Financhill
Sell
49

WH Quote, Financials, Valuation and Earnings

Last price:
$80.80
Seasonality move :
6.03%
Day range:
$79.55 - $81.34
52-week range:
$67.67 - $113.07
Dividend yield:
1.96%
P/E ratio:
21.74x
P/S ratio:
4.49x
P/B ratio:
9.44x
Volume:
724.7K
Avg. volume:
1M
1-year change:
15.62%
Market cap:
$6.1B
Revenue:
$1.4B
EPS (TTM):
$3.63
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1.6B $1.5B $1.4B $1.4B
Revenue Growth (YoY) -36.68% 20.39% -4.28% -6.74% 0.79%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $535M $563M $647M $699M $694M
Other Inc / (Exp) -$254M -$27M $32M -$15M -$66M
Operating Expenses $1.1B $1.1B $974M $882M $850M
Operating Income $208M $455M $524M $515M $558M
 
Net Interest Expenses $112M $93M $80M $102M $124M
EBT. Incl. Unusual Items -$158M $335M $476M $398M $368M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$26M $91M $121M $109M $79M
Net Income to Company -$132M $244M $355M $289M $289M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$132M $244M $355M $289M $289M
 
Basic EPS (Cont. Ops) -$1.42 $2.61 $3.93 $3.43 $3.64
Diluted EPS (Cont. Ops) -$1.42 $2.60 $3.91 $3.41 $3.61
Weighted Average Basic Share $93.4M $93.4M $90.3M $84.4M $79.5M
Weighted Average Diluted Share $93.4M $93.9M $90.8M $84.9M $80.1M
 
EBITDA $54M $524M $638M $582M $568M
EBIT -$44M $429M $561M $506M $497M
 
Revenue (Reported) $1.3B $1.6B $1.5B $1.4B $1.4B
Operating Income (Reported) $208M $455M $524M $515M $558M
Operating Income (Adjusted) -$44M $429M $561M $506M $497M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $296M $392M $334M $321M $341M
Revenue Growth (YoY) -39.84% 32.43% -14.8% -3.89% 6.23%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $142M $155M $175M $160M $168M
Other Inc / (Exp) -$5M -$6M -$1M -$7M -$5M
Operating Expenses $270M $298M $240M $210M $207M
Operating Income $26M $94M $94M $111M $134M
 
Net Interest Expenses $29M $20M $20M $29M $31M
EBT. Incl. Unusual Items -$8M $68M $73M $75M $98M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1M $19M $17M $26M $13M
Net Income to Company -$7M $49M $56M $49M $85M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7M $49M $56M $49M $85M
 
Basic EPS (Cont. Ops) -$0.08 $0.52 $0.64 $0.62 $1.09
Diluted EPS (Cont. Ops) -$0.08 $0.52 $0.63 $0.62 $1.08
Weighted Average Basic Share $93.4M $93.1M $87.6M $82M $77.7M
Weighted Average Diluted Share $93.4M $93.9M $88.1M $82.5M $78.9M
 
EBITDA $48M $114M $117M $130M $151M
EBIT $23M $89M $98M $110M $134M
 
Revenue (Reported) $296M $392M $334M $321M $341M
Operating Income (Reported) $26M $94M $94M $111M $134M
Operating Income (Adjusted) $23M $89M $98M $110M $134M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1.6B $1.5B $1.4B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $534M $563M $648M $698M $693M
Other Inc / (Exp) -$254M -$27M $32M -$15M -$68M
Operating Expenses $1.1B $1.1B $974M $883M $849M
Operating Income $208M $454M $524M $515M $560M
 
Net Interest Expenses $111M $92M $81M $102M $123M
EBT. Incl. Unusual Items -$157M $335M $475M $398M $369M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$25M $91M $120M $109M $80M
Net Income to Company -$132M $244M $355M $289M $289M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$132M $244M $355M $289M $289M
 
Basic EPS (Cont. Ops) -$1.42 $2.61 $3.92 $3.43 $3.66
Diluted EPS (Cont. Ops) -$1.42 $2.60 $3.90 $3.42 $3.63
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $55M $524M $639M $583M $568M
EBIT -$44M $428M $561M $506M $497M
 
Revenue (Reported) $1.3B $1.6B $1.5B $1.4B $1.4B
Operating Income (Reported) $208M $454M $524M $515M $560M
Operating Income (Adjusted) -$44M $428M $561M $506M $497M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.6B $1.5B $1.4B $1.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $563M $648M $698M $693M --
Other Inc / (Exp) -$27M $32M -$15M -$68M --
Operating Expenses $1.1B $974M $883M $849M --
Operating Income $454M $524M $515M $560M --
 
Net Interest Expenses $92M $81M $102M $123M --
EBT. Incl. Unusual Items $335M $475M $398M $369M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $91M $120M $109M $80M --
Net Income to Company $244M $355M $289M $289M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $244M $355M $289M $289M --
 
Basic EPS (Cont. Ops) $2.61 $3.92 $3.43 $3.66 --
Diluted EPS (Cont. Ops) $2.60 $3.90 $3.42 $3.63 --
Weighted Average Basic Share $373.7M $361.2M $332.5M $318.1M --
Weighted Average Diluted Share $375.9M $363.3M $334.5M $320.6M --
 
EBITDA $524M $639M $583M $568M --
EBIT $428M $561M $506M $497M --
 
Revenue (Reported) $1.6B $1.5B $1.4B $1.4B --
Operating Income (Reported) $454M $524M $515M $560M --
Operating Income (Adjusted) $428M $561M $506M $497M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $493M $171M $161M $66M $103M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $295M $246M $234M $241M $271M
Inventory -- -- -- -- --
Prepaid Expenses $45M $51M $59M $27M $44M
Other Current Assets $67M $98M $91M $39M $49M
Total Current Assets $900M $720M $545M $373M $467M
 
Property Plant And Equipment $278M $106M $99M $88M $94M
Long-Term Investments -- -- -- -- --
Goodwill $1.5B $1.5B $1.5B $1.5B $1.5B
Other Intangibles $1.7B $1.7B $1.6B $1.6B $1.5B
Other Long-Term Assets $226M $243M $348M $468M $589M
Total Assets $4.6B $4.3B $4.1B $4B $4.2B
 
Accounts Payable $28M $31M $39M $32M $37M
Accrued Expenses $176M $201M $204M $193M $170M
Current Portion Of Long-Term Debt $21M $21M $20M $37M $43M
Current Portion Of Capital Lease Obligations $4M $4M $4M $4M $3M
Other Current Liabilities $14M $32M $15M $18M $18M
Total Current Liabilities $346M $397M $406M $459M $466M
 
Long-Term Debt $2.6B $2.1B $2.1B $2.2B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $3.7B $3.2B $3.2B $3.3B $3.6B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$52M -$17M $38M $19M $17M
Common Equity $963M $1.1B $962M $746M $650M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $963M $1.1B $962M $746M $650M
 
Total Liabilities and Equity $4.6B $4.3B $4.1B $4B $4.2B
Cash and Short Terms $493M $171M $161M $66M $103M
Total Debt $2.6B $2.1B $2.1B $2.2B $2.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $493M $171M $161M $66M $103M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $295M $246M $234M $241M $271M
Inventory -- -- -- -- --
Prepaid Expenses $45M $51M $59M $27M $44M
Other Current Assets $67M $98M $91M $39M $49M
Total Current Assets $900M $720M $545M $373M $467M
 
Property Plant And Equipment $278M $106M $99M $88M $94M
Long-Term Investments -- -- -- -- --
Goodwill $1.5B $1.5B $1.5B $1.5B $1.5B
Other Intangibles $1.7B $1.7B $1.6B $1.6B $1.5B
Other Long-Term Assets $226M $243M $348M $468M $589M
Total Assets $4.6B $4.3B $4.1B $4B $4.2B
 
Accounts Payable $28M $31M $39M $32M $37M
Accrued Expenses $176M $201M $204M $193M $170M
Current Portion Of Long-Term Debt $21M $21M $20M $37M $43M
Current Portion Of Capital Lease Obligations $4M $4M $4M $4M $3M
Other Current Liabilities $14M $32M $15M $18M $18M
Total Current Liabilities $346M $397M $406M $459M $466M
 
Long-Term Debt $2.6B $2.1B $2.1B $2.2B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $3.7B $3.2B $3.2B $3.3B $3.6B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$52M -$17M $38M $19M $17M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $963M $1.1B $962M $746M $650M
 
Total Liabilities and Equity $4.6B $4.3B $4.1B $4B $4.2B
Cash and Short Terms $493M $171M $161M $66M $103M
Total Debt $2.6B $2.1B $2.1B $2.2B $2.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$132M $244M $355M $289M $289M
Depreciation & Amoritzation $98M $95M $77M $76M $71M
Stock-Based Compensation $21M $28M $33M $39M $45M
Change in Accounts Receivable -$38M $25M $16M -$10M -$39M
Change in Inventories -- -- -- -- --
Cash From Operations $67M $426M $399M $376M $290M
 
Capital Expenditures $33M $37M $39M $37M $49M
Cash Acquisitions -- -- -$44M -- --
Cash From Investing -$31M -$34M $179M -$66M -$65M
 
Dividends Paid (Ex Special Dividend) -$53M -$82M -$116M -$118M -$122M
Special Dividend Paid
Long-Term Debt Issued $1.2B $45M $400M $1.4B $1.8B
Long-Term Debt Repaid -$765M -$579M -$409M -$1.3B -$1.6B
Repurchase of Common Stock -$50M -$107M -$448M -$393M -$310M
Other Financing Activities -$9M -- -$4M -$10M -$2M
Cash From Financing $363M -$713M -$584M -$402M -$175M
 
Beginning Cash (CF) $94M $493M $171M $161M $66M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $399M -$321M -$6M -$92M $50M
Ending Cash (CF) $493M $171M $161M $66M $113M
 
Levered Free Cash Flow $34M $389M $360M $339M $241M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$7M $49M $56M $49M $85M
Depreciation & Amoritzation $25M $25M $19M $20M $17M
Stock-Based Compensation $6M $8M $8M $11M $12M
Change in Accounts Receivable $26M $35M $17M $30M $8M
Change in Inventories -- -- -- -- --
Cash From Operations $10M $99M $50M $123M $134M
 
Capital Expenditures $10M $14M $11M $9M $25M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7M -$13M -$11M -$16M -$25M
 
Dividends Paid (Ex Special Dividend) -$8M -$29M -$28M -$28M -$30M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $70M $33M
Long-Term Debt Repaid -$243M -$9M -$5M -$33M -$62M
Repurchase of Common Stock -- -$81M -$135M -$132M -$27M
Other Financing Activities $5M -$5M -- $4M $5M
Cash From Financing -$246M -$107M -$164M -$119M -$75M
 
Beginning Cash (CF) $735M $193M $286M $79M $82M
Foreign Exchange Rate Adjustment $1M -$1M -- -$1M -$3M
Additions / Reductions -$243M -$21M -$125M -$12M $34M
Ending Cash (CF) $493M $171M $161M $66M $113M
 
Levered Free Cash Flow -- $85M $39M $114M $109M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$132M $244M $355M $289M $289M
Depreciation & Amoritzation $98M $95M $77M $76M $71M
Stock-Based Compensation $21M $28M $33M $39M $45M
Change in Accounts Receivable -$38M $25M $16M -$10M -$39M
Change in Inventories -- -- -- -- --
Cash From Operations $67M $426M $399M $376M $290M
 
Capital Expenditures $33M $37M $39M $37M $49M
Cash Acquisitions -- -- -$44M -- --
Cash From Investing -$31M -$34M $179M -$66M -$65M
 
Dividends Paid (Ex Special Dividend) -$53M -$82M -$116M -$118M -$122M
Special Dividend Paid
Long-Term Debt Issued $1.2B -- -- $1.4B $1.8B
Long-Term Debt Repaid -$765M -$579M -$409M -$1.3B -$1.6B
Repurchase of Common Stock -$50M -$107M -$448M -$393M -$310M
Other Financing Activities -$9M -- -- -$10M -$2M
Cash From Financing $363M -$713M -$584M -$402M -$175M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $399M -$321M -$6M -$92M $50M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $34M $389M $360M $339M $241M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $244M $355M $289M $289M --
Depreciation & Amoritzation $95M $77M $76M $71M --
Stock-Based Compensation $28M $33M $39M $45M --
Change in Accounts Receivable $25M $16M -$10M -$39M --
Change in Inventories -- -- -- -- --
Cash From Operations $426M $399M $376M $290M --
 
Capital Expenditures $37M $39M $37M $49M --
Cash Acquisitions -- -$44M -- -- --
Cash From Investing -$34M $179M -$66M -$65M --
 
Dividends Paid (Ex Special Dividend) -$82M -$116M -$118M -$122M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $45M $400M $1.4B $1.8B --
Long-Term Debt Repaid -$579M -$409M -$1.3B -$1.6B --
Repurchase of Common Stock -$107M -$448M -$393M -$310M --
Other Financing Activities -- -$4M -$10M -$2M --
Cash From Financing -$713M -$584M -$402M -$175M --
 
Beginning Cash (CF) $1.3B $1.3B $453M $277M --
Foreign Exchange Rate Adjustment -$1M -$4M -$3M -$3M --
Additions / Reductions -$321M -$6M -$92M $50M --
Ending Cash (CF) $998M $1.3B $358M $324M --
 
Levered Free Cash Flow $389M $360M $339M $241M --

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

GET BETTER TRADE IDEAS

Popular

How High Will Eli Lilly Stock Go By 2030?
How High Will Eli Lilly Stock Go By 2030?

The weight loss drugs market is heating up quickly and…

Is TSMC the Best Semiconductor Stock to Buy Now?
Is TSMC the Best Semiconductor Stock to Buy Now?

The new administration has launched a slew of tariffs, paused…

Rocket Lab Vs Intuitive Machines Stock
Rocket Lab Vs Intuitive Machines Stock

The commercialization of outer space is now in full swing,…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
42
Is NVDA Stock a Buy?

Market Cap: $2.4T
P/E Ratio: 33x

Alerts

Buy
72
EFX alert for Apr 23

Equifax [EFX] is up 13.86% over the past day.

Buy
51
CALX alert for Apr 23

Calix [CALX] is up 13.26% over the past day.

Sell
38
NOC alert for Apr 23

Northrop Grumman [NOC] is down 12.3% over the past day.

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

Show me the best stock