Financhill
Sell
49

GTMEF Quote, Financials, Valuation and Earnings

Last price:
$41.95
Seasonality move :
9.91%
Day range:
$41.95 - $41.95
52-week range:
$33.60 - $41.95
Dividend yield:
4.15%
P/E ratio:
15.27x
P/S ratio:
1.97x
P/B ratio:
2.05x
Volume:
--
Avg. volume:
--
1-year change:
24.85%
Market cap:
$6.1B
Revenue:
$3.1B
EPS (TTM):
$2.75
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 $3.1B
Revenue Growth (YoY) 0.54% 5.64% -6.02% 0.68% -2.72%
 
Cost of Revenues $351.2M $375.3M $349.9M $351.8M $314.6M
Gross Profit $2.9B $3B $2.9B $2.9B $2.8B
Gross Profit Margin 89.15% 89.03% 89.12% 89.13% 90.01%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $592.7M $653.8M $674.9M $641.8M $599.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2B $2.2B $2.2B $2.2B $2.2B
Operating Income $857M $801.6M $661.7M $678.4M $672.2M
 
Net Interest Expenses $128.6M $196.3M $158.1M $197.2M $230.2M
EBT. Incl. Unusual Items $547.4M $589.5M $809.9M $582.3M $528.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $171.8M $107.9M $174.4M $140.8M $105.4M
Net Income to Company $547.4M $589.5M $809.9M $582.3M $528.8M
 
Minority Interest in Earnings -$902.1K -$1.4M -$753.6K -$1.2M $325.4K
Net Income to Common Excl Extra Items $374.7M $480.1M $634.7M $440.3M $423.7M
 
Basic EPS (Cont. Ops) $2.72 $3.52 $4.51 $2.88 $2.76
Diluted EPS (Cont. Ops) $2.71 $3.50 $4.49 $2.87 $2.75
Weighted Average Basic Share $133.4M $133.6M $135.5M $144.2M $144.3M
Weighted Average Diluted Share $134.4M $134.6M $136.4M $145.1M $145.3M
 
EBITDA $1.4B $1.6B $1.8B $1.6B $1.7B
EBIT $669.5M $730.2M $966.9M $790.5M $772M
 
Revenue (Reported) $3.2B $3.4B $3.2B $3.2B $3.1B
Operating Income (Reported) $857M $801.6M $661.7M $678.4M $672.2M
Operating Income (Adjusted) $669.5M $730.2M $966.9M $790.5M $772M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $887.3M $842.2M $820.7M $808.7M $753.1M
Revenue Growth (YoY) 9.56% -5.08% -2.55% -1.46% -6.87%
 
Cost of Revenues $118.9M $97.8M $104.1M $80.8M $75.1M
Gross Profit $768.4M $744.4M $716.5M $727.8M $678M
Gross Profit Margin 86.6% 88.39% 87.31% 90% 90.03%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $164.5M $153.5M $156.3M $148M $139.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $559M $546.7M $527.2M $550.3M $537.4M
Operating Income $209.4M $197.7M $189.3M $177.5M $140.6M
 
Net Interest Expenses $31.4M $53.1M $46.9M $53.5M $63.4M
EBT. Incl. Unusual Items $161.9M $327.3M $178M $154.6M $142.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10M $63.1M $45.5M $33.3M $22.1M
Net Income to Company $161.9M $327.3M $178M $154.6M $142.1M
 
Minority Interest in Earnings -$611.8K -$327.5K -$341.7K $226.5K $52.8K
Net Income to Common Excl Extra Items $151.3M $263.8M $132.2M $121.5M $120.1M
 
Basic EPS (Cont. Ops) $1.09 $1.97 $0.87 $0.80 $0.79
Diluted EPS (Cont. Ops) $1.09 $1.95 $0.86 $0.80 $0.79
Weighted Average Basic Share $135.6M $133.6M $144.1M $144.2M $144.4M
Weighted Average Diluted Share $136.6M $134.6M $145M $145.2M $145.3M
 
EBITDA $381.8M $579M $430M $430.5M $438.8M
EBIT $191.9M $365.3M $226.7M $210.9M $207.5M
 
Revenue (Reported) $887.3M $842.2M $820.7M $808.7M $753.1M
Operating Income (Reported) $209.4M $197.7M $189.3M $177.5M $140.6M
Operating Income (Adjusted) $191.9M $365.3M $226.7M $210.9M $207.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.3B $3.4B $3.2B $3.2B $3.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $375.7M $355M $360.2M $328.8M $308.7M
Gross Profit $2.9B $3B $2.8B $2.9B $2.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $624M $638.6M $671.8M $633.6M $590.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.1B $2.2B $2.2B $2.2B $2.1B
Operating Income $819M $790.6M $655.6M $667.1M $635.5M
 
Net Interest Expenses $131.4M $216.4M $150.7M $203.8M $239.9M
EBT. Incl. Unusual Items $516.3M $755.7M $666.1M $559.8M $517.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $120.7M $160.9M $157.4M $128.8M $94.3M
Net Income to Company $519.9M $754.8M $660.6M $558.8M $516.3M
 
Minority Interest in Earnings -$1.3M -$1.2M -$784.4K -$607.2K $156.5K
Net Income to Common Excl Extra Items $394.4M $593.6M $507.9M $430.3M $423M
 
Basic EPS (Cont. Ops) $2.87 $4.36 $3.45 $2.82 $2.76
Diluted EPS (Cont. Ops) $2.85 $4.34 $3.43 $2.81 $2.75
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.4B $1.8B $1.7B $1.6B $1.7B
EBIT $639.7M $904.2M $832.8M $775.7M $769.1M
 
Revenue (Reported) $3.3B $3.4B $3.2B $3.2B $3.1B
Operating Income (Reported) $819M $790.6M $655.6M $667.1M $635.5M
Operating Income (Adjusted) $639.7M $904.2M $832.8M $775.7M $769.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $887.3M $842.2M $820.7M $808.7M $753.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $118.9M $97.8M $104.1M $80.8M $75.1M
Gross Profit $768.4M $744.4M $716.5M $727.8M $678M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $164.5M $153.5M $156.3M $148M $139.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $559M $546.7M $527.2M $550.3M $537.4M
Operating Income $209.4M $197.7M $189.3M $177.5M $140.6M
 
Net Interest Expenses $31.4M $53.1M $46.9M $53.5M $63.4M
EBT. Incl. Unusual Items $161.9M $327.3M $178M $154.6M $142.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10M $63.1M $45.5M $33.3M $22.1M
Net Income to Company $161.9M $327.3M $178M $154.6M $142.1M
 
Minority Interest in Earnings -$611.8K -$327.5K -$341.7K $226.5K $52.8K
Net Income to Common Excl Extra Items $151.3M $263.8M $132.2M $121.5M $120.1M
 
Basic EPS (Cont. Ops) $1.09 $1.97 $0.87 $0.80 $0.79
Diluted EPS (Cont. Ops) $1.09 $1.95 $0.86 $0.80 $0.79
Weighted Average Basic Share $135.6M $133.6M $144.1M $144.2M $144.4M
Weighted Average Diluted Share $136.6M $134.6M $145M $145.2M $145.3M
 
EBITDA $381.8M $579M $430M $430.5M $438.8M
EBIT $191.9M $365.3M $226.7M $210.9M $207.5M
 
Revenue (Reported) $887.3M $842.2M $820.7M $808.7M $753.1M
Operating Income (Reported) $209.4M $197.7M $189.3M $177.5M $140.6M
Operating Income (Adjusted) $191.9M $365.3M $226.7M $210.9M $207.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $406.2M $471.8M $282.8M $300.3M $365.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $419.4M $325M $423.1M $326.5M $336.9M
Inventory $124.7M $78.7M $69.7M $61.1M $50.8M
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 $7.6B
Long-Term Investments -- -- -- -- --
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 $8.9B $10B $11B $10.9B
 
Accounts Payable $265.2M $117.5M $153.8M $138.2M $146.1M
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 $3.8B $3.4B $3.8B $3.8B
Capital Leases -- -- -- -- --
Total Liabilities $5.4B $6.7B $7.2B $8.1B $8B
 
Common Stock $176.2M $164.9M $161.5M $162.4M $154.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.7B $2.2B $2.7B $2.9B $2.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.9M $5.7M $6.2M $1M $528.8K
Total Equity $1.7B $2.2B $2.7B $2.9B $2.9B
 
Total Liabilities and Equity $7.1B $8.9B $10B $11B $10.9B
Cash and Short Terms $406.2M $471.8M $282.8M $300.3M $365.9M
Total Debt $3.4B $4.1B $4.2B $4.5B $4.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $298.5M $284.7M $299M $302.1M $326.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $386.4M $346.5M $407.3M $309.5M $304.1M
Inventory $114.2M $88.3M $97.6M $47.7M $47.3M
Prepaid Expenses $285.8M $397.8M $451.1M -- --
Other Current Assets -- -- -- $400.3M $355.5M
Total Current Assets $1.2B $1.3B $1.8B $1.5B $1.3B
 
Property Plant And Equipment $4.3B $5.7B $6.3B $7.4B $7.8B
Long-Term Investments -- -- -- -- --
Goodwill $64M $59.6M $57.2M $30.9M $19.9M
Other Intangibles $300.5M $390.3M $393.2M $362.2M $318.2M
Other Long-Term Assets $565.5M $654.6M $988.3M $607.9M $454.4M
Total Assets $7.3B $9.2B $10.7B $11B $11.1B
 
Accounts Payable $201.7M $249.8M $156M $144.5M $162.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $90.2M $72.8M $124.8M $140.7M $156.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.6B $2.3B $3.1B $2.7B $2B
 
Long-Term Debt $3.4B $3.9B $3.4B $3.6B $3.9B
Capital Leases -- -- -- -- --
Total Liabilities $5.5B $6.8B $7.8B $8.1B $8.1B
 
Common Stock $174.4M $162.4M $165.6M $160.2M $157M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.3M $5.9M $6.8M $656.6K $876.7K
Total Equity $1.8B $2.4B $2.9B $2.9B $3B
 
Total Liabilities and Equity $7.3B $9.2B $10.7B $11B $11.1B
Cash and Short Terms $298.5M $284.7M $299M $302.1M $326.3M
Total Debt $3.5B $4.2B $4.3B $4.4B $4.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $547.4M $589.5M $809.9M $582.3M $528.8M
Depreciation & Amoritzation $714.3M $835M $838.4M $850.6M $879.9M
Stock-Based Compensation $8M $8.9M $8.1M $5.1M $6.6M
Change in Accounts Receivable -$73.3M -$43.3M -$197.6M -$41.6M -$38M
Change in Inventories -$31.5M $29.3M -$1.5M $1.6M $4.7M
Cash From Operations $1.3B $1.3B $1.2B $1.4B $1.5B
 
Capital Expenditures $1.2B $1.9B $1.9B $1.3B $979.6M
Cash Acquisitions -$38.7M -$32.3M $81.6M -$57.6M -$4.7M
Cash From Investing -$1.2B -$2B -$1.4B -$978.6M -$536M
 
Dividends Paid (Ex Special Dividend) -$302M -$304.4M -$290.1M -$283.8M -$276.6M
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 -- -$203M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $171.2M $732M $40.5M -$495M -$862.3M
 
Beginning Cash (CF) $167.4M $396M $445.1M $323.9M $290.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $243.6M $94.2M -$119.2M -$28.6M $79.8M
Ending Cash (CF) $393.5M $492M $331.2M $299M $372.3M
 
Levered Free Cash Flow $98M -$561.6M -$665M $176.4M $498.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $161.9M $327.3M $178M $154.6M $142.1M
Depreciation & Amoritzation $190M $213.6M $203.3M $219.5M $231.3M
Stock-Based Compensation $1.7M $1.3M $1.4M $2.1M $1.6M
Change in Accounts Receivable -$14.8M -$52.2M -$5.3M -$595.7K $7.2M
Change in Inventories $7.6M -$13M -$27M $12.1M $2.6M
Cash From Operations $347M $235.8M $247.8M $421.6M $391.3M
 
Capital Expenditures $395.9M $405.9M $320.5M $245.4M $145.6M
Cash Acquisitions -- -$2.8M -$4M -$2.4M --
Cash From Investing -$394.1M -$407.6M -$169.3M -$155.5M -$105.6M
 
Dividends Paid (Ex Special Dividend) -$80M -$69.8M -$65.6M -$64.4M -$62.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $229.9M $189.9M $321M $54.1M $172.1M
Long-Term Debt Repaid -$158.4M -$61.4M -$271.8M -$126.4M -$288.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$57.4M -$14M -$112.3M -$260.7M -$321.9M
 
Beginning Cash (CF) $404M $468.7M $328.7M $297.1M $367.5M
Foreign Exchange Rate Adjustment $499.4K $4.4M $1.2M $526.1K -$711.5K
Additions / Reductions -$104.5M -$185.9M -$33.8M $5.4M -$36.2M
Ending Cash (CF) $299.9M $287.2M $296M $303.1M $322.3M
 
Levered Free Cash Flow -$48.9M -$170.2M -$72.7M $176.3M $245.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $519.9M $754.8M $660.6M $558.8M $516.3M
Depreciation & Amoritzation $734.4M $858.6M $828M $866.9M $891.7M
Stock-Based Compensation $8.4M $8.6M $8.2M $5.9M $6M
Change in Accounts Receivable -$41.6M -$80.8M -$150.6M -$36.9M -$30.2M
Change in Inventories -$41.9M $8.7M -$15.5M $40.7M -$4.9M
Cash From Operations $1.4B $1.2B $1.2B $1.6B $1.4B
 
Capital Expenditures $1.4B $1.9B $1.8B $1.2B $879.9M
Cash Acquisitions -$38M -$35.2M $80.5M -$56M -$2.3M
Cash From Investing -$1.4B -$2B -$1.1B -$964.9M -$486M
 
Dividends Paid (Ex Special Dividend) -$306.2M -$294.2M -$286M -$282.5M -$274.3M
Special Dividend Paid
Long-Term Debt Issued $1.3B $1.8B $1.8B $1.7B $995.1M
Long-Term Debt Repaid -$744.7M -$923.3M -$1.5B -$1.5B -$1.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $56.2M $775.4M -$57.8M -$643.4M -$923.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14M $12.8M $32.8M $10.7M $38.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$11.8M -$682.8M -$567.6M $425.4M $567.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $161.9M $327.3M $178M $154.6M $142.1M
Depreciation & Amoritzation $190M $213.6M $203.3M $219.5M $231.3M
Stock-Based Compensation $1.7M $1.3M $1.4M $2.1M $1.6M
Change in Accounts Receivable -$14.8M -$52.2M -$5.3M -$595.7K $7.2M
Change in Inventories $7.6M -$13M -$27M $12.1M $2.6M
Cash From Operations $347M $235.8M $247.8M $421.6M $391.3M
 
Capital Expenditures $395.9M $405.9M $320.5M $245.4M $145.6M
Cash Acquisitions -- -$2.8M -$4M -$2.4M --
Cash From Investing -$394.1M -$407.6M -$169.3M -$155.5M -$105.6M
 
Dividends Paid (Ex Special Dividend) -$80M -$69.8M -$65.6M -$64.4M -$62.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $229.9M $189.9M $321M $54.1M $172.1M
Long-Term Debt Repaid -$158.4M -$61.4M -$271.8M -$126.4M -$288.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$57.4M -$14M -$112.3M -$260.7M -$321.9M
 
Beginning Cash (CF) $404M $468.7M $328.7M $297.1M $367.5M
Foreign Exchange Rate Adjustment $499.4K $4.4M $1.2M $526.1K -$711.5K
Additions / Reductions -$104.5M -$185.9M -$33.8M $5.4M -$36.2M
Ending Cash (CF) $299.9M $287.2M $296M $303.1M $322.3M
 
Levered Free Cash Flow -$48.9M -$170.2M -$72.7M $176.3M $245.7M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
71
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
68
MCRI alert for Jul 18

Monarch Casino & Resort [MCRI] is up 19.81% over the past day.

Sell
41
NEGG alert for Jul 18

Newegg Commerce [NEGG] is up 17.85% over the past day.

Buy
72
MNPR alert for Jul 18

Monopar Therapeutics [MNPR] is up 13.2% over the past day.

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

Show me the best stock