Financhill
Buy
52

GEI.TO Quote, Financials, Valuation and Earnings

Last price:
$25.91
Seasonality move :
2.17%
Day range:
$25.70 - $25.99
52-week range:
$19.63 - $27.37
Dividend yield:
6.57%
P/E ratio:
28.32x
P/S ratio:
0.40x
P/B ratio:
4.88x
Volume:
302.2K
Avg. volume:
617.6K
1-year change:
1.13%
Market cap:
$4.2B
Revenue:
$11.8B
EPS (TTM):
$0.91
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.9B $7.2B $11B $11B $11.8B
Revenue Growth (YoY) -32.69% 46.03% 53.03% -0.19% 6.95%
 
Cost of Revenues $4.7B $6.9B $10.7B $10.6B $11.3B
Gross Profit $285.2M $306.9M $381M $464M $433.6M
Gross Profit Margin 5.78% 4.26% 3.45% 4.21% 3.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $65.9M $68.8M $70.3M $104.1M $103.8M
Other Inc / (Exp) -- $6.1M $20.9M $15.3M $24.3M
Operating Expenses $52.8M $56.9M $64.3M $65.9M $93.1M
Operating Income $232.4M $250M $316.8M $398.1M $340.5M
 
Net Interest Expenses $64.8M $61.3M $65.5M $108M $141M
EBT. Incl. Unusual Items $150.7M $181.2M $269.2M $263.2M $179.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29.4M $36.2M $66.9M $71.1M $53.8M
Net Income to Company $121.3M $145.1M $223.2M $214.2M $152.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $121.3M $145.1M $223.2M $214.2M $152.2M
 
Basic EPS (Cont. Ops) $0.83 $0.99 $1.53 $1.43 $0.94
Diluted EPS (Cont. Ops) $0.82 $0.97 $1.50 $1.41 $0.93
Weighted Average Basic Share $146.1M $146.3M $146.2M $150.2M $162.5M
Weighted Average Diluted Share $148.7M $149.1M $148.8M $151.7M $164M
 
EBITDA $407.5M $423.9M $461.3M $540.6M $527.1M
EBIT $232.4M $250M $316.8M $398.1M $340.5M
 
Revenue (Reported) $4.9B $7.2B $11B $11B $11.8B
Operating Income (Reported) $232.4M $250M $316.8M $398.1M $340.5M
Operating Income (Adjusted) $232.4M $250M $316.8M $398.1M $340.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.8B $2.7B $3.2B $2.9B $2.9B
Revenue Growth (YoY) 32.5% 46.71% 21.64% -10.08% -0.81%
 
Cost of Revenues $1.7B $2.5B $3.1B $2.8B $2.8B
Gross Profit $77.9M $123M $112.9M $114.4M $110.8M
Gross Profit Margin 4.31% 4.64% 3.5% 3.94% 3.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.5M $17.2M $43M $20M $19.9M
Other Inc / (Exp) -- $5.4M -$14.3M $6.5M --
Operating Expenses $16.5M $23.7M $45.5M $16.9M $19.5M
Operating Income $61.4M $99.3M $67.4M $97.5M $91.3M
 
Net Interest Expenses $15.6M $16.6M $34.3M $33.3M $35.7M
EBT. Incl. Unusual Items $47M $92.1M $22.1M $62M $51.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11M $20.6M $7.7M $14.6M $12.4M
Net Income to Company $36M $71.5M $20.6M $53.9M $45.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $36M $71.5M $20.6M $53.9M $45.7M
 
Basic EPS (Cont. Ops) $0.25 $0.49 $0.13 $0.33 $0.28
Diluted EPS (Cont. Ops) $0.24 $0.48 $0.13 $0.33 $0.28
Weighted Average Basic Share $146.5M $145.4M $154.7M $162.7M $163.8M
Weighted Average Diluted Share $149.3M $147.9M $156.1M $164.2M $165.1M
 
EBITDA $100.8M $136.5M $105.9M $141.8M $134.7M
EBIT $61.4M $99.3M $67.4M $97.5M $91.3M
 
Revenue (Reported) $1.8B $2.7B $3.2B $2.9B $2.9B
Operating Income (Reported) $61.4M $99.3M $67.4M $97.5M $91.3M
Operating Income (Adjusted) $61.4M $99.3M $67.4M $97.5M $91.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.4B $10.7B $10.7B $12.2B $10.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.2B $10.3B $10.3B $11.7B $10.3B
Gross Profit $257.4M $370.7M $436.5M $501M $401.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $68.2M $69M $99.6M $98M $88.8M
Other Inc / (Exp) -- $15.1M $5.9M $34M --
Operating Expenses $63.8M $73.7M $98.4M $87.7M $83.8M
Operating Income $193.6M $297M $338.1M $413.3M $317.4M
 
Net Interest Expenses $60.1M $62.3M $89.4M $143M $139.7M
EBT. Incl. Unusual Items $139.9M $257.8M $259.3M $251.3M $180.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.3M $54.5M $70.1M $66.5M $54.2M
Net Income to Company $113.6M $203.3M $224.8M $211M $150.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $113.6M $203.3M $224.8M $211M $150.8M
 
Basic EPS (Cont. Ops) $0.78 $1.39 $1.57 $1.30 $0.92
Diluted EPS (Cont. Ops) $0.76 $1.36 $1.54 $1.28 $0.91
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $376.4M $451.9M $463.7M $592.4M $501.6M
EBIT $193.6M $297M $338.1M $413.3M $317.4M
 
Revenue (Reported) $6.4B $10.7B $10.7B $12.2B $10.7B
Operating Income (Reported) $193.6M $297M $338.1M $413.3M $317.4M
Operating Income (Adjusted) $193.6M $297M $338.1M $413.3M $317.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.1B $8.5B $8.2B $9.4B $8.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.9B $8.2B $7.9B $9B $8.1B
Gross Profit $222.2M $298.2M $340.4M $373.1M $329.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $51.9M $52.1M $81.3M $75.2M $60.2M
Other Inc / (Exp) -- $15.1M $77K $18.8M $10.3M
Operating Expenses $51.9M $57.4M $82.2M $72.9M $53.6M
Operating Income $170.3M $240.8M $258.2M $300.2M $275.7M
 
Net Interest Expenses $46.4M $47.3M $71.3M $106.3M $105M
EBT. Incl. Unusual Items $130.4M $207M $197.1M $185.1M $185.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29.3M $47.6M $50.9M $46.2M $46.6M
Net Income to Company $101.1M $159.4M $160.9M $157.7M $156.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $101.1M $159.4M $160.9M $157.7M $156.3M
 
Basic EPS (Cont. Ops) $0.69 $1.09 $1.12 $0.97 $0.96
Diluted EPS (Cont. Ops) $0.68 $1.07 $1.11 $0.96 $0.95
Weighted Average Basic Share $438.8M $439.7M $439.1M $487.5M $491.1M
Weighted Average Diluted Share $447.1M $447.8M $444M $492.2M $494.8M
 
EBITDA $302.9M $354.4M $353M $431.7M $404.6M
EBIT $170.3M $240.8M $258.2M $300.2M $275.7M
 
Revenue (Reported) $5.1B $8.5B $8.2B $9.4B $8.4B
Operating Income (Reported) $170.3M $240.8M $258.2M $300.2M $275.7M
Operating Income (Adjusted) $170.3M $240.8M $258.2M $300.2M $275.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $53.7M $62.7M $83.6M $143.8M $57.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $320.2M $648.5M $445.6M $604.1M $661.4M
Inventory $163.1M $255.1M $257.8M $246.7M $220.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $7.6M $7.3M $9.7M $14.1M $19.2M
Total Current Assets $589.4M $1B $825.1M $1.1B $977.7M
 
Property Plant And Equipment $1.7B $1.7B $1.6B $3B $3.2B
Long-Term Investments $315M $336.4M $357.4M $346.7M $318.9M
Goodwill $360.1M $359.9M $362.1M $410.2M $417.7M
Other Intangibles $35.8M $34.4M $29.1M $116M $103.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $3.1B $3.4B $3.2B $4.9B $5B
 
Accounts Payable $339.3M $630.3M $530.2M $661.4M $794.5M
Accrued Expenses $13.9M $13.9M $14M $47M $40.9M
Current Portion Of Long-Term Debt -- -- -- -- $325M
Current Portion Of Capital Lease Obligations $31.2M $29.7M $37.2M $28M $20.6M
Other Current Liabilities $10.2M $11.7M $8.2M $21M $27.9M
Total Current Liabilities $532.5M $797.7M $687.6M $956.6M $1.3B
 
Long-Term Debt $1.5B $1.7B $1.7B $2.7B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $2.4B $2.8B $2.6B $4B $4B
 
Common Stock $2B $2B $2B $2.3B $2.4B
Other Common Equity Adj $24.1M $24.3M $48.2M $48.5M $196.5M
Common Equity $679.6M $644.1M $573M $912.5M $972.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $679.7M $644.1M $573M $912.5M $972.1M
 
Total Liabilities and Equity $3.1B $3.4B $3.2B $4.9B $5B
Cash and Short Terms $53.7M $62.7M $83.6M $143.8M $57.1M
Total Debt $1.6B $1.7B $1.7B $2.8B $2.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $67.4M $72.2M $54.5M $55.6M $58.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $525.8M $742M $786.3M $687.3M $530.6M
Inventory $277.1M $191.2M $188.7M $122.1M $152.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $11.8M $12.9M $17.6M $15.6M --
Total Current Assets $896.5M $1B $1B $882.5M $762.5M
 
Property Plant And Equipment $1.6B $1.6B $3B $3.1B $3.1B
Long-Term Investments $338.7M $362.8M $347.5M $320M $315.1M
Goodwill $360.1M $362.5M $395.2M $412.1M --
Other Intangibles $35M $33.7M $133.8M $99.3M --
Other Long-Term Assets -- -- -- $162K --
Total Assets $3.3B $3.4B $5B $4.8B $4.7B
 
Accounts Payable $660.8M $839.8M $886.1M $772M $620.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $325M --
Current Portion Of Capital Lease Obligations $30.8M $35.4M $31M $20.3M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $764.4M $950.6M $1B $1.3B $767.4M
 
Long-Term Debt $1.6B $1.6B $2.7B $2.2B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $2.7B $2.8B $4B $3.9B $3.8B
 
Common Stock $2B $2B $2.3B $2.4B $2.4B
Other Common Equity Adj $24.1M $51.3M $90M $85.7M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $644.9M $619.2M $958.7M $926.5M $868.5M
 
Total Liabilities and Equity $3.3B $3.4B $5B $4.8B $4.7B
Cash and Short Terms $67.4M $72.2M $54.5M $55.6M $58.5M
Total Debt $1.7B $1.6B $2.7B $2.6B $2.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $121.3M $145.1M $223.2M $214.2M $152.2M
Depreciation & Amoritzation $169.4M $173.9M $144.5M $142.5M $186.7M
Stock-Based Compensation $21.1M $23.3M $20.5M $20.9M $22M
Change in Accounts Receivable $101.4M -$335.2M $234.9M -$203.4M $28M
Change in Inventories -$26.4M -$92.1M -$174K $10.2M $29.8M
Cash From Operations $397M $162.1M $539.1M $507.3M $459.6M
 
Capital Expenditures $215.1M $117.7M $140.4M $130.4M $175.2M
Cash Acquisitions -- -- -- $1.5B --
Cash From Investing -$304M -$127.1M -$134.4M -$1.6B -$142.3M
 
Dividends Paid (Ex Special Dividend) $197.2M $203.3M $213.9M $226.8M $263.1M
Special Dividend Paid
Long-Term Debt Issued $893M -- -- $1.1B $347.8M
Long-Term Debt Repaid -$765M -$36.7M -$50.4M -$60.9M -$495.2M
Repurchase of Common Stock $18.6M -- $146.1M $48.4M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$86.9M -$28.2M -$386.3M $1.1B -$405.1M
 
Beginning Cash (CF) $53.7M $62.7M $83.6M $143.8M $57.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.4M $9M $20.9M $60.2M -$86.7M
Ending Cash (CF) $60.4M $73.9M $107M $217M -$28.5M
 
Levered Free Cash Flow $181.9M $44.4M $398.7M $376.9M $284.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $36M $71.5M $20.6M $53.9M $45.7M
Depreciation & Amoritzation $39.4M $37.2M $38.5M $44.3M $43.4M
Stock-Based Compensation $4.9M $4.6M $6.5M $4.7M $4.1M
Change in Accounts Receivable $56.6M $251.1M -$90M $165.7M $20M
Change in Inventories -$39.8M $64.2M $22M $167.9M -$20.1M
Cash From Operations $74.3M $185.3M $164.9M $348.6M $148.3M
 
Capital Expenditures $45.4M $39.2M $41.5M $51.5M $29.5M
Cash Acquisitions -- -- $1.5B -- --
Cash From Investing -$50.3M -$39.2M -$1.5B -$51.5M -$29.5M
 
Dividends Paid (Ex Special Dividend) $51.3M $54.2M $55.2M $66.7M $70.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1.1B -- --
Long-Term Debt Repaid -$9.2M -$117.5M -$98.6M -$193.1M --
Repurchase of Common Stock -- $28.1M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$15.4M -$114.6M $1.3B -$289.5M -$103M
 
Beginning Cash (CF) $67.4M $72.2M $54.5M $55.6M $58.5M
Foreign Exchange Rate Adjustment $294K $1.9M $16.1M -$970K $1M
Additions / Reductions $8.9M $33.4M -$751K $6.6M $16.9M
Ending Cash (CF) $76.5M $107.5M $69.8M $61.2M $76.4M
 
Levered Free Cash Flow $29M $146.1M $123.5M $297.1M $118.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $113.6M $203.3M $224.8M $211M $150.8M
Depreciation & Amoritzation $177.2M $154.9M $125.6M $179.1M $184.1M
Stock-Based Compensation $23.8M $20.7M $20.5M $20.8M $18.7M
Change in Accounts Receivable -$155.5M -$183M -$23.6M $101.1M $164M
Change in Inventories -$177.3M $88.6M $1.8M $66.6M -$28.7M
Cash From Operations $209M $473.8M $422.2M $552.8M $358.8M
 
Capital Expenditures $125.4M $149.4M $108.8M $170.1M $200.3M
Cash Acquisitions -- -- $1.5B $3.2M --
Cash From Investing -$167.7M -$140.3M -$1.6B -$142.7M -$201.8M
 
Dividends Paid (Ex Special Dividend) $201.8M $211.4M $217.5M $259.4M $274.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$136.8M -$144.6M -$29M -$153.8M --
Repurchase of Common Stock $18.6M $86.7M $107.7M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$19.2M -$332.5M $1.1B -$407.8M -$153M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.6M $4.8M -$17.7M $1.1M $2.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $83.6M $324.4M $313.3M $382.7M $158.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $101.1M $159.4M $160.9M $157.7M $156.3M
Depreciation & Amoritzation $132.6M $113.6M $94.8M $131.5M $128.9M
Stock-Based Compensation $18.1M $15.4M $15.3M $15.2M $11.8M
Change in Accounts Receivable -$195.3M -$43.1M -$301.7M $2.9M $138.9M
Change in Inventories -$113.9M $66.8M $68.8M $125.1M $66.7M
Cash From Operations $167.4M $479.2M $362.3M $407.7M $307M
 
Capital Expenditures $87.4M $119.1M $87.5M $127.2M $152.2M
Cash Acquisitions -- -- $1.5B -- --
Cash From Investing -$97.6M -$110.8M -$1.6B -$96.6M -$156.1M
 
Dividends Paid (Ex Special Dividend) $152M $160.1M $163.7M $196.3M $207.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1.1B -- --
Long-Term Debt Repaid -$29.7M -$137.6M -$116.3M -$209.2M -$13.1M
Repurchase of Common Stock -- $86.7M $48.4M -- --
Other Financing Activities -$328K -- -- -- --
Cash From Financing -$56.3M -$360.6M $1.1B -$400.2M -$148M
 
Beginning Cash (CF) $181.5M $165.1M $150.3M $213.4M $146.1M
Foreign Exchange Rate Adjustment $185K $1.8M $15.2M $929K -$1.4M
Additions / Reductions $13.7M $9.5M -$29.1M -$88.2M $1.4M
Ending Cash (CF) $195.4M $176.4M $136.3M $126.2M $146.1M
 
Levered Free Cash Flow $80.1M $360.1M $274.7M $280.5M $154.7M

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

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 64.82% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.13% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 4.56% over the past day.

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

Show me the best stock