Financhill
Buy
53

GNW Quote, Financials, Valuation and Earnings

Last price:
$7.04
Seasonality move :
0.79%
Day range:
$6.94 - $7.09
52-week range:
$5.67 - $7.90
Dividend yield:
0%
P/E ratio:
35.45x
P/S ratio:
0.44x
P/B ratio:
0.36x
Volume:
2.1M
Avg. volume:
3.2M
1-year change:
4.11%
Market cap:
$3B
Revenue:
$7.4B
EPS (TTM):
$0.20
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $7.7B $8.2B $7.6B $7.4B $7.4B
Revenue Growth (YoY) -2.33% 6.57% -7.47% -2.67% -0.34%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses $808M $744M $671M $610M $621M
EBT. Incl. Unusual Items $521M $928M $1.1B $1.4B $303M
Earnings of Discontinued Ops. $148M -$486M $27M -- --
Income Tax Expense $139M $230M $248M $319M $104M
Net Income to Company $382M $698M $864M $1B $199M
 
Minority Interest in Earnings -$187M -$34M -$41M -$130M -$123M
Net Income to Common Excl Extra Items $343M $178M $850M $916M $76M
 
Basic EPS (Cont. Ops) $0.68 $0.35 $1.68 $1.82 $0.16
Diluted EPS (Cont. Ops) $0.67 $0.35 $1.65 $1.79 $0.16
Weighted Average Basic Share $502.9M $505.2M $506.9M $504.4M $468.8M
Weighted Average Diluted Share $509.7M $511.6M $514.7M $510.9M $474.9M
 
EBITDA -- -- -- -- --
EBIT $1.3B $1.7B $1.8B $2B $924M
 
Revenue (Reported) $7.7B $8.2B $7.6B $7.4B $7.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.3B $1.7B $1.8B $2B $924M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.3B $2B $1.8B $1.8B $1.8B
Revenue Growth (YoY) 13.56% -12.07% -10% -0.55% 2.44%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses $184M $158M $154M $157M $130M
EBT. Incl. Unusual Items $532M $373M $220M $90M $161M
Earnings of Discontinued Ops. $34M $12M $5M -- -$3M
Income Tax Expense $130M $67M $54M $30M $40M
Net Income to Company $402M $306M $166M $60M $121M
 
Minority Interest in Earnings -$18M -$4M -$35M -$31M -$33M
Net Income to Common Excl Extra Items $418M $314M $136M $29M $85M
 
Basic EPS (Cont. Ops) $0.83 $0.62 $0.27 $0.06 $0.20
Diluted EPS (Cont. Ops) $0.82 $0.61 $0.27 $0.06 $0.19
Weighted Average Basic Share $505.6M $507.4M $503.8M $460.5M $430.8M
Weighted Average Diluted Share $511.5M $514.2M $509.3M $466M $435.8M
 
EBITDA -- -- -- -- --
EBIT $716M $531M $374M $247M $291M
 
Revenue (Reported) $2.3B $2B $1.8B $1.8B $1.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $716M $531M $374M $247M $291M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.8B $8.1B $7.2B $7.3B $7.2B
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 $747M $697M $618M $620M $594M
EBT. Incl. Unusual Items $433M $1.3B $957M $1B $323M
Earnings of Discontinued Ops. -$345M -$7M $1M -- -$7M
Income Tax Expense $118M $283M $231M $259M $102M
Net Income to Company $315M $1B $775M $790M $221M
 
Minority Interest in Earnings -$76M -$11M -$132M -$121M -$126M
Net Income to Common Excl Extra Items -$106M $1B $595M $669M $88M
 
Basic EPS (Cont. Ops) -$0.20 $1.99 $1.28 $0.95 $0.21
Diluted EPS (Cont. Ops) -$0.21 $1.97 $1.27 $0.94 $0.20
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $1.2B $2B $1.6B $1.7B $917M
 
Revenue (Reported) $7.8B $8.1B $7.2B $7.3B $7.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.2B $2B $1.6B $1.7B $917M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.1B $6B $5.5B $5.5B $5.4B
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 $557M $510M $457M $467M $440M
EBT. Incl. Unusual Items $545M $926M $771M $520M $540M
Earnings of Discontinued Ops. -$451M $28M $2M $2M -$5M
Income Tax Expense $148M $201M $184M $140M $138M
Net Income to Company $397M $725M $636M $380M $402M
 
Minority Interest in Earnings -$35M -$12M -$103M -$94M -$97M
Net Income to Common Excl Extra Items -$89M $741M $486M $288M $300M
 
Basic EPS (Cont. Ops) -$0.17 $1.46 $0.96 $0.60 $0.68
Diluted EPS (Cont. Ops) -$0.18 $1.45 $0.95 $0.59 $0.67
Weighted Average Basic Share $1.5B $1.5B $1.5B $1.4B $1.3B
Weighted Average Diluted Share $1.5B $1.5B $1.5B $1.4B $1.3B
 
EBITDA -- -- -- -- --
EBIT $1.1B $1.4B $1.2B $987M $980M
 
Revenue (Reported) $6.1B $6B $5.5B $5.5B $5.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.1B $1.4B $1.2B $987M $980M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $3.3B $2.6B $1.6B $1.8B $2.2B
Short Term Investments $60.6B $63.9B $60.5B $46.6B $46.8B
Accounts Receivable, Net $17.1B $16.8B $16.8B $19B $19B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $81B $83.3B $78.9B $67.4B $68B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $60.6B $63.9B $60.7B $46.9B $47.2B
Goodwill $5M -- -- -- --
Other Intangibles $196M $157M $143M $203M $198M
Other Long-Term Assets -- -- -- -- --
Total Assets $101.3B $105.7B $99.2B $89.7B $90.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- --
 
Long-Term Debt $3.6B $3.4B $1.9B $1.6B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $86.7B $89.9B $82.9B $81.3B $82.5B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj $3.5B -- -- -$2.6B -$2.6B
Common Equity $14.2B $15.3B $15.5B $7.6B $7.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $447M $502M $756M $755M $855M
Total Equity $14.6B $15.8B $16.3B $8.4B $8.3B
 
Total Liabilities and Equity $101.3B $105.7B $99.2B $89.7B $90.8B
Cash and Short Terms $63.9B $66.4B $62.1B $48.4B $49B
Total Debt $3.6B $3.4B $1.9B $1.6B $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.8B $1.9B $1.6B $2B $2.1B
Short Term Investments $65B $61.4B $46.5B $6B $5.7B
Accounts Receivable, Net $16.8B $16.7B $16.6B $17.6B $18.6B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $84.6B $80B $64.6B $25.6B $26.3B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $65B $61.4B $46.5B $47B $50.9B
Goodwill -- -- -- -- --
Other Intangibles -- $147M -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $104.9B $99.9B $85.9B $85.5B $90.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- --
 
Long-Term Debt $3.6B $2.4B $1.6B $1.6B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $89.7B $83.8B $75.9B $76.6B $81.5B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj $4.2B -- -- -$2.2B -$1.9B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $476M $776M $758M $822M $944M
Total Equity $15.2B $16.1B $10B $8.9B $9.3B
 
Total Liabilities and Equity $104.9B $99.9B $85.9B $85.5B $90.8B
Cash and Short Terms $67.8B $63.4B $48.1B $8B $7.7B
Total Debt $3.6B $2.4B $1.6B $1.6B $1.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $382M $698M $864M $1B $199M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $26M $39M $40M $37M $49M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.1B $2B $437M $1B $597M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $1.4B -$267M -$242M -$460M -$384M
Cash From Investing $1.3B -$1.2B $896M $733M $1.3B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $738M -- -- --
Long-Term Debt Repaid -$446M -$805M -$1.5B -$297M -$32M
Repurchase of Common Stock -- -- -- -$64M -$296M
Other Financing Activities -$1.5B -$1.4B -$1.4B -$1.2B -$1.1B
Cash From Financing -$2.2B -$1.5B -$2.4B -$1.6B -$1.4B
 
Beginning Cash (CF) $2.2B $3.3B $2.7B $1.6B $1.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B -$700M -$1.1B $228M $415M
Ending Cash (CF) $3.3B $2.7B $1.6B $1.8B $2.2B
 
Levered Free Cash Flow $2.1B $2B $437M $1B $597M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $402M $306M $166M $60M $121M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $3M $7M $9M $12M $12M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $153M $61M $308M $175M $161M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -$138M -$147M -$96M -$80M
Cash From Investing -$392M -$72M -$83M -$4M $240M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $739M -- -- -- --
Long-Term Debt Repaid -$19M -$519M -$154M -- -$17M
Repurchase of Common Stock -- -- -$19M -$80M -$36M
Other Financing Activities -$335M -$275M -$215M -$272M -$223M
Cash From Financing $410M -$265M -$388M -$352M -$276M
 
Beginning Cash (CF) $2.6B $2.2B $1.7B $2.2B $1.9B
Foreign Exchange Rate Adjustment $12M -$1M -- $1M --
Additions / Reductions $171M -$276M -$163M -$181M $125M
Ending Cash (CF) $2.8B $1.9B $1.6B $2B $2.1B
 
Levered Free Cash Flow $153M $61M $308M $175M $161M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $315M $1B $775M $790M $221M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $31M $49M $37M $45M $49M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.9B $798M $792M $854M $208M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -$268M -$586M -$445M -$309M
Cash From Investing $570M $595M $879M $1.2B $989M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.2B -$1B -$822M -$24M -$814M
Repurchase of Common Stock -- -- -$34M -$291M -$170M
Other Financing Activities -$1.1B -$1.7B -$1.2B -$1.3B -$899M
Cash From Financing -$1.7B -$2.3B -$2B -$1.6B -$1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $784M -$858M -$377M $431M $64M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.9B $798M $792M $854M $208M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $397M $725M $636M $380M $402M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $22M $32M $29M $37M $37M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $290M $645M $450M $61M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -$1M -$345M -$330M -$255M
Cash From Investing -$1.3B $469M $452M $913M $641M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $739M -- -- -- $750M
Long-Term Debt Repaid -$805M -$1B -$284M -$11M -$793M
Repurchase of Common Stock -- -- -$34M -$261M -$135M
Other Financing Activities -$684M -$1B -$789M -$898M -$682M
Cash From Financing -$734M -$1.5B -$1.1B -$1.2B -$860M
 
Beginning Cash (CF) $8.3B $6.8B $4.6B $5.7B $6.1B
Foreign Exchange Rate Adjustment -- -- -- $1M --
Additions / Reductions -$561M -$719M -$10M $193M -$158M
Ending Cash (CF) $7.8B $6.1B $4.6B $5.9B $5.9B
 
Levered Free Cash Flow $1.5B $290M $645M $450M $61M

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

GET BETTER TRADE IDEAS

Popular

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 26

Power Solutions International [PSIX] is down 9.58% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 1.32% over the past day.

Buy
75
SMLR alert for Dec 26

Semler Scientific [SMLR] is down 2.46% over the past day.

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

Show me the best stock