Financhill
Sell
40

GMPUF Quote, Financials, Valuation and Earnings

Last price:
$2.95
Seasonality move :
-1.61%
Day range:
$2.95 - $2.95
52-week range:
$2.65 - $3.10
Dividend yield:
4.5%
P/E ratio:
8.27x
P/S ratio:
0.13x
P/B ratio:
0.71x
Volume:
--
Avg. volume:
45
1-year change:
-4.84%
Market cap:
$1.7B
Revenue:
$13B
EPS (TTM):
$0.36
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.5B $9.6B $11.3B $13.3B $13B
Revenue Growth (YoY) -16.1% 12.46% 18.14% 17.46% -2.25%
 
Cost of Revenues $5.1B $5.6B $7.1B $8.4B $8B
Gross Profit $3.4B $4B $4.2B $4.9B $5B
Gross Profit Margin 40.26% 41.48% 36.8% 36.64% 38.3%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.3B $3.5B $3.6B $4.1B $4.3B
Operating Income $83.6M $486.6M $564.6M $729.7M $625.5M
 
Net Interest Expenses $189.7M $168.5M $154.7M $213.7M $214.8M
EBT. Incl. Unusual Items -$190.2M $328.6M $412.8M $448.4M $400.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$25.9M $73.7M $94.6M $101.9M $92M
Net Income to Company -$190.2M $328.6M $412.8M $448.4M $400.1M
 
Minority Interest in Earnings -$8.2M -$71.1M -$44.1M -$42.6M -$104.1M
Net Income to Common Excl Extra Items -$172.5M $183.8M $274.2M $303.9M $204M
 
Basic EPS (Cont. Ops) -$0.30 $0.32 $0.47 $0.53 $0.36
Diluted EPS (Cont. Ops) -$0.30 $0.32 $0.47 $0.53 $0.36
Weighted Average Basic Share $574.4M $574.5M $574.7M $574.6M $570.3M
Weighted Average Diluted Share $574.4M $574.5M $574.7M $574.6M $570.3M
 
EBITDA $703.5M $1.2B $1.3B $1.4B $1.4B
EBIT $4.3M $507.3M $562.9M $686M $639.9M
 
Revenue (Reported) $8.5B $9.6B $11.3B $13.3B $13B
Operating Income (Reported) $83.6M $486.6M $564.6M $729.7M $625.5M
Operating Income (Adjusted) $4.3M $507.3M $562.9M $686M $639.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.8B $2.5B $3.1B $3.4B $3.3B
Revenue Growth (YoY) 2.49% -10.47% 22.31% 11.33% -4.97%
 
Cost of Revenues $1.7B $1.5B $1.9B $2.1B $1.9B
Gross Profit $1.2B $1.1B $1.2B $1.3B $1.3B
Gross Profit Margin 41.32% 42.14% 37.48% 38.16% 40.98%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $995.9M $909.5M $997.9M $1.1B $1.2B
Operating Income $172.8M $157.6M $163.1M $180.1M $183.9M
 
Net Interest Expenses $54.4M $43.7M $56.1M $44.9M $55.3M
EBT. Incl. Unusual Items $111.1M $112.2M $101.1M $92M $128.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $47.9M $24M $22.9M $19.4M $27M
Net Income to Company $113.5M $116.8M $118.1M $90.4M $125.9M
 
Minority Interest in Earnings -$40.4M -$25.9M $535.8K -$12.9M -$35.6M
Net Income to Common Excl Extra Items $22.7M $62.4M $78.7M $59.6M $65.8M
 
Basic EPS (Cont. Ops) $0.04 $0.11 $0.14 $0.10 $0.12
Diluted EPS (Cont. Ops) $0.04 $0.11 $0.14 $0.10 $0.12
Weighted Average Basic Share $575.1M $574.8M $575.1M $572.3M $568.4M
Weighted Average Diluted Share $575.1M $574.8M $575.1M $572.3M $568.4M
 
EBITDA $352.3M $337.9M $344.2M $342.6M $382.7M
EBIT $165.2M $158.3M $141.1M $141.6M $188.8M
 
Revenue (Reported) $2.8B $2.5B $3.1B $3.4B $3.3B
Operating Income (Reported) $172.8M $157.6M $163.1M $180.1M $183.9M
Operating Income (Adjusted) $165.2M $158.3M $141.1M $141.6M $188.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.6B $9.6B $11.3B $13.3B $13B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.1B $5.6B $7.1B $8.4B $8B
Gross Profit $3.5B $4B $4.2B $4.9B $5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.4B $3.5B $3.6B $4.2B $4.4B
Operating Income $100.5M $483.3M $561.7M $729.4M $616.2M
 
Net Interest Expenses $190.3M $168.5M $153.3M $213.9M $214.7M
EBT. Incl. Unusual Items -$171.8M $327.7M $411.3M $448.3M $398.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$20.8M $73.5M $94.4M $102M $91.8M
Net Income to Company -$190.2M $328.6M $412.8M $448.4M $400.1M
 
Minority Interest in Earnings -$11.7M -$70.7M -$44.6M -$42.5M -$103.7M
Net Income to Common Excl Extra Items -$162.7M $183.5M $272.4M $303.8M $203.3M
 
Basic EPS (Cont. Ops) -$0.28 $0.32 $0.47 $0.53 $0.36
Diluted EPS (Cont. Ops) -$0.28 $0.32 $0.47 $0.53 $0.36
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $715.9M $1.2B $1.3B $1.4B $1.4B
EBIT $17.5M $502.8M $557.6M $682.6M $635.3M
 
Revenue (Reported) $8.6B $9.6B $11.3B $13.3B $13B
Operating Income (Reported) $100.5M $483.3M $561.7M $729.4M $616.2M
Operating Income (Adjusted) $17.5M $502.8M $557.6M $682.6M $635.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $9.6B $11.3B $13.3B $13B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.6B $7.1B $8.4B $8B --
Gross Profit $4B $4.2B $4.9B $5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.5B $3.6B $4.2B $4.4B --
Operating Income $483.3M $561.7M $729.4M $616.2M --
 
Net Interest Expenses $168.5M $153.3M $213.9M $214.7M --
EBT. Incl. Unusual Items $327.7M $411.3M $448.3M $398.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $73.5M $94.4M $102M $91.8M --
Net Income to Company $328.6M $412.8M $448.4M $400.1M --
 
Minority Interest in Earnings -$70.7M -$44.6M -$42.5M -$103.7M --
Net Income to Common Excl Extra Items $183.5M $272.4M $303.8M $203.3M --
 
Basic EPS (Cont. Ops) $0.32 $0.47 $0.53 $0.36 --
Diluted EPS (Cont. Ops) $0.32 $0.47 $0.53 $0.36 --
Weighted Average Basic Share $2.3B $2.3B $2.3B $2.3B --
Weighted Average Diluted Share $2.3B $2.3B $2.3B $2.3B --
 
EBITDA $1.2B $1.3B $1.4B $1.4B --
EBIT $502.8M $557.6M $682.6M $635.3M --
 
Revenue (Reported) $9.6B $11.3B $13.3B $13B --
Operating Income (Reported) $483.3M $561.7M $729.4M $616.2M --
Operating Income (Adjusted) $502.8M $557.6M $682.6M $635.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.8B $1.7B $1.8B $1.3B $1.2B
Short Term Investments $5.2M $13M $25.3M $158M $228.1M
Accounts Receivable, Net $689.2M $623.5M $1.1B $986.3M $929.6M
Inventory $381.2M $430M $531.3M $553M $560.4M
Prepaid Expenses $63.3M $84M $53.4M $56.6M $52.1M
Other Current Assets $133.5M $116.4M $122.9M $144.2M $175.1M
Total Current Assets $5B $3.7B $4.5B $4.2B $4.2B
 
Property Plant And Equipment $5.2B $4.9B $5B $5.4B $5.4B
Long-Term Investments -- -- -- -- --
Goodwill $114.1M $99.6M $137.3M $161.9M $149.2M
Other Intangibles $451.5M $437.8M $429.9M $468.2M $450M
Other Long-Term Assets -- -- -- -- --
Total Assets $11.5B $9.8B $10.8B $11B $10.9B
 
Accounts Payable $1.8B $1.8B $2.3B $2.6B $2.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $93.1M $87.4M $93.4M $87.6M $68.7M
Other Current Liabilities $238.4M $125.4M $161.3M $158.6M $213.9M
Total Current Liabilities $3.8B $3.2B $4.3B $4B $4.3B
 
Long-Term Debt $4.1B $3B $2.5B $2.6B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $9.1B $7.3B $7.8B $7.8B $7.8B
 
Common Stock $353.9M $325.8M $308.6M $318.1M $299.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.9B $2B $2.3B $2.4B $2.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $546.3M $529.5M $678.6M $729.9M $755.4M
Total Equity $2.4B $2.5B $3B $3.2B $3.1B
 
Total Liabilities and Equity $11.5B $9.8B $10.8B $11B $10.9B
Cash and Short Terms $2.8B $1.7B $1.8B $1.5B $1.4B
Total Debt $5.3B $3.8B $3.7B $3.2B $3.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.8B $1.7B $1.8B $1.3B $1.2B
Short Term Investments $5.2M $13M $25.3M $158M $228.1M
Accounts Receivable, Net $689.2M $623.5M $1.1B $986.3M $929.6M
Inventory $381.2M $430M $531.3M $553M $560.4M
Prepaid Expenses $63.3M $84M $53.4M $56.6M $52.1M
Other Current Assets $133.5M $116.4M $122.9M $144.2M $175.1M
Total Current Assets $5B $3.7B $4.5B $4.2B $4.2B
 
Property Plant And Equipment $5.2B $4.9B $5B $5.4B $5.4B
Long-Term Investments -- -- -- -- --
Goodwill $114.1M $99.6M $137.3M $161.9M $149.2M
Other Intangibles $451.5M $437.8M $429.9M $468.2M $450M
Other Long-Term Assets -- -- -- -- --
Total Assets $11.5B $9.8B $10.8B $11B $10.9B
 
Accounts Payable $1.8B $1.8B $2.3B $2.6B $2.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $93.1M $87.4M $93.4M $87.6M $68.7M
Other Current Liabilities $238.4M $125.4M $161.3M $158.6M $213.9M
Total Current Liabilities $3.8B $3.2B $4.3B $4B $4.3B
 
Long-Term Debt $4.1B $3B $2.5B $2.6B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $9.1B $7.3B $7.8B $7.8B $7.8B
 
Common Stock $353.9M $325.8M $308.6M $318.1M $299.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $546.3M $529.5M $678.6M $729.9M $755.4M
Total Equity $2.4B $2.5B $3B $3.2B $3.1B
 
Total Liabilities and Equity $11.5B $9.8B $10.8B $11B $10.9B
Cash and Short Terms $2.8B $1.7B $1.8B $1.5B $1.4B
Total Debt $5.3B $3.8B $3.7B $3.2B $3.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$190.2M $328.6M $412.8M $448.4M $400.1M
Depreciation & Amoritzation $699.2M $691.1M $706.4M $747.9M $770.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $306.9M $183.5M -$345.9M -$37.3M -$108.7M
Change in Inventories $144.8M -$123.2M -$175.3M $24.3M -$59.4M
Cash From Operations $1B $978.9M $1.1B $1.3B $1.2B
 
Capital Expenditures $636.9M $725.8M $826M $1B $1B
Cash Acquisitions -- -- -$39.2M -$9.3M $7.8M
Cash From Investing -$547.5M -$747.4M -$850.7M -$1B -$1.1B
 
Dividends Paid (Ex Special Dividend) -$44.8M -$5.2M -$56.2M -$105.7M -$138M
Special Dividend Paid
Long-Term Debt Issued $1.8B $291.5M $594.6M $1.7B $458M
Long-Term Debt Repaid -$296.2M -$1.5B -$484.3M -$2.4B -$352.9M
Repurchase of Common Stock -- -$1.6M -- -$11.2M --
Other Financing Activities -$15.8M -$79.2M -$96.6M -$18.5M -$31.9M
Cash From Financing $1.5B -$1.3B -$41.3M -$787M -$76.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.9B -$1B $210M -$528.3M -$18.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $368.6M $253.1M $276M $228.8M $125.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $113.5M $116.8M $118.1M $90.4M $125.9M
Depreciation & Amoritzation $166.7M $187.6M $231.6M $199M $187.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $117.3M $60.5M $151.5M $160.8M $227.9M
Change in Inventories $43.2M $55.9M $114.9M $139M $109.2M
Cash From Operations $443.7M $368.8M $461.5M $482.5M $531.6M
 
Capital Expenditures $104.2M $163.8M $205.9M $295.7M $229.5M
Cash Acquisitions -- -- -$39.2M $26.1K $7.8M
Cash From Investing -$83.4M -$191.2M -$238M -$255M -$244.6M
 
Dividends Paid (Ex Special Dividend) $1.5M -$482.7K -$2.6M $626.3K -$3.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $427.3M $152.6M $243.7M $241.9M -$302.6M
Long-Term Debt Repaid -$190.8M $92.1M -$120.8M -$162.4M $246.3M
Repurchase of Common Stock -- $3.5M $805.9K -- --
Other Financing Activities -$68.9M -$21.5M -$34M -$9.1M $38.1M
Cash From Financing $170.5M $226.2M $88.4M $63.9M -$22.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -$730.3K $24.7M -$47.5M -$16.3M $4.6M
Additions / Reductions $530.8M $403.8M $311.8M $291.4M $264.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $339.5M $205M $255.5M $186.8M $302.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$190.2M $328.6M $412.8M $448.4M $400.1M
Depreciation & Amoritzation $699.2M $691.1M $706.4M $747.9M $770.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $306.9M $183.5M -$345.9M -$37.3M -$108.7M
Change in Inventories $144.8M -$123.2M -$175.3M $24.3M -$59.4M
Cash From Operations $1B $978.9M $1.1B $1.3B $1.2B
 
Capital Expenditures $636.9M $725.8M $826M $1B $1B
Cash Acquisitions -- -- -$39.2M -$9.3M $7.8M
Cash From Investing -$547.5M -$747.4M -$850.7M -$1B -$1.1B
 
Dividends Paid (Ex Special Dividend) -$44.8M -$5.2M -$56.2M -$105.7M -$138M
Special Dividend Paid
Long-Term Debt Issued $1.8B $291.5M $594.6M $1.7B $458M
Long-Term Debt Repaid -$296.2M -$1.5B -$484.3M -$2.4B -$352.9M
Repurchase of Common Stock -- -$1.6M -- -- --
Other Financing Activities -$15.8M -$79.2M -$96.6M -$18.5M -$31.9M
Cash From Financing $1.5B -$1.3B -$41.3M -$787M -$76.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.9B -$1B $210M -$528.3M -$18.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $368.6M $253.1M $276M $228.8M $125.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $328.6M $412.8M $448.4M $400.1M --
Depreciation & Amoritzation $691.1M $706.4M $747.9M $770.6M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $183.5M -$345.9M -$37.3M -$108.7M --
Change in Inventories -$123.2M -$175.3M $24.3M -$59.4M --
Cash From Operations $978.9M $1.1B $1.3B $1.2B --
 
Capital Expenditures $725.8M $826M $1B $1B --
Cash Acquisitions -- -$39.2M -$9.3M $7.8M --
Cash From Investing -$747.4M -$850.7M -$1B -$1.1B --
 
Dividends Paid (Ex Special Dividend) -$5.2M -$56.2M -$105.7M -$138M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $291.5M $594.6M $1.7B $458M --
Long-Term Debt Repaid -$1.5B -$484.3M -$2.4B -$352.9M --
Repurchase of Common Stock -$1.6M -- -- -- --
Other Financing Activities -$79.2M -$96.6M -$18.5M -$31.9M --
Cash From Financing -$1.3B -$41.3M -$787M -$76.7M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment $59.2M $16.6M -$32.7M -$3.2M --
Additions / Reductions -$1B $210M -$528.3M -$18.2M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $253.1M $276M $228.8M $125.6M --

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

GET BETTER TRADE IDEAS

Popular

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Is Fidelity High Dividend ETF a Good Investment Now?
Is Fidelity High Dividend ETF a Good Investment Now?

Fidelity’s High Dividend ETF (FDVV) is a fund that offers…

Is Kinder Morgan Dividend Yield Worth It?
Is Kinder Morgan Dividend Yield Worth It?

Kinder Morgan (NYSE:KMI) is a major energy infrastructure company in…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock