Financhill
Buy
56

WMB Quote, Financials, Valuation and Earnings

Last price:
$58.93
Seasonality move :
1.08%
Day range:
$56.86 - $59.41
52-week range:
$38.76 - $61.67
Dividend yield:
3.28%
P/E ratio:
31.56x
P/S ratio:
6.66x
P/B ratio:
5.76x
Volume:
13.6M
Avg. volume:
7.8M
1-year change:
50.28%
Market cap:
$71.7B
Revenue:
$10.5B
EPS (TTM):
$1.86
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.7B $10.6B $11B $10.9B $10.5B
Revenue Growth (YoY) -5.88% 37.67% 3.18% -0.53% -3.7%
 
Cost of Revenues $3.3B $5.9B $5.5B $4.1B $4.3B
Gross Profit $4.4B $4.8B $5.5B $6.8B $6.2B
Gross Profit Margin 56.81% 44.73% 50.15% 62.36% 58.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $466M $558M $636M $665M $708M
Other Inc / (Exp) -$1.1B $614M $656M $1.4B $944M
Operating Expenses $1.8B $2.1B $2.5B $2.6B $2.8B
Operating Income $2.6B $2.6B $3B $4.2B $3.3B
 
Net Interest Expenses $1.2B $1.2B $1.1B $1.2B $1.3B
EBT. Incl. Unusual Items $277M $2.1B $2.5B $4.4B $3B
Earnings of Discontinued Ops. -- -- -- -$97M --
Income Tax Expense $79M $511M $425M $1B $640M
Net Income to Company $198M $1.6B $2.1B $3.3B $2.3B
 
Minority Interest in Earnings $13M -$45M -$68M -$124M -$121M
Net Income to Common Excl Extra Items $211M $1.5B $2B $3.2B $2.2B
 
Basic EPS (Cont. Ops) $0.17 $1.25 $1.68 $2.61 $1.82
Diluted EPS (Cont. Ops) $0.17 $1.24 $1.67 $2.60 $1.82
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.2B
 
EBITDA $3.2B $5.1B $5.7B $7.7B $6.6B
EBIT $1.4B $3.3B $3.7B $5.6B $4.4B
 
Revenue (Reported) $7.7B $10.6B $11B $10.9B $10.5B
Operating Income (Reported) $2.6B $2.6B $3B $4.2B $3.3B
Operating Income (Adjusted) $1.4B $3.3B $3.7B $5.6B $4.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.6B $2.5B $3.1B $2.8B $3B
Revenue Growth (YoY) 36.54% -3.37% 22.07% -10.06% 10%
 
Cost of Revenues $1.4B $1.3B $1.1B $1.1B $1.2B
Gross Profit $1.2B $1.2B $2B $1.7B $1.8B
Gross Profit Margin 46.75% 47.27% 63.88% 61.06% 59.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $123M $154M $176M $186M $194M
Other Inc / (Exp) $131M $142M $175M $192M $177M
Operating Expenses $482M $539M $608M $680M $726M
Operating Income $739M $654M $1.4B $1B $1.1B
 
Net Interest Expenses $294M $286M $294M $349M $349M
EBT. Incl. Unusual Items $576M $510M $1.2B $855M $922M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $141M $118M $284M $193M $193M
Net Income to Company $435M $392M $957M $662M $729M
 
Minority Interest in Earnings -$9M -$12M -$30M -$30M -$38M
Net Income to Common Excl Extra Items $426M $380M $927M $632M $691M
 
Basic EPS (Cont. Ops) $0.35 $0.31 $0.76 $0.52 $0.57
Diluted EPS (Cont. Ops) $0.35 $0.31 $0.76 $0.52 $0.56
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.2B
 
EBITDA $1.3B $1.3B $2B $1.8B $1.9B
EBIT $870M $796M $1.5B $1.2B $1.3B
 
Revenue (Reported) $2.6B $2.5B $3.1B $2.8B $3B
Operating Income (Reported) $739M $654M $1.4B $1B $1.1B
Operating Income (Adjusted) $870M $796M $1.5B $1.2B $1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8.4B $10.5B $11.5B $10.6B $10.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.9B $5.8B $5.2B $4.1B $4.5B
Gross Profit $4.5B $4.7B $6.3B $6.5B $6.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $476M $589M $658M $675M $716M
Other Inc / (Exp) $105M $625M $689M $1.4B $929M
Operating Expenses $1.8B $2.2B $2.6B $2.7B $2.9B
Operating Income $2.7B $2.5B $3.7B $3.8B $3.4B
 
Net Interest Expenses $1.2B $1.2B $1.1B $1.2B $1.3B
EBT. Incl. Unusual Items $1.6B $2B $3.3B $4B $3.1B
Earnings of Discontinued Ops. -- -- -- -$97M --
Income Tax Expense $424M $488M $591M $914M $640M
Net Income to Company $1.2B $1.5B $2.7B $3B $2.4B
 
Minority Interest in Earnings -$49M -$48M -$86M -$124M -$129M
Net Income to Common Excl Extra Items $1.2B $1.5B $2.6B $2.9B $2.3B
 
Basic EPS (Cont. Ops) $0.94 $1.21 $2.13 $2.38 $1.87
Diluted EPS (Cont. Ops) $0.94 $1.20 $2.12 $2.37 $1.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.5B $5.1B $6.4B $7.4B $6.7B
EBIT $2.8B $3.2B $4.4B $5.3B $4.4B
 
Revenue (Reported) $8.4B $10.5B $11.5B $10.6B $10.8B
Operating Income (Reported) $2.7B $2.5B $3.7B $3.8B $3.4B
Operating Income (Adjusted) $2.8B $3.2B $4.4B $5.3B $4.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.6B $2.5B $3.1B $2.8B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.3B $1.1B $1.1B $1.2B
Gross Profit $1.2B $1.2B $2B $1.7B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $123M $154M $176M $186M $194M
Other Inc / (Exp) $131M $142M $175M $192M $177M
Operating Expenses $482M $539M $608M $680M $726M
Operating Income $739M $654M $1.4B $1B $1.1B
 
Net Interest Expenses $294M $286M $294M $349M $349M
EBT. Incl. Unusual Items $576M $510M $1.2B $855M $922M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $141M $118M $284M $193M $193M
Net Income to Company $435M $392M $957M $662M $729M
 
Minority Interest in Earnings -$9M -$12M -$30M -$30M -$38M
Net Income to Common Excl Extra Items $426M $380M $927M $632M $691M
 
Basic EPS (Cont. Ops) $0.35 $0.31 $0.76 $0.52 $0.57
Diluted EPS (Cont. Ops) $0.35 $0.31 $0.76 $0.52 $0.56
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.2B
 
EBITDA $1.3B $1.3B $2B $1.8B $1.9B
EBIT $870M $796M $1.5B $1.2B $1.3B
 
Revenue (Reported) $2.6B $2.5B $3.1B $2.8B $3B
Operating Income (Reported) $739M $654M $1.4B $1B $1.1B
Operating Income (Adjusted) $870M $796M $1.5B $1.2B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $142M $1.7B $152M $2.2B $60M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $999M $2B $1.8B $1.7B $1.9B
Inventory $136M $379M $320M $274M $279M
Prepaid Expenses -- -- -- -- --
Other Current Assets $149M $211M $279M $195M $192M
Total Current Assets $1.4B $4.5B $3.8B $4.5B $2.7B
 
Property Plant And Equipment $28.9B $29.3B $30.9B $34.3B $38.7B
Long-Term Investments $5.2B $5.1B $5.1B $4.6B $4.1B
Goodwill -- -- -- $463M $466M
Other Intangibles $7.4B $7.4B $7.4B $7.1B $6.7B
Other Long-Term Assets $1.2B $1.3B $1.3B $1.6B $1.8B
Total Assets $44.2B $47.6B $48.4B $52.6B $54.5B
 
Accounts Payable $482M $1.7B $2.3B $1.4B $1.6B
Accrued Expenses $420M $491M $513M $322M $350M
Current Portion Of Long-Term Debt $893M $2B $627M $2.3B $1.7B
Current Portion Of Capital Lease Obligations $28M $23M $25M $24M $26M
Other Current Liabilities $304M $478M $820M $581M $602M
Total Current Liabilities $2.3B $5B $4.9B $5.8B $5.3B
 
Long-Term Debt $21.5B $21.7B $21.9B $23.4B $24.7B
Capital Leases -- -- -- -- --
Total Liabilities $29.6B $33.5B $34.4B $37.7B $39.7B
 
Common Stock $1.3B $1.3B $1.3B $1.3B $1.3B
Other Common Equity Adj -$96M -$33M -$24M -- $76M
Common Equity $11.7B $11.4B $11.5B $12.4B $12.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.8B $2.7B $2.6B $2.5B $2.4B
Total Equity $14.6B $14.1B $14B $14.9B $14.8B
 
Total Liabilities and Equity $44.2B $47.6B $48.4B $52.6B $54.5B
Cash and Short Terms $142M $1.7B $152M $2.2B $60M
Total Debt $22.3B $23.7B $22.9B $26.4B $26.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.1B $604M $477M $667M $100M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $2B $1.5B $1.2B $1.4B
Inventory $144M $201M $244M $239M $249M
Prepaid Expenses -- -- -- -- --
Other Current Assets $169M $272M $269M $176M $224M
Total Current Assets $2.5B $3.2B $2.8B $2.6B $2.5B
 
Property Plant And Equipment $29.1B $29.2B $32.1B $36.5B $39.2B
Long-Term Investments $5.1B $5.1B $5.1B $4.6B $4.3B
Goodwill -- -- -- -- --
Other Intangibles $7.4B -- -- -- --
Other Long-Term Assets $1.2B $1.3B $1.4B $1.6B $1.8B
Total Assets $45.3B $46B $48.9B $52.7B $54.9B
 
Accounts Payable $538M $1.6B $1.3B $1B $1.6B
Accrued Expenses $855M $1.1B $955M $1.1B --
Current Portion Of Long-Term Debt -- -- $1.6B $2.8B $3B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $180M $75M $1.4B
Total Current Liabilities $3.5B $4.3B $4B $5B $6.3B
 
Long-Term Debt $21.1B $20.8B $22.8B $24.1B $24.1B
Capital Leases -- -- -- -- --
Total Liabilities $30.8B $32.1B $34.6B $37.8B $40.1B
 
Common Stock $1.3B $1.3B $1.3B $1.3B $1.3B
Other Common Equity Adj -$100M -$28M -$3M $10M $76M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.8B $2.7B $2.5B $2.5B $2.4B
Total Equity $14.5B $14B $14.3B $14.9B $14.9B
 
Total Liabilities and Equity $45.3B $46B $48.9B $52.7B $54.9B
Cash and Short Terms $1.1B $604M $477M $667M $100M
Total Debt $23.2B $22.4B $24.4B $26.9B $27.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $198M $1.6B $2.1B $3.3B $2.3B
Depreciation & Amoritzation $1.7B $1.8B $2B $2.1B $2.2B
Stock-Based Compensation $52M $81M $73M $77M $99M
Change in Accounts Receivable -$2M -$545M -$733M $1.1B -$169M
Change in Inventories -$28M -$139M -$110M $13M -$9M
Cash From Operations $3.5B $3.9B $4.9B $5.9B $5B
 
Capital Expenditures $1.3B $1.2B $2.3B $2.6B $2.7B
Cash Acquisitions -$325M -$266M -$1.1B -$1.4B -$2.2B
Cash From Investing -$1.6B -$1.5B -$3.4B -$3.9B -$4.9B
 
Dividends Paid (Ex Special Dividend) -$1.9B -$2B -$2.1B -$2.2B -$2.3B
Special Dividend Paid
Long-Term Debt Issued $3.9B $2.2B $1.8B $2.8B $3.6B
Long-Term Debt Repaid -$3.8B -$894M -$2.9B -$634M -$2.9B
Repurchase of Common Stock -- -- -$9M -$130M --
Other Financing Activities -$211M -$220M -$240M -$239M -$274M
Cash From Financing -$2.1B -$942M -$3B -$49M -$2.2B
 
Beginning Cash (CF) $289M $142M $1.7B $152M $2.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$147M $1.5B -$1.5B $2B -$2.1B
Ending Cash (CF) $142M $1.7B $152M $2.2B $60M
 
Levered Free Cash Flow $2.2B $2.7B $2.6B $3.4B $2.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $435M $392M $957M $662M $729M
Depreciation & Amoritzation $438M $498M $506M -- --
Stock-Based Compensation $20M $21M $17M $24M $30M
Change in Accounts Receivable -$59M -$3M $1.3B $314M $82M
Change in Inventories -$8M $178M $27M $34M $28M
Cash From Operations $915M $1.1B $1.5B $1.2B $1.4B
 
Capital Expenditures $261M $297M $552M $544M $1B
Cash Acquisitions -$14M -$56M -$1.1B -$1.9B -$164M
Cash From Investing -$257M -$360M -$1.6B -$2.4B -$1.2B
 
Dividends Paid (Ex Special Dividend) -$498M -$518M -$546M -$579M -$610M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $897M $3M $1.5B $2.1B $1.5B
Long-Term Debt Repaid -$5M -$1.3B -$7M -$1B -$853M
Repurchase of Common Stock -- -- -$74M -- --
Other Financing Activities -$71M -$64M -$76M -$71M -$130M
Cash From Financing $326M -$1.8B $450M -$281M -$223M
 
Beginning Cash (CF) $142M $1.7B $152M $2.2B $60M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $984M -$1.1B $325M -$1.5B $40M
Ending Cash (CF) $1.1B $604M $477M $667M $100M
 
Levered Free Cash Flow $654M $785M $962M $690M $421M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.2B $1.5B $2.7B $3B $2.4B
Depreciation & Amoritzation $1.7B $1.9B $2B $2.1B --
Stock-Based Compensation $63M $82M $69M $84M $105M
Change in Accounts Receivable -$128M -$489M $539M $134M -$401M
Change in Inventories -$55M $47M -$261M $20M -$15M
Cash From Operations $3.6B $4.1B $5.3B $5.7B $5.2B
 
Capital Expenditures $1.2B $1.3B $2.5B $2.6B $3.1B
Cash Acquisitions -$309M -$308M -$2.1B -$2.2B -$458M
Cash From Investing -$1.5B -$1.6B -$4.7B -$4.7B -$3.6B
 
Dividends Paid (Ex Special Dividend) -$2B -$2B -$2.1B -$2.2B -$2.3B
Special Dividend Paid
Long-Term Debt Issued $3.1B $1.3B $3.3B $3.4B $3B
Long-Term Debt Repaid -$2.3B -$2.1B -$1.6B -$1.6B -$2.8B
Repurchase of Common Stock -- -- -$83M -$56M --
Other Financing Activities -$230M -$213M -$252M -$234M -$333M
Cash From Financing -$1.4B -$3.1B -$794M -$780M -$2.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $726M -$522M -$127M $190M -$567M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.4B $2.8B $2.8B $3.1B $2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $435M $392M $957M $662M $729M
Depreciation & Amoritzation $438M $498M $506M -- --
Stock-Based Compensation $20M $21M $17M $24M $30M
Change in Accounts Receivable -$59M -$3M $1.3B $314M $82M
Change in Inventories -$8M $178M $27M $34M $28M
Cash From Operations $915M $1.1B $1.5B $1.2B $1.4B
 
Capital Expenditures $261M $297M $552M $544M $1B
Cash Acquisitions -$14M -$56M -$1.1B -$1.9B -$164M
Cash From Investing -$257M -$360M -$1.6B -$2.4B -$1.2B
 
Dividends Paid (Ex Special Dividend) -$498M -$518M -$546M -$579M -$610M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $897M $3M $1.5B $2.1B $1.5B
Long-Term Debt Repaid -$5M -$1.3B -$7M -$1B -$853M
Repurchase of Common Stock -- -- -$74M -- --
Other Financing Activities -$71M -$64M -$76M -$71M -$130M
Cash From Financing $326M -$1.8B $450M -$281M -$223M
 
Beginning Cash (CF) $142M $1.7B $152M $2.2B $60M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $984M -$1.1B $325M -$1.5B $40M
Ending Cash (CF) $1.1B $604M $477M $667M $100M
 
Levered Free Cash Flow $654M $785M $962M $690M $421M

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

GET BETTER TRADE IDEAS

Popular

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Is it Safe to Invest in Google With OpenAI Threats?
Is it Safe to Invest in Google With OpenAI Threats?

For the last 20 years, Google parent company Alphabet (NASDAQ:GOOG,…

Is Broadcom Stock a Millionaire Maker?
Is Broadcom Stock a Millionaire Maker?

Broadcom (Nasdaq: AVGO) stock has gone up more than 64%…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

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

Buy
60
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Buy
60
RGC alert for May 7

Regencell Bioscience Holdings [RGC] is up 22.52% over the past day.

Buy
77
FARO alert for May 7

Faro Technologies [FARO] is down 0% over the past day.

Buy
53
SRPT alert for May 7

Sarepta Therapeutics [SRPT] is down 21.54% over the past day.

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

Show me the best stock