Greenhill & Co., Inc.
Greenhill & Co., Inc.
GHL
Valuace
70
Růst
30
Zdraví
61
Cena
$ 14.99
Dnes
-0.02 (-0.13%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
Revenue TTM 2022202120202019201820172016201520142013201220112010
Total Revenues247.6258.5317.5311.7301.0352.0239.2335.5261.6275.2287.2285.1294.0278.3
Cost of Revenues191.4179.8190.5194.1178.9195.2160.2182.5147.2147.6155.7151.80.00.0
Gross Profit56.278.7127.0117.6122.1156.879.0153.0114.4127.7131.5133.3294.0278.3
Revenue 3-20232-20231-20234-20223-20222-20221-20224-20213-20212-2021
Total Revenues30.771.449.795.881.136.045.4116.788.643.2
Cost of Revenues48.138.260.644.545.343.246.859.144.439.8
Gross Profit-17.433.2-10.951.335.9-7.1-1.457.744.33.4
Operating Income TTM 2022202120202019201820172016201520142013201220112010
R&D Expenses0.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses30.628.139.147.755.845.942.138.341.736.035.334.2203.9199.9
Depreciation & Amortization5.22.63.02.22.62.93.13.23.43.24.57.28.06.0
Total Operating Expenses66.458.155.762.376.275.972.161.968.659.059.361.8223.3217.3
Operating Income-10.220.671.355.245.880.96.987.943.367.571.270.570.761.0
Operating Income TTM 3-20232-20231-20234-20223-20222-20221-20224-20213-20212-2021
R&D Expenses0.00.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses7.57.77.08.310.810.69.88.27.96.8
Depreciation & Amortization2.21.30.90.70.60.60.60.70.70.8
Total Operating Expenses14.818.414.918.312.913.813.114.813.912.6
Operating Income-32.214.8-25.833.023.0-20.9-14.542.930.4-9.2
Net Income TTM 2022202120202019201820172016201520142013201220112010
Interest Income0.00.00.00.00.00.00.00.00.00.00.00.00.00.4
Interest Expense24.315.512.115.527.422.47.23.22.51.21.01.02.02.1
Other Expense-24.3-15.5-12.1-15.5-27.4-22.4-7.20.00.00.00.00.0-2.0-2.1
IBT-34.55.159.139.818.458.4-0.387.943.367.571.270.568.759.0
Income Tax Expense-7.41.816.88.47.419.226.427.117.724.124.528.424.119.5
Net Income-27.13.342.331.311.039.2-26.760.825.643.446.742.144.634.5
Net Income TTM 3-20232-20231-20234-20223-20222-20221-20224-20213-20212-2021
Interest Income0.00.00.00.00.00.00.00.00.00.0
Interest Expense7.26.35.85.14.43.32.82.93.03.1
Other Expense-7.2-6.3-5.8-5.1-4.4-3.3-2.8-2.9-3.0-3.1
IBT-39.48.6-31.627.918.6-24.1-17.340.027.4-12.3
Income Tax Expense-11.24.1-8.38.04.4-5.4-5.211.17.2-3.4
Net Income-28.14.4-23.319.914.2-18.7-12.128.920.1-8.8
Per Share Data TTM 2022202120202019201820172016201520142013201220112010
EPS$-1.43$0.18$2.21$1.65$0.46$1.46$-0.83$1.90$0.82$1.43$1.55$1.38$1.44$1.12
EPS Diluted$-1.61$0.15$1.73$1.36$0.45$1.42$-0.83$1.89$0.82$1.43$1.55$1.38$1.44$1.12
Shares Outstanding18.819.119.118.924.026.832.032.031.230.430.130.631.030.7
Diluted Shares Outstanding18.824.524.523.124.327.632.032.131.230.430.230.631.030.8
Per Share Data TTM 3-20232-20231-20234-20223-20222-20221-20224-20213-20212-2021
EPS$-1.50$0.24$-1.27$1.10$0.79$-1.03$-0.66$1.57$1.06$-0.45
EPS Diluted$-1.50$0.21$-1.27$0.95$0.67$-1.03$-0.66$1.21$0.85$-0.45
Shares Outstanding18.821.118.318.117.918.218.418.419.019.4
Diluted Shares Outstanding18.821.518.321.021.118.218.424.023.819.4
Current Assets TTM 2022202120202019201820172016201520142013201220112010
Cash And Equivalents54.697.4127.7105.5104.2152.6267.694.165.345.238.550.362.178.2
Short Term Investments0.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Total Cash & ST Investments54.697.4127.7105.5104.2152.6267.694.165.345.238.550.362.178.2
Accounts Receivable35.143.259.786.280.364.468.271.069.987.388.156.01.133.1
Inventory0.00.00.00.00.00.0-3.90.00.00.00.00.00.00.0
Other Current Assets0.018.90.00.00.03.83.94.34.65.74.20.053.30.0
Total Current Assets95.6159.5194.4198.9194.3220.8335.9169.3139.9138.2130.8106.3116.5111.3
Current Assets 3-20232-20231-20234-20223-20222-20221-20224-20213-20212-2021
Cash And Equivalents54.642.053.197.457.557.776.3127.793.585.5
Short Term Investments0.00.00.00.00.00.00.00.00.00.0
Total Cash & ST Investments54.642.053.197.457.557.776.3127.793.585.5
Accounts Receivable35.160.649.043.262.338.244.459.749.335.5
Inventory0.00.00.00.00.00.00.00.00.00.0
Other Current Assets0.00.00.018.96.86.97.06.96.97.1
Total Current Assets95.6108.3107.8159.5126.6102.8127.7194.4149.7128.0
Long-Term Assets TTM 2022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment111.4115.496.897.734.67.28.68.89.810.311.514.416.017.6
Goodwill197.4202.7210.0215.9206.0205.9217.7208.2209.0131.0143.0164.9161.7162.5
Intangible Assets0.00.00.00.10.30.40.70.80.00.00.00.00.00.0
Long-Term Investments0.0-10.50.00.00.00.91.21.73.64.211.751.0112.9160.9
Other Long-Term Assets15.910.58.98.28.06.95.15.85.53.72.22.95.58.5
Total Long-Term Assets403.7393.3374.3386.9300.1264.9275.0287.4284.0199.4222.7280.6344.3397.4
Total Assets499.3552.8568.6585.8494.4485.7610.8456.7423.8337.7353.4387.0460.7508.7
Long-Term Assets 3-20232-20231-20234-20223-20222-20221-20224-20213-20212-2021
Net Property, Plant & Equipment111.4111.8113.6115.4111.1108.495.596.899.2101.2
Goodwill197.4201.0201.0202.7196.7204.7213.3210.0209.5213.6
Intangible Assets0.00.00.00.00.00.00.00.00.00.0
Long-Term Investments0.00.00.0-10.50.00.00.00.00.00.0
Other Long-Term Assets15.921.823.310.517.124.328.48.916.021.4
Total Long-Term Assets403.7407.7411.1393.3392.9400.2395.6374.3385.1400.7
Total Assets499.3516.0518.9552.8519.6503.0523.3568.6534.9528.8
Current Liabilities TTM 2022202120202019201820172016201520142013201220112010
Accounts Payable19.417.017.815.412.417.215.49.39.99.013.323.70.00.0
Short-Term Debt0.00.00.00.00.035.021.90.00.00.00.00.00.00.0
Other Current Liabilities31.240.853.640.136.556.926.056.541.236.429.221.492.8110.6
Current Liabilities50.657.871.455.548.9116.646.865.851.045.442.545.192.8110.6
Current Liabilities 3-20232-20231-20234-20223-20222-20221-20224-20213-20212-2021
Accounts Payable19.418.418.317.021.620.518.117.817.014.2
Short-Term Debt0.00.00.00.00.00.00.00.00.00.0
Other Current Liabilities-19.4-18.4-18.340.829.024.534.353.627.721.4
Current Liabilities50.648.356.957.850.645.052.471.444.735.5
Long-Term Liabilities TTM 2022202120202019201820172016201520142013201220112010
Long-Term Debt383.3377.3360.5416.1388.8284.5339.080.973.635.630.829.10.00.0
Capital Leases105.5107.692.795.130.80.00.00.00.00.00.00.00.00.0
Def. Tax Liability36.536.831.726.112.04.02.93.71.60.42.39.220.425.0
Total Liabilities470.4471.8463.7497.7449.7423.3402.5165.5139.881.475.783.5113.2135.8
Long-Term Liabilities 3-20232-20231-20234-20223-20222-20221-20224-20213-20212-2021
Long-Term Debt383.3268.7268.3377.3374.9373.3359.8360.5382.0397.6
Capital Leases105.5104.5105.4107.6105.7104.691.592.794.695.6
Def. Tax Liability36.536.735.636.836.034.830.931.727.427.7
Total Liabilities470.4458.2466.2471.8461.4453.1443.1463.7454.1460.8
Total Common Equity TTM 2022202120202019201820172016201520142013201220112010
Common Stock0.60.50.50.50.50.50.40.40.40.40.40.40.40.4
Retained Earnings71.8126.0132.695.469.163.437.6111.8109.9141.3152.4159.9173.4184.6
Comprehensive Income-43.3-38.9-30.4-25.5-34.1-35.7-22.2-32.4-28.4-18.0-9.46.63.15.1
Total Common Equity28.981.0104.988.144.762.4208.3291.2283.4255.5276.7302.2346.2370.5
Total Common Equity 3-20232-20231-20234-20223-20222-20221-20224-20213-20212-2021
Common Stock0.60.60.50.50.50.50.50.50.50.5
Retained Earnings71.8102.3100.2126.0108.496.6117.9132.6105.086.1
Comprehensive Income-43.3-38.5-39.6-38.9-46.6-36.2-28.5-30.4-30.7-26.7
Total Common Equity28.957.952.781.058.149.880.2104.980.768.0
Other TTM 2022202120202019201820172016201520142013201220112010
Total Debt383.3377.3360.5416.1388.8319.5339.080.973.635.630.829.142.467.0
Book Value28.981.0104.988.144.762.4208.3291.2284.1256.2277.7303.5347.6372.9
Other 3-20232-20231-20234-20223-20222-20221-20224-20213-20212-2021
Total Debt0.00.00.00.00.00.00.00.00.00.0
Book Value28.957.952.781.058.149.880.2104.980.768.0
Cash Flow From Operating Activities TTM 2022202120202019201820172016201520142013201220112010
Net Income-27.13.342.331.311.039.2-26.760.825.643.446.742.144.639.4
Depreciation & Amortization6.04.44.84.04.55.23.13.23.43.24.57.28.06.0
Stock-Based Compensation24.630.631.132.046.437.940.645.947.140.056.154.213.1-12.8
Change Working Capital31.50.138.615.8-44.424.6-15.420.122.46.7-33.01.3-15.8-15.2
Change In Accounts Receivable29.411.629.0-3.6-17.22.53.9-3.717.33.5-30.8-1.20.00.0
Change In Accounts Payable-0.60.0-1.09.01.7-9.55.4-0.72.10.17.214.30.00.0
Change In Inventories0.00.08.30.60.00.00.016.90.00.00.00.00.00.0
Other Non-cash Items7.9-0.30.01.0-2.34.0-1.11.70.36.41.28.153.453.8
Cash from Operations31.827.5130.784.014.3116.315.2124.292.8103.367.894.897.768.2
Cash Flow From Operating Activities 3-20232-20231-20234-20223-20222-20221-20224-20213-20212-2021
Net Income-28.14.4-23.319.914.2-18.7-12.128.920.1-8.8
Depreciation & Amortization2.21.31.31.11.11.11.11.11.21.2
Stock-Based Compensation6.44.66.27.46.88.77.78.67.56.7
Change Working Capital34.4-17.4-17.632.1-11.52.5-23.021.81.536.0
Change In Accounts Receivable28.7-13.84.410.0-28.29.520.3-9.3-15.541.2
Change In Accounts Payable1.40.91.6-4.51.62.50.4-1.63.21.0
Change In Inventories0.00.00.00.00.00.00.00.00.00.0
Other Non-cash Items7.90.10.00.00.1-0.2-0.20.30.1-0.1
Cash from Operations18.2-5.6-32.351.57.1-3.2-27.966.535.436.1
Cash Flow From Investing Activities TTM 2022202120202019201820172016201520142013201220112010
Capital Expenditure-5.5-6.8-4.8-17.0-1.6-2.1-2.6-1.7-2.2-2.4-1.2-2.8-2.9-8.1
Acquisitions0.00.00.00.80.00.00.00.0-32.10.036.23.00.0-19.0
Investments0.00.00.0-2.10.00.00.00.00.00.0-0.6-6.5-7.8-0.2
Sales of Investment0.00.01.20.80.00.00.00.00.00.036.257.857.520.6
Other Investing Activities0.00.00.0-0.80.21.50.20.90.90.7-34.9-15.50.00.0
Cash from Investing-5.5-6.8-3.5-18.1-1.4-0.6-2.3-0.8-33.5-1.835.836.046.7-6.8
Cash Flow From Investing Activities 3-20232-20231-20234-20223-20222-20221-20224-20213-20212-2021
Capital Expenditure-0.3-0.5-1.5-3.2-2.7-0.3-0.6-0.4-0.2-1.1
Acquisitions0.00.00.00.00.00.00.00.00.00.0
Investments0.00.00.00.00.00.00.00.00.00.0
Sales of Investment0.00.00.00.00.00.00.00.00.00.0
Other Investing Activities0.00.00.00.00.00.00.00.00.00.0
Cash from Investing-0.3-0.5-1.5-3.2-2.7-0.3-0.6-0.4-0.2-1.1
Cash Flow From Financing Activities TTM 2022202120202019201820172016201520142013201220112010
Debt Repaid-271.90.0-55.0-38.8-18.1-21.9-150.3-98.6-87.1-67.4-107.4-113.8-133.5-86.3
Debt Issued280.316.7-0.666.187.42.3408.4106.0125.072.2109.2100.6108.9153.3
Issuance of Common Stock9.70.00.00.048.20.020.0106.0125.072.2109.2114.994.6116.2
Repurchase of Common Stock-20.3-39.9-45.1-23.3-69.4-195.3-79.6-28.2-11.9-36.2-55.4-83.2-65.8-37.2
Dividends Paid-11.0-8.9-4.4-4.1-4.4-5.2-47.6-61.6-58.9-56.3-56.2-55.5-55.8-56.9
Other Financing Activities257.60.00.00.0-13.10.0408.4-4.9-5.9-2.9-0.3-4.90.41.5
Cash from Financing-33.1-48.9-104.5-66.1-56.9-222.3151.0-87.3-38.8-90.6-110.2-142.6-160.1-62.7
Cash Flow From Financing Activities 3-20232-20231-20234-20223-20222-20221-20224-20213-20212-2021
Debt Repaid0.00.00.00.00.00.00.0-20.0-15.0-20.0
Debt Issued10.1-0.5-3.52.41.613.5-0.7-1.5-0.5-1.9
Issuance of Common Stock0.00.09.70.00.00.00.00.00.00.0
Repurchase of Common Stock-0.1-2.8-7.9-9.5-0.2-10.4-19.8-11.8-9.5-9.3
Dividends Paid-2.8-2.8-2.7-2.8-1.8-1.9-2.4-0.2-1.6-1.3
Other Financing Activities-0.1-2.8-9.70.00.00.00.00.00.00.0
Cash from Financing-2.9-5.5-12.3-12.3-2.0-12.3-22.3-31.9-26.1-30.6
Cash position TTM 2022202120202019201820172016201520142013201220112010
Net Change in Cash-3.8-30.321.9-1.3-42.4-111.3169.328.419.08.3-7.6-11.7-16.23.8
Closing Cash Balance60.5104.3134.6112.7114.0156.4267.698.370.050.942.750.362.178.2
Cash position 3-20232-20231-20234-20223-20222-20221-20224-20213-20212-2021
Net Change in Cash12.8-11.1-45.640.0-0.2-18.8-51.334.27.94.6
Closing Cash Balance60.547.758.8104.364.364.583.3134.6100.492.5
Free Cash Flow TTM 2022202120202019201820172016201520142013201220112010
Free Cash Flow26.320.7125.967.012.7114.212.6122.590.5100.966.691.994.860.0
Real Free Cash Flow1.7-9.894.835.0-33.776.2-28.076.643.460.910.537.781.672.9
Free Cash Flow 3-20232-20231-20234-20223-20222-20221-20224-20213-20212-2021
Free Cash Flow17.9-6.1-33.948.34.4-3.5-28.566.135.235.0
Real Free Cash Flow11.5-10.8-40.041.0-2.4-12.2-36.257.527.728.4
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader