Financhill
Buy
52

GMBXF Quote, Financials, Valuation and Earnings

Last price:
$4.95
Seasonality move :
10%
Day range:
$4.75 - $5.01
52-week range:
$4.65 - $7.00
Dividend yield:
4.7%
P/E ratio:
10.76x
P/S ratio:
2.42x
P/B ratio:
1.91x
Volume:
55.4K
Avg. volume:
23.8K
1-year change:
-7.91%
Market cap:
$38.5B
Revenue:
$14.4B
EPS (TTM):
$0.46
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $10.7B $10.9B $14.8B $13.9B $14.4B
Revenue Growth (YoY) 1.77% 2.14% 35.45% -6.13% 3.58%
 
Cost of Revenues $6.5B $6.3B $6.7B $7.6B $8.2B
Gross Profit $4.2B $4.6B $8.1B $6.2B $6.2B
Gross Profit Margin 39.36% 41.85% 54.83% 45.04% 43.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $161.7M $151.6M $149.6M $166M $182.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $284.5M $264.8M $274M $289.6M $332.7M
Operating Income $3.9B $4.3B $7.8B $6B $5.9B
 
Net Interest Expenses $506.3M $522.2M $517.9M $415M $227.5M
EBT. Incl. Unusual Items $3.8B $4.1B $7B $5.6B $5.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2B $1.5B $2.5B $1.8B $1.7B
Net Income to Company $3.8B $4.1B $7B $5.6B $5.7B
 
Minority Interest in Earnings -$453.8M -$347.1M -$579M -$595.1M -$605.2M
Net Income to Common Excl Extra Items $2.2B $2.3B $4B $3.1B $3.4B
 
Basic EPS (Cont. Ops) $0.28 $0.29 $0.51 $0.40 $0.43
Diluted EPS (Cont. Ops) $0.28 $0.29 $0.51 $0.40 $0.43
Weighted Average Basic Share $7.8B $7.8B $7.8B $7.8B $7.8B
Weighted Average Diluted Share $7.8B $7.8B $7.8B $7.8B $7.8B
 
EBITDA $5.4B $5.7B $8.7B $7.2B $7.5B
EBIT $4.4B $4.7B $7.6B $6.1B $6.2B
 
Revenue (Reported) $10.7B $10.9B $14.8B $13.9B $14.4B
Operating Income (Reported) $3.9B $4.3B $7.8B $6B $5.9B
Operating Income (Adjusted) $4.4B $4.7B $7.6B $6.1B $6.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.8B $3.7B $3.1B $3.6B $4.1B
Revenue Growth (YoY) 1.44% 28.86% -14.69% 17.07% 13.14%
 
Cost of Revenues $1.5B $1.6B $1.9B $2.1B $2.2B
Gross Profit $1.3B $2B $1.2B $1.6B $1.9B
Gross Profit Margin 46.96% 55.1% 38.44% 42.66% 45.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $66.5M $75M $67.1M $81.5M $84.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $66.5M $287M $74.1M $81.5M $84.4M
Operating Income $1.3B $1.7B $1.1B $1.5B $1.8B
 
Net Interest Expenses $128.9M $125.5M $102.1M $55.1M $26.1M
EBT. Incl. Unusual Items $1.4B $1.6B $1B $1.4B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $477.3M $627.8M $292.8M $590.7M $851.6M
Net Income to Company $895.9M $970.5M $716.8M $841.2M $953.5M
 
Minority Interest in Earnings -$113.8M -$126.9M -$129.6M -$143.6M -$133.4M
Net Income to Common Excl Extra Items $782M $843.6M $587.3M $697.6M $820.1M
 
Basic EPS (Cont. Ops) $0.10 $0.11 $0.08 $0.09 $0.11
Diluted EPS (Cont. Ops) $0.10 $0.11 $0.08 $0.09 $0.11
Weighted Average Basic Share $7.8B $7.7B $7.3B $7.8B $7.5B
Weighted Average Diluted Share $7.8B $7.7B $7.3B $7.8B $7.5B
 
EBITDA $1.8B $2B $1.4B $1.9B $2.3B
EBIT $1.5B $1.7B $1.1B $1.6B $1.9B
 
Revenue (Reported) $2.8B $3.7B $3.1B $3.6B $4.1B
Operating Income (Reported) $1.3B $1.7B $1.1B $1.5B $1.8B
Operating Income (Adjusted) $1.5B $1.7B $1.1B $1.6B $1.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10.3B $14.2B $13.9B $14.8B $15.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.2B $6.6B $7.4B $8.1B $8.7B
Gross Profit $4.1B $7.6B $6.5B $6.6B $7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $272.9M $267.9M $279.9M $202.1M $189.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $272.9M $586.4M $337.6M $312.4M $330.8M
Operating Income $3.8B $7B $6.1B $6.3B $6.7B
 
Net Interest Expenses $520.7M $526.9M $463.5M $252.7M $161.8M
EBT. Incl. Unusual Items $3.5B $7B $5.7B $6.1B $6.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2B $2.3B $2B $1.9B $2.3B
Net Income to Company $3.3B $6.3B $6.3B $6.1B $5.9B
 
Minority Interest in Earnings -$342.7M -$569.9M -$566.3M -$1.4B -$1.6B
Net Income to Common Excl Extra Items $1.9B $4.2B $3.1B $2.9B $2.7B
 
Basic EPS (Cont. Ops) $0.25 $0.54 $0.41 $0.45 $0.46
Diluted EPS (Cont. Ops) $0.25 $0.54 $0.41 $0.45 $0.46
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5.1B $8.7B $7.3B $7.9B $8.4B
EBIT $4.1B $7.6B $6.2B $6.7B $7.1B
 
Revenue (Reported) $10.3B $14.2B $13.9B $14.8B $15.7B
Operating Income (Reported) $3.8B $7B $6.1B $6.3B $6.7B
Operating Income (Adjusted) $4.1B $7.6B $6.2B $6.7B $7.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.7B $11B $10.1B $11B $12.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.7B $4.9B $5.6B $6.1B $6.6B
Gross Profit $3B $6.1B $4.5B $4.9B $5.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $199.7M $202.4M $206.4M $242.5M $249.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $199.7M $520.9M $238.9M $240M $240.5M
Operating Income $2.8B $5.6B $4.2B $4.6B $5.4B
 
Net Interest Expenses $388.6M $393M $338.3M $176.1M $110.4M
EBT. Incl. Unusual Items $2.3B $5.3B $3.9B $4.5B $5.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $879.1M $1.9B $1.3B $1.4B $2B
Net Income to Company $1.2B $3.4B $2.6B $3.1B $3.4B
 
Minority Interest in Earnings -$213.1M -$417.7M -$405M -$1.2B -$1.4B
Net Income to Common Excl Extra Items $1.2B $3B $2.2B $2B $1.9B
 
Basic EPS (Cont. Ops) $0.15 $0.38 $0.29 $0.34 $0.37
Diluted EPS (Cont. Ops) $0.15 $0.38 $0.29 $0.34 $0.37
Weighted Average Basic Share $23.2B $23.4B $22.8B $23.4B $23B
Weighted Average Diluted Share $23.2B $23.4B $22.8B $23.4B $23B
 
EBITDA $3.4B $6.5B $5.1B $5.8B $6.7B
EBIT $2.7B $5.7B $4.3B $4.9B $5.8B
 
Revenue (Reported) $7.7B $11B $10.1B $11B $12.3B
Operating Income (Reported) $2.8B $5.6B $4.2B $4.6B $5.4B
Operating Income (Adjusted) $2.7B $5.7B $4.3B $4.9B $5.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2.5B $3.6B $5.9B $5.7B $4.9B
Short Term Investments $1.5B $1.6B $635.4M $261.6M $1.7B
Accounts Receivable, Net $1.2B $1.5B $1.8B $1.9B $1.7B
Inventory $1.5B $1.3B $1.3B $1.4B $1.4B
Prepaid Expenses $38.1M $45.1M $45.6M $55.7M $54.7M
Other Current Assets -$115K $4M $60K $51K $9K
Total Current Assets $7.3B $8.4B $10.4B $10.1B $10.6B
 
Property Plant And Equipment $17.5B $17.6B $17.4B $17.8B $18.5B
Long-Term Investments -- -- -- -- --
Goodwill $351.2M $357.4M $355.2M $353.1M $344.7M
Other Intangibles $1.8B $2.1B $2.4B $2.7B $3.1B
Other Long-Term Assets $1.5B $1.4B $1.3B $1.2B $1.4B
Total Assets $29.1B $30.5B $32.4B $32.7B $35.1B
 
Accounts Payable $1.1B $1B $1.1B $1.2B $1.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $118.3M $105.3M $100.1M $91.9M $113.8M
Other Current Liabilities -- -- -- $46K -$30K
Total Current Liabilities $2.2B $2.3B $3.1B $1.9B $2.2B
 
Long-Term Debt $8.8B $8.6B $8.3B $8.3B $8.6B
Capital Leases -- -- -- -- --
Total Liabilities $13.8B $13.9B $14.1B $12.9B $13.6B
 
Common Stock $2B $2B $2B $2B $2B
Other Common Equity Adj -- -- -- -- --
Common Equity $13B $14.2B $16B $17.2B $18.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.3B $2.3B $2.4B $2.5B $2.6B
Total Equity $15.3B $16.5B $18.4B $19.8B $21.6B
 
Total Liabilities and Equity $29.1B $30.5B $32.4B $32.7B $35.1B
Cash and Short Terms $4B $5.2B $6.6B $6B $6.6B
Total Debt $9.4B $9B $8.8B $8.4B $8.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.9B $5.7B $5.7B $6.7B $7.2B
Short Term Investments $1.2B $754.8M $445K $247.3M $528.4M
Accounts Receivable, Net $1.4B $1.9B $1.6B $1.7B $2.3B
Inventory $1.4B $1.3B $1.4B $1.3B $1.4B
Prepaid Expenses $67.2M $74.9M $43.3M $83.9M $59.1M
Other Current Assets -- -- -- -- --
Total Current Assets $7.4B $10.2B $9.7B $10.7B $12.1B
 
Property Plant And Equipment $16.9B $17.5B $17.6B $18.2B $18.6B
Long-Term Investments -- -- -- -- --
Goodwill $2.2B $2.6B $2.9B $3.2B $3.4B
Other Intangibles $82.2M $84.3M $80M $115.7M $105.9M
Other Long-Term Assets $1.2B $1.2B $1.1B $1.1B $1.1B
Total Assets $28.4B $32.1B $31.9B $34.7B $36.7B
 
Accounts Payable $436.2M $452.8M $543.8M $556.6M $620.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $105M $100.9M $93.9M $93.7M $138.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.8B $2.7B $2.1B $2B $3.1B
 
Long-Term Debt $8.6B $8.7B $8.2B $8.6B $7.8B
Capital Leases -- -- -- -- --
Total Liabilities $13.1B $14.1B $13B $13.4B $13.9B
 
Common Stock $2B $2B $2B $2B $2B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.2B $2.4B $2.4B $2.6B $2.7B
Total Equity $15.3B $18B $18.9B $21.4B $22.8B
 
Total Liabilities and Equity $28.4B $32.1B $31.9B $34.7B $36.7B
Cash and Short Terms $4.2B $6.4B $5.7B $6.9B $7.7B
Total Debt $8.8B $9B $8.7B $8.7B $8.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $3.8B $4.1B $7B $5.6B $5.7B
Depreciation & Amoritzation $1B $1B $1.1B $1.1B $1.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$124.1M -$189.3M -$547.4M -$161.8M $64.1M
Change in Inventories -$129.2M $354.1M $39.7M -$44.2M -$74.5M
Cash From Operations $3.3B $4.4B $6.4B $4.7B $5.8B
 
Capital Expenditures $1.1B $1.1B $1.4B $1.5B $1.7B
Cash Acquisitions -- -- -- -- -$248.2M
Cash From Investing -$889.4M -$829.6M -$739.1M -$1.1B -$3.4B
 
Dividends Paid (Ex Special Dividend) -$1.6B -$1.3B -$2.9B -$2.5B -$2.3B
Special Dividend Paid
Long-Term Debt Issued $1.4B $269.3M $361.4M -- $27.5M
Long-Term Debt Repaid -$491.2M -$626.9M -$484.7M -$511.5M -$190.3M
Repurchase of Common Stock -$30.2M -$14.6M -$10.5M -$33.6M -$42.5M
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.4B -$2.4B -$3.7B -$3.6B -$3.2B
 
Beginning Cash (CF) $1.5B $2.6B $3.7B $6B $5.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1B $1.2B $2B -$97.1M -$746.2M
Ending Cash (CF) $2.6B $3.7B $6B $5.8B $5B
 
Levered Free Cash Flow $2.2B $3.3B $5B $3.2B $4.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $895.9M $970.5M $716.8M $841.2M $953.5M
Depreciation & Amoritzation $250.8M $267.7M $274.7M $313.3M $323.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$228M -$72.7M -$206.1M $74M $10.8M
Change in Inventories -$20.1M $16.3M $87.4M -$5.3M $59.4M
Cash From Operations $1.4B $1.8B $1.3B $1.5B $1.8B
 
Capital Expenditures $232.7M $338.6M $365M $412.4M $536.1M
Cash Acquisitions -- -- -- -- $578.4M
Cash From Investing -$203.6M -$424.4M -$308.1M -$594.8M -$70.8M
 
Dividends Paid (Ex Special Dividend) -$357.9M -$821.7M -$510.2M -$522.4M -$593.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $58M $9.8M -- $27.5M $182.4M
Long-Term Debt Repaid -$62.1M -$35.5M -$77.5M -$136.2M -$88.6M
Repurchase of Common Stock -$72.4M -$20.6M -$14.5M -$6M -$194.6M
Other Financing Activities -$468K -$2.5M -$19.3M -$2M $405.6M
Cash From Financing -$701.3M -$1B -$756.4M -$782.9M -$427.9M
 
Beginning Cash (CF) $2.5B $5.2B $5.5B $6.5B $5.9B
Foreign Exchange Rate Adjustment -$48.6M $107.8M $26.5M -$16M $15.9M
Additions / Reductions $501.7M $407.6M $218M $171.5M $1.3B
Ending Cash (CF) $2.9B $5.7B $5.7B $6.7B $7.2B
 
Levered Free Cash Flow $1.2B $1.5B $917.5M $1.1B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3.3B $6.3B $6.3B $6.1B $5.9B
Depreciation & Amoritzation $1B $1.1B $1.1B $1.2B $1.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$675.4M -$40.6M $95.8M -$834.4M
Change in Inventories -- $101.9M -$23.1M $96.1M -$63.9M
Cash From Operations $3B $6.3B $5.3B $6.2B $5.2B
 
Capital Expenditures $1B $1.4B $1.4B $1.7B $1.9B
Cash Acquisitions $12.4M -- -- -- $928.2M
Cash From Investing -$78.3M -$681.3M -$1.4B -$1.8B -$1.9B
 
Dividends Paid (Ex Special Dividend) -$1.2B -$2.5B -$2.9B -$2.1B -$2.2B
Special Dividend Paid
Long-Term Debt Issued $210M $420.8M -- $27.5M $258.4M
Long-Term Debt Repaid -$592.1M -$343.6M -$323.9M -$557.4M -$192.8M
Repurchase of Common Stock -- -$37.5M $54.2M -$30.5M -$217.8M
Other Financing Activities $10.7M -$4.9M -$17.7M $17.5M --
Cash From Financing -$2.4B -$3.2B -$3.8B -$3.3B -$2.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $460.6M $2.5B $57.6M $1.1B $537.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.9B $4.9B $3.9B $4.5B $3.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.2B $3.4B $2.6B $3.1B $3.4B
Depreciation & Amoritzation $762.4M $803M $813.7M $903M $971.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$82.9M -$569M -$62.2M $195.4M -$703.1M
Change in Inventories $222.1M -$30.2M -$93M $47.3M $57.9M
Cash From Operations $2.8B $4.7B $3.7B $5.2B $4.5B
 
Capital Expenditures $712.1M $1B $1B $1.2B $1.4B
Cash Acquisitions -- -- -- -- $1.2B
Cash From Investing -$673.5M -$525.1M -$1.2B -$1.9B -$500.1M
 
Dividends Paid (Ex Special Dividend) -$856.8M -$2.1B -$2.1B -$1.7B -$1.6B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $210M $361.4M -- $27.5M $258.4M
Long-Term Debt Repaid -$559.3M -$276M -$115.2M -$161.1M -$163.6M
Repurchase of Common Stock -$72.4M -$95.3M -$30.6M -$27.5M -$202.8M
Other Financing Activities -$1.2M -$6.1M -$23.8M -$6.3M $405.6M
Cash From Financing -$1.7B -$2.5B -$2.6B -$2.3B -$1.8B
 
Beginning Cash (CF) $7.7B $13.3B $17.4B $18.8B $17.1B
Foreign Exchange Rate Adjustment $5.4M $266.3M -$81.8M -$75.2M -$32.6M
Additions / Reductions $400.8M $1.7B -$185M $976.6M $2.3B
Ending Cash (CF) $8.1B $15.3B $17.1B $19.7B $19.3B
 
Levered Free Cash Flow $2.1B $3.7B $2.7B $4B $3.2B

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

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

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock