GPK logo

GPK

Graphic Packaging Holding Company

$22.27
+$0.08(+0.36%)
70
Overall
100
Value
40
Tech
--
Quality
Market Cap
$6.63B
Volume
3.34M
52W Range
$20.86 - $30.70
Target Price
$25.90
Order:

Income Statement

MetricTrendChart
2015
Dec
2016
Dec
2017
Dec
2018
Dec
2019
Dec
2020
Dec
2021
Dec
2022
Dec
2023
Dec
2024
Dec
REVENUE
Total Revenue
$4.2B$4.3B$4.4B$6.0B$6.2B$6.6B$7.2B$9.4B$9.4B$8.8B
Total Revenue
$4.2B$4.3B$4.4B$6.0B$6.2B$6.6B$7.2B$9.4B$9.4B$8.8B
COST OF GOODS SOLD
Cost of Revenue
$-3.4B$-3.5B$-3.7B$-5.1B$5.1B$5.5B$6.1B$7.6B$7.3B$6.8B
GROSS PROFIT
Gross Profit
$789.1M$791.9M$707.6M$952.4M$1.1B$1.1B$1.1B$1.8B$2.1B$2.0B
OPERATING EXPENSES
Operating Expenses
$362.0M$395.9M$379.7M$494.2M$482.7M$454.0M$388.0M$793.0M$869.0M$838.0M
Research & Development
$-13.8M$-14.9M$-14.4M$-8.7M$9.2M$10.0M$10.0M$14.0M$16.0M$17.0M
Research Expense
--------$9.2M$10.0M$10.0M------
Selling, General & Administrative
$347.7M$355.7M$345.6M$472.1M$511.8M$513.0M$528.0M$774.0M$805.0M$774.0M
Selling & Marketing Expenses
$347.7M$355.7M$345.6M$472.1M------------
General & Administrative Expenses
$-29.0M$-35.0M$-38.0M$-61.0M$511.8M$513.0M$528.0M$774.0M$805.0M$774.0M
Salaries & Wages
$22.0M$37.1M$31.1M$14.9M$-37.9M$-61.0M$-138.0M------
Depreciation & Amortization
$-280.5M$-299.3M$-330.3M$-430.6M$447.2M$476.0M$489.0M$553.0M$619.0M$557.0M
Depreciation & Amortization
$-280.5M$-299.3M$-330.3M$-1.3M$447.2M$476.0M$489.0M------
Amortization
$-52.9M$-59.3M$-61.8M$-70.0M$1.5B$1.5B$2.1B$2.1B$2.2B$26.0M
Other Operating Expenses
$-7.7M$3.1M$3.0M$7.2M$8.8M$2.0M$-2.0M$19.0M$64.0M$64.0M
OPERATING INCOME
Operating income
$427.1M$396.0M$327.9M$458.2M$534.1M$524.0M$407.0M$906.0M$1.2B$1.1B
EBITDA
$650.8M$635.2M$596.3M$781.2M$819.7M$849.0M$901.0M$1.5B$1.8B$1.7B
NON-OPERATING ITEMS
Interest Expense (Non-Operating)
$67.8M$76.6M$89.7M$123.7M$140.6M$129.0M$123.0M$197.0M$239.0M$230.0M
Net Non-Operating Interest Income/Expense
$-67.8M$-76.6M$-89.7M$-123.7M$-140.6M$-129.0M$-123.0M$-197.0M$-17.0M$-42.0M
Gain on Sale of Securities
----$-2.1M$-600.0K------------
Other Income/Expense
$-1.2M$-1.8M$-16.5M$-14.2M$39.1M$150.0M$-6.0M$-124.0M$2.0M$2.0M
Other Special Charges
----$14.8M$13.0M$-39.5M$-151.0M$5.0M$7.0M$-3.0M$-3.0M
SPECIAL ITEMS
Restructring And Mn A Income
$-228.9M$-278.6M$-240.9M--$-7.7M$-94.0M$-21.0M$10.0M$47.0M$54.0M
Special Income Charges
$229.6M$278.6M$3.7M$38.6M$7.7M$94.0M$21.0M$-10.0M$-113.0M$-52.0M
Impairment of Capital Assets
$-700.0K$-1.0M$-3.7M$-38.6M------------
PRE-TAX INCOME
EBIT
$366.2M$331.1M$260.9M$346.2M$367.8M$373.0M$412.0M$913.0M$1.2B$1.1B
Pre-Tax Income
$359.3M$319.4M$253.0M$347.5M$354.0M$244.0M$289.0M$716.0M$932.0M$886.0M
INCOME TAX
Tax Provision
$130.4M$93.2M$-45.5M$54.7M$76.3M$42.0M$74.0M$194.0M$210.0M$229.0M
NET INCOME
Net Income
$230.1M$228.0M$300.2M$221.1M$206.8M$167.0M$204.0M$522.0M$723.0M$658.0M
Net Income (Continuing Operations)
$230.1M$228.0M$300.2M$221.1M$206.8M$167.0M$204.0M$522.0M$737.0M$658.0M
Net Income (Discontinued Operations)
$230.1M$228.0M$300.2M$221.1M$206.8M$167.0M$204.0M$522.0M$723.0M$658.0M
Net Income (Common Stockholders)
$230.1M$228.0M$300.2M$221.1M$282.6M$167.0M$204.0M$522.0M$723.0M$658.0M
Normalized Income
------------$324.3M----$933.1M
TOTALS
Total Expenses
$-3.0B$-3.1B$-3.3B$-4.6B$5.6B$5.9B$6.5B$8.4B$8.2B$7.7B
SHARE & EPS DATA
Average Shares Outstanding
$329.5M$320.9M$311.1M$309.5M$294.1M$278.8M$297.1M$308.9M$83.4M$304.6M
Average Shares Outstanding (Diluted)
$330.7M$321.5M$311.9M$310.1M$294.8M$279.6M$297.9M$308.9M$83.8M$304.6M
Shares Outstanding
$323.0M$312.1M$309.7M$297.2M$290.3M$267.8M$307.1M$307.1M$306.1M$300.2M
Basic EPS
$0.70$0.71$0.97$0.71$0.70$0.60$0.69$1.69$2.35$2.16
Basic EPS (Continuing Operations)
--------$0.70$0.60$0.69$1.69$2.35$2.16
Diluted EPS
$0.70$0.71$0.96$0.71$0.70$0.60$0.68$1.69$2.34$2.16
Diluted EPS (Continuing Operations)
--------$0.70$0.60$0.68$1.69$2.34$2.16
OTHER METRICS
Acquisition Expense
--------$4.1M$-2.0M$84.0M$23.0M$4.0M$2.0M
Earnings from equity interest
$1.2M$1.8M$1.7M$1.2M$400.0K$1.0M$1.0M--$1.0M$1.0M
Earnings From Equity Interest Net Of Tax
$1.2M$1.8M$1.7M$1.2M$400.0K$1.0M$1.0M--$1.0M$1.0M
Gain On Sale Of P P E
$-1.9M$-800.0K$3.7M--------------
Gains Loss On Disposal Of Discontinued Operations
----------------$-14.0M$66.0M
Interest Expense Operating
$-60.9M$-64.9M$-81.8M$-125.0M$-126.8M$-120.0M$-116.0M------
Minority Interests
------$-72.9M$-71.3M$-36.0M$-12.0M------
Net Income Discontinuous Operations
----------------$-14.0M$66.0M
Net Income Extraordinary
$230.1M------------------
Other Gand A
$-29.0M$-35.0M$-38.0M$-61.0M$511.8M$513.0M$528.0M$774.0M$805.0M$774.0M
Rent And Landing Fees
$-29.0M$-35.0M$-38.0M$-61.0M------------
Selling Expense
$347.7M$355.7M$345.6M$472.1M------------
Othspecchg
$20.3M------------------
Restruct
$-228.9M$-278.6M$-240.9M--$-7.7M$-94.0M$-21.0M$10.0M$47.0M$54.0M

Financial data is updated quarterly and may not reflect the most recent earnings.

ABCD
1SymbolPriceChangeVol
2GPK$22.27+0.4%3.34M
3
4
5
6

Get Graphic Packaging Holding Company Data in Excel

Stream real-time data directly to your spreadsheets

BUY NOW
Stock data provided by MarketXLS.