Financhill
Sell
48

GPC Quote, Financials, Valuation and Earnings

Last price:
$118.79
Seasonality move :
2.26%
Day range:
$117.70 - $120.54
52-week range:
$112.74 - $164.45
Dividend yield:
3.39%
P/E ratio:
18.36x
P/S ratio:
0.71x
P/B ratio:
3.80x
Volume:
3.1M
Avg. volume:
1.7M
1-year change:
-24.53%
Market cap:
$16.5B
Revenue:
$23.5B
EPS (TTM):
$6.47
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $16.5B $18.9B $22.1B $23.1B $23.5B
Revenue Growth (YoY) -5.62% 14.11% 17.09% 4.5% 1.72%
 
Cost of Revenues $10.9B $12.2B $14.4B $14.8B $15B
Gross Profit $5.7B $6.6B $7.7B $8.3B $8.5B
Gross Profit Margin 34.19% 35.16% 35.03% 35.91% 36.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.4B $5.2B $5.8B $6.2B $6.6B
Other Inc / (Exp) -$501.3M $99.6M $32.3M $59.8M -$169.9M
Operating Expenses $4.7B $5.5B $6.1B $6.5B $7.1B
Operating Income $971.7M $1.2B $1.6B $1.7B $1.4B
 
Net Interest Expenses $91M $62.2M $73.9M $64.5M $96.8M
EBT. Incl. Unusual Items $379.4M $1.2B $1.6B $1.7B $1.2B
Earnings of Discontinued Ops. -$192.5M -- -- -- --
Income Tax Expense $216M $301.6M $389.9M $425.8M $271.9M
Net Income to Company $163.4M $898.8M $1.2B $1.3B $904.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$29.1M $898.8M $1.2B $1.3B $904.1M
 
Basic EPS (Cont. Ops) -$0.20 $6.27 $8.36 $9.38 $6.49
Diluted EPS (Cont. Ops) -$0.20 $6.23 $8.31 $9.33 $6.47
Weighted Average Basic Share $144.5M $143.4M $141.5M $140.4M $139.2M
Weighted Average Diluted Share $145.1M $144.2M $142.3M $141M $139.7M
 
EBITDA $743.3M $1.6B $2B $2.2B $1.7B
EBIT $470.4M $1.3B $1.6B $1.8B $1.3B
 
Revenue (Reported) $16.5B $18.9B $22.1B $23.1B $23.5B
Operating Income (Reported) $971.7M $1.2B $1.6B $1.7B $1.4B
Operating Income (Adjusted) $470.4M $1.3B $1.6B $1.8B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.3B $4.8B $5.5B $5.6B $5.8B
Revenue Growth (YoY) -0.66% 12.97% 15% 1.13% 3.3%
 
Cost of Revenues $2.8B $3.1B $3.5B $3.6B $3.7B
Gross Profit $1.4B $1.7B $2B $2B $2.1B
Gross Profit Margin 34.06% 35.26% 35.73% 36.4% 35.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.3B $1.5B $1.5B $1.7B
Other Inc / (Exp) -$1.6M $22.1M $5.4M $15.4M -$52.6M
Operating Expenses $1.2B $1.4B $1.6B $1.6B $1.8B
Operating Income $245.9M $338.1M $347.6M $418.7M $249M
 
Net Interest Expenses $18.8M $14.3M $15.6M $15.3M $29.4M
EBT. Incl. Unusual Items $225.5M $345.9M $337.4M $418.8M $167M
Earnings of Discontinued Ops. -$428K -- -- -- --
Income Tax Expense $53.9M $89.9M $85.4M $101.9M $33.9M
Net Income to Company $171.6M $256M $252M $316.9M $133.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $171.2M $256M $252M $316.9M $133.1M
 
Basic EPS (Cont. Ops) $1.19 $1.80 $1.79 $2.27 $0.96
Diluted EPS (Cont. Ops) $1.18 $1.79 $1.77 $2.26 $0.96
Weighted Average Basic Share $144.3M $142.3M $141M $139.8M $138.9M
Weighted Average Diluted Share $146.9M $143M $142M $140.3M $139.2M
 
EBITDA $314.1M $432.8M $440.9M $522.7M $308.5M
EBIT $244.4M $360.2M $353M $434.1M $196.4M
 
Revenue (Reported) $4.3B $4.8B $5.5B $5.6B $5.8B
Operating Income (Reported) $245.9M $338.1M $347.6M $418.7M $249M
Operating Income (Adjusted) $244.4M $360.2M $353M $434.1M $196.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $16.5B $18.9B $22.1B $23.1B $23.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.9B $12.2B $14.4B $14.8B $15B
Gross Profit $5.7B $6.6B $7.7B $8.3B $8.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.4B $5.2B $5.8B $6.2B $6.6B
Other Inc / (Exp) -$501.3M $99.6M $32.3M $59.8M -$169.9M
Operating Expenses $4.7B $5.5B $6.1B $6.5B $7.1B
Operating Income $971.7M $1.2B $1.6B $1.7B $1.4B
 
Net Interest Expenses $91M $62.2M $73.9M $64.5M $96.8M
EBT. Incl. Unusual Items $379.4M $1.2B $1.6B $1.7B $1.2B
Earnings of Discontinued Ops. -$192.5M -- -- -- --
Income Tax Expense $216M $301.6M $389.9M $425.8M $271.9M
Net Income to Company $163.4M $898.8M $1.2B $1.3B $904.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$29.1M $898.8M $1.2B $1.3B $904.1M
 
Basic EPS (Cont. Ops) -$0.20 $6.27 $8.36 $9.38 $6.50
Diluted EPS (Cont. Ops) -$0.22 $6.24 $8.31 $9.33 $6.47
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $743.3M $1.6B $2B $2.2B $1.7B
EBIT $470.4M $1.3B $1.6B $1.8B $1.3B
 
Revenue (Reported) $16.5B $18.9B $22.1B $23.1B $23.5B
Operating Income (Reported) $971.7M $1.2B $1.6B $1.7B $1.4B
Operating Income (Adjusted) $470.4M $1.3B $1.6B $1.8B $1.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $18.9B $22.1B $23.1B $23.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.2B $14.4B $14.8B $15B --
Gross Profit $6.6B $7.7B $8.3B $8.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.2B $5.8B $6.2B $6.6B --
Other Inc / (Exp) $99.6M $32.3M $59.8M -$169.9M --
Operating Expenses $5.5B $6.1B $6.5B $7.1B --
Operating Income $1.2B $1.6B $1.7B $1.4B --
 
Net Interest Expenses $62.2M $73.9M $64.5M $96.8M --
EBT. Incl. Unusual Items $1.2B $1.6B $1.7B $1.2B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $301.6M $389.9M $425.8M $271.9M --
Net Income to Company $898.8M $1.2B $1.3B $904.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $898.8M $1.2B $1.3B $904.1M --
 
Basic EPS (Cont. Ops) $6.27 $8.36 $9.38 $6.50 --
Diluted EPS (Cont. Ops) $6.24 $8.31 $9.33 $6.47 --
Weighted Average Basic Share $573.8M $565.9M $561.5M $556.8M --
Weighted Average Diluted Share $576.9M $569.3M $564.2M $558.7M --
 
EBITDA $1.6B $2B $2.2B $1.7B --
EBIT $1.3B $1.6B $1.8B $1.3B --
 
Revenue (Reported) $18.9B $22.1B $23.1B $23.5B --
Operating Income (Reported) $1.2B $1.6B $1.7B $1.4B --
Operating Income (Adjusted) $1.3B $1.6B $1.8B $1.3B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $990.2M $714.7M $653.5M $1.1B $480M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.6B $1.8B $2.2B $2.2B $2.2B
Inventory $3.5B $3.9B $4.4B $4.7B $5.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1B $1.4B $1.5B $1.6B $1.7B
Total Current Assets $7.1B $7.8B $8.8B $9.6B $9.9B
 
Property Plant And Equipment $2.2B $2.3B $2.4B $2.9B $3.7B
Long-Term Investments -- -- -- -- --
Goodwill $1.9B $1.9B $2.6B $2.7B $2.9B
Other Intangibles $1.5B $1.4B $1.8B $1.8B $1.8B
Other Long-Term Assets $644.1M $985.9M $847.3M $949.5M $1B
Total Assets $13.4B $14.4B $16.5B $18B $19.3B
 
Accounts Payable $4.1B $4.8B $5.5B $5.5B $5.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.5B $1.7B $1.9B $1.8B $1.9B
Total Current Liabilities $5.9B $6.6B $7.7B $7.8B $8.5B
 
Long-Term Debt $2.5B $2.4B $3.1B $3.6B $3.7B
Capital Leases -- -- -- -- --
Total Liabilities $10.2B $10.8B $12.7B $13.6B $14.9B
 
Common Stock $144.4M $142.2M $140.9M $139.6M $138.8M
Other Common Equity Adj -$1B -$857.7M -$1B -$976.9M -$1.3B
Common Equity $3.2B $3.5B $3.8B $4.4B $4.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13.2M $12.5M $14.1M $15.9M $14.4M
Total Equity $3.2B $3.5B $3.8B $4.4B $4.4B
 
Total Liabilities and Equity $13.4B $14.4B $16.5B $18B $19.3B
Cash and Short Terms $990.2M $714.7M $653.5M $1.1B $480M
Total Debt $2.7B $2.4B $3.3B $3.9B $4.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $990.2M $714.7M $653.5M $1.1B $480M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.6B $1.8B $2.2B $2.2B $2.2B
Inventory $3.5B $3.9B $4.4B $4.7B $5.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1B $1.4B $1.5B $1.6B $1.7B
Total Current Assets $7.1B $7.8B $8.8B $9.6B $9.9B
 
Property Plant And Equipment $2.2B $2.3B $2.4B $2.9B $3.7B
Long-Term Investments -- -- -- -- --
Goodwill $1.9B $1.9B $2.6B $2.7B $2.9B
Other Intangibles $1.5B $1.4B $1.8B $1.8B $1.8B
Other Long-Term Assets $644.1M $985.9M $847.3M $949.5M $1B
Total Assets $13.4B $14.4B $16.5B $18B $19.3B
 
Accounts Payable $4.1B $4.8B $5.5B $5.5B $5.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.5B $1.7B $1.9B $1.8B $1.9B
Total Current Liabilities $5.9B $6.6B $7.7B $7.8B $8.5B
 
Long-Term Debt $2.5B $2.4B $3.1B $3.6B $3.7B
Capital Leases -- -- -- -- --
Total Liabilities $10.2B $10.8B $12.7B $13.6B $14.9B
 
Common Stock $144.4M $142.2M $140.9M $139.6M $138.8M
Other Common Equity Adj -$1B -$857.7M -$1B -$976.9M -$1.3B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13.2M $12.5M $14.1M $15.9M $14.4M
Total Equity $3.2B $3.5B $3.8B $4.4B $4.4B
 
Total Liabilities and Equity $13.4B $14.4B $16.5B $18B $19.3B
Cash and Short Terms $990.2M $714.7M $653.5M $1.1B $480M
Total Debt $2.7B $2.4B $3.3B $3.9B $4.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $163.4M $898.8M $1.2B $1.3B $904.1M
Depreciation & Amoritzation $272.8M $291M $347.8M $350.5M $408M
Stock-Based Compensation $22.6M $25.6M $38.1M $57.2M $40.7M
Change in Accounts Receivable $957.5M -$259M -$244.4M $32M -$50.9M
Change in Inventories $58.5M -$329.2M -$380.4M -$69.1M -$440.5M
Cash From Operations $2B $1.3B $1.5B $1.4B $1.3B
 
Capital Expenditures $153.5M $266.1M $339.6M $512.7M $567.3M
Cash Acquisitions $318.2M -$266.6M -$1.7B -$296.1M -$1.1B
Cash From Investing $171.6M -$506.2M -$1.7B -$705.8M -$1.5B
 
Dividends Paid (Ex Special Dividend) -$453.3M -$465.6M -$495.9M -$526.7M -$554.9M
Special Dividend Paid
Long-Term Debt Issued $2.6B $892.7M $5.1B $3.8B $895.3M
Long-Term Debt Repaid -$3.5B -$1.1B -$4.1B -$3.2B -$496.2M
Repurchase of Common Stock -$96.2M -$333.6M -$222.7M -$261.5M -$150M
Other Financing Activities -$65.2M -$7.2M -$19.7M -$11M -$11.3M
Cash From Financing -$1.5B -$989.5M $205.1M -$292.2M -$333.9M
 
Beginning Cash (CF) $277M $990.2M $714.7M $653.5M $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $677.4M -$237.4M -$12.2M $437.7M -$590.2M
Ending Cash (CF) $990.2M $714.7M $653.5M $1.1B $480M
 
Levered Free Cash Flow $1.9B $992.1M $1.1B $922.9M $683.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $171.6M $256M $252M $316.9M $133.1M
Depreciation & Amoritzation $69.8M $72.6M $88M $88.6M $112.1M
Stock-Based Compensation $6.3M $4.8M $10.3M $9.9M $3.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $579.1M $250.1M $222.4M $353.2M $155M
 
Capital Expenditures $48.1M $127.9M $95.6M $162.8M $181.7M
Cash Acquisitions -$5.5M -$140.7M -$102.4M -$78M -$127.8M
Cash From Investing -$47.2M -$266.3M -$27.3M -$232.4M -$262.3M
 
Dividends Paid (Ex Special Dividend) -$114M -$116.4M -$126.4M -$133.3M -$143.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $749.4M $650.4M $561.1M $1.2B $97.7M
Long-Term Debt Repaid -$1.1B -$650.3M -$560.8M -$693.3M -$371.8M
Repurchase of Common Stock -$496K -$49.7M -$50M -$89.1M -$37.5M
Other Financing Activities -$50.1M -$1.9M -$2.9M -$2.2M -$3.2M
Cash From Financing -$484.6M -$170.8M -$180.9M $306.9M -$458.8M
 
Beginning Cash (CF) $900.1M $919.1M $629.2M $654.6M $1.1B
Foreign Exchange Rate Adjustment $42.7M -$17.4M $10.1M $19.7M -$32.1M
Additions / Reductions $47.3M -$187M $14.2M $427.7M -$566.1M
Ending Cash (CF) $990.2M $714.7M $653.5M $1.1B $480M
 
Levered Free Cash Flow $531M $122.2M $126.7M $190.3M -$26.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $163.4M $898.8M $1.2B $1.3B $904.1M
Depreciation & Amoritzation $272.8M $291M $347.8M $350.5M $408M
Stock-Based Compensation $22.6M $25.6M $38.1M $57.2M $40.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2B $1.3B $1.5B $1.4B $1.3B
 
Capital Expenditures $153.5M $266.1M $339.6M $512.7M $567.3M
Cash Acquisitions $318.2M -$266.6M -$1.7B -$296.1M -$1.1B
Cash From Investing $171.6M -$506.2M -$1.7B -$705.8M -$1.5B
 
Dividends Paid (Ex Special Dividend) -$453.3M -$465.6M -$495.9M -$526.7M -$554.9M
Special Dividend Paid
Long-Term Debt Issued $2.6B $892.7M $5.1B $3.8B $895.3M
Long-Term Debt Repaid -$3.5B -$1.1B -$4.1B -$3.2B -$496.2M
Repurchase of Common Stock -$96.2M -$333.6M -$222.7M -$261.5M -$150M
Other Financing Activities -$65.2M -$7.2M -$19.7M -$11M -$11.3M
Cash From Financing -$1.5B -$989.5M $205.1M -$292.2M -$333.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $677.4M -$237.4M -$12.2M $437.7M -$590.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.9B $992.1M $1.1B $922.9M $683.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $898.8M $1.2B $1.3B $904.1M --
Depreciation & Amoritzation $291M $347.8M $350.5M $408M --
Stock-Based Compensation $25.6M $38.1M $57.2M $40.7M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $1.5B $1.4B $1.3B --
 
Capital Expenditures $266.1M $339.6M $512.7M $567.3M --
Cash Acquisitions -$266.6M -$1.7B -$296.1M -$1.1B --
Cash From Investing -$506.2M -$1.7B -$705.8M -$1.5B --
 
Dividends Paid (Ex Special Dividend) -$465.6M -$495.9M -$526.7M -$554.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $892.7M $5.1B $3.8B $895.3M --
Long-Term Debt Repaid -$1.1B -$4.1B -$3.2B -$496.2M --
Repurchase of Common Stock -$333.6M -$222.7M -$261.5M -$150M --
Other Financing Activities -$7.2M -$19.7M -$11M -$11.3M --
Cash From Financing -$989.5M $205.1M -$292.2M -$333.9M --
 
Beginning Cash (CF) $4B $2.5B $2.5B $3.8B --
Foreign Exchange Rate Adjustment -$38.1M -$49.1M $10.9M -$31.8M --
Additions / Reductions -$237.4M -$12.2M $437.7M -$590.2M --
Ending Cash (CF) $3.7B $2.4B $2.9B $3.2B --
 
Levered Free Cash Flow $992.1M $1.1B $922.9M $683.9M --

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

GET BETTER TRADE IDEAS

Popular

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

Is Palantir a Good Stock to Buy?
Is Palantir a Good Stock to Buy?

Palantir Technologies (PLTR) stock soared to its highest level in…

Why Is Sportradar Stock Going Up?
Why Is Sportradar Stock Going Up?

Sportradar (NASDAQ:SRAD) should be on your radar for a stock…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

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

Show me the best stock