.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $992.3M $1.1B $973.6M $1.3B $1.4B
Depreciation & Amoritzation $126.7M $154.8M $163.9M $177.6M $179.7M
Stock-Based Compensation $80.9M $92.5M $76.8M $101.4M $137.2M
Change in Accounts Receivable -$108.9M -$19.1M $167.3M -$129.1M -$196.3M
Change in Inventories $28.7M -$476.5M -$363.3M $244.5M -$178.8M
Cash From Operations $1.1B $1B $788.3M $1.4B $1.4B
 
Capital Expenditures $187.5M $309.6M $244.3M $193.5M $193.6M
Cash Acquisitions -$148.6M -$20.2M -$13.5M -$150.9M -$16.4M
Cash From Investing -$260.5M -$475.4M -$145.1M -$333M -$393.3M
 
Dividends Paid (Ex Special Dividend) -$450.6M -$491.5M -$679.1M -$558.8M -$572.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$461.8M -$486.7M -$840.6M -$636.5M -$626.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $413M $50.3M -$197.5M $406.8M $412.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $947.8M $702.8M $544M $1.2B $1.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.1B $973.6M $1.3B $1.4B --
Depreciation & Amoritzation $154.8M $163.9M $177.6M $179.7M --
Stock-Based Compensation $92.5M $76.8M $101.4M $137.2M --
Change in Accounts Receivable -$19.1M $167.3M -$129.1M -$196.3M --
Change in Inventories -$476.5M -$363.3M $244.5M -$178.8M --
Cash From Operations $1B $788.3M $1.4B $1.4B --
 
Capital Expenditures $309.6M $244.3M $193.5M $193.6M --
Cash Acquisitions -$20.2M -$13.5M -$150.9M -$16.4M --
Cash From Investing -$475.4M -$145.1M -$333M -$393.3M --
 
Dividends Paid (Ex Special Dividend) -$491.5M -$679.1M -$558.8M -$572.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$201M -$99M -$62.3M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$486.7M -$840.6M -$636.5M -$626.9M --
 
Beginning Cash (CF) $6.3B $5.1B $5.5B $7.6B --
Foreign Exchange Rate Adjustment -$10.3M -$21.4M $7.5M -$26.3M --
Additions / Reductions $50.3M -$197.5M $406.8M $412.3M --
Ending Cash (CF) $6.4B $4.9B $5.9B $8B --
 
Levered Free Cash Flow $702.8M $544M $1.2B $1.2B --

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 2.68% over the past day.

Sell
38
ADBE alert for Mar 14

Adobe [ADBE] is up 4.57% over the past day.

Sell
29
CAR alert for Mar 14

Avis Budget Group [CAR] is up 11.48% over the past day.

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

Show me the best stock