Financhill
Sell
37

GPDNF Quote, Financials, Valuation and Earnings

Last price:
$91.47
Seasonality move :
1.46%
Day range:
$91.47 - $91.47
52-week range:
$65.46 - $93.05
Dividend yield:
2.66%
P/E ratio:
29.49x
P/S ratio:
1.98x
P/B ratio:
2.84x
Volume:
686
Avg. volume:
2.3K
1-year change:
38.7%
Market cap:
$58.9B
Revenue:
$29.5B
EPS (TTM):
$3.11
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $27B $28.7B $29B $29.8B $29.5B
Revenue Growth (YoY) -4.71% 6.58% 1.26% 2.77% -0.97%
 
Cost of Revenues $14B $15.1B $15.7B $15.7B $14.9B
Gross Profit $13B $13.6B $13.3B $14.1B $14.6B
Gross Profit Margin 48.07% 47.36% 45.95% 47.3% 49.56%
 
R&D Expenses $368.9M $399.5M $356.3M $430.3M $483.5M
Selling, General & Admin $8.7B $9.3B $9.4B $9.8B $10.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $9.1B $9.6B $9.8B $10.3B $10.8B
Operating Income $3.8B $3.9B $3.6B $3.8B $3.8B
 
Net Interest Expenses $354M $530.7M $542.3M $819.5M $891.3M
EBT. Incl. Unusual Items $2.8B $2.4B $1.9B $1.8B $3.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $870.2M $696.2M $817.7M $831.4M $1B
Net Income to Company $2.3B $2.4B $1.1B $1B $2.3B
 
Minority Interest in Earnings -$84.5M $79.2M $67.3M $77.8M $85.5M
Net Income to Common Excl Extra Items $2.2B $2.3B $1.1B $1B $2.3B
 
Basic EPS (Cont. Ops) $3.41 $3.47 $1.55 $1.47 $3.39
Diluted EPS (Cont. Ops) $3.41 $3.47 $1.55 $1.47 $3.39
Weighted Average Basic Share $649.3M $646.2M $639.1M $641M $643.3M
Weighted Average Diluted Share $650M $646.4M $639.5M $641.7M $644.4M
 
EBITDA $4.9B $5.4B $5.5B $5.5B $5.1B
EBIT $3.3B $3.9B $3.6B $3.8B $3.8B
 
Revenue (Reported) $27B $28.7B $29B $29.8B $29.5B
Operating Income (Reported) $3.8B $3.9B $3.6B $3.8B $3.8B
Operating Income (Adjusted) $3.3B $3.9B $3.6B $3.8B $3.8B
Period Ending 2002-06-30 2003-06-30 2004-06-30 2005-06-30 2006-06-30
Revenue $3.3B $3.8B $4.2B $4B $4.5B
Revenue Growth (YoY) -7.97% 4.01% 23.95% 23.02% 38.17%
 
Cost of Revenues $1.6B -- $1.9B $2.1B $2.3B
Gross Profit $1.7B -- $2.3B $2B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $32.4M -- $38.5M $41.6M $39.4M
Selling, General & Admin $1.3B -- $1.6B $1.3B $1.5B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.3B -- $1.8B $1.4B $1.6B
Operating Income $366M $3.8B $519.4M $538.4M $611.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$178.9M -- $465.1M $485.4M $603.4M
Earnings of Discontinued Ops. -- -- -- $14.6M $98.4M
Income Tax Expense $110.3M -- $155M $137.2M $154.5M
Net Income to Company -$579.2M -- $525.3M $434.5M $885.5M
 
Minority Interest in Earnings -$47.3M -- -$53.3M -$61.3M -$65M
Net Income to Common Excl Extra Items -$289.1M $228.4M $262.6M $217.2M $442.9M
 
Basic EPS (Cont. Ops) -$0.52 $0.44 $1.02 $0.44 $0.91
Diluted EPS (Cont. Ops) -$0.52 $0.44 $1.02 $0.44 $0.90
Weighted Average Basic Share $554.8M $522.5M $516.6M $495.2M $487.3M
Weighted Average Diluted Share $554.8M $522.5M $516.6M $507.4M $491M
 
EBITDA $366M $3.8B $519.4M $538.4M $611.3M
EBIT $366M $3.8B $519.4M $538.4M $611.3M
 
Revenue (Reported) $3.3B $3.8B $4.2B $4B $4.5B
Operating Income (Reported) $366M $3.8B $519.4M $538.4M $611.3M
Operating Income (Adjusted) $366M $3.8B $519.4M $538.4M $611.3M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $27.9B $29B $29.8B $29.4B $29.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.6B $15.4B $16B $15.2B $14.7B
Gross Profit $13.3B $13.6B $13.9B $14.3B $15B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $398M $368.9M $378.8M $459.5M $507.7M
Selling, General & Admin $9.1B $9.3B $9.7B $9.9B $10.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $10.2B $9.7B $10.2B $10.5B $11.4B
Operating Income $3.1B $3.8B $3.7B $3.8B $3.6B
 
Net Interest Expenses $322.4M $496.4M $639.7M $883.4M $859.8M
EBT. Incl. Unusual Items $2.2B $2.8B $2.2B $2B $3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $720.6M $841.3M $870.9M $804.4M $975.7M
Net Income to Company $2.5B $1.9B $1.5B $1.2B $2.1B
 
Minority Interest in Earnings -$87.5M $73M $66.2M $82.2M $80.4M
Net Income to Common Excl Extra Items $2.4B $1.8B $1.5B $1.2B $2.1B
 
Basic EPS (Cont. Ops) $3.68 $2.77 $2.17 $1.69 $3.11
Diluted EPS (Cont. Ops) $3.68 $2.77 $2.17 $1.68 $3.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.3B $5.3B $5.5B $5.5B $5B
EBIT $2.6B $3.8B $3.7B $3.8B $3.6B
 
Revenue (Reported) $27.9B $29B $29.8B $29.4B $29.7B
Operating Income (Reported) $3.1B $3.8B $3.7B $3.8B $3.6B
Operating Income (Adjusted) $2.6B $3.8B $3.7B $3.8B $3.6B
Period Ending 2021-12-24 2022-12-24 2023-12-24 2024-12-24
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $729.4M $6.7B $5B $6.6B $6.4B
Short Term Investments $4.5B $5.9B $3.9B $4B $4.9B
Accounts Receivable, Net $3.2B $3.3B $3.5B $3.2B $3B
Inventory $2.3B $2.3B $2.8B $2.6B $2.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.2B $1.1B $1.3B $1.4B $1.4B
Total Current Assets $13.1B $13.7B $13B $14.3B $13.2B
 
Property Plant And Equipment $8.1B $7.8B $7.2B $7.1B $6.8B
Long-Term Investments -- $1.8B $1.5B $1.4B $1.5B
Goodwill $20.9B $20.2B $19.2B $19.2B $18.8B
Other Intangibles $7.4B $7B $6.8B $6.4B $6.2B
Other Long-Term Assets $3.7M -$1.1M -$2.1M -$1.1M $1M
Total Assets $52.6B $51.7B $48.3B $49.1B $46.9B
 
Accounts Payable $4.3B $4.5B $5.2B $5.3B $5.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $273.1M $243.4M $217.7M $212.2M $221.6M
Other Current Liabilities $405.9M $352.1M -$66.5M $443.3M $540.1M
Total Current Liabilities $12.7B $12.6B $12.9B $15.3B $14.2B
 
Long-Term Debt $14.2B $14.3B $12B $11.9B $10.5B
Capital Leases -- -- -- -- --
Total Liabilities $32.6B $31.9B $29.1B $31.2B $28.4B
 
Common Stock $211.6M $195.6M $180.4M $186.7M $176M
Other Common Equity Adj -- -- -- -- --
Common Equity $19.9B $19.6B $19.1B $17.9B $18.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $114.4M $116M $73.6M $50.8M $61.1M
Total Equity $20B $19.8B $19.2B $17.9B $18.5B
 
Total Liabilities and Equity $52.6B $51.7B $48.3B $49.1B $46.9B
Cash and Short Terms $5.3B $6.7B $5B $6.6B $6.4B
Total Debt $18.5B $17.7B $14.7B $15.8B $13.9B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $718.8M $1B $2B $2.2B $1.9B
Short Term Investments $6.8B $3.3B $3.7B $4.5B $5.2B
Accounts Receivable, Net $3.7B $3.8B $3.5B $3.5B $3.8B
Inventory $2.3B $2.6B $3B $2.6B $2.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.3B $1.3B $1.5B $1.4B $1.6B
Total Current Assets $15.5B $12.4B $13.8B $14.3B $15.1B
 
Property Plant And Equipment $8B $7.4B $7.2B $6.8B $7.4B
Long-Term Investments -- -- -- -- --
Goodwill $20.8B $19.8B $19.2B $19B $19.7B
Other Intangibles $7.1B $6.8B $6.8B $6.3B $6.5B
Other Long-Term Assets $1.2M $1M $1.1M $1.1M --
Total Assets $54.3B $48.9B $49.4B $48.7B $51.3B
 
Accounts Payable $4.7B $5.1B $5.5B $5.5B $6.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $255.9M $229.8M $227.1M $210.1M $218.1M
Other Current Liabilities $3.4B $3.6B $3.9B $3.7B $4.5B
Total Current Liabilities $14.1B $12.4B $15.2B $15.6B $16B
 
Long-Term Debt $14.1B $11.6B $11B $10.1B $11.6B
Capital Leases -- -- -- -- --
Total Liabilities $34.4B $29.5B $31.4B $30.6B $32.6B
 
Common Stock $204.7M $176.5M $183.7M $182.2M $199.3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $117.8M $128.5M $36.9M $59M $68M
Total Equity $19.9B $19.4B $18B $18B $18.7B
 
Total Liabilities and Equity $54.3B $48.9B $49.4B $48.7B $51.3B
Cash and Short Terms $7.5B $4.3B $5.7B $6.7B $7.1B
Total Debt $19.2B -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.3B $2.4B $1.1B $1B $2.3B
Depreciation & Amoritzation $1.7B $1.5B $2B $1.7B $1.3B
Stock-Based Compensation $18.3M $14.2M $26.3M $65.9M $76.8M
Change in Accounts Receivable $67.4M -$273M -$445.6M $80M -$7.6M
Change in Inventories -$98.2M -$95.7M -$701M $44.3M $54.1M
Cash From Operations $3.4B $4.1B $3.1B $3.7B $4.1B
 
Capital Expenditures $1.1B $1.2B $917.5M $915.7M $998.4M
Cash Acquisitions $415.7M $26M $95.6M $127.6M --
Cash From Investing -$696.6M $638.3M -$865M -$1B -$499.7M
 
Dividends Paid (Ex Special Dividend) -$1.6B $1.5B $1.3B $1.4B $1.5B
Special Dividend Paid
Long-Term Debt Issued $1.8B $2.6B $632.8M $1.7B $1.5B
Long-Term Debt Repaid -$2.3B -$2.9B -$1.8B -$2.8B -$2.2B
Repurchase of Common Stock -- $1.5B -- -- --
Other Financing Activities -$221.6M -$1.8B $1.5B -$367M -$1.1B
Cash From Financing -$2.7B -$4.7B -$2B -$2.1B -$4.1B
 
Beginning Cash (CF) $735.5M $749.4M $1.1B $2.6B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.4M $78M $413M $51.9M -$487.8M
Ending Cash (CF) $677.2M $896M $1.7B $2.1B $1B
 
Levered Free Cash Flow $2.3B $2.9B $2.2B $2.8B $3.1B
Period Ending 2002-06-30 2003-06-30 2004-06-30 2005-06-30 2006-06-30
Net Income to Stockholders -$579.2M -- $525.3M $434.5M $885.5M
Depreciation & Amoritzation $332.7M -- $335.7M $291M $257.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$359.6M -- -$395.9M -$433.5M -$358.5M
Change in Inventories -$25.9M -- -$54.3M -$24.9M -$45.3M
Cash From Operations $623.7M -- $984.4M $896M $1.1B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- $70.4M
Cash From Investing $470.8M -- $88.9M -$172.6M -$49.1M
 
Dividends Paid (Ex Special Dividend) -$358.6M -- -$532.2M -$592.5M -$740.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$280.8M -- -$253.8M -$663.2M -$408.8M
Other Financing Activities -$12M -- $17.8M $71.7M $559.7M
Cash From Financing -$1.1B -- -$1B -$622.6M -$880.4M
 
Beginning Cash (CF) $655.2M -- $543.1M $585.2M $724.5M
Foreign Exchange Rate Adjustment -$30.6M -- $20.7M $10.4M -$27.7M
Additions / Reductions -$34.3M -- $23.7M $100.8M $174.8M
Ending Cash (CF) $591.2M -- $587.5M $695.4M $871.6M
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $2.5B $1.9B $1.5B $1.2B $2.1B
Depreciation & Amoritzation $1.7B $1.5B $1.8B $1.8B $1.4B
Stock-Based Compensation $19.3M $16.2M $66.5M $56.2M $110.1M
Change in Accounts Receivable -$552M -$397M $194.9M -$287.5M -$200.3M
Change in Inventories $182.7M -$482.2M -$508.3M $206.7M -$56.2M
Cash From Operations $3.6B $3.5B $3.6B $3.8B $4.2B
 
Capital Expenditures $1.2B $1.1B $897.3M $925.6M $1.1B
Cash Acquisitions $2.2B -$101.9M $185.5M $34.5M -$151.3M
Cash From Investing $1.1B -$1B -$786.1M -$497.7M -$1B
 
Dividends Paid (Ex Special Dividend) -$1.5B $1.4B $1.4B $1.5B $1.5B
Special Dividend Paid
Long-Term Debt Issued $1.2B $1.4B $1.5B $1.6B $1.7B
Long-Term Debt Repaid -$1.8B -$3.4B -$1.6B -$3.1B -$2.5B
Repurchase of Common Stock -- $1.5B -- -- $209.7M
Other Financing Activities -$787.6M $2.7B -$448.4M -$1.1B -$158.8M
Cash From Financing -$4.9B -$2.3B -$2.3B -$3.4B -$2.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$230.3M $398.1M -$31.8M -$299.3M $103.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.5B $2.4B $2.7B $2.9B $3.1B
Period Ending 2021-12-24 2022-12-24 2023-12-24 2024-12-24
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock