Financhill
Sell
36

GL Quote, Financials, Valuation and Earnings

Last price:
$122.68
Seasonality move :
3.48%
Day range:
$110.75 - $123.04
52-week range:
$38.95 - $133.76
Dividend yield:
0.81%
P/E ratio:
10.26x
P/S ratio:
1.99x
P/B ratio:
1.94x
Volume:
1.1M
Avg. volume:
779.4K
1-year change:
13.96%
Market cap:
$10.3B
Revenue:
$5.8B
EPS (TTM):
$11.95
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) 4.66% 8.08% 2.06% 4.22% 6.07%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $286.8M $301.9M $335M $331.9M $382.5M
Other Inc / (Exp) $1.3M $1.2M $1.2M $308K $354K
Operating Expenses $292.8M $294M $343.7M $341.9M $373.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses $86.7M $83.5M $90.4M $102.3M $127.1M
EBT. Incl. Unusual Items $896.7M $1.3B $1.1B $1.2B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $164.9M $243.5M $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 $1B $894.4M $970.8M $1.1B
 
Basic EPS (Cont. Ops) $6.90 $10.10 $9.13 $10.21 $11.99
Diluted EPS (Cont. Ops) $6.82 $9.99 $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 $983.4M $1.4B $1.2B $1.3B $1.5B
 
Revenue (Reported) $4.7B $5.1B $5.2B $5.4B $5.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $983.4M $1.4B $1.2B $1.3B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.3B $1.3B $1.4B $1.5B
Revenue Growth (YoY) 8.13% 5.5% 2.98% 6.04% 3.57%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $72M $75.9M $87.1M $85.2M $97.1M
Other Inc / (Exp) $304K $212K $384K $123K $162K
Operating Expenses $74.3M $75.1M $89.1M $86.7M $97.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses $21.4M $19.7M $24.7M $25.7M $35.7M
EBT. Incl. Unusual Items $250M $579.8M $296.7M $336.7M $312.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $45.7M $115.7M $54.4M $61.9M $57.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $204.2M $464.1M $242.3M $274.8M $255.2M
 
Basic EPS (Cont. Ops) $1.96 $1.77 $2.18 $2.92 $3.04
Diluted EPS (Cont. Ops) $1.93 $1.76 $2.14 $2.88 $3.01
Weighted Average Basic Share $104.4M $100.4M $97M $94.1M $84M
Weighted Average Diluted Share $105.8M $101.3M $98.6M $95.5M $84.7M
 
EBITDA -- -- -- -- --
EBIT $271.4M $599.4M $321.4M $362.4M $348.1M
 
Revenue (Reported) $1.2B $1.3B $1.3B $1.4B $1.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $271.4M $599.4M $321.4M $362.4M $348.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.7B $5.1B $5.2B $5.2B $5.5B
Revenue Growth (YoY) -- -- -- -- --
 
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 $293.9M $296.9M $351.1M $342.8M $394.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses $86.7M $83.5M $90.4M $102.3M $127.1M
EBT. Incl. Unusual Items $896.7M $1.3B $1.1B $1.2B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $164.9M $243.5M $207.7M $223.5M $255.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $731.8M $1B $894.4M $970.8M $1.1B
 
Basic EPS (Cont. Ops) $6.91 $7.30 $8.81 $10.22 $12.03
Diluted EPS (Cont. Ops) $6.83 $7.22 $8.71 $10.08 $11.95
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $983.4M $1.4B $1.2B $1.3B $1.5B
 
Revenue (Reported) $4.7B $5.1B $5.2B $5.2B $5.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $983.4M $1.4B $1.2B $1.3B $1.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5.1B $5.2B $5.2B $5.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $150M $168.7M $166.8M $186.8M --
Other Inc / (Exp) $1.2M $1.2M $308K $354K --
Operating Expenses $296.9M $351.1M $342.8M $394.2M --
Operating Income -- -- -- -- --
 
Net Interest Expenses $83.5M $90.4M $102.3M $127.1M --
EBT. Incl. Unusual Items $1.3B $1.1B $1.2B $1.3B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $243.5M $207.7M $223.5M $255.9M --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1B $894.4M $970.8M $1.1B --
 
Basic EPS (Cont. Ops) $7.30 $8.81 $10.22 $12.03 --
Diluted EPS (Cont. Ops) $7.22 $8.71 $10.08 $11.95 --
Weighted Average Basic Share $408.3M $391.7M $380.4M $357.1M --
Weighted Average Diluted Share $412.8M $396M $385.5M $359.3M --
 
EBITDA -- -- -- -- --
EBIT $1.4B $1.2B $1.3B $1.5B --
 
Revenue (Reported) $5.1B $5.2B $5.2B $5.5B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.4B $1.2B $1.3B $1.5B --
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 $21.9B $22B $17.3B $18.7B $18.1B
 
Property Plant And Equipment $186M $205M $212M $240M $285M
Long-Term Investments $21.3B $21.4B $16.6B $18B $17.2B
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 $1.9B $2B $2.1B $2.1B $2.7B
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 $21.9B $22B $17.3B $18.7B $18.1B
 
Property Plant And Equipment $186M $205M $212M $240M $285M
Long-Term Investments $21.3B $21.4B $16.6B $18B $17.2B
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 -- -- -- -- --
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 $1.9B $2B $2.1B $2.1B $2.7B
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) $75.9M $94.8M $92.2M $92.6M $103.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20.6M $707K -$13.3M $14.8M $45.1M
Ending Cash (CF) $94.8M $92.2M $92.6M $103.2M $165.3M
 
Levered Free Cash Flow $1.4B $1.4B $1.4B $1.4B $1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $371.8M $397.1M $477.3M $350.8M --
 
Capital Expenditures $15.5M $7M $8.2M $9.1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$269.7M -$275.3M -$247.8M -$731.9M --
 
Dividends Paid (Ex Special Dividend) -$19.5M -$19.7M -$20.1M -$21.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $42.3M $45M $242M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$132.7M -$119.5M -$179.3M -$23.5M --
Other Financing Activities -$13.8M -$13.8M -$54.5M $124.5M --
Cash From Financing -$113.3M -$84.7M -$151.7M $357M --
 
Beginning Cash (CF) $94.8M $92.2M $92.6M $103.2M --
Foreign Exchange Rate Adjustment -$2.2M -$1.6M $1.7M $4.6M --
Additions / Reductions -$11.2M $37.1M $77.8M -$24.2M --
Ending Cash (CF) $81.5M $127.6M $172.1M $83.5M --
 
Levered Free Cash Flow $356.3M $390.2M $469.1M $341.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
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 -- -- $250.5M $203M $1B
Long-Term Debt Repaid -$386.9M -- -- -- --
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20.6M $707K -$13.3M $14.8M $45.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.4B $1.4B $1.4B $1.4B $1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $371.8M $397.1M $477.3M $350.8M --
 
Capital Expenditures $15.5M $7M $8.2M $9.1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$269.7M -$275.3M -$247.8M -$731.9M --
 
Dividends Paid (Ex Special Dividend) -$19.5M -$19.7M -$20.1M -$21.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $42.3M $45M $242M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$132.7M -$119.5M -$179.3M -$23.5M --
Other Financing Activities -$13.8M -$13.8M -$54.5M $124.5M --
Cash From Financing -$113.3M -$84.7M -$151.7M $357M --
 
Beginning Cash (CF) $94.8M $92.2M $92.6M $103.2M --
Foreign Exchange Rate Adjustment -$2.2M -$1.6M $1.7M $4.6M --
Additions / Reductions -$11.2M $37.1M $77.8M -$24.2M --
Ending Cash (CF) $81.5M $127.6M $172.1M $83.5M --
 
Levered Free Cash Flow $356.3M $390.2M $469.1M $341.7M --

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

GET BETTER TRADE IDEAS

Popular

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…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

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

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is up 43.59% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is up 39.42% over the past day.

Sell
47
FNGO alert for Apr 10

MicroSectors FANG+ Index 2X Leveraged ETN [FNGO] is up 27.34% over the past day.

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

Show me the best stock