Financhill
Sell
42

GPN Quote, Financials, Valuation and Earnings

Last price:
$80.54
Seasonality move :
1.55%
Day range:
$79.61 - $80.92
52-week range:
$65.93 - $120.00
Dividend yield:
1.24%
P/E ratio:
12.98x
P/S ratio:
2.01x
P/B ratio:
0.88x
Volume:
2.4M
Avg. volume:
4.3M
1-year change:
-27.85%
Market cap:
$19.6B
Revenue:
$10.1B
EPS (TTM):
$6.20
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.4B $8.5B $9B $9.7B $10.1B
Revenue Growth (YoY) 51.13% 14.82% 5.3% 7.56% 4.68%
 
Cost of Revenues $3.7B $3.8B $3.8B $3.7B $3.8B
Gross Profit $3.8B $4.8B $5.2B $5.9B $6.3B
Gross Profit Margin 50.82% 55.73% 57.9% 61.39% 62.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9B $3.4B $3.5B $4.1B $4.3B
Other Inc / (Exp) -- -- -$1B -$136.7M $273.1M
Operating Expenses $2.9B $3.4B $3.5B $4.1B $4.3B
Operating Income $894M $1.4B $1.7B $1.9B $2.1B
 
Net Interest Expenses $300M $314.3M $415.8M $546.4M $464.8M
EBT. Incl. Unusual Items $594M $1B $224.3M $1.2B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $77.2M $169M $166.7M $209M $295.1M
Net Income to Company $605.1M $987.9M $143.3M $1B $1.6B
 
Minority Interest in Earnings -$20.6M -$22.4M -$31.8M -$42.6M -$73.8M
Net Income to Common Excl Extra Items $584.5M $965.5M $111.5M $986.2M $1.6B
 
Basic EPS (Cont. Ops) $1.95 $3.30 $0.41 $3.78 $6.18
Diluted EPS (Cont. Ops) $1.95 $3.29 $0.40 $3.77 $6.16
Weighted Average Basic Share $299.2M $292.7M $275.2M $261.1M $254.3M
Weighted Average Diluted Share $300.5M $293.7M $275.6M $261.7M $254.8M
 
EBITDA $2.6B $3.1B $2.3B $3.6B $4.4B
EBIT $937.5M $1.4B $673.8M $1.8B $2.5B
 
Revenue (Reported) $7.4B $8.5B $9B $9.7B $10.1B
Operating Income (Reported) $894M $1.4B $1.7B $1.9B $2.1B
Operating Income (Adjusted) $937.5M $1.4B $673.8M $1.8B $2.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2B $2.2B $2.3B $2.4B $2.4B
Revenue Growth (YoY) 4.54% 8.35% 6.32% 5.57% -0.33%
 
Cost of Revenues $925.2M $957.2M $947.8M $922.4M $921.2M
Gross Profit $1.1B $1.2B $1.3B $1.5B $1.5B
Gross Profit Margin 53.51% 55.61% 58.66% 61.89% 61.81%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $789.5M $823.1M $1B $1B $1B
Other Inc / (Exp) -- -- -$244.8M -- $4M
Operating Expenses $789.5M $823.1M $1B $1B $1B
Operating Income $275.3M $375.9M $301.6M $452.3M $466.9M
 
Net Interest Expenses $78.9M $91.6M $111.8M $126.2M $117.7M
EBT. Incl. Unusual Items $196.4M $284.4M -$55.1M $326M $353.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.7M $52.2M -$31.4M $19.4M $58.7M
Net Income to Company $198.4M $249.6M -$4.4M $323.1M $312.8M
 
Minority Interest in Earnings -$1.7M -$4.9M -$6.6M -$9.8M -$7M
Net Income to Common Excl Extra Items $196.7M $244.7M -$11M $313.3M $305.7M
 
Basic EPS (Cont. Ops) $0.66 $0.87 -$0.04 $1.22 $1.24
Diluted EPS (Cont. Ops) $0.66 $0.87 -$0.04 $1.22 $1.24
Weighted Average Basic Share $296.4M $282.1M $263.1M $256.9M $246.7M
Weighted Average Diluted Share $297.7M $282.6M $263.1M $257.6M $247.2M
 
EBITDA $705.1M $806.3M $475.1M $949.3M $962.4M
EBIT $279.5M $377.7M $67.9M $488.2M $510.3M
 
Revenue (Reported) $2B $2.2B $2.3B $2.4B $2.4B
Operating Income (Reported) $275.3M $375.9M $301.6M $452.3M $466.9M
Operating Income (Adjusted) $279.5M $377.7M $67.9M $488.2M $510.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $7.5B $8.7B $9.1B $9.8B $10.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.6B $3.8B $3.8B $3.7B $3.8B
Gross Profit $3.9B $4.9B $5.3B $6.1B $6.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9B $3.4B $3.7B $4.1B $4.3B
Other Inc / (Exp) -- -- -$1.3B $108.1M $277.1M
Operating Expenses $2.9B $3.4B $3.7B $4.1B $4.3B
Operating Income $925.2M $1.5B $1.6B $2B $2.1B
 
Net Interest Expenses $288.8M $327M $436M $560.9M $456.3M
EBT. Incl. Unusual Items $636.5M $1.1B -$115.1M $1.6B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $82.3M $200.6M $83.1M $259.8M $334.4M
Net Income to Company $652.9M $1B -$110.7M $1.4B $1.6B
 
Minority Interest in Earnings -$15.3M -$25.6M -$33.5M -$45.7M -$71.1M
Net Income to Common Excl Extra Items $637.6M $1B -$144.3M $1.3B $1.6B
 
Basic EPS (Cont. Ops) $2.13 $3.50 -$0.46 $5.05 $6.21
Diluted EPS (Cont. Ops) $2.13 $3.49 -$0.47 $5.04 $6.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.6B $3.2B $2B $4.1B $4.4B
EBIT $970.5M $1.5B $364M $2.3B $2.5B
 
Revenue (Reported) $7.5B $8.7B $9.1B $9.8B $10.1B
Operating Income (Reported) $925.2M $1.5B $1.6B $2B $2.1B
Operating Income (Adjusted) $970.5M $1.5B $364M $2.3B $2.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2B $2.2B $2.3B $2.4B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $925.2M $957.2M $947.8M $922.4M $921.2M
Gross Profit $1.1B $1.2B $1.3B $1.5B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $789.5M $823.1M $1B $1B $1B
Other Inc / (Exp) -- -- -$244.8M -- $4M
Operating Expenses $789.5M $823.1M $1B $1B $1B
Operating Income $275.3M $375.9M $301.6M $452.3M $466.9M
 
Net Interest Expenses $78.9M $91.6M $111.8M $126.2M $117.7M
EBT. Incl. Unusual Items $196.4M $284.4M -$55.1M $326M $353.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.7M $52.2M -$31.4M $19.4M $58.7M
Net Income to Company $198.4M $249.6M -$4.4M $323.1M $312.8M
 
Minority Interest in Earnings -$1.7M -$4.9M -$6.6M -$9.8M -$7M
Net Income to Common Excl Extra Items $196.7M $244.7M -$11M $313.3M $305.7M
 
Basic EPS (Cont. Ops) $0.66 $0.87 -$0.04 $1.22 $1.24
Diluted EPS (Cont. Ops) $0.66 $0.87 -$0.04 $1.22 $1.24
Weighted Average Basic Share $296.4M $282.1M $263.1M $256.9M $246.7M
Weighted Average Diluted Share $297.7M $282.6M $263.1M $257.6M $247.2M
 
EBITDA $705.1M $806.3M $475.1M $949.3M $962.4M
EBIT $279.5M $377.7M $67.9M $488.2M $510.3M
 
Revenue (Reported) $2B $2.2B $2.3B $2.4B $2.4B
Operating Income (Reported) $275.3M $375.9M $301.6M $452.3M $466.9M
Operating Income (Adjusted) $279.5M $377.7M $67.9M $488.2M $510.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.9B $2B $2B $2.1B $2.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $794.2M $946.2M $998.3M $1.1B $1.1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.9B $1.8B $3.2B $4.9B $2.4B
Total Current Assets $4.6B $4.7B $6.3B $8.1B $6B
 
Property Plant And Equipment $1.6B $1.7B $1.8B $2.2B $2.3B
Long-Term Investments -- -- -- -- --
Goodwill $23.9B $24.8B $23.3B $26.7B $26.3B
Other Intangibles $12B $11.6B $9.7B $10.2B $8.9B
Other Long-Term Assets $2.1B $2.4B $3.6B $2.6B $2.5B
Total Assets $44.2B $45.3B $44.8B $50.6B $46.9B
 
Accounts Payable $128.7M $262M $229.4M $290.4M $320.1M
Accrued Expenses $756.2M $839.6M $824.7M $930.1M $979.5M
Current Portion Of Long-Term Debt $827.4M $78.5M $1.2B $620.6M $1.1B
Current Portion Of Capital Lease Obligations $103.7M $103.6M $80.2M $81.7M $71.6M
Other Current Liabilities $1.3B $1.4B $2.5B $3.7B $1.6B
Total Current Liabilities $4.5B $4.5B $6.9B $8.1B $6.3B
 
Long-Term Debt $8.5B $11.4B $12.3B $15.7B $15.2B
Capital Leases -- -- -- -- --
Total Liabilities $16.7B $19.4B $22.3B $26.8B $23.9B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$202.3M -$234.2M -$406M -$258.9M -$613M
Common Equity $27.3B $25.6B $22.3B $23B $22.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $154.7M $241.2M $236.7M $788.3M $735.9M
Total Equity $27.5B $25.9B $22.5B $23.8B $23B
 
Total Liabilities and Equity $44.2B $45.3B $44.8B $50.6B $46.9B
Cash and Short Terms $1.9B $2B $2B $2.1B $2.5B
Total Debt $9.7B $12B $14.2B $17.3B $16.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.1B $2B $2B $2.2B $2.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $824.8M $973M $1.1B $1.1B $1.1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $2B $2.1B $2.4B $6.4B $2.7B
Total Current Assets $4.9B $5.2B $5.6B $9.7B $6.7B
 
Property Plant And Equipment $1.6B $1.7B $2B $2.2B $2.4B
Long-Term Investments -- -- -- -- --
Goodwill $23.9B $24.8B $26.9B $26.7B $26.4B
Other Intangibles $11.7B $11.3B $10.6B $9.8B $8.7B
Other Long-Term Assets $2.2B $2.5B $3.5B $2.6B $2.5B
Total Assets $44.3B $45.4B $48.6B $51.8B $47.6B
 
Accounts Payable $2.1B -- -- -- $2.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $64.5M $120.2M $1.2B $1.6B $1.2B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.5B $1.7B $1.9B $5.2B $2.3B
Total Current Liabilities $4.1B $4.9B $6.1B $10.5B $7.1B
 
Long-Term Debt $9.6B $11.7B $16.5B $15.6B $15B
Capital Leases -- -- -- -- --
Total Liabilities $17.4B $20B $25.8B $28.8B $24.6B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$212.4M -$247.2M -$410.8M -$297.4M -$449.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $150.4M $235.2M $799.6M $770.3M $776.2M
Total Equity $26.8B $25.4B $22.9B $23B $23B
 
Total Liabilities and Equity $44.3B $45.4B $48.6B $51.8B $47.6B
Cash and Short Terms $2.1B $2B $2B $2.2B $2.9B
Total Debt $10.2B $12.3B $18.2B $18.2B $16.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $605.1M $987.9M $143.3M $1B $1.6B
Depreciation & Amoritzation $1.6B $1.7B $1.7B $1.8B $1.9B
Stock-Based Compensation $148.8M $180.8M $163.3M $209M $164.2M
Change in Accounts Receivable $56M -$165.5M -$112M -$78.6M -$10.4M
Change in Inventories -- -- -- -- --
Cash From Operations $2.3B $2.8B $2.2B $2.2B $3.5B
 
Capital Expenditures $436.2M $493.2M $615.7M $658.1M $674.9M
Cash Acquisitions -$160.8M -$1.8B -$95.4M -$3.7B $475.4M
Cash From Investing -$438.3M -$2.3B -$675.5M -$4.4B -$173.9M
 
Dividends Paid (Ex Special Dividend) -$233.2M -$259.7M -$274M -$260.4M -$252.8M
Special Dividend Paid
Long-Term Debt Issued $2.4B $7.2B $9.8B $10.3B $9.6B
Long-Term Debt Repaid -$2.3B -$4.8B -$7.9B -$9.1B -$8.3B
Repurchase of Common Stock -$631.1M -$2.6B -$3B -$459.5M -$1.6B
Other Financing Activities -$612.5M $48.7M -$389.8M -$24.7M -$438.5M
Cash From Financing -$1.5B -$405.4M -$1.4B $2.1B -$2.8B
 
Beginning Cash (CF) $1.7B $2.1B $2.1B $2.2B $2.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $329.7M $81.6M $191.8M $28.8M $591.9M
Ending Cash (CF) $2.1B $2.1B $2.2B $2.3B $2.7B
 
Levered Free Cash Flow $1.9B $2.3B $1.6B $1.6B $2.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $198.4M $249.6M -$4.4M $323.1M $312.8M
Depreciation & Amoritzation $425.6M $428.7M $407.3M $461.1M $452.1M
Stock-Based Compensation $37.2M $38.4M $89.6M $40.1M $39.7M
Change in Accounts Receivable -$37.1M -$34.2M $30.8M $50.9M -$36.7M
Change in Inventories -- -- -- -- --
Cash From Operations $599.4M $630M $599.5M $529.6M $555.1M
 
Capital Expenditures $86.2M $156.1M $162.2M $145.4M $127.6M
Cash Acquisitions -$11.1M -$4.7M -$4B -$2.6M -$49.9M
Cash From Investing -$96.9M -$160.8M -$4.2B -$148M -$173.1M
 
Dividends Paid (Ex Special Dividend) -$57.6M -$70.2M -$65.8M -$63.6M -$61.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.1B $1.5B $4.7B $4.7B $1.8B
Long-Term Debt Repaid -$1.6B -$1.2B -$1.8B -$2.6B -$2.5B
Repurchase of Common Stock -$803M -$649.7M -$202.8M -$800M -$446.3M
Other Financing Activities -$6.8M -$7.2M -$17.8M -$403.6M $410.4M
Cash From Financing -$369M -$376.3M $3.6B -$276.7M -$31.5M
 
Beginning Cash (CF) $2.1B $2.1B $2.2B $2.3B $2.7B
Foreign Exchange Rate Adjustment -$21.1M -$36.1M $18.6M -$34M $61.8M
Additions / Reductions $133.4M $92.8M $3.6M $104.9M $350.5M
Ending Cash (CF) $2.2B $2.2B $2.2B $2.3B $3.1B
 
Levered Free Cash Flow $513.2M $473.9M $437.3M $384.1M $427.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $652.9M $1B -$110.7M $1.4B $1.6B
Depreciation & Amoritzation $1.6B $1.7B $1.6B $1.8B $1.9B
Stock-Based Compensation $158.1M $182M $214.4M $159.5M $163.9M
Change in Accounts Receivable -$28.8M -$162.6M -$47M -$58.5M -$98.1M
Change in Inventories -- -- -- -- --
Cash From Operations $2.5B $2.8B $2.2B $2.2B $3.6B
 
Capital Expenditures $417.6M $563.2M $621.7M $641.4M $657.1M
Cash Acquisitions -$104.7M -$1.8B -$4.1B $297.7M $428.1M
Cash From Investing -$365.6M -$2.4B -$4.7B -$302.3M -$199M
 
Dividends Paid (Ex Special Dividend) -$232.5M -$272.4M -$269.5M -$258.3M -$250.3M
Special Dividend Paid
Long-Term Debt Issued $3.9B $6.6B $13B $10.4B $6.7B
Long-Term Debt Repaid -$3.7B -$4.4B -$8.6B -$9.9B -$8.3B
Repurchase of Common Stock -$1B -$2.5B -$2.5B -$1.1B -$1.3B
Other Financing Activities -$619.3M $48.2M -$400.3M -$410.5M $375.4M
Cash From Financing -$1.8B -$412.7M $2.6B -$1.7B -$2.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $273.7M $41M $102.5M $130.1M $837.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.1B $2.2B $1.6B $1.5B $2.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $198.4M $249.6M -$4.4M $323.1M $312.8M
Depreciation & Amoritzation $425.6M $428.7M $407.3M $461.1M $452.1M
Stock-Based Compensation $37.2M $38.4M $89.6M $40.1M $39.7M
Change in Accounts Receivable -$37.1M -$34.2M $30.8M $50.9M -$36.7M
Change in Inventories -- -- -- -- --
Cash From Operations $599.4M $630M $599.5M $529.6M $555.1M
 
Capital Expenditures $86.2M $156.1M $162.2M $145.4M $127.6M
Cash Acquisitions -$11.1M -$4.7M -$4B -$2.6M -$49.9M
Cash From Investing -$96.9M -$160.8M -$4.2B -$148M -$173.1M
 
Dividends Paid (Ex Special Dividend) -$57.6M -$70.2M -$65.8M -$63.6M -$61.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.1B $1.5B $4.7B $4.7B $1.8B
Long-Term Debt Repaid -$1.6B -$1.2B -$1.8B -$2.6B -$2.5B
Repurchase of Common Stock -$803M -$649.7M -$202.8M -$800M -$446.3M
Other Financing Activities -$6.8M -$7.2M -$17.8M -$403.6M $410.4M
Cash From Financing -$369M -$376.3M $3.6B -$276.7M -$31.5M
 
Beginning Cash (CF) $2.1B $2.1B $2.2B $2.3B $2.7B
Foreign Exchange Rate Adjustment -$21.1M -$36.1M $18.6M -$34M $61.8M
Additions / Reductions $133.4M $92.8M $3.6M $104.9M $350.5M
Ending Cash (CF) $2.2B $2.2B $2.2B $2.3B $3.1B
 
Levered Free Cash Flow $513.2M $473.9M $437.3M $384.1M $427.5M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

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

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock