Financhill
Buy
53

WD Quote, Financials, Valuation and Earnings

Last price:
$86.55
Seasonality move :
2.26%
Day range:
$86.14 - $87.81
52-week range:
$81.07 - $118.19
Dividend yield:
2.98%
P/E ratio:
27.58x
P/S ratio:
2.58x
P/B ratio:
1.70x
Volume:
253.5K
Avg. volume:
247.5K
1-year change:
-3.1%
Market cap:
$3B
Revenue:
$1.1B
EPS (TTM):
$3.19
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.3B $1.3B $1.1B $1.1B
Revenue Growth (YoY) 32.61% 16.19% -0.03% -16.23% 7.4%
 
Cost of Revenues $477.4M $611.5M $641.6M $582.8M $628.9M
Gross Profit $606.3M $647.7M $617.2M $471.7M $503.6M
Gross Profit Margin 55.95% 51.44% 49.03% 44.73% 44.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $60M $73M $109M $96.1M $107.4M
Other Inc / (Exp) -- -$6.9M $13.5M $500K $17.3M
Operating Expenses $276.1M $288.8M $365.7M $334M $389.4M
Operating Income $330.3M $358.9M $251.5M $137.7M $114.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $330.3M $352.1M $265M $138.2M $131.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $84.3M $86.4M $56M $35M $30.5M
Net Income to Company $246M $265.6M $208.9M $103.2M $101M
 
Minority Interest in Earnings $224K $132K $4.9M $4.2M $7.2M
Net Income to Common Excl Extra Items $246.2M $265.8M $213.8M $107.4M $108.2M
 
Basic EPS (Cont. Ops) $7.85 $8.27 $6.43 $3.20 $3.19
Diluted EPS (Cont. Ops) $7.69 $8.15 $6.36 $3.18 $3.19
Weighted Average Basic Share $30.4M $31.1M $32.3M $32.7M $33.1M
Weighted Average Diluted Share $31.1M $31.5M $32.7M $32.9M $33.2M
 
EBITDA $499.3M $569.2M $486.5M $364.4M $351.7M
EBIT $330.3M $358.9M $251.5M $137.7M $114.2M
 
Revenue (Reported) $1.1B $1.3B $1.3B $1.1B $1.1B
Operating Income (Reported) $330.3M $358.9M $251.5M $137.7M $114.2M
Operating Income (Adjusted) $330.3M $358.9M $251.5M $137.7M $114.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $349.7M $407.2M $282.9M $274.3M $341.5M
Revenue Growth (YoY) 61.02% 16.44% -30.54% -3.01% 24.47%
 
Cost of Revenues $159.7M $198.4M $149.9M $144.5M $185.1M
Gross Profit $190.1M $208.8M $133M $129.9M $156.4M
Gross Profit Margin 54.35% 51.29% 47.02% 47.34% 45.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- $16M
Operating Expenses $72.7M $92.1M $99.3M $91M $120.2M
Operating Income $117.3M $116.7M $33.7M $38.9M $36.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $117.3M $109.8M $47.2M $39.4M $52.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $34.2M $30.1M $9.5M $10.3M $11M
Net Income to Company $83.1M $79.7M $37.6M $29M $41.2M
 
Minority Interest in Earnings -- $201K $3.9M $2.6M $3.7M
Net Income to Common Excl Extra Items $83.1M $79.9M $41.5M $31.6M $44.8M
 
Basic EPS (Cont. Ops) $2.63 $2.46 $1.25 $0.94 $1.32
Diluted EPS (Cont. Ops) $2.59 $2.42 $1.24 $0.93 $1.32
Weighted Average Basic Share $30.6M $31.4M $32.4M $32.8M $33.2M
Weighted Average Diluted Share $31.3M $32M $32.8M $32.9M $33.2M
 
EBITDA $162.3M $178.1M $91.6M $94.9M $104.2M
EBIT $117.3M $116.7M $33.7M $38.9M $36.2M
 
Revenue (Reported) $349.7M $407.2M $282.9M $274.3M $341.5M
Operating Income (Reported) $117.3M $116.7M $33.7M $38.9M $36.2M
Operating Income (Adjusted) $117.3M $116.7M $33.7M $38.9M $36.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.3B $1.3B $1.1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $477.4M $611.5M $641.6M $582.8M $628.9M
Gross Profit $606.3M $647.7M $617.2M $471.7M $503.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- $17.3M
Operating Expenses $276.1M $288.8M $365.7M $334M $389.4M
Operating Income $330.3M $358.9M $251.5M $137.7M $114.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $330.3M $352.1M $265M $138.2M $131.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $84.3M $86.4M $56M $35M $30.5M
Net Income to Company $246M $265.6M $208.9M $103.2M $101M
 
Minority Interest in Earnings $224K $132K $4.9M $4.2M $7.2M
Net Income to Common Excl Extra Items $246.2M $265.8M $213.8M $107.4M $108.2M
 
Basic EPS (Cont. Ops) $7.83 $8.26 $6.43 $3.20 $3.19
Diluted EPS (Cont. Ops) $7.69 $8.15 $6.37 $3.18 $3.19
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $499.3M $569.2M $486.5M $364.4M $351.7M
EBIT $330.3M $358.9M $251.5M $137.7M $114.2M
 
Revenue (Reported) $1.1B $1.3B $1.3B $1.1B $1.1B
Operating Income (Reported) $330.3M $358.9M $251.5M $137.7M $114.2M
Operating Income (Adjusted) $330.3M $358.9M $251.5M $137.7M $114.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.3B $1.3B $1.1B $1.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $611.5M $641.6M $582.8M $628.9M --
Gross Profit $647.7M $617.2M $471.7M $503.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- $17.3M --
Operating Expenses $288.8M $365.7M $334M $389.4M --
Operating Income $358.9M $251.5M $137.7M $114.2M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $352.1M $265M $138.2M $131.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $86.4M $56M $35M $30.5M --
Net Income to Company $265.6M $208.9M $103.2M $101M --
 
Minority Interest in Earnings $132K $4.9M $4.2M $7.2M --
Net Income to Common Excl Extra Items $265.8M $213.8M $107.4M $108.2M --
 
Basic EPS (Cont. Ops) $8.26 $6.43 $3.20 $3.19 --
Diluted EPS (Cont. Ops) $8.15 $6.37 $3.18 $3.19 --
Weighted Average Basic Share $124.3M $129.3M $130.8M $132.5M --
Weighted Average Diluted Share $126.1M $130.7M $131.5M $132.6M --
 
EBITDA $569.2M $486.5M $364.4M $351.7M --
EBIT $358.9M $251.5M $137.7M $114.2M --
 
Revenue (Reported) $1.3B $1.3B $1.1B $1.1B --
Operating Income (Reported) $358.9M $251.5M $137.7M $114.2M --
Operating Income (Adjusted) $358.9M $251.5M $137.7M $114.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $321.1M $305.6M $225.9M $328.7M $279.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $65.7M $212M $202.3M $233.6M $335.9M
Inventory -- -- -- -- --
Prepaid Expenses -- $85.8M $98.6M $89.8M $78.5M
Other Current Assets -- -- -- -- --
Total Current Assets $3.4B $2.9B $1.3B $1.5B $1.7B
 
Property Plant And Equipment -- $97.6M $94.8M $119.2M $128.5M
Long-Term Investments -- $164.9M $198.8M $215.4M $207.2M
Goodwill $249M $698.6M $959.7M $901.7M $868.7M
Other Intangibles $864.7M $1.1B $1.2B $1.1B $1B
Other Long-Term Assets $134.4M $193.9M $302.2M $202.6M $398.8M
Total Assets $4.7B $5.2B $4B $4.1B $4.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $125.8M $200.3M $113.5M $30.5M
Total Current Liabilities $14.5M $125.8M $200.3M $113.5M $30.5M
 
Long-Term Debt $2.8B $2.7B $1.2B $1.4B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $3.5B $3.6B $2.3B $2.3B $2.6B
 
Common Stock $307K $320K $323K $329K $332K
Other Common Equity Adj -- -- -- -- --
Common Equity $1.2B $1.6B $1.7B $1.7B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $28.1M $27.4M $22.4M $12M
Total Equity $1.2B $1.6B $1.7B $1.7B $1.8B
 
Total Liabilities and Equity $4.7B $5.2B $4B $4.1B $4.4B
Cash and Short Terms $321.1M $305.6M $225.9M $328.7M $279.3M
Total Debt $2.8B $2.7B $1.2B $1.4B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $321.1M $305.6M $225.9M $328.7M $279.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $65.7M $212M $202.3M $233.6M $335.9M
Inventory -- -- -- -- --
Prepaid Expenses -- $85.8M $98.6M $89.8M $78.5M
Other Current Assets -- -- -- -- --
Total Current Assets $3.4B $2.9B $1.3B $1.5B $1.7B
 
Property Plant And Equipment -- $97.6M $94.8M $119.2M $128.5M
Long-Term Investments -- $164.9M $198.8M $215.4M $207.2M
Goodwill $249M $698.6M $959.7M $901.7M $868.7M
Other Intangibles $864.7M $1.1B $1.2B $1.1B $1B
Other Long-Term Assets $134.4M $193.9M $302.2M $202.6M $398.8M
Total Assets $4.7B $5.2B $4B $4.1B $4.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $125.8M $200.3M $113.5M $30.5M
Total Current Liabilities $14.5M $125.8M $200.3M $113.5M $30.5M
 
Long-Term Debt $2.8B $2.7B $1.2B $1.4B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $3.5B $3.6B $2.3B $2.3B $2.6B
 
Common Stock $307K $320K $323K $329K $332K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $28.1M $27.4M $22.4M $12M
Total Equity $1.2B $1.6B $1.7B $1.7B $1.8B
 
Total Liabilities and Equity $4.7B $5.2B $4B $4.1B $4.4B
Cash and Short Terms $321.1M $305.6M $225.9M $328.7M $279.3M
Total Debt $2.8B $2.7B $1.2B $1.4B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $246M $265.6M $208.9M $103.2M $101M
Depreciation & Amoritzation $169M $210.3M $235M $226.8M $237.5M
Stock-Based Compensation $28.3M $36.6M $34M $27.8M $27.3M
Change in Accounts Receivable -$19.3M -$42.9M $44.8M -$35.3M -$68.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$1.4B $870.5M $1.6B -$518K $129.4M
 
Capital Expenditures $3M $9.2M $22M $16.2M $13M
Cash Acquisitions -$72.8M -$520.7M -$140.3M -$24.7M -$19.4M
Cash From Investing $115.2M -$377.6M -$133.8M $126.9M -$38.1M
 
Dividends Paid (Ex Special Dividend) -$45.4M -$64.5M -$80.1M -$84.8M -$88.6M
Special Dividend Paid
Long-Term Debt Issued $1.8B $865.1M $36.5M $385.7M $33.7M
Long-Term Debt Repaid -$170.9M -$1.2B -$1.5B -$241.9M -$33.6M
Repurchase of Common Stock -$45.8M -$18.9M -$42.4M -$20.5M -$12.4M
Other Financing Activities -$16.3M -$12.7M -$26.6M -$31.7M -$53.8M
Cash From Financing $1.5B -$457.7M -$1.6B $6.8M -$154.7M
 
Beginning Cash (CF) $136.6M $358M $393.2M $258.3M $391.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $221.4M $35.2M -$134.9M $133.1M -$63.5M
Ending Cash (CF) $358M $393.2M $258.3M $391.4M $327.9M
 
Levered Free Cash Flow -$1.4B $861.2M $1.6B -$16.7M $116.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $83.1M $79.7M $37.6M $29M $41.2M
Depreciation & Amoritzation $45M $61.4M $57.9M $56M $68.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $885.5M $1.1B $2B $331.9M $530.8M
 
Capital Expenditures $933K $3.7M $2.7M $2.3M $3.9M
Cash Acquisitions -$8.9M -$392.4M $4M -$9.6M -$4.9M
Cash From Investing -$32.4M -$426.9M $37.2M -$19.7M -$992K
 
Dividends Paid (Ex Special Dividend) -$11.4M -$16.2M -$20.1M -$21.3M -$22.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$749.6M $376.5M -$593.7M -$197.4M -$418.8M
Long-Term Debt Repaid -$58.8M -$999.2M -$1.4B -$2M -$13.7M
Repurchase of Common Stock -$3.2M -$3.2M -$1.7M -$1.6M -$369K
Other Financing Activities -$2M -$10M -$2M $814K -$13.3M
Cash From Financing -$823.6M -$652M -$2B -$221.4M -$468.6M
 
Beginning Cash (CF) $328.6M $404.6M $205.1M $300.6M $266.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $29.4M -$11.4M $53.2M $90.8M $61.3M
Ending Cash (CF) $358M $393.2M $258.3M $391.4M $327.9M
 
Levered Free Cash Flow $884.6M $1.1B $2B $329.6M $526.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $246M $265.6M $208.9M $103.2M $101M
Depreciation & Amoritzation $169M $210.3M $235M $226.8M $237.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.4B $870.5M $1.6B -$518K $129.4M
 
Capital Expenditures $3M $9.2M $22M $16.2M $13M
Cash Acquisitions -$72.8M -$520.7M -$140.3M -$24.7M -$19.4M
Cash From Investing $115.2M -$377.6M -$133.8M $126.9M -$38.1M
 
Dividends Paid (Ex Special Dividend) -$45.4M -$64.5M -$80.1M -$84.8M -$88.6M
Special Dividend Paid
Long-Term Debt Issued $1.8B $865.1M $36.5M $385.7M $33.7M
Long-Term Debt Repaid -$170.9M -$1.2B -$1.5B -$241.9M -$33.6M
Repurchase of Common Stock -$45.8M -$18.9M -$42.4M -$20.5M -$12.4M
Other Financing Activities -$16.3M -$12.7M -$26.6M -$31.7M -$53.8M
Cash From Financing $1.5B -$457.7M -$1.6B $6.8M -$154.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $221.4M $35.2M -$134.9M $133.1M -$63.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.4B $861.2M $1.6B -$16.7M $116.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $265.6M $208.9M $103.2M $101M --
Depreciation & Amoritzation $210.3M $235M $226.8M $237.5M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $870.5M $1.6B -$518K $129.4M --
 
Capital Expenditures $9.2M $22M $16.2M $13M --
Cash Acquisitions -$520.7M -$140.3M -$24.7M -$19.4M --
Cash From Investing -$377.6M -$133.8M $126.9M -$38.1M --
 
Dividends Paid (Ex Special Dividend) -$64.5M -$80.1M -$84.8M -$88.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $865.1M $36.5M $385.7M $33.7M --
Long-Term Debt Repaid -$1.2B -$1.5B -$241.9M -$33.6M --
Repurchase of Common Stock -$18.9M -$42.4M -$20.5M -$12.4M --
Other Financing Activities -$12.7M -$26.6M -$31.7M -$53.8M --
Cash From Financing -$457.7M -$1.6B $6.8M -$154.7M --
 
Beginning Cash (CF) $1.5B $1B $1.1B $1.2B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $35.2M -$134.9M $133.1M -$63.5M --
Ending Cash (CF) $1.5B $883.1M $1.2B $1.2B --
 
Levered Free Cash Flow $861.2M $1.6B -$16.7M $116.4M --

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Pepsi Vs Coke Stock: Which Is Best?
Pepsi Vs Coke Stock: Which Is Best?

Coca-Cola (NYSE:KO) and PepsiCo (NYSE:PEP) are two of the largest…

Is CyberArk The Next Big Cybersecurity Stock?
Is CyberArk The Next Big Cybersecurity Stock?

CyberArk Software (NASDAQ: CYBR) recently reported phenomenal quarter numbers, passing…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Sell
48
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

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

Alerts

Sell
49
SRPT alert for Mar 19

Sarepta Therapeutics [SRPT] is up 8.73% over the past day.

Sell
46
CVNA alert for Mar 19

Carvana [CVNA] is up 3.46% over the past day.

Buy
93
ESLT alert for Mar 19

Elbit Systems [ESLT] is down 0.44% over the past day.

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

Show me the best stock