Financhill
Buy
59

GL Quote, Financials, Valuation and Earnings

Last price:
$143.48
Seasonality move :
4.19%
Day range:
$141.50 - $144.44
52-week range:
$107.25 - $147.83
Dividend yield:
0.73%
P/E ratio:
10.39x
P/S ratio:
2.02x
P/B ratio:
2.01x
Volume:
218.8K
Avg. volume:
507.9K
1-year change:
29.64%
Market cap:
$11.4B
Revenue:
$5.8B
EPS (TTM):
$13.81
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.7B $5.1B $5.2B $5.4B $5.8B
Revenue Growth (YoY) 4.65% 7.91% 2.23% 4.22% 6.07%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.3M $1.2M $1.2M $308K $354K
Operating Expenses -$997.9M -$1B -$1.2B -$1.3B -$1.5B
Operating Income $997.9M $1B $1.2B $1.3B $1.5B
 
Net Interest Expenses $86.7M $83.5M $90.4M $102.3M $127.1M
EBT. Incl. Unusual Items $896.7M $912.4M $1.1B $1.2B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $164.9M $167.4M $207.7M $223.5M $255.9M
Net Income to Company $731.8M $1B $894.4M $970.8M $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $731.8M $745M $894.4M $970.8M $1.1B
 
Basic EPS (Cont. Ops) $6.90 $7.30 $9.13 $10.21 $11.99
Diluted EPS (Cont. Ops) $6.82 $7.22 $9.04 $10.07 $11.94
Weighted Average Basic Share $106.1M $102.1M $97.9M $95.1M $89.3M
Weighted Average Diluted Share $107.2M $103.2M $99M $96.4M $89.7M
 
EBITDA -- -- -- -- --
EBIT $896.7M $912.4M $1.1B $1.2B $1.3B
 
Revenue (Reported) $4.7B $5.1B $5.2B $5.4B $5.8B
Operating Income (Reported) $997.9M $1B $1.2B $1.3B $1.5B
Operating Income (Adjusted) $896.7M $912.4M $1.1B $1.2B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.3B $1.4B $1.5B $1.5B
Revenue Growth (YoY) 6.93% 1.52% 6.7% 5.15% 3.96%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $321K $399K $50K $42K --
Operating Expenses -$257.5M -$262.3M -$349.8M -$419.9M -$521.2M
Operating Income $257.5M $262.3M $349.8M $419.9M $521.2M
 
Net Interest Expenses $20.9M $24M $26M $31.4M $36.1M
EBT. Incl. Unusual Items $230.8M $234.8M $318.8M $377M $477.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41.9M $44.2M $61.7M $74M $89.3M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $188.9M $190.6M $257.1M $303M $387.8M
 
Basic EPS (Cont. Ops) $1.86 $1.96 $2.72 $3.45 $4.81
Diluted EPS (Cont. Ops) $1.84 $1.94 $2.68 $3.44 $4.73
Weighted Average Basic Share $101.5M $97.3M $94.6M $87.9M $80.7M
Weighted Average Diluted Share $102.4M $98.1M $95.8M $88.1M $82M
 
EBITDA -- -- -- -- --
EBIT $230.8M $234.8M $318.8M $377M $477.1M
 
Revenue (Reported) $1.3B $1.3B $1.4B $1.5B $1.5B
Operating Income (Reported) $257.5M $262.3M $349.8M $419.9M $521.2M
Operating Income (Adjusted) $230.8M $234.8M $318.8M $377M $477.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5B $5.2B $5.4B $5.7B $5.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.3M $1.1M $569K $315K --
Operating Expenses -$1.1B -$1.1B -$1.3B -$1.5B -$1.6B
Operating Income $1.1B $1.1B $1.3B $1.5B $1.6B
 
Net Interest Expenses $85.2M $85.4M $101.3M $117.1M $141.7M
EBT. Incl. Unusual Items $944.8M $1B $1.2B $1.4B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $173.6M $193M $216M $260.5M $268.6M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $771.2M $830M $938.3M $1.1B $1.2B
 
Basic EPS (Cont. Ops) $7.49 $8.40 $9.79 $11.90 $13.98
Diluted EPS (Cont. Ops) $7.39 $8.33 $9.66 $11.82 $13.81
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $944.8M $1B $1.2B $1.4B $1.4B
 
Revenue (Reported) $5B $5.2B $5.4B $5.7B $5.9B
Operating Income (Reported) $1.1B $1.1B $1.3B $1.5B $1.6B
Operating Income (Adjusted) $944.8M $1B $1.2B $1.4B $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.8B $3.9B $4B $4.3B $4.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1M $862K $185K $192K $118K
Operating Expenses -$776.9M -$886.5M -$945.9M -$1.1B -$1.2B
Operating Income $776.9M $886.5M $945.9M $1.1B $1.2B
 
Net Interest Expenses $63.8M $65.7M $76.6M $91.4M $106M
EBT. Incl. Unusual Items $694.8M $805.4M $857.6M $1B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $127.8M $153.4M $161.6M $198.6M $211.3M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $567M $652M $696M $815.6M $895.2M
 
Basic EPS (Cont. Ops) $5.53 $6.63 $7.29 $8.98 $10.94
Diluted EPS (Cont. Ops) $5.46 $6.57 $7.20 $8.94 $10.80
Weighted Average Basic Share $307.9M $294.8M $286.4M $273.2M $246.1M
Weighted Average Diluted Share $311.5M $297.3M $290M $274.6M $249.3M
 
EBITDA -- -- -- -- --
EBIT $694.8M $805.4M $857.6M $1B $1.1B
 
Revenue (Reported) $3.8B $3.9B $4B $4.3B $4.5B
Operating Income (Reported) $776.9M $886.5M $945.9M $1.1B $1.2B
Operating Income (Adjusted) $694.8M $805.4M $857.6M $1B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $94.8M $92.2M $92.6M $103.2M $165.3M
Short Term Investments $21.3B $21.4B $16.6B $18B $17.2B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $998.2M $999.8M $1.1B $1.2B $1.3B
 
Property Plant And Equipment $350M $378M $211.7M $239.9M $284.3M
Long-Term Investments $692.4M $980.1M $1.1B $1.1B $1.5B
Goodwill $441.6M $481.8M $481.8M $481.8M $490.4M
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $29B $29.8B $26B $28.1B $29.1B
 
Accounts Payable $399.5M $412.9M $509.4M $514.9M $532.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $165.5M $169.5M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.5B $2.7B $1.4B $1.5B $1.7B
 
Long-Term Debt $1.7B $1.5B $1.6B $1.6B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $20.3B $21.1B $22B $23.6B $23.8B
 
Common Stock $113.2M $109.2M $105.2M $102.2M $97.2M
Other Common Equity Adj $3B $2.7B -$2.8B -$2.8B -$2B
Common Equity $8.8B $8.6B $3.9B $4.5B $5.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.8B $8.6B $3.9B $4.5B $5.3B
 
Total Liabilities and Equity $29B $29.8B $26B $28.1B $29.1B
Cash and Short Terms $21.4B $21.5B $16.7B $18.1B $17.4B
Total Debt $1.7B $1.7B $1.8B $1.6B $2.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $96.3M $85.6M $85.5M $134.5M $302.7M
Short Term Investments $21.3B $16.1B $16.3B $18.4B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1B $1.1B $1.2B $1.3B $1.5B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill $481.8M $481.8M $481.8M $490.4M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $29.5B $24.8B $26.2B $29.6B $30.5B
 
Accounts Payable $395.9M $417.7M $503.1M $530.4M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $393.6M -- $198M $17M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.5B $1.4B $1.5B $1.6B $1.7B
 
Long-Term Debt $1.5B $1.6B $1.8B $2.3B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $20.9B $20.5B $21.5B $24.9B $24.8B
 
Common Stock $113.2M $109.2M $105.2M $102.2M $97.2M
Other Common Equity Adj $2.7B -$1.8B -$2.5B -$2.5B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.6B $4.4B $4.6B $4.6B $5.7B
 
Total Liabilities and Equity $29.5B $24.8B $26.2B $29.6B $30.5B
Cash and Short Terms $21.4B $16.2B $16.4B $18.6B --
Total Debt $1.7B $1.8B $1.8B $2.3B $2.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $731.8M $1B $894.4M $970.8M $1.1B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $1.4B $1.4B $1.5B $1.4B
 
Capital Expenditures $41.8M $38.2M $27.9M $49.6M $71M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2B -$913.4M -$943M -$926.1M -$641.5M
 
Dividends Paid (Ex Special Dividend) $78.2M $80M $80.5M $84.1M $85.5M
Special Dividend Paid
Long-Term Debt Issued $700M $325M $250.5M $203M $1B
Long-Term Debt Repaid -$386.9M -$300M -$196.3M -$165.6M -$385.9M
Repurchase of Common Stock $443.9M $541.4M $454.6M $511.1M $1B
Other Financing Activities -$78.8M -$71.9M -$118.1M -$97.7M -$308.9M
Cash From Financing -$274.1M -$523.6M -$492.5M -$541.5M -$715.8M
 
Beginning Cash (CF) $94.8M $92.2M $92.6M $103.2M $165.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18.9M -$2.7M $396K $10.6M $62.2M
Ending Cash (CF) $112M $86.1M $106.6M $109.6M $244.6M
 
Levered Free Cash Flow $1.4B $1.4B $1.4B $1.4B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $358M $357M $286.9M $340.6M $306M
 
Capital Expenditures $7M $6.1M $10.8M $29.3M $97.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $46.1M -$282.9M -$417.8M -$196.3M -$73.8M
 
Dividends Paid (Ex Special Dividend) $20.2M $20.2M $21.4M $21.6M $21.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $198M $446.2M --
Long-Term Debt Repaid -$300M -$150M -$8.7M $36.4M --
Repurchase of Common Stock $97.8M $72M $96.9M $591.1M $173.9M
Other Financing Activities -$17.5M -$32.3M $46.8M $29.9M --
Cash From Financing -$450.5M -$170.3M $136.8M -$95.1M -$171.8M
 
Beginning Cash (CF) $96.3M $85.6M $85.5M $134.5M $302.7M
Foreign Exchange Rate Adjustment $4.6M $9.5M $4.7M -$2.6M $3.2M
Additions / Reductions -$41.7M -$86.7M $10.5M $46.6M $63.6M
Ending Cash (CF) $59.2M $8.5M $100.8M $178.6M $369.5M
 
Levered Free Cash Flow $351M $350.9M $276.1M $311.3M $208.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $1.4B $1.5B $1.5B $1.4B
 
Capital Expenditures $43.7M $27.3M $44.6M $69.2M $137M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$818.5M -$975M -$1.1B -$921.1M -$196.4M
 
Dividends Paid (Ex Special Dividend) $79.8M $80.4M $83.1M $86.5M $84.6M
Special Dividend Paid
Long-Term Debt Issued -- $250.5M $368M $800.7M --
Long-Term Debt Repaid -- -- -- -$280.8M --
Repurchase of Common Stock $540.6M $483.5M $485.1M $1.1B $740.4M
Other Financing Activities -$72M -$87.4M -$117M $87.7M --
Cash From Financing -$615.1M -$473.4M -$384.4M -$486.6M -$1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.2M -$10.7M -$40K $49M $168.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.4B $1.4B $1.4B $1.4B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $1.1B $1.1B $1.1B $1B
 
Capital Expenditures $30.7M $19.8M $36.4M $56M $122M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$629.3M -$690.8M -$828M -$822.9M -$377.8M
 
Dividends Paid (Ex Special Dividend) $60.1M $60.4M $62.9M $65.3M $64.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $325M $250.5M $368M $965.7M $458.1M
Long-Term Debt Repaid -$300M -$150M -$199.7M -$314.8M -$409M
Repurchase of Common Stock $393.4M $335.5M $365.9M $950.4M $688.7M
Other Financing Activities -$55.9M -$71.4M -$70.3M $115.2M $59.6M
Cash From Financing -$428M -$377.8M -$269.8M -$214.9M -$527M
 
Beginning Cash (CF) $315.9M $385.5M $332.7M $306M $774.1M
Foreign Exchange Rate Adjustment -$1.3M $11.7M -$313K $3.6M -$3.6M
Additions / Reductions $1.5M -$6.6M -$7M $31.4M $137.4M
Ending Cash (CF) $316.1M $390.6M $325.3M $341M $907.9M
 
Levered Free Cash Flow $1B $1B $1.1B $1B $923.8M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock