Financhill
Sell
32

GOOG.TO Quote, Financials, Valuation and Earnings

Last price:
$26.20
Seasonality move :
3.32%
Day range:
$25.15 - $26.39
52-week range:
$23.56 - $34.57
Dividend yield:
0.52%
P/E ratio:
19.12x
P/S ratio:
5.57x
P/B ratio:
5.50x
Volume:
513.2K
Avg. volume:
268K
1-year change:
-3.35%
Market cap:
$2.6T
Revenue:
$478.7B
EPS (TTM):
$1.34
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $244.6B $322.8B $367.4B $414.9B $478.7B
Revenue Growth (YoY) 13.89% 31.98% 13.81% 12.93% 15.38%
 
Cost of Revenues $113.6B $139B $163.9B $180B $200.1B
Gross Profit $131.1B $183.8B $203.5B $234.9B $278.6B
Gross Profit Margin 53.58% 56.94% 55.38% 56.63% 58.2%
 
R&D Expenses $37B $39.6B $51.3B $61.3B $67.5B
Selling, General & Admin $38.9B $45.6B $54.9B $59.9B $57.4B
Other Inc / (Exp) $6.9B $13.6B -$6.9B -$2.9B $4.4B
Operating Expenses $75.8B $85.2B $106.2B $121.2B $124.9B
Operating Income $55.2B $98.6B $97.2B $113.8B $153.7B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $64.4B $113.7B $92.7B $115.7B $163.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.5B $18.4B $14.8B $16.1B $26.9B
Net Income to Company $54B $95.3B $77.9B $99.6B $136.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $54B $95.3B $77.9B $99.6B $136.9B
 
Basic EPS (Cont. Ops) $0.48 $0.87 $0.73 $0.96 $1.35
Diluted EPS (Cont. Ops) $0.48 $0.86 $0.72 $0.95 $1.34
Weighted Average Basic Share $111.8B $109.6B $107.3B $103.7B $101.1B
Weighted Average Diluted Share $112.8B $111.3B $108B $104.5B $102.2B
 
EBITDA $83B $129.7B $110.6B $132.2B $185.2B
EBIT $64.6B $114.1B $93.1B $116.1B $164.2B
 
Revenue (Reported) $244.6B $322.8B $367.4B $414.9B $478.7B
Operating Income (Reported) $55.2B $98.6B $97.2B $113.8B $153.7B
Operating Income (Adjusted) $64.6B $114.1B $93.1B $116.1B $164.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $74.1B $94.9B $102.8B $117.5B $134.2B
Revenue Growth (YoY) 21.87% 28.04% 8.37% 14.24% 14.23%
 
Cost of Revenues $34B $41.6B $47.8B $51.1B $56.5B
Gross Profit $40.1B $53.3B $55B $66.3B $77.7B
Gross Profit Margin 54.16% 56.21% 53.53% 56.47% 57.9%
 
R&D Expenses $9.1B $11B $13.9B $16.5B $18.2B
Selling, General & Admin $10.6B $14.8B $16.6B $17.6B $16.4B
Other Inc / (Exp) $3.5B $2.8B -$2.1B -$443.8M $328.3M
Operating Expenses $19.8B $25.8B $30.5B $34.1B $34.6B
Operating Income $20.4B $27.6B $24.6B $32.3B $43.1B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $24.3B $30.7B $23.2B $33.2B $44.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.5B $4.7B $4.8B $5.1B $7.9B
Net Income to Company $20.6B $25.5B $17.5B $28.3B $36.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $19.8B $26B $18.4B $28.2B $36.9B
 
Basic EPS (Cont. Ops) $0.18 $0.24 $0.17 $0.28 $0.37
Diluted EPS (Cont. Ops) $0.18 $0.24 $0.17 $0.27 $0.36
Weighted Average Basic Share $110.9B $108.8B $105.6B $102.5B $100.4B
Weighted Average Diluted Share $112.2B $110.4B $106B $103.5B $101.4B
 
EBITDA $29.3B $35.2B $25.7B $37.8B $50.8B
EBIT $24.4B $30.9B $23.3B $33.3B $44.9B
 
Revenue (Reported) $74.1B $94.9B $102.8B $117.5B $134.2B
Operating Income (Reported) $20.4B $27.6B $24.6B $32.3B $43.1B
Operating Income (Adjusted) $24.4B $30.9B $23.3B $33.3B $44.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $243.9B $322.9B $367.9B $415.1B $479.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $113.3B $139B $164.3B $180.1B $200.3B
Gross Profit $130.6B $183.8B $203.6B $235B $278.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $37B $39.6B $51.4B $61.3B $67.5B
Selling, General & Admin $38.8B $45.6B $55.1B $59.9B $57.5B
Other Inc / (Exp) $6.8B $13.6B -$6.9B -$2.9B $4.4B
Operating Expenses $75.8B $85.2B $106.5B $121.2B $125B
Operating Income $54.9B $98.6B $97.2B $113.8B $153.9B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $64B $113.7B $92.6B $115.7B $164B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.4B $18.4B $14.8B $16.1B $27B
Net Income to Company $54B $95.3B $77.9B $99.6B $136.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $53.6B $95.3B $77.8B $99.6B $137B
 
Basic EPS (Cont. Ops) $0.48 $0.87 $0.73 $0.96 $1.36
Diluted EPS (Cont. Ops) $0.48 $0.86 $0.72 $0.95 $1.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $82.5B $129.7B $110.4B $132.3B $185.3B
EBIT $64.2B $114.1B $93B $116.2B $164.4B
 
Revenue (Reported) $243.9B $322.9B $367.9B $415.1B $479.2B
Operating Income (Reported) $54.9B $98.6B $97.2B $113.8B $153.9B
Operating Income (Adjusted) $64.2B $114.1B $93B $116.2B $164.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $322.9B $367.9B $415.1B $479.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $139B $164.3B $180.1B $200.3B --
Gross Profit $183.8B $203.6B $235B $278.9B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $39.6B $51.4B $61.3B $67.5B --
Selling, General & Admin $45.6B $55.1B $59.9B $57.5B --
Other Inc / (Exp) $13.6B -$6.9B -$2.9B $4.4B --
Operating Expenses $85.2B $106.5B $121.2B $125B --
Operating Income $98.6B $97.2B $113.8B $153.9B --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $113.7B $92.6B $115.7B $164B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.4B $14.8B $16.1B $27B --
Net Income to Company $95.3B $77.9B $99.6B $136.9B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $95.3B $77.8B $99.6B $137B --
 
Basic EPS (Cont. Ops) $0.87 $0.73 $0.96 $1.36 --
Diluted EPS (Cont. Ops) $0.86 $0.72 $0.95 $1.34 --
Weighted Average Basic Share $438.6B $428.9B $414.8B $404.6B --
Weighted Average Diluted Share $445.1B $439.8B $425.1B $415.9B --
 
EBITDA $129.7B $110.4B $132.3B $185.3B --
EBIT $114.1B $93B $116.2B $164.4B --
 
Revenue (Reported) $322.9B $367.9B $415.1B $479.2B --
Operating Income (Reported) $98.6B $97.2B $113.8B $153.9B --
Operating Income (Adjusted) $114.1B $93B $116.2B $164.4B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $33.7B $26.7B $29.7B $31.9B $33.7B
Short Term Investments $140.5B $151.3B $124.6B $115.2B $103.6B
Accounts Receivable, Net $39.4B $50.1B $54.6B $63.6B $75.1B
Inventory $928.3M $1.5B -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $7B $10.2B $14.6B $16.8B $22.5B
Total Current Assets $222.2B $239.8B $223.6B $227.5B $234.9B
 
Property Plant And Equipment $123.6B $140.9B $172.4B $196.8B $264.9B
Long-Term Investments $26.4B $37.7B $41.4B $41.1B $54.5B
Goodwill $27B $29.3B $39.3B $38.7B $45.8B
Other Intangibles $1.8B $1.8B -- -- --
Other Long-Term Assets $5B $6.8B $11.8B $13.3B $21.3B
Total Assets $407.5B $457.9B $495.5B $533.6B $646.1B
 
Accounts Payable $7.1B $7.7B $7B $9.9B $11.5B
Accrued Expenses $29.7B $37B $44.8B $53B $70.2B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.2B $2.8B $3.4B $3.7B $4.1B
Other Current Liabilities $13.3B $12.5B $12.4B $12.6B $9.1B
Total Current Liabilities $72.5B $81.9B $94B $108.5B $127.9B
 
Long-Term Debt $16.4B $16.4B $17.4B $15.7B $15.6B
Capital Leases -- -- -- -- --
Total Liabilities $123.8B $137.2B $148B $157.8B $179.6B
 
Common Stock $74.6B $78.7B $92.5B $101.5B $121.7B
Other Common Equity Adj $807.1M -$2.1B -$10.3B -$5.8B -$6.9B
Common Equity $283.8B $320.7B $347.5B $375.8B $466.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $283.8B $320.7B $347.5B $375.8B $466.5B
 
Total Liabilities and Equity $407.5B $457.9B $495.5B $533.6B $646.1B
Cash and Short Terms $174.3B $178B $154.3B $147.1B $137.3B
Total Debt $16.4B $16.4B $17.4B $15.7B $15.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $33.7B $26.7B $29.7B $31.9B $33.7B
Short Term Investments $140.5B $151.3B $124.6B $115.2B $103.6B
Accounts Receivable, Net $39.4B $50.1B $54.6B $63.6B $75.1B
Inventory $928.3M $1.5B -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $7B $10.2B $14.6B $16.8B $22.5B
Total Current Assets $222.2B $239.8B $223.6B $227.5B $234.9B
 
Property Plant And Equipment $123.6B $140.9B $172.4B $196.8B $264.9B
Long-Term Investments $26.4B $37.7B $41.4B $41.1B $54.5B
Goodwill $27B $29.3B $39.3B $38.7B $45.8B
Other Intangibles $1.8B $1.8B -- -- --
Other Long-Term Assets $5B $6.8B $11.8B $13.3B $21.3B
Total Assets $407.5B $457.9B $495.5B $533.6B $646.1B
 
Accounts Payable $7.1B $7.7B $7B $9.9B $11.5B
Accrued Expenses $29.7B $37B $44.8B $53B $70.2B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.2B $2.8B $3.4B $3.7B $4.1B
Other Current Liabilities $13.3B $12.5B $12.4B $12.6B $9.1B
Total Current Liabilities $72.5B $81.9B $94B $108.5B $127.9B
 
Long-Term Debt $16.4B $16.4B $17.4B $15.7B $15.6B
Capital Leases -- -- -- -- --
Total Liabilities $123.8B $137.2B $148B $157.8B $179.6B
 
Common Stock $74.6B $78.7B $92.5B $101.5B $121.7B
Other Common Equity Adj $807.1M -$2.1B -$10.3B -$5.8B -$6.9B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $283.8B $320.7B $347.5B $375.8B $466.5B
 
Total Liabilities and Equity $407.5B $457.9B $495.5B $533.6B $646.1B
Cash and Short Terms $174.3B $178B $154.3B $147.1B $137.3B
Total Debt $16.4B $16.4B $17.4B $15.7B $15.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $54B $95.3B $77.9B $99.6B $136.9B
Depreciation & Amoritzation $18.4B $15.6B $17.5B $16.1B $20.9B
Stock-Based Compensation $17.4B $19.3B $25.2B $30.3B $31.2B
Change in Accounts Receivable -$8.7B -$11.4B -$3B -$10.6B -$8.1B
Change in Inventories -- -- -- -- --
Cash From Operations $87.3B $114.8B $118.9B $137.3B $171.4B
 
Capital Expenditures $29.9B $30.9B $40.9B $43.5B $71.9B
Cash Acquisitions -$989M -$3.3B -$9.1B -$668.2M -$4B
Cash From Investing -$43.9B -$44.5B -$26.4B -$36.5B -$62.3B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$10.1B
Special Dividend Paid
Long-Term Debt Issued $15.8B $25.3B $68.7B $14.6B $18.6B
Long-Term Debt Repaid -$2.8B -$26.9B -$70.2B -$15.6B -$17.4B
Repurchase of Common Stock -$41.7B -$63B -$77B -$83B -$85.1B
Other Financing Activities $3.8B $388.5M $45.5M $10.8M $1.6B
Cash From Financing -$32.7B -$76.9B -$90.6B -$97.3B -$109.1B
 
Beginning Cash (CF) $24.8B $33.2B $27.2B $29.5B $32.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.6B -$6.6B $1.9B $3.5B $41M
Ending Cash (CF) $35.5B $26.2B $28.4B $32.5B $32.1B
 
Levered Free Cash Flow $57.4B $84B $78B $93.8B $99.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $20.6B $25.5B $17.5B $28.3B $36.5B
Depreciation & Amoritzation $5.1B $4.3B $2.2B $4.5B $5.8B
Stock-Based Compensation $4.4B $4.9B $6.6B $7.8B $8B
Change in Accounts Receivable -$7.3B -$7.3B -$6B -$8.8B -$6.3B
Change in Inventories -- -- -- -- --
Cash From Operations $30.8B $30.8B $30.3B $26.2B $53.8B
 
Capital Expenditures $7.5B $7.9B $9.7B $15B $19.7B
Cash Acquisitions -$499M -$469.1M -$73.2M -$42.8M -$134M
Cash From Investing -$10B -$13.7B -$8B -$8.5B -$22.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$3.4B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $101.5M $7.7B $10.9B $2.1B $6.7B
Long-Term Debt Repaid -$94M -$7.9B -$11.1B -$2.7B -$5.2B
Repurchase of Common Stock -$10.8B -$16.7B -$19.8B -$22.2B -$21.4B
Other Financing Activities $474.2M -$1.9M $32.4M $63.1K $1.2B
Cash From Financing -$12.6B -$20.4B -$22.6B -$26.5B -$26.2B
 
Beginning Cash (CF) $26.8B $29.9B $28.7B $41.2B $27.2B
Foreign Exchange Rate Adjustment $279.8M -$226.2M $181.3M -$129.5M -$534.2M
Additions / Reductions $8.2B -$3.2B -$323.1M -$8.8B $5.3B
Ending Cash (CF) $35.5B $26.2B $28.4B $32.5B $32.1B
 
Levered Free Cash Flow $23.3B $23B $20.6B $11.1B $34.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $54B $95.3B $77.9B $99.6B $136.9B
Depreciation & Amoritzation $18.4B $15.6B $17.5B $16.1B $20.9B
Stock-Based Compensation $17.4B $19.3B $25.2B $30.3B $31.2B
Change in Accounts Receivable -$8.7B -$11.4B -$3B -$10.6B -$8.1B
Change in Inventories -- -- -- -- --
Cash From Operations $87.3B $114.8B $118.9B $137.3B $171.4B
 
Capital Expenditures $29.9B $30.9B $40.9B $43.5B $71.9B
Cash Acquisitions -$989M -$3.3B -$9.1B -$668.2M -$4B
Cash From Investing -$43.9B -$44.5B -$26.4B -$36.5B -$62.3B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$10.1B
Special Dividend Paid
Long-Term Debt Issued $15.8B $25.3B $68.7B $14.6B $18.6B
Long-Term Debt Repaid -$2.8B -$26.9B -$70.2B -$15.6B -$17.4B
Repurchase of Common Stock -$41.7B -$63B -$77B -$83B -$85.1B
Other Financing Activities $3.8B $388.5M -- $10.8M $1.6B
Cash From Financing -$32.7B -$76.9B -$90.6B -$97.3B -$109.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.6B -$6.6B $1.9B $3.5B $41M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $57.4B $84B $78B $93.8B $99.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $95.3B $77.9B $99.6B $136.9B --
Depreciation & Amoritzation $15.6B $17.5B $16.1B $20.9B --
Stock-Based Compensation $19.3B $25.2B $30.3B $31.2B --
Change in Accounts Receivable -$11.4B -$3B -$10.6B -$8.1B --
Change in Inventories -- -- -- -- --
Cash From Operations $114.8B $118.9B $137.3B $171.4B --
 
Capital Expenditures $30.9B $40.9B $43.5B $71.9B --
Cash Acquisitions -$3.3B -$9.1B -$668.2M -$4B --
Cash From Investing -$44.5B -$26.4B -$36.5B -$62.3B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -$10.1B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $25.3B $68.7B $14.6B $18.6B --
Long-Term Debt Repaid -$26.9B -$70.2B -$15.6B -$17.4B --
Repurchase of Common Stock -$63B -$77B -$83B -$85.1B --
Other Financing Activities $388.5M $45.5M $10.8M $1.6B --
Cash From Financing -$76.9B -$90.6B -$97.3B -$109.1B --
 
Beginning Cash (CF) $126.1B $104.5B $140.7B $129.9B --
Foreign Exchange Rate Adjustment -$359.6M -$657.3M -$568.3M -$837.1M --
Additions / Reductions -$6.6B $1.9B $3.5B $41M --
Ending Cash (CF) $118.8B $106.4B $143.6B $129.6B --
 
Levered Free Cash Flow $84B $78B $93.8B $99.5B --

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

GET BETTER TRADE IDEAS

Popular

Is Chewy a Growth Stock to Buy?
Is Chewy a Growth Stock to Buy?

It might be a surprise to learn that during the…

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 31x

Sell
46
Is MSFT Stock a Buy?

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

Sell
42
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Sell
11
CRL alert for Apr 11

Charles River Laboratories International [CRL] is down 1.41% over the past day.

Buy
77
DPST alert for Apr 11

Direxion Daily Regional Banks Bull 3X Shares [DPST] is down 0.71% over the past day.

Sell
35
KMX alert for Apr 11

CarMax [KMX] is up 1.58% over the past day.

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

Show me the best stock