Financhill
Buy
62

WPC Quote, Financials, Valuation and Earnings

Last price:
$73.04
Seasonality move :
1.09%
Day range:
$70.81 - $73.00
52-week range:
$54.24 - $73.00
Dividend yield:
5.01%
P/E ratio:
34.25x
P/S ratio:
9.30x
P/B ratio:
1.95x
Volume:
1.9M
Avg. volume:
1.3M
1-year change:
28.75%
Market cap:
$15.8B
Revenue:
$1.7B
EPS (TTM):
$2.11
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.3B $1.5B $1.7B $1.6B $1.7B
Revenue Growth (YoY) 10.11% 11.08% 17.73% -9.09% 8.43%
 
Cost of Revenues $600.2M $657.4M $796.1M $664.2M $703.9M
Gross Profit $731.3M $821.7M $945.2M $918.8M $1B
Gross Profit Margin 54.93% 55.56% 54.28% 58.04% 58.99%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $10.9M $145.4M $229.5M -$9.2M --
Operating Expenses $23.5M $34.5M $141.5M $278.1M $142.8M
Operating Income $707.8M $787.2M $803.8M $640.7M $869.8M
 
Net Interest Expenses $197.5M $219.2M $291.7M $277.3M $291.3M
EBT. Incl. Unusual Items $438.6M $626.2M $752.3M $492.3M $504.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28.5M $27.7M $44.1M $31.7M $31.9M
Net Income to Company $410.1M $598.5M $708.3M $460.6M --
 
Minority Interest in Earnings $134K -$657K -$70K -$209K $6.6M
Net Income to Common Excl Extra Items $410.1M $598.5M $708.3M $460.6M $472.9M
 
Basic EPS (Cont. Ops) $2.25 $3.00 $3.29 $2.09 $2.12
Diluted EPS (Cont. Ops) $2.24 $2.99 $3.28 $2.09 $2.11
Weighted Average Basic Share $182.5M $199.6M $215.4M $220.2M $220.5M
Weighted Average Diluted Share $183.1M $200.4M $215.8M $220.5M $221.1M
 
EBITDA $1.2B $1.3B $1.4B $1.1B $1.4B
EBIT $707.8M $787.2M $803.8M $640.7M $869.8M
 
Revenue (Reported) $1.3B $1.5B $1.7B $1.6B $1.7B
Operating Income (Reported) $707.8M $787.2M $803.8M $640.7M $869.8M
Operating Income (Adjusted) $707.8M $787.2M $803.8M $640.7M $869.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $374.9M $402.6M $412.4M $406.2M $444.5M
Revenue Growth (YoY) 21.96% 7.4% 2.44% -1.52% 9.45%
 
Cost of Revenues $167.5M $187.5M $182.2M $160.6M $190.4M
Gross Profit $207.4M $215.1M $230.3M $245.6M $254.1M
Gross Profit Margin 55.33% 53.42% 55.83% 60.46% 57.16%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$29.9M $100.7M $38.6M -$71.6M --
Operating Expenses -$28.3M -$28.4M $34.7M $122.1M $48M
Operating Income $235.7M $243.5M $195.5M $123.5M $206.1M
 
Net Interest Expenses $47.2M $67.6M $72.2M $70.9M $75.4M
EBT. Incl. Unusual Items $104.7M $215.6M $158M $54.8M $153.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.1M $6.1M $13.7M $7.8M -$1.3M
Net Income to Company $99.6M $209.5M $144.2M $47M --
 
Minority Interest in Earnings $50K -$35K -$50K $15K $6.2M
Net Income to Common Excl Extra Items $99.6M $209.5M $144.2M $47M $154.6M
 
Basic EPS (Cont. Ops) $0.53 $1.00 $0.66 $0.21 $0.67
Diluted EPS (Cont. Ops) $0.53 $1.00 $0.66 $0.21 $0.67
Weighted Average Basic Share $187.6M $209.3M $219.3M $220.2M $220.5M
Weighted Average Diluted Share $188.3M $209.8M $219.5M $220.6M $221.2M
 
EBITDA $371.4M $384.2M $325M $239.3M $351.4M
EBIT $235.7M $243.5M $195.5M $123.5M $206.1M
 
Revenue (Reported) $374.9M $402.6M $412.4M $406.2M $444.5M
Operating Income (Reported) $235.7M $243.5M $195.5M $123.5M $206.1M
Operating Income (Adjusted) $235.7M $243.5M $195.5M $123.5M $206.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.3B $1.5B $1.7B $1.6B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $600.2M $657.4M $796.1M $664.2M $703.9M
Gross Profit $729.1M $816.1M $945.2M $918.8M $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $10.9M $145.4M $229.5M -$9.2M --
Operating Expenses -$28.9M $34.8M $141.9M $235M $160.6M
Operating Income $758M $781.3M $803.4M $683.8M $852M
 
Net Interest Expenses $197.5M $218.9M $291.7M $277.3M $291.2M
EBT. Incl. Unusual Items $438.6M $626.2M $752.3M $492.3M $504.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28.5M $27.7M $44.1M $31.7M $31.9M
Net Income to Company $410.1M $598.5M $708.3M $460.6M --
 
Minority Interest in Earnings $134K -$657K -$70K -$209K $6.6M
Net Income to Common Excl Extra Items $410.1M $598.5M $708.3M $460.6M $472.9M
 
Basic EPS (Cont. Ops) $2.24 $2.99 $3.30 $2.09 $2.12
Diluted EPS (Cont. Ops) $2.23 $2.98 $3.30 $2.09 $2.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.2B $1.3B $1.4B $1.2B $1.4B
EBIT $758M $781.3M $803.4M $683.8M $852M
 
Revenue (Reported) $1.3B $1.5B $1.7B $1.6B $1.7B
Operating Income (Reported) $758M $781.3M $803.4M $683.8M $852M
Operating Income (Adjusted) $758M $781.3M $803.4M $683.8M $852M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $1.5B $1.7B $1.6B $1.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $657.4M $796.1M $664.2M $703.9M --
Gross Profit $816.1M $945.2M $918.8M $1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $145.4M $229.5M -$9.2M -$64.8M --
Operating Expenses $34.8M $141.9M $235M $160.6M --
Operating Income $781.3M $803.4M $683.8M $852M --
 
Net Interest Expenses $218.9M $291.7M $277.3M $291.2M --
EBT. Incl. Unusual Items $626.2M $752.3M $492.3M $504.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.7M $44.1M $31.7M $31.9M --
Net Income to Company $598.5M $708.3M $460.6M $318.4M --
 
Minority Interest in Earnings -$657K -$70K -$209K $6.6M --
Net Income to Common Excl Extra Items $598.5M $708.3M $460.6M $472.9M --
 
Basic EPS (Cont. Ops) $2.99 $3.30 $2.09 $2.12 --
Diluted EPS (Cont. Ops) $2.98 $3.30 $2.09 $2.11 --
Weighted Average Basic Share $798.3M $861.4M $880.7M $882M --
Weighted Average Diluted Share $801.1M $862.3M $881.3M $883.9M --
 
EBITDA $1.3B $1.4B $1.2B $1.4B --
EBIT $781.3M $803.4M $683.8M $852M --
 
Revenue (Reported) $1.5B $1.7B $1.6B $1.7B --
Operating Income (Reported) $781.3M $803.4M $683.8M $852M --
Operating Income (Adjusted) $781.3M $803.4M $683.8M $852M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $165.4M $168M $633.9M $640.4M $155.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $336K -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $175.5M $226.9M $671M $640.4M $158.7M
 
Property Plant And Equipment $59.9M $56.7M $54.7M $51.3M --
Long-Term Investments $433.2M $422.9M $427.5M $374.9M $310.2M
Goodwill $901.5M $1B $978.3M $967.8M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1B $1.1B $1.1B $1B --
Total Assets $15.5B $18.1B $18B $17.5B $18B
 
Accounts Payable $572.8M $623.8M $615.8M $597M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $249.6M $685M $1.5B $867.1M $207.5M
 
Long-Term Debt $7.1B $7.8B $7.1B $7.6B $8.8B
Capital Leases -- -- -- -- --
Total Liabilities $7.9B $9.1B $9.3B $9.1B $9.9B
 
Common Stock $190K $211K $219K $219K $219K
Other Common Equity Adj -$221.7M -$283.8M -$254.9M -$250.2M --
Common Equity $7.6B $9B $8.7B $8.4B $8.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.7M $15M $6.6M $4.4M $15.9M
Total Equity $7.6B $9B $8.7B $8.4B $8.1B
 
Total Liabilities and Equity $15.5B $18.1B $18B $17.5B $18B
Cash and Short Terms $165.4M $168M $633.9M $640.4M $155.3M
Total Debt $7.1B $8.2B $8.4B $8.3B $8.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $165.4M $168M $633.9M $640.4M $155.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $336K -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $175.5M $226.9M $671M $640.4M $158.7M
 
Property Plant And Equipment $59.9M $56.7M $54.7M $51.3M --
Long-Term Investments $433.2M $422.9M $427.5M $374.9M $310.2M
Goodwill $901.5M $1B $978.3M $967.8M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1B $1.1B $1.1B $1B --
Total Assets $15.5B $18.1B $18B $17.5B $18B
 
Accounts Payable $572.8M $623.8M $615.8M $597M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $249.6M $685M $1.5B $867.1M $207.5M
 
Long-Term Debt $7.1B $7.8B $7.1B $7.6B $8.8B
Capital Leases -- -- -- -- --
Total Liabilities $7.9B $9.1B $9.3B $9.1B $9.9B
 
Common Stock $190K $211K $219K $219K $219K
Other Common Equity Adj -$221.7M -$283.8M -$254.9M -$250.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.7M $15M $6.6M $4.4M $15.9M
Total Equity $7.6B $9B $8.7B $8.4B $8.1B
 
Total Liabilities and Equity $15.5B $18.1B $18B $17.5B $18B
Cash and Short Terms $165.4M $168M $633.9M $640.4M $155.3M
Total Debt $7.1B $8.2B $8.4B $8.3B $8.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $410.1M $598.5M $708.3M $460.6M --
Depreciation & Amoritzation $547.6M $563M $628.1M $531.6M --
Stock-Based Compensation $24.9M $32.8M $34.5M $40.9M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $926.5M $1B $1.1B $1.8B --
 
Capital Expenditures $113.6M $104.4M $121.6M $135.3M --
Cash Acquisitions -- $423.4M -- -- --
Cash From Investing -$1.6B -$1.1B -$903M -$1.1B --
 
Dividends Paid (Ex Special Dividend) $764.3M $835.3M $916.5M $765.1M --
Special Dividend Paid
Long-Term Debt Issued $3.4B $2.7B $3.1B $3B --
Long-Term Debt Repaid -$3.1B -$2.3B -$2.8B -$2.8B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$10.7M -$527K $317.9M -$36M --
Cash From Financing $557M $57.9M $289.7M -$689.1M --
 
Beginning Cash (CF) $165.4M $168M $633.9M $640.4M $155.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$93.8M $6.2M $467.8M -$1.3M --
Ending Cash (CF) $61M $171.5M $1.1B $627.1M --
 
Levered Free Cash Flow $812.9M $899.1M $951.8M $1.7B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $99.6M $209.5M $144.2M $47M --
Depreciation & Amoritzation $154.8M $154.4M $140.6M $131M --
Stock-Based Compensation $6.1M $9.7M $8.7M $9.7M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $301.1M $301M $260.7M $296.3M --
 
Capital Expenditures $25.7M $20.7M $31.5M $64.3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$513.5M -$33.1M -$113.4M -$697.9M --
 
Dividends Paid (Ex Special Dividend) $197M $222M $230.4M $192.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $987M $619.2M $330M $718.2M --
Long-Term Debt Repaid -$815.2M -$886.8M -$508.6M -$295.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$824K -$3.4M $347M -$3.6M --
Cash From Financing $251.2M -$306.2M $322M $226M --
 
Beginning Cash (CF) $165.4M $168M $633.9M $640.4M $155.3M
Foreign Exchange Rate Adjustment -$2.8M $12.4M $8.7M -$12.9M --
Additions / Reductions $36M -$25.9M $478M -$188.4M --
Ending Cash (CF) $198.7M $154.5M $1.1B $439M --
 
Levered Free Cash Flow $275.4M $280.3M $229.3M $232M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $445.1M $488.6M $773.5M $557.8M $365.4M
Depreciation & Amoritzation $519.7M $563.3M $642M $541.2M $530.2M
Stock-Based Compensation $24.6M $29.2M $35.6M $39.9M $40.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $870.4M $1B $1.1B $1.8B $1.3B
 
Capital Expenditures $125.7M $109.4M $110.9M $102.5M $171.5M
Cash Acquisitions -- $423.4M -- -- --
Cash From Investing -$1.3B -$1.5B -$822.7M -$548.8M -$1.4B
 
Dividends Paid (Ex Special Dividend) $751.3M $810.3M $908.1M $802.8M $782.1M
Special Dividend Paid
Long-Term Debt Issued $3.1B $3.1B $3.4B $2.6B --
Long-Term Debt Repaid -$2.7B -$2.2B -$3.2B -$3.1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$12.8M $2M -$32.5M $314.7M --
Cash From Financing $406.6M $615.2M -$338.5M -$593.1M -$364M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$40.8M $68.1M -$36.1M $665.2M -$529.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $744.6M $894.2M $1B $1.7B $1.1B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $598.5M $708.3M $460.6M $318.4M --
Depreciation & Amoritzation $563M $628.1M $531.6M $399.2M --
Stock-Based Compensation $32.8M $34.5M $40.9M $31.2M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1B $1.1B $1.8B $977.7M --
 
Capital Expenditures $104.4M $121.6M $135.3M $107.2M --
Cash Acquisitions $423.4M -- -- -- --
Cash From Investing -$1.1B -$903M -$1.1B -$749.3M --
 
Dividends Paid (Ex Special Dividend) $835.3M $916.5M $765.1M $589.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.7B $3.1B $3B $1.6B --
Long-Term Debt Repaid -$2.3B -$2.8B -$2.8B -$1.6B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$527K $317.9M -$36M $2.6M --
Cash From Financing $57.9M $289.7M -$689.1M -$590M --
 
Beginning Cash (CF) $663.4M $1.1B $3.3B $837M --
Foreign Exchange Rate Adjustment -$2.7M $7.7M -$12M $20.5M --
Additions / Reductions $6.2M $467.8M -$1.3M -$341.1M --
Ending Cash (CF) $666.9M $1.6B $3.3B $361.1M --
 
Levered Free Cash Flow $899.1M $951.8M $1.7B $870.5M --

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