Financhill
Buy
74

WELL Quote, Financials, Valuation and Earnings

Last price:
$208.07
Seasonality move :
2.71%
Day range:
$205.36 - $212.62
52-week range:
$130.29 - $212.62
Dividend yield:
1.36%
P/E ratio:
151.36x
P/S ratio:
13.04x
P/B ratio:
3.44x
Volume:
5.8M
Avg. volume:
3.1M
1-year change:
44.97%
Market cap:
$144.8B
Revenue:
$10.8B
EPS (TTM):
-$0.66
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4.7B $5.9B $6.6B $8B $10.8B
Revenue Growth (YoY) 2.96% 23.65% 13.3% 20.4% 35.73%
 
Cost of Revenues $3.8B $4.9B $5.3B $6.5B $8.6B
Gross Profit $930M $991.5M $1.3B $1.5B $2.3B
Gross Profit Margin 19.65% 16.94% 19.44% 19.15% 20.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$102.8M -$43.6M $17.4M -$47M --
Operating Expenses $111.3M $127.6M $172.2M $217.5M $1.7B
Operating Income $818.7M $863.9M $1.1B $1.3B $526.1M
 
Net Interest Expenses $462.6M $562.7M $624.5M $602.4M $652M
EBT. Incl. Unusual Items $170.8M $173.1M $350M $524.4M -$480M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.7M $7.2M $6.4M $2.7M -$7.1M
Net Income to Company $374.5M $160.6M $358.1M $972.9M --
 
Minority Interest in Earnings $38.3M $19.4M $18M $21.2M $25M
Net Income to Common Excl Extra Items $374.5M $160.6M $358.1M $972.9M $961.8M
 
Basic EPS (Cont. Ops) $0.24 $0.27 $0.53 $0.83 -$0.77
Diluted EPS (Cont. Ops) $0.23 $0.27 $0.52 $0.82 -$0.75
Weighted Average Basic Share $425M $462.2M $515.6M $603M $665.6M
Weighted Average Diluted Share $426.8M $465.2M $518.7M $608.8M $679.5M
 
EBITDA $1.9B $2.2B $2.5B $2.9B $2.6B
EBIT $818.7M $863.9M $1.1B $1.3B $526.1M
 
Revenue (Reported) $4.7B $5.9B $6.6B $8B $10.8B
Operating Income (Reported) $818.7M $863.9M $1.1B $1.3B $526.1M
Operating Income (Adjusted) $818.7M $863.9M $1.1B $1.3B $526.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.3B $1.5B $1.7B $2.2B $3.2B
Revenue Growth (YoY) 16.72% 16.01% 15.3% 28.57% 41.49%
 
Cost of Revenues $1.1B $1.3B $2.3B $1.9B $2.5B
Gross Profit $239.6M $237.4M -$529.9M $361.1M $652.9M
Gross Profit Margin 18.33% 15.65% -30.3% 16.06% 20.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$2.7M -$29.2M -$12.3M -$17.4M --
Operating Expenses $26.4M $47.3M $44.4M $39.1M $1.5B
Operating Income $213.2M $190.2M -$574.4M $322M -$897.1M
 
Net Interest Expenses $78.5M $144.9M $157M $164.3M $203.8M
EBT. Incl. Unusual Items $68.7M $6.8M $87.5M $109.2M -$1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1M -$4.1M -$4.8M $114K -$5M
Net Income to Company $66.2M $1.8M $88.4M $123.8M --
 
Minority Interest in Earnings $7.5M $5.5M $4.5M $3.8M $21.3M
Net Income to Common Excl Extra Items $66.2M $1.8M $88.4M $123.8M $117.8M
 
Basic EPS (Cont. Ops) $0.11 $0.00 $0.16 $0.18 -$1.86
Diluted EPS (Cont. Ops) $0.11 $0.00 $0.15 $0.18 -$1.81
Weighted Average Basic Share $436.9M $483.3M $548.9M $625.7M $689.6M
Weighted Average Diluted Share $438.7M $483.3M $552.4M $634.3M $710.2M
 
EBITDA $497.7M $532.4M $669.3M $802.5M -$302.9M
EBIT $213.2M $190.2M -$574.4M $322M -$897.1M
 
Revenue (Reported) $1.3B $1.5B $1.7B $2.2B $3.2B
Operating Income (Reported) $213.2M $190.2M -$574.4M $322M -$897.1M
Operating Income (Adjusted) $213.2M $190.2M -$574.4M $322M -$897.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4.7B $5.9B $6.6B $8B $10.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.8B $4.9B $6.2B $6.4B $8.6B
Gross Profit $930M $991.5M $426.2M $1.5B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$102.8M -$43.6M $17.4M -$47M --
Operating Expenses $112.5M $127.6M $172.2M $218M $1.8B
Operating Income $817.5M $863.9M $254M $1.3B $439.1M
 
Net Interest Expenses $461.3M $562.7M $624.5M $602.4M $692.9M
EBT. Incl. Unusual Items $170.8M $173.1M $350M $524.4M -$480M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.7M $7.2M $6.4M $2.7M -$7.1M
Net Income to Company $374.5M $160.6M $358.1M $972.9M --
 
Minority Interest in Earnings $38.3M $19.4M $18M $21.2M $25M
Net Income to Common Excl Extra Items $374.5M $160.6M $358.1M $972.9M $961.8M
 
Basic EPS (Cont. Ops) $0.23 $0.28 $0.53 $0.83 -$0.69
Diluted EPS (Cont. Ops) $0.22 $0.28 $0.52 $0.82 -$0.66
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.9B $2.2B $2.5B $3B $2.5B
EBIT $817.5M $863.9M $254M $1.3B $439.1M
 
Revenue (Reported) $4.7B $5.9B $6.6B $8B $10.8B
Operating Income (Reported) $817.5M $863.9M $254M $1.3B $439.1M
Operating Income (Adjusted) $817.5M $863.9M $254M $1.3B $439.1M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $5.9B $6.6B $8B $10.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.9B $6.2B $6.4B $8.6B --
Gross Profit $991.5M $426.2M $1.5B $2.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$43.6M $17.4M -$47M -$38.9M --
Operating Expenses $127.6M $172.2M $218M $1.8B --
Operating Income $863.9M $254M $1.3B $439.1M --
 
Net Interest Expenses $562.7M $624.5M $602.4M $692.9M --
EBT. Incl. Unusual Items $173.1M $350M $524.4M -$480M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.2M $6.4M $2.7M -$7.1M --
Net Income to Company $160.6M $358.1M $972.9M $844.1M --
 
Minority Interest in Earnings $19.4M $18M $21.2M $25M --
Net Income to Common Excl Extra Items $160.6M $358.1M $972.9M $961.8M --
 
Basic EPS (Cont. Ops) $0.28 $0.53 $0.83 -$0.69 --
Diluted EPS (Cont. Ops) $0.28 $0.52 $0.82 -$0.66 --
Weighted Average Basic Share $1.8B $2.1B $2.4B $2.7B --
Weighted Average Diluted Share $1.9B $2.1B $2.4B $2.7B --
 
EBITDA $2.2B $2.5B $3B $2.5B --
EBIT $863.9M $254M $1.3B $439.1M --
 
Revenue (Reported) $5.9B $6.6B $8B $10.8B --
Operating Income (Reported) $863.9M $254M $1.3B $439.1M --
Operating Income (Adjusted) $863.9M $254M $1.3B $439.1M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $346.8M $722.3M $2.1B $3.7B $5.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $1.5B $1.5B $1.7B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $873.2M $1.2B $2.9B $3.8B $6.7B
 
Property Plant And Equipment $532.4M $334.1M $362.3M $1.2B --
Long-Term Investments $1B $1.7B $1.7B $1.9B $1.8B
Goodwill $68.3M $68.3M $68.3M -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $34.9B $37.9B $44B $51B $67.3B
 
Accounts Payable $174.8M $216.7M $173.2M $229.3M --
Accrued Expenses $387.9M $374.4M $422.2M $568.9M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $582.9M $720.2M $1.8B $1.5B --
 
Long-Term Debt $14.1B $14.2B $14.3B $15.2B $19.2B
Capital Leases -- -- -- -- --
Total Liabilities $15.9B $16.5B $17.6B $18.5B $24.1B
 
Common Stock $448.6M $491.9M $565.9M $637M $696.6M
Other Common Equity Adj -$121.3M -$119.7M -$163.2M -$359.8M --
Common Equity $17.6B $20.3B $25.4B $32B $42.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.4B $1.1B $967.4M $616.4M $1.1B
Total Equity $19B $21.4B $26.4B $32.6B $43.2B
 
Total Liabilities and Equity $34.9B $37.9B $44B $51B $67.3B
Cash and Short Terms $346.8M $722.3M $2.1B $3.7B $5.2B
Total Debt $14.7B $15B $16.1B $16.7B $19.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $346.8M $722.3M $2.1B $3.7B $5.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $1.5B $1.5B $1.7B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $873.2M $1.2B $2.9B $3.8B $6.7B
 
Property Plant And Equipment $532.4M $334.1M $362.3M $1.2B --
Long-Term Investments $1B $1.7B $1.7B $1.9B $1.8B
Goodwill $68.3M $68.3M -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $34.9B $37.9B $44B $51B $67.3B
 
Accounts Payable $174.8M $216.7M $173.2M $229.3M --
Accrued Expenses $387.9M $374.4M $422.2M $568.9M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $582.9M $720.2M $1.8B $1.5B --
 
Long-Term Debt $14.1B $14.2B $14.3B $15.2B $19.2B
Capital Leases -- -- -- -- --
Total Liabilities $15.9B $16.5B $17.6B $18.5B $24.1B
 
Common Stock $448.6M $491.9M $565.9M $637M $696.6M
Other Common Equity Adj -$121.3M -$119.7M -$163.2M -$359.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.4B $1.1B $967.4M $616.4M $1.1B
Total Equity $19B $21.4B $26.4B $32.6B $43.2B
 
Total Liabilities and Equity $34.9B $37.9B $44B $51B $67.3B
Cash and Short Terms $346.8M $722.3M $2.1B $3.7B $5.2B
Total Debt $14.7B $15B $16.1B $16.7B $19.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $374.5M $160.6M $358.1M $972.9M --
Depreciation & Amoritzation $1.1B $1.3B $1.4B $1.7B --
Stock-Based Compensation $17.8M $26.1M $37.2M $75.8M --
Change in Accounts Receivable -$122.1M -$191.4M $3.4M -$68.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $1.3B $1.8B $2.3B --
 
Capital Expenditures $282.6M $476M $517.7M $857.5M --
Cash Acquisitions $4.1B $2.3B $3.6B $3.5B --
Cash From Investing -$4.6B -$3.6B -$5.5B -$5.4B --
 
Dividends Paid (Ex Special Dividend) $1B $1.1B $1.3B $1.5B --
Special Dividend Paid
Long-Term Debt Issued $1.7B $1.2B $1.4B $1.2B --
Long-Term Debt Repaid -$1.7B -$782.1M -$741.9M -$1.8B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$65.4M -$146.4M $44.1M -$330.1M --
Cash From Financing $1.4B $2.6B $5.2B $4.8B --
 
Beginning Cash (CF) $346.8M $722.3M $2.1B $3.7B $5.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.7B $375.5M $1.4B $1.6B --
Ending Cash (CF) -$1.3B $1.1B $3.4B $5.3B --
 
Levered Free Cash Flow $1.3B $859.8M $1.2B $1.4B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $66.2M $1.8M $88.4M $123.8M --
Depreciation & Amoritzation $289.7M $349.9M $392.4M $485M --
Stock-Based Compensation $2.9M $6.7M $8.4M $13.5M --
Change in Accounts Receivable -$38.3M -$66.6M $79.6M $24.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $326.7M $246.9M $425.2M $557.8M --
 
Capital Expenditures $116.9M $160.2M $183.6M $318.8M --
Cash Acquisitions $1.3B $13M $2.5B $1.9B --
Cash From Investing -$1.5B -$321.7M -$3.1B -$2.2B --
 
Dividends Paid (Ex Special Dividend) $265.4M $298.2M $338.3M $418.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $516.3M $23.4M $3.7M $194.2M --
Long-Term Debt Repaid -$78.8M -$461.7M -$302.8M -$141.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $41M $40.5M $29.8M -$197.5M --
Cash From Financing $1.2B $365.9M $2.1B $1.6B --
 
Beginning Cash (CF) $346.8M $722.3M $2.1B $3.7B $5.2B
Foreign Exchange Rate Adjustment -$169K $6M $25.5M -$16.8M --
Additions / Reductions -$15.9M $297.1M -$610.6M -$73M --
Ending Cash (CF) $330.7M $1B $1.5B $3.6B --
 
Levered Free Cash Flow $209.8M $86.8M $241.6M $239M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $463.6M $225M $271.5M $937.5M $967.8M
Depreciation & Amoritzation $1B $1.3B $1.4B $1.6B $2B
Stock-Based Compensation $22.2M $22.4M $35.5M $70.7M $61.9M
Change in Accounts Receivable -$137.6M -$163.1M -$142.9M -$13.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $1.4B $1.6B $2.1B $2.9B
 
Capital Expenditures $227.4M $432.7M $494.3M $722.3M $1.1B
Cash Acquisitions $3.2B $3.6B $1.1B $4.2B $5.9B
Cash From Investing -$3.1B -$4.7B -$2.8B -$6.3B -$7.4B
 
Dividends Paid (Ex Special Dividend) $1B $1.1B $1.2B $1.5B $1.8B
Special Dividend Paid
Long-Term Debt Issued $1.2B $1.6B $1.4B $1B --
Long-Term Debt Repaid -$3.4B -$399.1M -$900.8M -$2B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$126.2M -$145.8M $54.7M -$102.7M --
Cash From Financing -$189.6M $3.4B $3.5B $5.4B $7.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.8B $62.5M $2.3B $1.1B $3.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.2B $982.8M $1.1B $1.4B $1.9B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $160.6M $358.1M $972.9M $844.1M --
Depreciation & Amoritzation $1.3B $1.4B $1.7B $1.5B --
Stock-Based Compensation $26.1M $37.2M $75.8M $48.3M --
Change in Accounts Receivable -$191.4M $3.4M -$68.6M -$75.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $1.8B $2.3B $2.4B --
 
Capital Expenditures $476M $517.7M $857.5M $736.3M --
Cash Acquisitions $2.3B $3.6B $3.5B $4B --
Cash From Investing -$3.6B -$5.5B -$5.4B -$5.2B --
 
Dividends Paid (Ex Special Dividend) $1.1B $1.3B $1.5B $1.4B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B $1.4B $1.2B $1.4B --
Long-Term Debt Repaid -$782.1M -$741.9M -$1.8B -$1.6B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$146.4M $44.1M -$330.1M -$161.2M --
Cash From Financing $2.6B $5.2B $4.8B $6B --
 
Beginning Cash (CF) $2B $7.7B $12.8B $20.3B --
Foreign Exchange Rate Adjustment -$10.6M $11M -$11.7M $92.2M --
Additions / Reductions $375.5M $1.4B $1.6B $3.2B --
Ending Cash (CF) $2.3B $9.1B $14.5B $18.4B --
 
Levered Free Cash Flow $859.8M $1.2B $1.4B $1.6B --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock