Financhill
Sell
28

GTMEF Quote, Financials, Valuation and Earnings

Last price:
$41.95
Seasonality move :
10.53%
Day range:
$41.95 - $41.95
52-week range:
$41.95 - $41.95
Dividend yield:
4.14%
P/E ratio:
17.42x
P/S ratio:
1.98x
P/B ratio:
2.47x
Volume:
--
Avg. volume:
3
1-year change:
--
Market cap:
$6.1B
Revenue:
$3.2B
EPS (TTM):
$2.41
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.2B $3.4B $3.2B $3.2B $3.2B
Revenue Growth (YoY) 0.54% 5.62% -6.08% 0.86% -2.66%
 
Cost of Revenues $351.2M $1.2B $1.2B $1.2B $1.2B
Gross Profit $2.9B $2.2B $2B $2B $2B
Gross Profit Margin 89.15% 64.05% 62.33% 62.84% 62.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $592.7M $1.4B $1.3B $1.3B $1.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2B $1.5B $1.4B $1.4B $1.3B
Operating Income $857M $667.8M $565.8M $605.7M $619.7M
 
Net Interest Expenses $128.6M $169.7M $178M $217.6M $249.6M
EBT. Incl. Unusual Items $547.4M $571.2M $789M $542.8M $461.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $171.8M $107.8M $174.2M $140.9M $105.5M
Net Income to Company $547.4M $589.1M $808.9M $582.6M $529.4M
 
Minority Interest in Earnings -$902.1K $1.4M $752.7K $1.2M -$325.8K
Net Income to Common Excl Extra Items $374.7M $476.9M $611.8M $441.8M $423.9M
 
Basic EPS (Cont. Ops) $2.72 $3.46 $4.50 $2.88 $2.77
Diluted EPS (Cont. Ops) $2.71 $3.44 $4.48 $2.87 $2.75
Weighted Average Basic Share $133.4M $135.7M $135.5M $144.2M $144.3M
Weighted Average Diluted Share $134.4M $136.8M $136.4M $145.1M $145.3M
 
EBITDA $1.4B $1.5B $1.4B $1.5B $1.5B
EBIT $669.5M $667.8M $565.8M $605.7M $619.7M
 
Revenue (Reported) $3.2B $3.4B $3.2B $3.2B $3.2B
Operating Income (Reported) $857M $667.8M $565.8M $605.7M $619.7M
Operating Income (Adjusted) $669.5M $667.8M $565.8M $605.7M $619.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $832.5M $759.7M $790.5M $788.7M $776.9M
Revenue Growth (YoY) -0.14% -8.74% 4.05% -0.23% -1.49%
 
Cost of Revenues $291.6M $275.8M $280.2M $293.9M $298.6M
Gross Profit $540.8M $483.9M $510.3M $494.7M $478.3M
Gross Profit Margin 64.97% 63.69% 64.55% 62.73% 61.57%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $327.4M $297.4M $320.7M $303.8M $307.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $367M $340.6M $357.5M $342.3M $331M
Operating Income $173.9M $143.3M $152.8M $152.4M $147.3M
 
Net Interest Expenses $45.4M $43.6M $56.3M $66.3M $71.8M
EBT. Incl. Unusual Items $127.9M $154.2M $104.4M $100.9M $85.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $32.5M $36.7M $26.6M $17M $20.6M
Net Income to Company $118.1M $157.6M $115.7M $122.3M $108.8M
 
Minority Interest in Earnings $170.4K $220.6K $412.1K -$42.9K $12.5K
Net Income to Common Excl Extra Items $98.1M $120.8M $89.1M $105.2M $92M
 
Basic EPS (Cont. Ops) $0.72 $0.88 $0.57 $0.69 $0.59
Diluted EPS (Cont. Ops) $0.72 $0.88 $0.57 $0.68 $0.59
Weighted Average Basic Share $135.8M $133.8M $144.1M $144.3M $144.4M
Weighted Average Diluted Share $136.7M $134.6M $144.9M $145.3M $145.5M
 
EBITDA $387.1M $338.5M $360M $371.7M $384.7M
EBIT $173.9M $143.3M $152.8M $152.4M $147.3M
 
Revenue (Reported) $832.5M $759.7M $790.5M $788.7M $776.9M
Operating Income (Reported) $173.9M $143.3M $152.8M $152.4M $147.3M
Operating Income (Adjusted) $173.9M $143.3M $152.8M $152.4M $147.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.4B $3.3B $3.2B $3.2B $3.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.2B $1.2B $1.2B $1.2B
Gross Profit $2.3B $2B $2B $2B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.3B $1.3B $1.2B $1.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.5B $1.5B $1.4B $1.4B $1.3B
Operating Income $724M $578.8M $559.5M $598.7M $568.8M
 
Net Interest Expenses $162.3M $176M $208.8M $240.6M $275.7M
EBT. Incl. Unusual Items $526.5M $754.6M $612.7M $491.8M $356.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $102.8M $158.9M $152.6M $115.1M $81.4M
Net Income to Company $515.7M $770.4M $643.4M $568.6M $448.3M
 
Minority Interest in Earnings $1.8M $1M $1.3M -$445.6K -$26.2K
Net Income to Common Excl Extra Items $425M $610M $484.2M $453.5M $373.6M
 
Basic EPS (Cont. Ops) $3.05 $4.37 $3.10 $2.97 $2.42
Diluted EPS (Cont. Ops) $3.05 $4.35 $3.09 $2.96 $2.41
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.5B $1.4B $1.4B $1.5B $1.5B
EBIT $724M $578.8M $559.5M $598.7M $568.8M
 
Revenue (Reported) $3.4B $3.3B $3.2B $3.2B $3.1B
Operating Income (Reported) $724M $578.8M $559.5M $598.7M $568.8M
Operating Income (Adjusted) $724M $578.8M $559.5M $598.7M $568.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.6B $2.4B $2.4B $2.4B $2.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $501.7M $892.9M $880.5M $877.6M $900.7M
Gross Profit $2.1B $1.5B $1.5B $1.5B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $657.8M $934.3M $950.9M $915.5M $893.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.5B $1.1B $1.1B $1B $987.7M
Operating Income $598.2M $471.5M $465M $463.4M $415.9M
 
Net Interest Expenses $111M $129.3M $159.4M $183M $210.4M
EBT. Incl. Unusual Items $448.4M $617M $433.2M $381.3M $275.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $82.6M $133.8M $111M $85M $60.7M
Net Income to Company $439.1M $633.7M $460.4M $445.5M $370.6M
 
Minority Interest in Earnings -$888.2K $793.8K $1.3M -$338.6K -$34.3K
Net Income to Common Excl Extra Items $367.4M $500M $349.4M $360.5M $309.4M
 
Basic EPS (Cont. Ops) $2.66 $3.56 $2.15 $2.37 $2.02
Diluted EPS (Cont. Ops) $2.65 $3.54 $2.14 $2.36 $2.01
Weighted Average Basic Share $407.2M $405.4M $460.3M $432.8M $433.2M
Weighted Average Diluted Share $410M $408M $462.8M $435.4M $436.1M
 
EBITDA $1.2B $1.1B $1.1B $1.1B $1.1B
EBIT $557.4M $471.5M $465M $463.4M $415.9M
 
Revenue (Reported) $2.6B $2.4B $2.4B $2.4B $2.3B
Operating Income (Reported) $598.2M $471.5M $465M $463.4M $415.9M
Operating Income (Adjusted) $557.4M $471.5M $465M $463.4M $415.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $406.2M $475.3M $323.6M $300.6M $369.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $419.4M $449.9M $546.5M $439.2M $434M
Inventory $124.7M $79.3M $69.7M $61.2M $51.3M
Prepaid Expenses $239.4M $271.7M -- -- --
Other Current Assets -- -- $353.9M $390.4M $342.2M
Total Current Assets $1.3B $1.3B $1.8B $1.6B $1.3B
 
Property Plant And Equipment $4.1B $5.7B $5.7B $7.3B $7.7B
Long-Term Investments -- $889.1M $1B $1.1B $1.1B
Goodwill $65.6M $60.5M $55.8M $31.3M $28.8M
Other Intangibles $289.5M $343.6M $394.6M $390.4M $316.1M
Other Long-Term Assets $528M $670.5M $935M $641.6M $468.2M
Total Assets $7.1B $9B $10B $11B $11B
 
Accounts Payable $265.2M $118.4M $153.7M $138.3M $147.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $20.8M $71.3M $81.2M $106.4M $140.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.7B $2.3B $2.8B $2.6B $2.1B
 
Long-Term Debt $3.3B $4.7B $4.8B $5.9B $6.2B
Capital Leases -- -- -- -- --
Total Liabilities $5.4B $7.3B $7.8B $8.7B $8.6B
 
Common Stock $176.2M $131M $129.3M $130.2M $124.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.7B $1.6B $2.2B $2.3B $2.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.9M $5.8M $6.1M $1M $533.5K
Total Equity $1.7B $1.7B $2.2B $2.3B $2.4B
 
Total Liabilities and Equity $7.1B $9B $10B $11B $11B
Cash and Short Terms $406.2M $475.3M $323.6M $300.6M $369.2M
Total Debt $3.4B $4.8B $4.9B $6B $6.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $249.1M $245.5M $282.4M $397.2M $476.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $441.4M $457.2M $524M $412M $381.4M
Inventory $83.7M $75.6M $45.2M $30.7M $32.2M
Prepaid Expenses $284.8M $286.7M -- -- --
Other Current Assets -- -- $386.7M $432M --
Total Current Assets $1.1B $1.7B $1.7B $1.3B $1.4B
 
Property Plant And Equipment $5.2B $5B $7B $7.8B $7.8B
Long-Term Investments $757.3M $1B $1B $1.1B $1.2B
Goodwill $61M $52.8M $54.8M $30.9M --
Other Intangibles $322.9M $370.7M $399.4M $341.8M --
Other Long-Term Assets $668M $779M $730.6M $504M --
Total Assets $8.2B $9B $10.9B $11.2B $11.3B
 
Accounts Payable $204.1M $166.2M $129.7M $140.2M $93.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $82.7M $67.6M $88.7M $168.5M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.3B $2.6B $3.2B $2.2B $2.1B
 
Long-Term Debt $3.9B $4.4B $5.2B $6.3B $6.5B
Capital Leases -- -- -- -- --
Total Liabilities $6.6B $7.3B $8.6B $8.7B $8.8B
 
Common Stock $131M $114.2M $127.5M $128.8M $124.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -$199.4M -- -- -- --
Minority Interest, Total $5.5M $5.8M $7.4M $579.3K $841.4K
Total Equity $1.6B $1.7B $2.3B $2.5B $2.5B
 
Total Liabilities and Equity $8.2B $9B $10.9B $11.2B $11.3B
Cash and Short Terms $249.1M $245.5M $282.4M $397.2M $476.4M
Total Debt $4.3B $4.5B $5.2B $6.4B $6.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $547.4M $589.1M $808.9M $582.6M $529.4M
Depreciation & Amoritzation $714.3M $834.3M $837.3M $851.1M $880.9M
Stock-Based Compensation $8M $8.9M $8.1M $5.1M $6.6M
Change in Accounts Receivable -$73.3M -$43.3M -$197.3M -$41.6M -$38M
Change in Inventories -$31.5M $29.2M -$1.5M $1.6M $4.7M
Cash From Operations $1.3B $1.2B $954.7M $1.1B $1.2B
 
Capital Expenditures $1.2B $1.9B $1.9B $1.3B $980.8M
Cash Acquisitions -$38.7M -- -- $44.2M --
Cash From Investing -$1.2B -$2B -$1.3B -$878.3M -$479.5M
 
Dividends Paid (Ex Special Dividend) -$302M $304.2M $265.8M $260.1M $253M
Special Dividend Paid
Long-Term Debt Issued $1.3B $1.9B $1.7B $1.9B $877.1M
Long-Term Debt Repaid -$618.6M -$1B -$1.3B -$1.6B -$923.4M
Repurchase of Common Stock -- $202.9M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $171.2M $887.6M $244.8M -$236.9M -$596.8M
 
Beginning Cash (CF) $167.4M $475.3M $323.6M $300.6M $369.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $243.6M $96M -$113.8M -$25M $82.2M
Ending Cash (CF) $393.5M $573.2M $215.1M $279.3M $453.7M
 
Levered Free Cash Flow $98M -$714.6M -$904.6M -$182.9M $175.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $118.1M $157.6M $115.7M $122.3M $108.8M
Depreciation & Amoritzation $197.4M $194.7M $207.2M $219.2M $230.4M
Stock-Based Compensation $1.5M $2.4M $1.4M $4.4M $2.4M
Change in Accounts Receivable -$7.3M -$17.3M -$40.7M -$8.2M $10.1M
Change in Inventories $9.7M $4.4M $18.6M $9M $3.2M
Cash From Operations $251.5M $232.7M $326.3M $323.7M $367.5M
 
Capital Expenditures $407M $422.9M $291.8M $221.4M $215.3M
Cash Acquisitions -- -- -- $11.9M -$4.7K
Cash From Investing -$406.4M -$254.3M -$244.3M $2.9M -$156.2M
 
Dividends Paid (Ex Special Dividend) $71.1M $64.1M $64.4M $63.1M $73M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $643.4M $427.8M $113.3M $231.1M --
Long-Term Debt Repaid -$238.7M -$379.6M -$220M -$325.1M --
Repurchase of Common Stock $199.4M -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $117.1M -$10M -$252.4M -$261.1M -$68.8M
 
Beginning Cash (CF) $249.1M $245.5M $282.4M $397.2M $476.4M
Foreign Exchange Rate Adjustment $3.3M $1.7M $3M -$2.2M $3.3M
Additions / Reductions -$34.4M -$29.9M -$167.5M $63.3M $145.8M
Ending Cash (CF) $218M $217.3M $117.8M $458.2M $625.5M
 
Levered Free Cash Flow -$155.4M -$190.2M $34.5M $102.3M $152.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $515.7M $770.4M $643.4M $568.6M $448.3M
Depreciation & Amoritzation $768.4M $855.3M $837.2M $883.9M $916.3M
Stock-Based Compensation $9.1M $9M $7.2M $8.7M $4M
Change in Accounts Receivable -$43.6M -$139.4M -$111.6M -$16M -$36.7M
Change in Inventories $6.4M -$12.7M $29.1M $8.9M -$5.9M
Cash From Operations $1.3B $998.2M $970.8M $1.3B $1.1B
 
Capital Expenditures $1.9B $1.9B $1.4B $1B $800.3M
Cash Acquisitions $4.6M -- -- $55.7M -$11.4M
Cash From Investing -$1.9B -$1.8B -$731.5M -$494M -$694.9M
 
Dividends Paid (Ex Special Dividend) $313.8M $273.7M $258.6M $255.1M $261.5M
Special Dividend Paid
Long-Term Debt Issued $1.6B $1.5B $1.4B $1.5B --
Long-Term Debt Repaid -$743M -$939.5M -$1.4B -$1.6B --
Repurchase of Common Stock $199.4M -$1.2M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $269.1M $823.6M -$213.1M -$649.2M -$323.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$407.5M $40.7M $27.2M $109.8M $100.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$610.1M -$925.8M -$474.4M $240.2M $312.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $439.1M $633.7M $460.4M $445.5M $370.6M
Depreciation & Amoritzation $582.6M $622.4M $621.5M $654.5M $700.1M
Stock-Based Compensation $4.8M $5M $4.2M $7.8M $5.3M
Change in Accounts Receivable -$13.3M -$110.5M -$25.6M -$433.3K $410.8K
Change in Inventories $29.4M -$11.8M $20.2M $27.9M $17.2M
Cash From Operations $955M $738.8M $753.5M $924.5M $893M
 
Capital Expenditures $1.3B $1.4B $973.9M $719.6M $550.6M
Cash Acquisitions -- -- -- $11.9M $516.9K
Cash From Investing -$1.4B -$1.2B -$613.6M -$230.5M -$450.2M
 
Dividends Paid (Ex Special Dividend) -$84.1M $202.6M $194.9M $189.9M $201.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B $1.2B $950.1M $546.9M $354.7M
Long-Term Debt Repaid -$731.3M -$650.5M -$750M -$715.6M -$356M
Repurchase of Common Stock $199.4M -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $260.6M $290.2M -$180.2M -$593.7M -$325.9M
 
Beginning Cash (CF) $953M $824.9M $1B $1B $1.1B
Foreign Exchange Rate Adjustment $2.2M $8.6M $3.9M -$2.4M $826.9K
Additions / Reductions -$134.6M -$188.7M -$36.4M $97.9M $117.7M
Ending Cash (CF) $821.8M $644.8M $1B $1.1B $1.3B
 
Levered Free Cash Flow -$350.5M -$650.7M -$220.4M $205M $342.5M

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

GET BETTER TRADE IDEAS

Popular

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
59
Is GOOG Stock a Buy?

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

Alerts

Buy
67
GPCR alert for Dec 9

Structure Therapeutics, Inc. [GPCR] is up 102.52% over the past day.

Buy
62
SMX alert for Dec 9

SMX (Security Matters) Plc [SMX] is down 59.64% over the past day.

Buy
90
KYMR alert for Dec 9

Kymera Therapeutics, Inc. [KYMR] is up 41.67% over the past day.

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

Show me the best stock