Financhill
Buy
63

GWLIF Quote, Financials, Valuation and Earnings

Last price:
$45.41
Seasonality move :
0.65%
Day range:
$45.41 - $45.41
52-week range:
$30.70 - $46.48
Dividend yield:
3.84%
P/E ratio:
14.69x
P/S ratio:
1.40x
P/B ratio:
2.27x
Volume:
21.2K
Avg. volume:
24.8K
1-year change:
31.2%
Market cap:
$41.8B
Revenue:
$34.1B
EPS (TTM):
$3.09
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $45.2B $50.9B $15.5B $31.2B $34.1B
Revenue Growth (YoY) 34.36% 12.53% -69.46% 100.86% 9.37%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$2.7B -$2.9B -$2.6B -$3.1B -$4.1B
Operating Income $2.7B $2.9B $2.6B $3.1B $4.1B
 
Net Interest Expenses $228.1M $278.4M $301.9M $315.6M $293.4M
EBT. Incl. Unusual Items $2.3B $3.1B $3.1B $2.3B $3.6B
Earnings of Discontinued Ops. -- -- -$24.6M -$91.9M -$51.8M
Income Tax Expense -$61.1M $242.5M $302.6M $39.3M $538M
Net Income to Company $2.3B $3.1B $3.1B $2.2B $3.5B
 
Minority Interest in Earnings $58.2M $240.1M -$67.6M $17M $75.2M
Net Income to Common Excl Extra Items $2.4B $2.8B $2.8B $2.2B $3.1B
 
Basic EPS (Cont. Ops) $2.37 $2.68 $2.96 $2.18 $3.05
Diluted EPS (Cont. Ops) $2.36 $2.68 $2.96 $2.17 $3.04
Weighted Average Basic Share $927.7M $929.5M $931.7M $931.6M $932.1M
Weighted Average Diluted Share $927.8M $931M $932.3M $933.5M $935.1M
 
EBITDA -- -- -- -- --
EBIT $2.3B $3.1B $3.1B $2.3B $3.6B
 
Revenue (Reported) $45.2B $50.9B $15.5B $31.2B $34.1B
Operating Income (Reported) $2.7B $2.9B $2.6B $3.1B $4.1B
Operating Income (Adjusted) $2.3B $3.1B $3.1B $2.3B $3.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $13.7B $488.5M $2.6B $11.9B $8.6B
Revenue Growth (YoY) 32.74% -96.42% 438.35% 353.81% -27.81%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$811.9M $1.4B $1.4B -$854.9M -$1.1B
Operating Income $811.9M -$1.4B -$1.4B $854.9M $1.1B
 
Net Interest Expenses $65.9M $74.3M $76.8M $71.8M $63.9M
EBT. Incl. Unusual Items $896M $880.5M $838.8M $748.5M $995.4M
Earnings of Discontinued Ops. -- $765.6K -$23.1M -- --
Income Tax Expense $88.1M $91.1M $102.1M $96M $137.2M
Net Income to Company $856.9M $830M $810.6M $753.4M --
 
Minority Interest in Earnings $89.7M $10M $14.9M -$733.2K -$16M
Net Income to Common Excl Extra Items $807.9M $789.3M $736.6M $652.5M $858.2M
 
Basic EPS (Cont. Ops) $0.74 $0.81 $0.72 $0.68 $0.91
Diluted EPS (Cont. Ops) $0.74 $0.81 $0.72 $0.67 $0.91
Weighted Average Basic Share $930.1M $931.8M $931.2M $931.5M $923.7M
Weighted Average Diluted Share $932.4M $932M $933.5M $934.3M $928.1M
 
EBITDA -- -- -- -- --
EBIT $896M $880.5M $838.8M $748.5M $995.4M
 
Revenue (Reported) $13.7B $488.5M $2.6B $11.9B $8.6B
Operating Income (Reported) $811.9M -$1.4B -$1.4B $854.9M $1.1B
Operating Income (Adjusted) $896M $880.5M $838.8M $748.5M $995.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $49.6B $7.2B $22.8B $39.1B $30.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$3B $12.4B $1.1B -$3.7B -$4B
Operating Income $3B -$12.4B -$1.1B $3.7B $4B
 
Net Interest Expenses $251.6M $288.7M $322.5M $296.2M $282.3M
EBT. Incl. Unusual Items $3B $3.5B $2.1B $3.1B $3.4B
Earnings of Discontinued Ops. -- -$4.7M -$109.2M -$54.9M --
Income Tax Expense $79M $374.7M $125.5M $263.9M $417.1M
Net Income to Company $3B $3.5B $2B $3B --
 
Minority Interest in Earnings $263.7M $1.9M -$78.5M $53.6M $21.3M
Net Income to Common Excl Extra Items $3B $3.2B $1.9B $2.8B $3B
 
Basic EPS (Cont. Ops) $2.79 $3.29 $1.95 $2.77 $3.11
Diluted EPS (Cont. Ops) $2.78 $3.28 $1.95 $2.77 $3.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $3B $3.5B $2.1B $3.1B $3.4B
 
Revenue (Reported) $49.6B $7.2B $22.8B $39.1B $30.2B
Operating Income (Reported) $3B -$12.4B -$1.1B $3.7B $4B
Operating Income (Adjusted) $3B $3.5B $2.1B $3.1B $3.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $36.7B -$7B $16.2B $24.1B $24.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$2.4B $13B $518.3M -$3B -$2.9B
Operating Income $2.4B -$13B -$518.3M $3B $2.9B
 
Net Interest Expenses $191M $218.1M $239.3M $219.8M $208.7M
EBT. Incl. Unusual Items $2.5B $2.9B $1.8B $2.6B $2.4B
Earnings of Discontinued Ops. -- -$4.7M -$90M -$52.6M --
Income Tax Expense $219.4M $350.9M $166M $388.7M $268.3M
Net Income to Company $2.4B $2.8B $1.7B $2.5B $1.5B
 
Minority Interest in Earnings $272.9M $32.1M $16.5M $52.9M -$819.9K
Net Income to Common Excl Extra Items $2.2B $2.6B $1.7B $2.3B $2.2B
 
Basic EPS (Cont. Ops) $2.03 $2.63 $1.59 $2.19 $2.25
Diluted EPS (Cont. Ops) $2.03 $2.63 $1.59 $2.19 $2.24
Weighted Average Basic Share $2.8B $2.8B $2.8B $2.8B $2.8B
Weighted Average Diluted Share $2.8B $2.8B $2.8B $2.8B $2.8B
 
EBITDA -- -- -- -- --
EBIT $2.5B $2.9B $1.8B $2.6B $2.4B
 
Revenue (Reported) $36.7B -$7B $16.2B $24.1B $24.1B
Operating Income (Reported) $2.4B -$13B -$518.3M $3B $2.9B
Operating Income (Adjusted) $2.5B $2.9B $1.8B $2.6B $2.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6.2B $4.8B $5.4B $5.9B $7.4B
Short Term Investments $9B -- $9.8B $9.3B $10.6B
Accounts Receivable, Net $4.8B $2.5B $3.2B $3.7B $3.8B
Inventory -- -- -- -- --
Prepaid Expenses $90.3M $97.4M $97.4M $97.1M $116.1M
Other Current Assets -- -- -- -- --
Total Current Assets $25.9B $24B $33.1B $35.1B $42.6B
 
Property Plant And Equipment $1.3B $1.2B $1.1B $1B $1B
Long-Term Investments $256.7M $276.3M $239.9M $182.8M $162.1B
Goodwill $7.9B $7.1B $7.8B $8.5B $8B
Other Intangibles $3.4B $4.3B $4.6B $3.4B $3.5B
Other Long-Term Assets -- -- -- -- --
Total Assets $454B $482.4B $496.1B $540.9B $557.8B
 
Accounts Payable $3.4B $3.6B $2B $2.4B $2.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $348.2M -- $201.9M $183.2M $264.1M
Current Portion Of Capital Lease Obligations $445.4M -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.1B -$12.6B $2.4B $2.8B $5.6B
 
Long-Term Debt $8.1B $8.6B $9.2B $8.3B $7.9B
Capital Leases -- -- -- -- --
Total Liabilities $432.8B $459.5B $476B $519.4B $536.1B
 
Common Stock $4.4B $4.6B $4.3B $4.6B $4.2B
Other Common Equity Adj $381.9M $460.4M $525.3M $670.9M $1.2B
Common Equity $16.7B $18.2B $16B $17.2B $17.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.3B $2.6B $2.1B $2.3B $2.2B
Total Equity $21.2B $22.9B $20.1B $21.5B $21.7B
 
Total Liabilities and Equity $454B $482.4B $496.1B $540.9B $557.8B
Cash and Short Terms $13B $4.8B $14.5B $14.6B $17.2B
Total Debt $8.1B $8.6B $9.3B $8.3B $7.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $5.4B $6.3B $5.2B $6.6B $7.7B
Short Term Investments $9.8B $8B $8.8B $9.7B --
Accounts Receivable, Net $5B $5.4B $3.9B $4.2B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $24.1B $22.9B $22.3B $25.1B $26B
 
Property Plant And Equipment $918.8M $830.4M $778.1M $812.8M $877.5M
Long-Term Investments -- -- -- -- --
Goodwill $7B $7.6B $7.9B $8.3B --
Other Intangibles $4.3B $4.8B $3.4B $3.6B --
Other Long-Term Assets -- -- -- -- --
Total Assets $469.5B $477.1B $503B $577.2B $617.1B
 
Accounts Payable $3.7B $3B $2.1B $2.4B $2.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -$12B -$9.3B $2.2B $2.6B $2.8B
 
Long-Term Debt $8.1B $8.4B $7.9B $7.9B $7.4B
Capital Leases -- -- -- -- --
Total Liabilities $446.8B $455.4B $482.2B $555.1B $594.3B
 
Common Stock $4.5B $4.2B $4.4B $4.5B $4.3B
Other Common Equity Adj $519.8M $478.9M $674.6M $809.7M --
Common Equity -- -- -- -- --
Total Preferred Equity -- $50.2K -- -- --
Minority Interest, Total $2.6B $2.4B $2.2B $2.3B $2.3B
Total Equity $22.7B $21.7B $20.7B $22.1B $22.8B
 
Total Liabilities and Equity $469.5B $477.1B $503B $577.2B $617.1B
Cash and Short Terms $15.2B $14.3B $13.9B $16.2B --
Total Debt $8.1B $8.4B $7.9B $7.9B $7.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.3B $3.1B $3.1B $2.2B $3.5B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $7.2B $8.3B $2.9B $3.9B $3.5B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $1B $303.1M $1.7B $417.1M $55.5M
Cash From Investing -$6.1B -$8.9B -$1.7B -$860.2M -$297.8M
 
Dividends Paid (Ex Special Dividend) $1.3B $1.4B $1.5B $1.5B $1.6B
Special Dividend Paid
Long-Term Debt Issued $2.8B $50.2M $1.4B $45.2M --
Long-Term Debt Repaid -$373.9M -$662.8M -$380.5M -$1.1B -$43.8M
Repurchase of Common Stock -- $154.7M $3.1M $172.6M $83.2M
Other Financing Activities -- -$12.8M -- -- --
Cash From Financing $1.5B -$791.2M -$476.2M -$2.6B -$1.7B
 
Beginning Cash (CF) $6.2B $4.8B $5.4B $5.9B $7.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.5B -$1.5B $933.3M $334.9M $1.9B
Ending Cash (CF) $8.6B $3.3B $6.5B $6.2B $9.7B
 
Levered Free Cash Flow $7.2B $8.3B $2.9B $3.9B $3.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $856.9M $830M $810.6M $753.4M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4.5B $1.1B $350.4M $706M $1.2B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $50M -$37.7M $6M $55.7M --
Cash From Investing -$4.8B -$366.1M $12.7M -$61.6M -$774.4K
 
Dividends Paid (Ex Special Dividend) $349.2M $357.2M $384.7M $402.5M $436.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$13.4M -- -- --
Long-Term Debt Repaid -$503.5M -$134.9M -$102M -$129.3K --
Repurchase of Common Stock -- -$52.6K $57.4M $49.1M $193.9M
Other Financing Activities $1.2B -- -- -- --
Cash From Financing $348.4M -$505.4M -$515.9M -$434.8M -$976.3M
 
Beginning Cash (CF) $5.4B $6.3B $5.2B $6.6B $7.7B
Foreign Exchange Rate Adjustment $71.4M $252.2M $76M $13.9M $98.8M
Additions / Reductions $144.4M $512.7M -$76.8M $223.6M $364.3M
Ending Cash (CF) $5.7B $7B $5.2B $6.8B $8.2B
 
Levered Free Cash Flow $4.5B $1.1B $350.4M $706M $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3B $3.5B $2B $3B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $8.3B $5.6B -$1.3B $5.8B $3.6B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $313.2M $1.9B -$52M $463.2M -$1.4M
Cash From Investing -$6.8B -$3.6B $2.4B -$3.3B -$7.2M
 
Dividends Paid (Ex Special Dividend) $1.4B $1.5B $1.5B $1.6B $1.7B
Special Dividend Paid
Long-Term Debt Issued -- $841.4M -- -- --
Long-Term Debt Repaid -- -$205.3M -$1.2B -$135.7M --
Repurchase of Common Stock -- $156.2M $127.9M $129.8M $509.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$165.5M -$838.6M -$2.1B -$1.7B -$2.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B $1.3B -$1B $864.5M $1.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $8.3B $5.6B -$1.3B $5.8B $3.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.4B $2.8B $1.7B $2.5B $1.5B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $6.8B $4.2B $46.4M $2B $2.2B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $50M $1.6B $6M $55.7M --
Cash From Investing -$7.1B -$1.9B $2.2B -$297M -$10.9M
 
Dividends Paid (Ex Special Dividend) $1.1B $1.1B $1.2B $1.2B $1.3B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $791.1M -- -- --
Long-Term Debt Repaid -$656.6M -$199.1M -$996.3M -$44M --
Repurchase of Common Stock -- $2.3M $127.3M $84.3M $511.9M
Other Financing Activities $1.2B -- -- -- --
Cash From Financing -$457.9M -$501.5M -$2.2B -$1.3B -$2.1B
 
Beginning Cash (CF) $15.3B $19.8B $15.5B $18.5B $22.1B
Foreign Exchange Rate Adjustment -$18.2M $205.2M $25.3M $141.3M -$31.9M
Additions / Reductions -$806.3M $2B $30M $559.1M $19.6M
Ending Cash (CF) $14.5B $22B $15.6B $19.2B $22.1B
 
Levered Free Cash Flow $6.8B $4.2B $46.4M $2B $2.2B

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
50
TGL alert for Dec 8

Treasure Global, Inc. [TGL] is up 33.49% over the past day.

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 42.66% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 10.18% over the past day.

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

Show me the best stock