Financhill
Buy
52

GD Quote, Financials, Valuation and Earnings

Last price:
$340.40
Seasonality move :
6.34%
Day range:
$345.12 - $361.42
52-week range:
$239.20 - $369.70
Dividend yield:
1.73%
P/E ratio:
22.41x
P/S ratio:
1.79x
P/B ratio:
3.65x
Volume:
2M
Avg. volume:
1.5M
1-year change:
34.77%
Market cap:
$93.6B
Revenue:
$52.6B
EPS (TTM):
$15.46
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $38.5B $39.4B $42.3B $47.7B $52.6B
Revenue Growth (YoY) 1.43% 2.44% 7.27% 12.88% 10.13%
 
Cost of Revenues $32.1B $32.8B $35.6B $40.4B $44.6B
Gross Profit $6.4B $6.6B $6.7B $7.4B $8B
Gross Profit Margin 16.66% 16.8% 15.78% 15.43% 15.13%
 
R&D Expenses $415M $480M $510M $565M $486M
Selling, General & Admin $2.2B $2.4B $2.4B $2.6B $2.6B
Other Inc / (Exp) $134M $189M $82M $68M --
Operating Expenses $2.2B $2.4B $2.4B $2.6B $2.6B
Operating Income $4.2B $4.2B $4.2B $4.8B $5.4B
 
Net Interest Expenses $431M $391M $399M $393M $402M
EBT. Incl. Unusual Items $3.9B $4B $4B $4.5B $5.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $616M $646M $669M $758M $893M
Net Income to Company $3.3B $3.4B $3.3B $3.8B $4.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.3B $3.4B $3.3B $3.8B $4.2B
 
Basic EPS (Cont. Ops) $11.61 $12.31 $12.14 $13.81 $15.65
Diluted EPS (Cont. Ops) $11.55 $12.19 $12.02 $13.63 $15.45
Weighted Average Basic Share $280.4M $275.3M $273.1M $273.9M $269.1M
Weighted Average Diluted Share $282M $278.2M $275.7M $277.5M $272.4M
 
EBITDA $5.1B $5.1B $5.1B $5.7B $6.3B
EBIT $4.2B $4.2B $4.2B $4.8B $5.4B
 
Revenue (Reported) $38.5B $39.4B $42.3B $47.7B $52.6B
Operating Income (Reported) $4.2B $4.2B $4.2B $4.8B $5.4B
Operating Income (Adjusted) $4.2B $4.2B $4.2B $4.8B $5.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $10.3B $10.9B $11.7B $13.3B $14.4B
Revenue Growth (YoY) -1.8% 5.43% 7.53% 14.31% 7.81%
 
Cost of Revenues $8.5B $9B $9.7B $11.3B $12.2B
Gross Profit $1.8B $1.8B $1.9B $2.1B $2.1B
Gross Profit Margin 17.16% 16.87% 16.48% 15.63% 14.89%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $580M $604M $635M $662M $689M
Other Inc / (Exp) $39M $69M $17M $21M --
Operating Expenses $580M $604M $635M $662M $689M
Operating Income $1.2B $1.2B $1.3B $1.4B $1.5B
 
Net Interest Expenses $93M $85M $78M $76M $63M
EBT. Incl. Unusual Items $1.1B $1.2B $1.2B $1.4B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $180M $219M $222M $220M $256M
Net Income to Company $952M $992M $1B $1.1B $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $952M $992M $1B $1.1B $1.1B
 
Basic EPS (Cont. Ops) $3.42 $3.62 $3.68 $4.20 $4.23
Diluted EPS (Cont. Ops) $3.39 $3.58 $3.64 $4.15 $4.17
Weighted Average Basic Share $278.3M $274M $272.8M $273.4M $269.9M
Weighted Average Diluted Share $280.6M $277.2M $275.9M $276.9M $273.9M
 
EBITDA $1.4B $1.5B $1.5B $1.7B $1.7B
EBIT $1.2B $1.2B $1.3B $1.4B $1.5B
 
Revenue (Reported) $10.3B $10.9B $11.7B $13.3B $14.4B
Operating Income (Reported) $1.2B $1.2B $1.3B $1.4B $1.5B
Operating Income (Adjusted) $1.2B $1.2B $1.3B $1.4B $1.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $38.5B $39.4B $42.3B $47.7B $52.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $32.1B $32.8B $35.6B $40.4B $44.6B
Gross Profit $6.4B $6.6B $6.7B $7.4B $8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.4B $2.4B $2.6B $2.6B
Other Inc / (Exp) $134M $189M $82M $68M --
Operating Expenses $2.2B $2.4B $2.4B $2.6B $2.6B
Operating Income $4.2B $4.2B $4.2B $4.8B $5.4B
 
Net Interest Expenses $424M $364M $343M $324M $314M
EBT. Incl. Unusual Items $3.9B $4B $4B $4.5B $5.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $616M $646M $669M $758M $893M
Net Income to Company $3.3B $3.4B $3.3B $3.8B $4.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.3B $3.4B $3.3B $3.8B $4.2B
 
Basic EPS (Cont. Ops) $11.63 $12.32 $12.14 $13.81 $15.64
Diluted EPS (Cont. Ops) $11.55 $12.20 $12.03 $13.64 $15.46
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5.1B $5.1B $5.1B $5.7B $6.3B
EBIT $4.2B $4.2B $4.2B $4.8B $5.4B
 
Revenue (Reported) $38.5B $39.4B $42.3B $47.7B $52.6B
Operating Income (Reported) $4.2B $4.2B $4.2B $4.8B $5.4B
Operating Income (Adjusted) $4.2B $4.2B $4.2B $4.8B $5.4B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $39.4B $42.3B $47.7B $52.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $32.8B $35.6B $40.4B $44.6B --
Gross Profit $6.6B $6.7B $7.4B $8B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4B $2.4B $2.6B $2.6B --
Other Inc / (Exp) $189M $82M $68M $36M --
Operating Expenses $2.4B $2.4B $2.6B $2.6B --
Operating Income $4.2B $4.2B $4.8B $5.4B --
 
Net Interest Expenses $364M $343M $324M $314M --
EBT. Incl. Unusual Items $4B $4B $4.5B $5.1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $646M $669M $758M $893M --
Net Income to Company $3.4B $3.3B $3.8B $4.2B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.4B $3.3B $3.8B $4.2B --
 
Basic EPS (Cont. Ops) $12.32 $12.14 $13.81 $15.64 --
Diluted EPS (Cont. Ops) $12.20 $12.03 $13.64 $15.46 --
Weighted Average Basic Share $1.1B $1.1B $1.1B $1.1B --
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1.1B --
 
EBITDA $5.1B $5.1B $5.7B $6.3B --
EBIT $4.2B $4.2B $4.8B $5.4B --
 
Revenue (Reported) $39.4B $42.3B $47.7B $52.6B --
Operating Income (Reported) $4.2B $4.2B $4.8B $5.4B --
Operating Income (Adjusted) $4.2B $4.2B $4.8B $5.4B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.6B $1.2B $1.9B $1.7B $2.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $11.5B $11.8B $11B $11.2B $10.8B
Inventory $5.3B $6.3B $8.6B $9.7B $9.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.5B $1.7B $2.1B $1.7B --
Total Current Assets $20B $21.1B $23.6B $24.4B $24.2B
 
Property Plant And Equipment $6.7B $7.2B $6.2B $6.5B $7.5B
Long-Term Investments -- -- -- -- --
Goodwill $20.1B $20.3B $20.6B $20.6B --
Other Intangibles $2B $1.8B $1.7B $1.5B --
Other Long-Term Assets $2.6B $2.5B $2.8B $3B --
Total Assets $50.1B $51.6B $54.8B $55.9B $57.2B
 
Accounts Payable $3.2B $3.4B $3.1B $3.3B $2.7B
Accrued Expenses $1B $1.1B $1.2B $1.3B --
Current Portion Of Long-Term Debt $1B $1.3B $507M $1.5B --
Current Portion Of Capital Lease Obligations $337M $288M $325M $319M --
Other Current Liabilities $1.3B $1.3B $1.2B $1.2B --
Total Current Liabilities $14B $15.3B $16.4B $17.8B $16.8B
 
Long-Term Debt $12.1B $10.6B $10.3B $8.9B $8.5B
Capital Leases -- -- -- -- --
Total Liabilities $32.4B $33B $33.5B $33.8B $31.6B
 
Common Stock $482M $482M $482M $482M $482M
Other Common Equity Adj -$1.9B -$2.2B -$1.2B -$1.5B --
Common Equity $17.6B $18.6B $21.3B $22.1B $25.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $17.6B $18.6B $21.3B $22.1B $25.6B
 
Total Liabilities and Equity $50.1B $51.6B $54.8B $55.9B $57.2B
Cash and Short Terms $1.6B $1.2B $1.9B $1.7B $2.3B
Total Debt $13.2B $11.8B $10.8B $10.4B $9.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.6B $1.2B $1.9B $1.7B $2.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $11.5B $11.8B $11B $11.2B $10.8B
Inventory $5.3B $6.3B $8.6B $9.7B $9.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.5B $1.7B $2.1B $1.7B --
Total Current Assets $20B $21.1B $23.6B $24.4B $24.2B
 
Property Plant And Equipment $6.7B $7.2B $6.2B $6.5B $7.5B
Long-Term Investments -- -- -- -- --
Goodwill $20.1B $20.3B $20.6B $20.6B --
Other Intangibles $2B $1.8B $1.7B $1.5B --
Other Long-Term Assets $2.6B $2.5B $2.8B $3B --
Total Assets $50.1B $51.6B $54.8B $55.9B $57.2B
 
Accounts Payable $3.2B $3.4B $3.1B $3.3B $2.7B
Accrued Expenses $1B $1.1B $1.2B $1.3B --
Current Portion Of Long-Term Debt $1B $1.3B $507M $1.5B --
Current Portion Of Capital Lease Obligations $337M $288M $325M $319M --
Other Current Liabilities $1.3B $1.3B $1.2B $1.2B --
Total Current Liabilities $14B $15.3B $16.4B $17.8B $16.8B
 
Long-Term Debt $12.1B $10.6B $10.3B $8.9B $8.5B
Capital Leases -- -- -- -- --
Total Liabilities $32.4B $33B $33.5B $33.8B $31.6B
 
Common Stock $482M $482M $482M $482M $482M
Other Common Equity Adj -$1.9B -$2.2B -$1.2B -$1.5B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $17.6B $18.6B $21.3B $22.1B $25.6B
 
Total Liabilities and Equity $50.1B $51.6B $54.8B $55.9B $57.2B
Cash and Short Terms $1.6B $1.2B $1.9B $1.7B $2.3B
Total Debt $13.2B $11.8B $10.8B $10.4B $9.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $3.3B $3.4B $3.3B $3.8B $4.2B
Depreciation & Amoritzation $890M $884M $863M $886M $924M
Stock-Based Compensation $126M $165M $181M $183M $196M
Change in Accounts Receivable -$272M -$210M $951M -$245M $410M
Change in Inventories $405M -$980M -$2.2B -$1.2B $450M
Cash From Operations $4.3B $4.6B $4.7B $4.1B $5.1B
 
Capital Expenditures $887M $1.1B $904M $916M $1.2B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$902M -$1.5B -$945M -$959M -$1.3B
 
Dividends Paid (Ex Special Dividend) $1.3B $1.4B $1.4B $1.5B $1.6B
Special Dividend Paid
Long-Term Debt Issued $3.5B -- -- -- --
Long-Term Debt Repaid -$5B -$1B -$1.3B -$500M --
Repurchase of Common Stock $1.8B $1.2B $434M $1.5B $637M
Other Financing Activities $56M $127M $18M $161M --
Cash From Financing -$4.6B -$3.5B -$3.1B -$3.4B -$3.2B
 
Beginning Cash (CF) $1.6B $1.2B $1.9B $1.7B $2.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.2B -$361M $671M -$216M $636M
Ending Cash (CF) $382M $881M $2.6B $1.5B $3B
 
Levered Free Cash Flow $3.4B $3.5B $3.8B $3.2B $4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $952M $992M $1B $1.1B $1.1B
Depreciation & Amoritzation $240M $240M $222M $240M $252M
Stock-Based Compensation $30M $25M $45M $46M $50M
Change in Accounts Receivable -$153M -$891M $592M $801M $1.1B
Change in Inventories $311M -$65M -$315M $417M $581M
Cash From Operations $1.7B $669M $1.2B $2.2B $1.6B
 
Capital Expenditures $385M $494M $304M $355M $609M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$385M -$492M -$333M -$368M -$864M
 
Dividends Paid (Ex Special Dividend) $332M $345M $360M $389M $405M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2B -$1B -- -$500M --
Repurchase of Common Stock $337M $110M -- $1.3B $37M
Other Financing Activities -$167M $24M $58M $11M --
Cash From Financing -$2.8B -$1.4B -$302M -$2.2B -$884M
 
Beginning Cash (CF) $1.6B $1.2B $1.9B $1.7B $2.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.5B -$1.3B $561M -$404M -$187M
Ending Cash (CF) $67M -$12M $2.5B $1.3B $2.1B
 
Levered Free Cash Flow $1.3B $175M $892M $1.8B $952M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $3.3B $3.4B $3.3B $3.8B $4.2B
Depreciation & Amoritzation $890M $884M $863M $886M $924M
Stock-Based Compensation $126M $165M $181M $183M $196M
Change in Accounts Receivable -$272M -$210M $951M -$245M $410M
Change in Inventories $405M -$980M -$2.2B -$1.2B $450M
Cash From Operations $4.3B $4.6B $4.7B $4.1B $5.1B
 
Capital Expenditures $887M $1.1B $904M $916M $1.2B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$902M -$1.5B -$945M -$959M -$1.3B
 
Dividends Paid (Ex Special Dividend) $1.3B $1.4B $1.4B $1.5B $1.6B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$500M --
Repurchase of Common Stock $1.8B $1.2B $434M $1.5B $637M
Other Financing Activities $56M $127M $18M $161M --
Cash From Financing -$4.6B -$3.5B -$3.1B -$3.4B -$3.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.2B -$361M $671M -$216M $636M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.4B $3.5B $3.8B $3.2B $4B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $3.4B $3.3B $3.8B $4.2B --
Depreciation & Amoritzation $884M $863M $886M $924M --
Stock-Based Compensation $165M $181M $183M $196M --
Change in Accounts Receivable -$210M $951M -$245M $410M --
Change in Inventories -$980M -$2.2B -$1.2B $450M --
Cash From Operations $4.6B $4.7B $4.1B $5.1B --
 
Capital Expenditures $1.1B $904M $916M $1.2B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5B -$945M -$959M -$1.3B --
 
Dividends Paid (Ex Special Dividend) $1.4B $1.4B $1.5B $1.6B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $1.4B --
Long-Term Debt Repaid -$1B -$1.3B -$500M -$1.5B --
Repurchase of Common Stock $1.2B $434M $1.5B $637M --
Other Financing Activities $127M $18M $161M $39M --
Cash From Financing -$3.5B -$3.1B -$3.4B -$3.2B --
 
Beginning Cash (CF) $8.9B $6.5B $6.2B $7.6B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$361M $671M -$216M $636M --
Ending Cash (CF) $8.5B $7.1B $6B $8.3B --
 
Levered Free Cash Flow $3.5B $3.8B $3.2B $4B --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

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

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock