First Time Loading...

Graphic Packaging Holding Co
NYSE:GPK

Watchlist Manager
Graphic Packaging Holding Co Logo
Graphic Packaging Holding Co
NYSE:GPK
Watchlist
Price: 27.53 USD 0.84% Market Closed
Updated: Apr 28, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Balance Sheet

11.2B
+2%
Assets
Growth Rates:
1 Year
+8%
3 Years
+43%
5 Years
+58%
7 Years
+143%
10 Years
+145%
8.4B
+0.3%
Liabilities
Growth Rates:
1 Year
+3%
3 Years
+32%
5 Years
+53%
7 Years
+137%
10 Years
+140%
2.8B
+10%
Equity
Growth Rates:
1 Year
+29%
3 Years
+95%
5 Years
+76%
7 Years
+163%
10 Years
+162%

Balance Sheet Decomposition
Graphic Packaging Holding Co

11.2B
Assets
8.4B
Liabilities
11.2B
Assets
8.4B
Liabilities
Current Assets 2.8B
Cash & Short-Term Investments 162m
Receivables 835m
Other Current Assets 1.8B
Non-Current Assets 8.3B
PP&E 5B
Intangibles 2.9B
Other Non-Current Assets 415m
Current Liabilities 2.6B
Accounts Payable 1.1B
Accrued Liabilities 731m
Short-Term Debt 18m
Other Current Liabilities 746m
Non-Current Liabilities 5.8B
Long-Term Debt 4.6B
Other Non-Current Liabilities 1.2B

Balance Sheet
Graphic Packaging Holding Co

Rotate your device to view
Balance Sheet
Currency: USD
Dec-2014 Dec-2015 Dec-2016 Dec-2017 Dec-2018 Dec-2019 Dec-2020 Dec-2021 Dec-2022 Dec-2023
Assets
Cash & Cash Equivalents
82
55
59
67
71
153
179
172
150
162
Cash Equivalents
82
55
59
67
71
153
179
172
150
162
Total Receivables
414
424
427
327
583
515
654
859
879
835
Accounts Receivables
346
337
363
278
475
462
597
785
804
716
Other Receivables
68
87
64
49
108
53
57
74
75
119
Inventory
522
557
583
634
1 014
1 096
1 128
1 387
1 606
1 754
Other Current Assets
32
31
46
142
97
42
59
84
71
94
Total Current Assets
1 049
1 067
1 115
1 170
1 764
1 806
2 020
2 502
2 706
2 845
PP&E Net
1 547
1 586
1 752
1 867
3 240
3 457
3 768
4 935
4 824
5 220
PP&E Gross
1 547
1 586
1 752
1 867
3 240
3 457
3 768
4 935
4 824
5 220
Accumulated Depreciation
2 626
2 896
3 002
3 206
3 420
3 567
3 809
4 041
4 292
4 668
Intangible Assets
386
387
445
437
524
477
437
868
717
820
Goodwill
1 118
1 168
1 260
1 323
1 461
1 478
1 478
2 015
1 979
2 103
Note Receivable
10
9
0
6
10
14
0
0
0
0
Other Long-Term Assets
28
39
31
60
62
59
102
137
102
187
Other Assets
1 118
1 168
1 260
1 323
1 461
1 478
1 478
2 015
1 979
2 103
Total Assets
4 138
N/A
4 256
+3%
4 603
+8%
4 863
+6%
7 059
+45%
7 290
+3%
7 805
+7%
10 457
+34%
10 328
-1%
11 175
+8%
Liabilities
Accounts Payable
425
458
467
517
712
716
825
1 125
1 123
1 094
Accrued Liabilities
189
204
214
238
371
378
485
593
682
657
Short-Term Debt
6
11
37
9
12
9
3
9
16
18
Current Portion of Long-Term Debt
27
26
26
52
40
41
494
270
37
746
Other Current Liabilities
31
34
36
36
38
54
50
52
75
74
Total Current Liabilities
677
732
780
851
1 172
1 199
1 857
2 049
1 933
2 589
Long-Term Debt
1 926
1 839
2 089
2 213
2 905
2 810
3 147
5 515
5 200
4 609
Deferred Income Tax
132
267
408
322
462
512
540
579
668
731
Minority Interest
0
0
0
0
715
792
416
2
1
1
Other Liabilities
391
317
271
185
225
407
421
421
377
464
Total Liabilities
3 125
N/A
3 154
+1%
3 547
+12%
3 571
+1%
5 480
+53%
5 720
+4%
6 380
+12%
8 566
+34%
8 179
-5%
8 394
+3%
Equity
Common Stock
3
3
3
3
3
3
3
3
3
3
Retained Earnings
453
327
268
56
10
56
47
66
469
1 029
Additional Paid In Capital
1 797
1 771
1 709
1 684
1 944
1 877
1 715
2 046
2 054
2 062
Other Equity
335
346
388
339
378
366
246
224
377
313
Total Equity
1 012
N/A
1 102
+9%
1 057
-4%
1 292
+22%
1 580
+22%
1 570
-1%
1 424
-9%
1 891
+33%
2 149
+14%
2 781
+29%
Total Liabilities & Equity
4 138
N/A
4 256
+3%
4 603
+8%
4 863
+6%
7 059
+45%
7 290
+3%
7 805
+7%
10 457
+34%
10 328
-1%
11 175
+8%
Shares Outstanding
Common Shares Outstanding
327
325
314
310
300
290
268
307
307
306

See Also

Summary
GPK intrinsic value, competitors valuation, and company profile.
DCF Valuation
GPK stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GPK stock valuation using valuation multiples.
Wall Street Estimates
GPK price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
GPK stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 132,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.