Financhill
Sell
38

WH Quote, Financials, Valuation and Earnings

Last price:
$72.31
Seasonality move :
4.88%
Day range:
$72.79 - $74.56
52-week range:
$69.21 - $113.07
Dividend yield:
2.18%
P/E ratio:
17.01x
P/S ratio:
3.89x
P/B ratio:
9.58x
Volume:
915.4K
Avg. volume:
1.4M
1-year change:
-24.45%
Market cap:
$5.6B
Revenue:
$1.4B
EPS (TTM):
$4.34
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) -36.49% 20.4% -4.19% -7.48% 0.79%
 
Cost of Revenues $982M $1B $865M $749M $723M
Gross Profit $327M $566M $645M $648M $685M
Gross Profit Margin 24.98% 35.91% 42.72% 46.39% 48.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$254M -$27M $32M -$15M -$66M
Operating Expenses $141M $137M $123M $169M $163M
Operating Income $186M $429M $522M $479M $522M
 
Net Interest Expenses $92M $68M $83M $72M $93M
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) -$1.41 $2.61 $3.93 $3.42 $3.64
Diluted EPS (Cont. Ops) -$1.41 $2.60 $3.91 $3.40 $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 $284M $524M $599M $555M $593M
EBIT $186M $429M $522M $479M $522M
 
Revenue (Reported) $1.3B $1.6B $1.5B $1.4B $1.4B
Operating Income (Reported) $186M $429M $522M $479M $522M
Operating Income (Adjusted) $186M $429M $522M $479M $522M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $466M $410M $406M $396M $382M
Revenue Growth (YoY) 37.46% -12.02% -0.98% -2.46% -3.54%
 
Cost of Revenues $275M $221M $212M $192M $178M
Gross Profit $191M $189M $194M $204M $204M
Gross Profit Margin 40.99% 46.1% 47.78% 51.52% 53.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -$1M -$1M -$4M --
Operating Expenses $37M $27M $20M $21M $20M
Operating Income $154M $162M $174M $183M $184M
 
Net Interest Expenses $15M $22M $37M $42M $39M
EBT. Incl. Unusual Items $139M $139M $136M $137M $142M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36M $38M $33M $35M $37M
Net Income to Company $102M $101M $103M $102M $104M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $103M $101M $103M $102M $105M
 
Basic EPS (Cont. Ops) $1.10 $1.13 $1.23 $1.29 $1.37
Diluted EPS (Cont. Ops) $1.09 $1.12 $1.22 $1.29 $1.37
Weighted Average Basic Share $93.6M $89.5M $84M $78.8M $76.4M
Weighted Average Diluted Share $94.1M $89.9M $84.5M $79.2M $76.9M
 
EBITDA $177M $180M $193M $200M $199M
EBIT $154M $162M $174M $183M $184M
 
Revenue (Reported) $466M $410M $406M $396M $382M
Operating Income (Reported) $154M $162M $174M $183M $184M
Operating Income (Adjusted) $154M $162M $174M $183M $184M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.5B $1.6B $1.4B $1.4B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $978M $927M $804M $735M $619M
Gross Profit $499M $642M $621M $654M $862M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$26M $27M -$9M -$70M --
Operating Expenses $139M $132M $92M $114M $169M
Operating Income $360M $510M $529M $540M $693M
 
Net Interest Expenses $75M $67M $124M $139M $79M
EBT. Incl. Unusual Items $259M $470M $396M $346M $435M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $71M $122M $100M $92M $97M
Net Income to Company $188M $348M $296M $253M $338M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $188M $348M $296M $254M $338M
 
Basic EPS (Cont. Ops) $2.01 $3.81 $3.46 $3.17 $4.38
Diluted EPS (Cont. Ops) $2.00 $3.78 $3.44 $3.15 $4.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $456M $594M $605M $614M $755M
EBIT $360M $510M $529M $540M $693M
 
Revenue (Reported) $1.5B $1.6B $1.4B $1.4B $1.5B
Operating Income (Reported) $360M $510M $529M $540M $693M
Operating Income (Adjusted) $360M $510M $529M $540M $693M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.2B $1.2B $1.1B $1.1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $740M $656M $597M $565M $558M
Gross Profit $439M $517M $491M $503M $582M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$21M $33M -$8M -$63M -$16M
Operating Expenses $98M $94M $61M $72M $69M
Operating Income $341M $423M $430M $431M $513M
 
Net Interest Expenses $53M $54M $99M $110M $112M
EBT. Incl. Unusual Items $267M $402M $323M $271M $337M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $72M $103M $83M $67M $84M
Net Income to Company $195M $299M $240M $204M $253M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $195M $299M $240M $204M $253M
 
Basic EPS (Cont. Ops) $2.08 $3.28 $2.82 $2.56 $3.29
Diluted EPS (Cont. Ops) $2.07 $3.26 $2.80 $2.55 $3.26
Weighted Average Basic Share $280.6M $273.6M $255.8M $240.4M $231.3M
Weighted Average Diluted Share $282M $275.2M $257.3M $241.7M $233M
 
EBITDA $412M $482M $487M $485M $558M
EBIT $341M $423M $430M $431M $513M
 
Revenue (Reported) $1.2B $1.2B $1.1B $1.1B $1.1B
Operating Income (Reported) $341M $423M $430M $431M $513M
Operating Income (Adjusted) $341M $423M $430M $431M $513M
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 $292M $120M $110M $98M $104M
Long-Term Investments -- -- -- -- $28M
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 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $193M $286M $79M $72M $70M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $290M $253M $272M $286M --
Inventory -- -- -- -- --
Prepaid Expenses $45M $47M $53M $40M --
Other Current Assets $65M $54M $62M $47M --
Total Current Assets $593M $640M $466M $445M $508M
 
Property Plant And Equipment $259M $102M $91M $78M $99M
Long-Term Investments -- $54M $45M $23M $18M
Goodwill $1.5B $1.5B $1.5B $1.5B --
Other Intangibles $1.7B $1.6B $1.6B $1.6B --
Other Long-Term Assets $247M $333M $434M $547M --
Total Assets $4.3B $4.2B $4.1B $4.2B $4.3B
 
Accounts Payable $32M $33M $46M $62M --
Accrued Expenses $239M $270M $268M $252M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $371M $400M $434M $459M $439M
 
Long-Term Debt $2.1B $2.1B $2.1B $2.4B $2.6B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3.2B $3.2B $3.6B $3.8B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$30M $35M $34M -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.1B $856M $583M $583M
 
Total Liabilities and Equity $4.3B $4.2B $4.1B $4.2B $4.3B
Cash and Short Terms $193M $286M $79M $72M $70M
Total Debt $2.1B $2.1B $2.2B $2.5B $2.6B
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) $493M $171M $161M $66M $103M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $399M -$322M -$10M -$95M $47M
Ending Cash (CF) $892M -$152M $147M -$32M $147M
 
Levered Free Cash Flow $34M $389M $360M $339M $241M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $102M $101M $103M $102M $104M
Depreciation & Amoritzation $23M $18M $19M $17M $15M
Stock-Based Compensation $7M $8M $10M $11M $10M
Change in Accounts Receivable $6M $4M -$16M -$10M -$12M
Change in Inventories -- -- -- -- --
Cash From Operations $147M $107M $77M $82M $86M
 
Capital Expenditures $6M $10M $10M $8M $11M
Cash Acquisitions -- $44M -- -- --
Cash From Investing -$3M -$54M -$31M -$9M -$15M
 
Dividends Paid (Ex Special Dividend) $23M $29M $29M $29M $31M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $170M $99M --
Long-Term Debt Repaid -$4M -- -$68M -$39M --
Repurchase of Common Stock $26M $134M $97M $97M $70M
Other Financing Activities -- -$1M -$4M -$1M --
Cash From Financing -$54M -$164M -$29M -$68M -$50M
 
Beginning Cash (CF) $193M $286M $79M $72M $70M
Foreign Exchange Rate Adjustment -- -$3M -$1M $1M -$1M
Additions / Reductions $90M -$114M $16M $3M $20M
Ending Cash (CF) $283M $169M $94M $76M $89M
 
Levered Free Cash Flow $141M $97M $67M $74M $75M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $188M $348M $296M $253M $338M
Depreciation & Amoritzation $95M $83M $75M $74M $63M
Stock-Based Compensation $26M $33M $36M $44M $41M
Change in Accounts Receivable -$16M $34M -$23M -$17M -$52M
Change in Inventories -- -- -- -- --
Cash From Operations $337M $448M $303M $279M $349M
 
Capital Expenditures $33M $42M $39M $33M $55M
Cash Acquisitions -- $44M -- -- --
Cash From Investing -$28M $177M -$61M -$56M -$111M
 
Dividends Paid (Ex Special Dividend) $61M $117M $118M $120M $126M
Special Dividend Paid
Long-Term Debt Issued -- -- $1.3B $1.9B --
Long-Term Debt Repaid -$813M -$413M -$1.2B -$1.5B --
Repurchase of Common Stock $26M $394M $396M $415M $250M
Other Financing Activities $10M -- -$14M -$3M --
Cash From Financing -$852M -$527M -$447M -$219M -$247M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$542M $93M -$207M $3M -$12M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $304M $406M $264M $246M $294M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $195M $299M $240M $204M $253M
Depreciation & Amoritzation $70M $58M $56M $54M $46M
Stock-Based Compensation $20M $25M $28M $33M $29M
Change in Accounts Receivable -$10M -$1M -$40M -$47M -$60M
Change in Inventories -- -- -- -- --
Cash From Operations $327M $349M $253M $156M $215M
 
Capital Expenditures $23M $28M $28M $24M $30M
Cash Acquisitions -- $44M -- -- --
Cash From Investing -$21M $190M -$50M -$40M -$86M
 
Dividends Paid (Ex Special Dividend) $53M $88M $90M $92M $96M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $45M $400M $1.3B $1.8B $242M
Long-Term Debt Repaid -$570M -$404M -$1.2B -$1.5B -$129M
Repurchase of Common Stock $26M $313M $261M $283M $223M
Other Financing Activities $5M -$4M -$14M -$7M --
Cash From Financing -$606M -$420M -$283M -$100M -$172M
 
Beginning Cash (CF) $827M $1.1B $292M $192M $168M
Foreign Exchange Rate Adjustment -- -$3M -$1M -- --
Additions / Reductions -$300M $115M -$82M $16M -$43M
Ending Cash (CF) $527M $1.2B $209M $208M $125M
 
Levered Free Cash Flow $304M $321M $225M $132M $185M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
65
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock