Financhill
Buy
57

GTN.A Quote, Financials, Valuation and Earnings

Last price:
$11.50
Seasonality move :
10.63%
Day range:
$11.60 - $12.21
52-week range:
$6.00 - $15.33
Dividend yield:
2.62%
P/E ratio:
29.48x
P/S ratio:
0.35x
P/B ratio:
0.58x
Volume:
30.6K
Avg. volume:
22.6K
1-year change:
84.16%
Market cap:
$1.2B
Revenue:
$3.6B
EPS (TTM):
$0.41
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.4B $2.4B $3.7B $3.3B $3.6B
Revenue Growth (YoY) 12.21% 1.34% 52.34% -10.75% 11.06%
 
Cost of Revenues $1.6B $1.8B $2.6B $2.7B $2.7B
Gross Profit $788M $585M $1.1B $560M $975M
Gross Profit Margin 33.1% 24.24% 29.87% 17.07% 26.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $65M $159M $104M $112M $104M
Other Inc / (Exp) $12M -$50M -$20M -$89M $106M
Operating Expenses $64M $88M $102M $112M $104M
Operating Income $724M $497M $996M $448M $871M
 
Net Interest Expenses $191M $205M $354M $440M $485M
EBT. Incl. Unusual Items $544M $168M $614M -$82M $492M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $134M $78M $159M -$6M $117M
Net Income to Company $410M $90M $455M -$76M $375M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $410M $90M $455M -$76M $375M
 
Basic EPS (Cont. Ops) $3.73 $0.40 $4.38 -$1.39 $3.40
Diluted EPS (Cont. Ops) $3.69 $0.40 $4.33 -$1.39 $3.36
Weighted Average Basic Share $96M $95M $92M $92M $95M
Weighted Average Diluted Share $97M $95M $93M $92M $96M
 
EBITDA $925M $718M $1.3B $787M $1.1B
EBIT $724M $497M $996M $448M $871M
 
Revenue (Reported) $2.4B $2.4B $3.7B $3.3B $3.6B
Operating Income (Reported) $724M $497M $996M $448M $871M
Operating Income (Adjusted) $724M $497M $996M $448M $871M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $601M $909M $803M $950M $749M
Revenue Growth (YoY) -0.5% 51.25% -11.66% 18.31% -21.16%
 
Cost of Revenues $451M $637M $659M $660M $620M
Gross Profit $150M $272M $144M $290M $129M
Gross Profit Margin 24.96% 29.92% 17.93% 30.53% 17.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $32M $27M $23M $24M $28M
Other Inc / (Exp) -$52M $1M -$47M -$8M --
Operating Expenses $21M $27M $23M $24M $28M
Operating Income $129M $245M $121M $266M $101M
 
Net Interest Expenses $48M $94M $111M $130M $120M
EBT. Incl. Unusual Items $18M $150M -$37M $128M -$28M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35M $42M $3M $32M -$18M
Net Income to Company -$17M $108M -$40M $96M -$10M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$17M $108M -$40M $96M -$10M
 
Basic EPS (Cont. Ops) -$0.32 $1.04 -$0.57 $0.87 -$0.24
Diluted EPS (Cont. Ops) -$0.32 $1.03 -$0.57 $0.86 -$0.24
Weighted Average Basic Share $95M $91M $93M $95M $97M
Weighted Average Diluted Share $95M $92M $93M $97M $97M
 
EBITDA $183M $330M $205M $333M $157M
EBIT $129M $245M $121M $266M $101M
 
Revenue (Reported) $601M $909M $803M $950M $749M
Operating Income (Reported) $129M $245M $121M $266M $101M
Operating Income (Adjusted) $129M $245M $121M $266M $101M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.5B $3.3B $3.5B $3.5B $3.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $2.4B $2.7B $2.7B $2.6B
Gross Profit $760M $894M $804M $768M $734M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $93M $164M $103M $113M $109M
Other Inc / (Exp) -$59M $7M -$102M $88M --
Operating Expenses $81M $111M $102M $113M $109M
Operating Income $679M $783M $702M $655M $625M
 
Net Interest Expenses $191M $316M $424M $479M $477M
EBT. Incl. Unusual Items $417M $412M $174M $264M $129M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $132M $114M $55M $67M $35M
Net Income to Company $285M $298M $119M $197M $94M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $285M $298M $119M $197M $94M
 
Basic EPS (Cont. Ops) $2.48 $2.66 $0.76 $1.53 $0.46
Diluted EPS (Cont. Ops) $2.45 $2.64 $0.74 $1.50 $0.41
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $890M $1.1B $1B $943M $871M
EBIT $679M $783M $702M $655M $625M
 
Revenue (Reported) $2.5B $3.3B $3.5B $3.5B $3.3B
Operating Income (Reported) $679M $783M $702M $655M $625M
Operating Income (Adjusted) $679M $783M $702M $655M $625M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $2.6B $2.4B $2.6B $2.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $2B $2B $1.9B --
Gross Profit $706M $412M $621M $380M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $80M $79M $80M $85M --
Other Inc / (Exp) $4M -$79M $98M -$18M --
Operating Expenses $79M $79M $80M $85M --
Operating Income $627M $333M $541M $295M --
 
Net Interest Expenses $254M $324M $363M $355M --
EBT. Incl. Unusual Items $370M -$70M $276M -$87M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $101M -$3M $70M -$12M --
Net Income to Company $269M -$67M $206M -$75M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $269M -$67M $206M -$75M --
 
Basic EPS (Cont. Ops) $2.50 -$1.15 $1.77 -$1.18 --
Diluted EPS (Cont. Ops) $2.47 -$1.15 $1.74 -$1.18 --
Weighted Average Basic Share $277M $278M $284M $290M --
Weighted Average Diluted Share $280M $278M $288M $290M --
 
EBITDA $879M $586M $743M $474M --
EBIT $627M $333M $541M $295M --
 
Revenue (Reported) $2.6B $2.4B $2.6B $2.3B --
Operating Income (Reported) $627M $333M $541M $295M --
Operating Income (Adjusted) $627M $333M $541M $295M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $773M $189M $61M $21M $135M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $425M $624M $650M $342M $337M
Inventory $24M $35M $27M $18M $17M
Prepaid Expenses -- $40M $43M $18M $25M
Other Current Assets $85M $89M $81M $66M $38M
Total Current Assets $1.3B $963M $857M $468M $541M
 
Property Plant And Equipment $794M $1.2B $1.5B $1.7B $1.6B
Long-Term Investments $72M $117M $105M $85M $66M
Goodwill $1.5B $2.6B $2.7B $2.6B $2.6B
Other Intangibles $4B $6.1B $6B $5.7B $5.6B
Other Long-Term Assets $39M $16M $14M $16M $27M
Total Assets $7.7B $11.2B $11.2B $10.8B $10.7B
 
Accounts Payable $10M $59M $55M $23M $75M
Accrued Expenses $105M $130M $149M $157M $244M
Current Portion Of Long-Term Debt -- $15M $15M $15M $20M
Current Portion Of Capital Lease Obligations $7M $9M $10M $11M $10M
Other Current Liabilities $25M $37M $29M $20M $18M
Total Current Liabilities $255M $384M $409M $395M $527M
 
Long-Term Debt $4B $6.8B $6.5B $6.2B $5.7B
Capital Leases -- -- -- -- --
Total Liabilities $5.3B $8.7B $8.4B $8.2B $7.7B
 
Common Stock $1.1B $1.2B $1.2B $1.2B $1.3B
Other Common Equity Adj -$39M -$27M -$12M -$23M -$30M
Common Equity $1.8B $1.8B $2.1B $2B $2.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.4B $2.4B $2.8B $2.6B $2.9B
 
Total Liabilities and Equity $7.7B $11.2B $11.2B $10.8B $10.7B
Cash and Short Terms $773M $189M $61M $21M $135M
Total Debt $4B $6.8B $6.5B $6.2B $5.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $322M $144M $21M $69M $182M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $440M $615M $339M $358M $204M
Inventory $32M $38M $27M $25M $25M
Prepaid Expenses $28M $61M $34M $67M $40M
Other Current Assets $61M $92M $80M $76M --
Total Current Assets $872M $934M $495M $576M $485M
 
Property Plant And Equipment $964M $1.4B $1.7B $1.7B $1.6B
Long-Term Investments $105M $125M $101M $86M $56M
Goodwill $1.6B $2.7B $2.6B $2.6B --
Other Intangibles $4.2B $6B $5.8B $5.6B --
Other Long-Term Assets $14M $15M $18M $23M --
Total Assets $7.8B $11.2B $10.7B $10.6B $10.3B
 
Accounts Payable $34M $40M $26M $17M $18M
Accrued Expenses $111M $165M $175M $263M --
Current Portion Of Long-Term Debt -- $15M $15M $23M --
Current Portion Of Capital Lease Obligations $8M $10M $11M $10M --
Other Current Liabilities $33M $40M $28M $25M --
Total Current Liabilities $280M $446M $414M $508M $519M
 
Long-Term Debt $4B $6.7B $6.2B $5.9B $5.7B
Capital Leases -- -- -- -- --
Total Liabilities $5.4B $8.6B $8.1B $7.9B $7.5B
 
Common Stock $1.2B $1.2B $1.2B $1.3B $1.3B
Other Common Equity Adj -$39M -$27M -$17M -$30M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.4B $2.6B $2.7B $2.8B $2.8B
 
Total Liabilities and Equity $7.8B $11.2B $10.7B $10.6B $10.3B
Cash and Short Terms $322M $144M $21M $69M $182M
Total Debt $4B $6.7B $6.3B $6B $5.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $410M $90M $455M -$76M $375M
Depreciation & Amoritzation $201M $221M $336M $339M $269M
Stock-Based Compensation $16M $14M $22M $20M $22M
Change in Accounts Receivable -$14M -$30M -$26M $308M $5M
Change in Inventories -- -- -- -- --
Cash From Operations $652M $300M $829M $648M $751M
 
Capital Expenditures $110M $207M $436M $348M $143M
Cash Acquisitions $91M $3.8B $58M $6M $1M
Cash From Investing -$211M -$3.5B -$503M -$291M -$28M
 
Dividends Paid (Ex Special Dividend) $52M $83M $82M $82M $84M
Special Dividend Paid
Long-Term Debt Issued $800M $3.1B -- $300M $2.1B
Long-Term Debt Repaid -$525M -$250M -$315M -$610M -$2.5B
Repurchase of Common Stock $75M $30M $50M -- --
Other Financing Activities -$28M -$37M -$7M -$5M -$51M
Cash From Financing $120M $2.7B -$454M -$397M -$609M
 
Beginning Cash (CF) $773M $189M $61M $21M $135M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $561M -$584M -$128M -$40M $114M
Ending Cash (CF) $1.3B -$395M -$67M -$19M $249M
 
Levered Free Cash Flow $542M $93M $393M $300M $608M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $29M $186M -$9M $169M --
Depreciation & Amoritzation $64M $84M $86M $67M --
Stock-Based Compensation $3M $5M $6M $5M --
Change in Accounts Receivable -$36M -$35M -$3M $20M --
Change in Inventories -- -- -- -- --
Cash From Operations $17M $233M $83M $368M --
 
Capital Expenditures $53M $138M $60M $40M --
Cash Acquisitions $2.8B $5M -$1M $1M --
Cash From Investing -$2.9B -$141M -$32M -$38M --
 
Dividends Paid (Ex Special Dividend) $21M $20M $21M $21M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.8B -- $75M $45M --
Long-Term Debt Repaid -- -$154M -$104M -$287M --
Repurchase of Common Stock $30M -- -- -- --
Other Financing Activities -$29M -$1M -$1M -$1M --
Cash From Financing $2.7B -$175M -$51M -$264M --
 
Beginning Cash (CF) $189M $61M $21M $135M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$133M -$83M -- $66M --
Ending Cash (CF) $56M -$22M $21M $201M --
 
Levered Free Cash Flow -$36M $95M $23M $328M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $285M $298M $119M $197M $94M
Depreciation & Amoritzation $211M $316M $337M $288M $246M
Stock-Based Compensation $15M $20M $19M $23M $22M
Change in Accounts Receivable -$36M -$27M $276M -$18M $153M
Change in Inventories -- -- -- -- --
Cash From Operations $447M $613M $798M $466M $545M
 
Capital Expenditures $194M $351M $426M $163M $105M
Cash Acquisitions $1B $2.9B $12M -$1M --
Cash From Investing -$746M -$3.2B -$400M -$22M -$72M
 
Dividends Paid (Ex Special Dividend) $75M $83M $81M $84M $84M
Special Dividend Paid
Long-Term Debt Issued -- $2.8B $225M $2.1B --
Long-Term Debt Repaid -$775M -$161M -$660M -$2.4B --
Repurchase of Common Stock $16M $80M -- -- --
Other Financing Activities -$30M -$35M -$5M -$51M --
Cash From Financing $154M $2.4B -$521M -$396M -$360M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$145M -$178M -$123M $48M $113M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $253M $262M $372M $303M $440M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $455M -$76M $375M -$75M --
Depreciation & Amoritzation $336M $339M $269M $179M --
Stock-Based Compensation $22M $20M $22M $17M --
Change in Accounts Receivable -$26M $308M $5M $133M --
Change in Inventories -- -- -- -- --
Cash From Operations $829M $648M $751M $177M --
 
Capital Expenditures $436M $348M $143M $65M --
Cash Acquisitions $58M $6M $1M $2M --
Cash From Investing -$503M -$291M -$28M -$34M --
 
Dividends Paid (Ex Special Dividend) $82M $82M $84M $63M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $300M $2.1B $130M --
Long-Term Debt Repaid -$315M -$610M -$2.5B -$168M --
Repurchase of Common Stock $50M -- -- -- --
Other Financing Activities -$7M -$5M -$51M -$5M --
Cash From Financing -$454M -$397M -$609M -$96M --
 
Beginning Cash (CF) $614M $134M $413M $591M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$128M -$40M $114M $47M --
Ending Cash (CF) $486M $94M $527M $638M --
 
Levered Free Cash Flow $393M $300M $608M $112M --

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

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

Sell
49
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 35x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Sell
23
CAR alert for Feb 20

Avis Budget Group, Inc. [CAR] is down 0.3% over the past day.

Buy
75
HYMC alert for Feb 20

Hycroft Mining Holding Corp. [HYMC] is down 2.47% over the past day.

Sell
1
EPAM alert for Feb 20

EPAM Systems, Inc. [EPAM] is down 0.11% over the past day.

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

Show me the best stock