Financhill
Buy
67

GWLLF Quote, Financials, Valuation and Earnings

Last price:
$1.75
Seasonality move :
1.4%
Day range:
$1.78 - $1.79
52-week range:
$1.00 - $2.20
Dividend yield:
4.73%
P/E ratio:
10.73x
P/S ratio:
0.56x
P/B ratio:
1.49x
Volume:
100K
Avg. volume:
6.3K
1-year change:
48.33%
Market cap:
$15.2B
Revenue:
$24.2B
EPS (TTM):
$0.17
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $13.9B $15B $21.1B $20.1B $24.2B
Revenue Growth (YoY) -7.21% 7.47% 41.13% -5.06% 20.69%
 
Cost of Revenues $11.6B $12.4B $17.7B $16.5B $19.9B
Gross Profit $2.3B $2.6B $3.4B $3.6B $4.3B
Gross Profit Margin 16.83% 17.21% 16.16% 17.8% 17.79%
 
R&D Expenses $393.2M $444.5M $695.3M $959.5M $1.1B
Selling, General & Admin $621.8M $690.2M $1B $922.4M $1.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.6B $1.7B $2.6B $2.7B $3.3B
Operating Income $722.9M $832.9M $793.9M $860.7M $1B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $738.4M $902.4M $1.2B $1.3B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $82.5M $125.3M $117.3M $82.4M $113.3M
Net Income to Company $655.9M $777M $1B $1.2B $992.8M
 
Minority Interest in Earnings -$4.9M -- $167.2K $2M -$177.1K
Net Income to Common Excl Extra Items $651M $777M $1B $1.2B $992.6M
 
Basic EPS (Cont. Ops) $0.07 $0.09 $0.11 $0.14 $0.12
Diluted EPS (Cont. Ops) $0.07 $0.08 $0.11 $0.14 $0.12
Weighted Average Basic Share $9.2B $9.1B $9.2B $9.1B $8.6B
Weighted Average Diluted Share $9.2B $9.2B $9.2B $9.1B $8.6B
 
EBITDA $1.4B $1.6B $2.1B $2.4B $2.3B
EBIT $763.6M $940.5M $1.2B $1.4B $1.2B
 
Revenue (Reported) $13.9B $15B $21.1B $20.1B $24.2B
Operating Income (Reported) $722.9M $832.9M $793.9M $860.7M $1B
Operating Income (Adjusted) $763.6M $940.5M $1.2B $1.4B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.8B $4.5B $5.5B $7B $7.3B
Revenue Growth (YoY) 25.29% 17.74% 22.3% 28.09% 71.3%
 
Cost of Revenues $3.1B $3.7B $4.2B $5.5B $5.7B
Gross Profit $718.1M $771.2M $1.2B $1.5B $1.5B
Gross Profit Margin 18.97% 17.3% 22.47% 21.51% 21.04%
 
R&D Expenses $97.5M $154.2M $223.4M $275.3M $281.3M
Selling, General & Admin $257.2M $540.2M $618.5M $690.1M $787.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $451.3M $620M $861M $915.3M $1.3B
Operating Income $266.8M $151.3M $364.1M $586.9M $189.6M
 
Net Interest Expenses $68.5M -- -- $51.1M $35.5M
EBT. Incl. Unusual Items $265.9M $231.9M $428.4M $581.8M $523.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $57.8M $13.2M $55.1M $79.5M $55.9M
Net Income to Company -$161.6M -$546.1M -$845.9M -$194.4M --
 
Minority Interest in Earnings -- -- $397.1K -$134.3K -$31.9K
Net Income to Common Excl Extra Items $208.1M $218.7M $373.7M $502.1M $467.8M
 
Basic EPS (Cont. Ops) $0.02 $0.02 $0.04 $0.06 $0.06
Diluted EPS (Cont. Ops) $0.02 $0.02 $0.04 $0.06 $0.05
Weighted Average Basic Share $9.1B $9.4B $9.1B $8.4B $8.4B
Weighted Average Diluted Share $9.2B $9.4B $9.2B $8.4B $8.6B
 
EBITDA $273.1M $252.3M $455.3M $615.8M $556.7M
EBIT $273.1M $252.3M $455.3M $615.8M $556.7M
 
Revenue (Reported) $3.8B $4.5B $5.5B $7B $7.3B
Operating Income (Reported) $266.8M $151.3M $364.1M $586.9M $189.6M
Operating Income (Adjusted) $273.1M $252.3M $455.3M $615.8M $556.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $13.7B $20.2B $22.2B $21.9B $27.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.3B $16.8B $18.1B $18.1B $22B
Gross Profit $2.3B $3.5B $4.1B $3.8B $5.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $447.2M $618M $967.1M $1B $1.2B
Selling, General & Admin $536.2M $1.1B $1.1B $999.1M $1.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.6B $2.4B $3.2B $2.9B $3.9B
Operating Income $679.9M $1B $870.7M $883.6M $1.2B
 
Net Interest Expenses $65.6M -- -- $358.8M --
EBT. Incl. Unusual Items $665.3M $1.3B $1.6B $781.4M $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $72.8M $120.2M $139.2M $69.6M $183.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- $1.7M -$69.8K -$9.3K
Net Income to Common Excl Extra Items $592.5M $1.2B $1.5B $711.8M $1.4B
 
Basic EPS (Cont. Ops) $0.06 $0.13 $0.16 $0.09 $0.17
Diluted EPS (Cont. Ops) $0.06 $0.13 $0.16 $0.09 $0.17
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $695.6M $1.4B $1.7B $912.3M $1.7B
EBIT $695.6M $1.4B $1.7B $912.3M $1.7B
 
Revenue (Reported) $13.7B $20.2B $22.2B $21.9B $27.1B
Operating Income (Reported) $679.9M $1B $870.7M $883.6M $1.2B
Operating Income (Adjusted) $695.6M $1.4B $1.7B $912.3M $1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.9B $14B $15.1B $16.9B $13.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.4B $11.7B $12.1B $13.7B $5.7B
Gross Profit $1.5B $2.3B $3B $3.2B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $270.9M $441.1M $711.9M $781.3M $281.3M
Selling, General & Admin $444M $976M $1.1B $1.2B $787.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1B $1.7B $2.3B $2.4B $1.3B
Operating Income $439.2M $633.3M $710.4M $735.2M $189.6M
 
Net Interest Expenses $137.7M -- $45.8M $52.9M $35.5M
EBT. Incl. Unusual Items $450.1M $839.8M $1.3B $780.6M $523.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $81.8M $76.1M $97.9M $83.3M $55.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- $1.7M -$336K -$31.9K
Net Income to Common Excl Extra Items $368.3M $763.8M $1.2B $697M $467.8M
 
Basic EPS (Cont. Ops) $0.04 $0.08 $0.13 $0.08 $0.06
Diluted EPS (Cont. Ops) $0.04 $0.08 $0.13 $0.08 $0.05
Weighted Average Basic Share $28.2B $27.5B $27.5B $25.4B $8.4B
Weighted Average Diluted Share $28.3B $27.9B $27.8B $25.4B $8.6B
 
EBITDA $474.6M $896M $1.4B $879.3M $556.7M
EBIT $474.6M $896M $1.4B $879.3M $556.7M
 
Revenue (Reported) $8.9B $14B $15.1B $16.9B $13.3B
Operating Income (Reported) $439.2M $633.3M $710.4M $735.2M $189.6M
Operating Income (Adjusted) $474.6M $896M $1.4B $879.3M $556.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.4B $2.2B $5.2B $3.9B $5B
Short Term Investments $623.5M $738.7M $948.6M $1.1B $2.1B
Accounts Receivable, Net $456.4M $602.5M $850.6M $958.2M $1B
Inventory $891.4M $1.1B $2.2B $3.2B $3.8B
Prepaid Expenses $63.1M $87.4M $274.4M $1.3B $554.7M
Other Current Assets $1.7B $2.1B $1.9B $384M $376.3M
Total Current Assets $9.8B $15.2B $17B $15.6B $16.7B
 
Property Plant And Equipment $4.6B $4.9B $5B $5.3B $5.3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- $4.4M $4M $3.9M
Other Intangibles $986M $1.4B $2.2B $2.9B $3.3B
Other Long-Term Assets -- $150.2M $729.8M $323.9M $200.3M
Total Assets $16.2B $23.6B $27.5B $26.9B $28.4B
 
Accounts Payable $5.1B $7.6B $10B $4.2B $5.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $58.3M $50M
Other Current Liabilities $584.2M $775.3M $712.7M $167.3M $163.4M
Total Current Liabilities $7.8B $12.4B $15B $13.9B $15.6B
 
Long-Term Debt $172.3M $1.6B $1.9B $2.7B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $8.4B $14.8B $17.8B $17.4B $18.7B
 
Common Stock $1.3B $1.4B $1.4B $1.3B $1.2B
Other Common Equity Adj -- -- -- -- --
Common Equity $7.8B $8.8B $9.7B $9.5B $9.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $643.3K $2.1M $1.2M
Total Equity $7.8B $8.8B $9.7B $9.5B $9.7B
 
Total Liabilities and Equity $16.2B $23.6B $27.5B $26.9B $28.4B
Cash and Short Terms $2B $3B $6.1B $5B $7.1B
Total Debt $795.5M $3B $3.3B $8.6B $8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.7B $3.3B $4.8B $3.1B --
Short Term Investments $889.5M $1.5B $1.1B $608.1M --
Accounts Receivable, Net $552.6M $670.9M $544.9M $779.8M --
Inventory $865.4M $2B $3.2B $3.4B --
Prepaid Expenses $93.3M $262.5M $313.6M $498M --
Other Current Assets $2B $2B $1.5B $1.2B --
Total Current Assets $12B $16.9B $15.5B $15.2B --
 
Property Plant And Equipment $4.4B $4.7B $4.9B $5.2B --
Long-Term Investments -- -- -- -- --
Goodwill -- -- $3.9M $3.8M --
Other Intangibles $1.2B $1.8B $2.6B $3B --
Other Long-Term Assets $58.1M $244.1M $588.6M $227.3M --
Total Assets $18.7B $25.8B $25.9B $26.2B --
 
Accounts Payable $5.2B $9.2B $8B $8.5B --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $794.7M $558.6M $679M $935.8M --
Total Current Liabilities $8.7B $13.5B $12.2B $13.8B --
 
Long-Term Debt $1.4B $2.4B $2.9B $2.7B --
Capital Leases -- -- -- -- --
Total Liabilities $10.7B $16.7B $15.9B $17.2B --
 
Common Stock $1.3B $1.4B $1.3B $1.2B --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $3.6M -- --
Total Equity $8B $9.1B $10B $9B --
 
Total Liabilities and Equity $18.7B $25.8B $25.9B $26.2B --
Cash and Short Terms $2.6B $4.8B $5.9B $3.7B --
Total Debt $2.4B $3.3B $4.2B $4.2B --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $655.9M $777M $1B $1.2B $992.8M
Depreciation & Amoritzation $662.6M $689.7M $853.2M $973.8M $1.1B
Stock-Based Compensation -- $16.5M -- $128.6M $52.7M
Change in Accounts Receivable -$512.2M -$3.4B $2.4B $1.4B -$865.6M
Change in Inventories -$337.7M -$263.6M -$1.1B -$1.3B -$702.3M
Cash From Operations $2B $750.8M $5.5B $1.8B $2.5B
 
Capital Expenditures $1B $1.2B $2B $2.4B $2.4B
Cash Acquisitions $25.4M $102.2M -$108.9M $3.7M --
Cash From Investing -$2.3B -$1.7B -$1.7B -$1.6B -$1.5B
 
Dividends Paid (Ex Special Dividend) -$409.7M -$367.8M -$910.4M -$182.5M -$500.2M
Special Dividend Paid
Long-Term Debt Issued $2.2B $3.8B $2.2B $3.4B $2.8B
Long-Term Debt Repaid -$1.3B -$1.8B -$2.3B -$2B -$2.7B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $12.8M $12.9M -$567.2M -$1.7B $478.2M
Cash From Financing $571M $1.6B -$1.5B -$466.4M $148.7M
 
Beginning Cash (CF) $957.6M $1.3B $2.1B $4.2B $3.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $306.1M $718.8M $2.2B -$197.5M $1.2B
Ending Cash (CF) $1.3B $2B $4.3B $4B $5B
 
Levered Free Cash Flow $1B -$417.4M $3.4B -$593.9M $147.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $655.9M $777M $1B $1.2B $992.8M
Depreciation & Amoritzation $662.6M $689.7M $853.2M $973.8M $1.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$512.2M -$3.4B $2.4B $1.4B -$865.6M
Change in Inventories -$337.7M -$263.6M -$1.1B -$1.3B -$702.3M
Cash From Operations $2B $750.8M $5.5B $1.8B $2.5B
 
Capital Expenditures $257M $538.6M $1.1B $1.1B $1B
Cash Acquisitions $25.4M $337.7K -- -- --
Cash From Investing -$652.6M -$616.6M -$506.9M -$229.9M -$258.7M
 
Dividends Paid (Ex Special Dividend) -$13.6M -$12.5M -$468M -$34.1M -$75.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $400.9M $652.8M $432.4M $687.3M $775M
Long-Term Debt Repaid -$341M -$349.3M -$458.9M -$758.1M -$970.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$15.5M -$21.2M -$562.7M -$997M -$364.4M
Cash From Financing $30.9M $269.8M -$1.1B -$1B -$538.6M
 
Beginning Cash (CF) $1.3B $1.5B $3B $4B $2.9B
Foreign Exchange Rate Adjustment $2.5M -$8.8M -$14.8M $72.6M $38.1M
Additions / Reductions -$10.8M $441.5M $1.3B -$115.5M $2B
Ending Cash (CF) $1.3B $2B $4.3B $4B $5B
 
Levered Free Cash Flow $1.8B $212.2M $4.4B $745.7M $1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $886.6M $1.5B $2.4B $2.4B $1.9B
Cash Acquisitions $127.2M $337.7K -- -- -$2.2M
Cash From Investing -$1.7B -$1.8B -$1.8B -$1.4B --
 
Dividends Paid (Ex Special Dividend) -$368.9M -$454.9M -$616.3M -$459.3M -$473.9M
Special Dividend Paid
Long-Term Debt Issued $3.5B $2.5B $3.1B $2.7B --
Long-Term Debt Repaid -$1.8B -$2.2B -$1.7B -$2.5B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $18.6M -$25.7M -$1.2B -$154.4M --
Cash From Financing $1.4B -$164.9M -$474.8M -$361.4M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $266.5M $1.4B $1.2B -$905.3M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $777M $1B $1.2B $992.8M --
Depreciation & Amoritzation $689.7M $853.2M $973.8M $1.1B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$3.4B $2.4B $1.4B -$865.6M --
Change in Inventories -$263.6M -$1.1B -$1.3B -$702.3M --
Cash From Operations $750.8M $5.5B $1.8B $2.5B --
 
Capital Expenditures $1.2B $2B $2.4B $2.4B --
Cash Acquisitions $102.2M -- -- -- --
Cash From Investing -$1.7B -$1.7B -$1.6B -$1.5B --
 
Dividends Paid (Ex Special Dividend) -$367.8M -$910.4M -$182.5M -$500.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.8B $2.2B $3.4B $2.8B --
Long-Term Debt Repaid -$1.8B -$2.3B -$2B -$2.7B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $12.9M -$567.2M -$1.7B $478.2M --
Cash From Financing $1.6B -$1.5B -$466.4M $148.7M --
 
Beginning Cash (CF) $6.8B $10.2B $16.3B $13.7B --
Foreign Exchange Rate Adjustment -$21.2M -$29.8M $47.3M $2.6M --
Additions / Reductions $718.8M $2.2B -$197.5M $1.2B --
Ending Cash (CF) $7.5B $12.4B $15.9B $14.7B --
 
Levered Free Cash Flow -$255.4M $3.7B -$3.4M $603.8M --

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

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

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock