Financhill
Sell
43

WRB Quote, Financials, Valuation and Earnings

Last price:
$70.56
Seasonality move :
5.9%
Day range:
$70.12 - $70.64
52-week range:
$55.97 - $78.96
Dividend yield:
0.5%
P/E ratio:
14.84x
P/S ratio:
1.93x
P/B ratio:
2.74x
Volume:
1.7M
Avg. volume:
3.3M
1-year change:
20.32%
Market cap:
$26.8B
Revenue:
$13.6B
EPS (TTM):
$4.76
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.1B $9.5B $11.2B $12.1B $13.6B
Revenue Growth (YoY) 2.49% 16.75% 18.1% 8.74% 12.32%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $392.5M $493.3M $512.9M $535.9M $530.5M
Operating Expenses -$864.1M -$1.4B -$1.8B -$1.9B -$2.3B
Operating Income $864.1M $1.4B $1.8B $1.9B $2.3B
 
Net Interest Expenses $150.5M $147.2M $130.4M $127.5M $126.9M
EBT. Incl. Unusual Items $704.8M $1.3B $1.7B $1.8B $2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $171.8M $251.9M $334.7M $370.6M $509.9M
Net Income to Company $530.7M $1B $1.4B $1.4B $1.8B
 
Minority Interest in Earnings $2.3M $8.5M $3.9M $2.5M -$1.5M
Net Income to Common Excl Extra Items $533M $1B $1.4B $1.4B $1.8B
 
Basic EPS (Cont. Ops) $1.26 $2.46 $3.33 $3.40 $4.39
Diluted EPS (Cont. Ops) $1.25 $2.44 $3.29 $3.37 $4.36
Weighted Average Basic Share $420.6M $416.1M $415.3M $406.5M $399.7M
Weighted Average Diluted Share $424.7M $419.6M $419.2M $409.9M $403.2M
 
EBITDA -- -- -- -- --
EBIT $704.8M $1.3B $1.7B $1.8B $2.3B
 
Revenue (Reported) $8.1B $9.5B $11.2B $12.1B $13.6B
Operating Income (Reported) $864.1M $1.4B $1.8B $1.9B $2.3B
Operating Income (Adjusted) $704.8M $1.3B $1.7B $1.8B $2.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.4B $2.7B $3B $3.4B $3.8B
Revenue Growth (YoY) 18.85% 12.38% 11.24% 12.2% 10.82%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $122.4M $119.1M $137.2M $129.2M --
Operating Expenses -$354.9M -$277M -$429.3M -$530.8M -$667.9M
Operating Income $354.9M $277M $429.3M $530.8M $667.9M
 
Net Interest Expenses $35.1M $31.8M $31.9M $31.7M $31.8M
EBT. Incl. Unusual Items $332.3M $286.3M $419.9M $474.4M $648.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $65M $55.8M $86.5M $109.1M $136.1M
Net Income to Company $261.3M $228.9M $333.6M $365.6M --
 
Minority Interest in Earnings $6M $1.6M -$156K -$320K $937K
Net Income to Common Excl Extra Items $267.3M $230.5M $333.4M $365.3M $512M
 
Basic EPS (Cont. Ops) $0.63 $0.55 $0.83 $0.92 $1.29
Diluted EPS (Cont. Ops) $0.62 $0.55 $0.82 $0.91 $1.28
Weighted Average Basic Share $416.3M $415.8M $403.8M $398.3M $397.2M
Weighted Average Diluted Share $420.2M $419.5M $407.2M $401.8M $400.2M
 
EBITDA -- -- -- -- --
EBIT $332.3M $286.3M $419.9M $474.4M $648.1M
 
Revenue (Reported) $2.4B $2.7B $3B $3.4B $3.8B
Operating Income (Reported) $354.9M $277M $429.3M $530.8M $667.9M
Operating Income (Adjusted) $332.3M $286.3M $419.9M $474.4M $648.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9.2B $10.7B $11.9B $13.2B $14.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $453.2M $520.2M $541.4M $537.5M --
Operating Expenses -$1.5B -$1.6B -$1.9B -$2.2B -$2.6B
Operating Income $1.5B $1.6B $1.9B $2.2B $2.6B
 
Net Interest Expenses $145.5M $135.8M $127.5M $127M $127M
EBT. Incl. Unusual Items $1.3B $1.6B $1.7B $2B $2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $278.5M $298.6M $364.8M $459.2M $531.5M
Net Income to Company $1B $1.3B $1.4B $1.6B --
 
Minority Interest in Earnings $9M $4M $624K $844K -$623K
Net Income to Common Excl Extra Items $1B $1.3B $1.4B $1.6B $1.9B
 
Basic EPS (Cont. Ops) $2.50 $3.11 $3.34 $3.93 $4.80
Diluted EPS (Cont. Ops) $2.47 $3.09 $3.31 $3.90 $4.76
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $1.3B $1.6B $1.7B $2B $2.4B
 
Revenue (Reported) $9.2B $10.7B $11.9B $13.2B $14.7B
Operating Income (Reported) $1.5B $1.6B $1.9B $2.2B $2.6B
Operating Income (Adjusted) $1.3B $1.6B $1.7B $2B $2.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.9B $8.2B $8.9B $10B $11B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $320.1M $347M $375.5M $377.1M $259M
Operating Expenses -$1B -$1.3B -$1.3B -$1.6B -$1.9B
Operating Income $1B $1.3B $1.3B $1.6B $1.9B
 
Net Interest Expenses $109.8M $98.5M $95.6M $95.2M $95.3M
EBT. Incl. Unusual Items $928.3M $1.2B $1.3B $1.5B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $191.6M $238.3M $268.3M $357M $378.6M
Net Income to Company $728.1M $998.8M $984M $1.2B $417.6M
 
Minority Interest in Earnings $8.7M $4.1M $863K -$780K $135K
Net Income to Common Excl Extra Items $736.7M $1B $984.9M $1.2B $1.3B
 
Basic EPS (Cont. Ops) $1.75 $2.41 $2.42 $2.95 $3.35
Diluted EPS (Cont. Ops) $1.73 $2.38 $2.40 $2.92 $3.32
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.3B $1.3B $1.2B $1.2B $1.2B
 
EBITDA -- -- -- -- --
EBIT $928.3M $1.2B $1.3B $1.5B $1.7B
 
Revenue (Reported) $6.9B $8.2B $8.9B $10B $11B
Operating Income (Reported) $1B $1.3B $1.3B $1.6B $1.9B
Operating Income (Adjusted) $928.3M $1.2B $1.3B $1.5B $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.4B $1.6B $1.4B $1.4B $2B
Short Term Investments $14.2B $16.6B $17.5B $20.1B $22.4B
Accounts Receivable, Net $5.1B $5.4B $6.2B $6.9B $6.9B
Inventory -- -- -- -- --
Prepaid Expenses $648.4M $676.9M $696.5M $758.9M $823.2M
Other Current Assets -- -- -- -- --
Total Current Assets $6.8B $5.8B $6.2B $6.9B $7.3B
 
Property Plant And Equipment $570.4M $592.1M $592.5M $603.3M $658.5M
Long-Term Investments $1.7B $2.7B $2.6B $2.6B $2.6B
Goodwill $169.7M $169.7M $185.5M $174.6M $184.3M
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $25.5B $28.5B $30B $32.9B $36.2B
 
Accounts Payable $426.1M $568.6M $523.1M $631.2M $668.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $11.9B $13.5B $14.4B $16B $17.7B
 
Long-Term Debt $2.9B $3B $3B $3B $3B
Capital Leases -- -- -- -- --
Total Liabilities $19.2B $21.8B $23.2B $25.4B $27.8B
 
Common Stock $70.5M $70.5M $105.8M $105.8M $158.7M
Other Common Equity Adj -$62.2M -$282M -$1.3B -$925.8M -$934.3M
Common Equity $6.3B $6.7B $6.7B $7.5B $8.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $15M $14.7M $19.8M $13.8M $12.3M
Total Equity $6.3B $6.7B $6.8B $7.5B $8.4B
 
Total Liabilities and Equity $25.5B $28.5B $30B $32.9B $36.2B
Cash and Short Terms $16.5B $18.2B $19B $21.5B $24.3B
Total Debt $2.9B $3.5B $3B $3.1B $3.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.1B $1.1B $1.6B $1.6B $2.4B
Short Term Investments $16.1B $17.2B $19B $22.6B --
Accounts Receivable, Net $5.5B $5.9B $6.9B $7.3B --
Inventory -- -- -- -- --
Prepaid Expenses $670.9M $701M $756.2M $830.8M --
Other Current Assets -- -- -- -- --
Total Current Assets $6.6B $6.1B $7.4B $7.5B $8B
 
Property Plant And Equipment $590.7M $578.2M $578.9M $662.5M $701.1M
Long-Term Investments -- -- -- -- --
Goodwill $169.7M $169.7M $174.6M $184.1M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $28.1B $29.2B $31.9B $36.1B $39.4B
 
Accounts Payable $557.5M $580.1M $626.4M $727.1M $626.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $12.7B $14B $15.5B $17.5B $19B
 
Long-Term Debt $3.5B $3B $3B $3B $3.1B
Capital Leases -- -- -- -- --
Total Liabilities $21.4B $22.8B $25B $27.6B $29.6B
 
Common Stock $70.5M $105.8M $105.8M $158.7M $158.7M
Other Common Equity Adj -$190.9M -$1.4B -$1.3B -$603.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $15.3M $23.9M $14.3M $13.1M $6.1M
Total Equity $6.7B $6.4B $6.9B $8.4B $9.8B
 
Total Liabilities and Equity $28.1B $29.2B $31.9B $36.1B $39.4B
Cash and Short Terms $18.1B $18.4B $20.6B $24.2B --
Total Debt $3.5B $3B $3B $3.1B $3.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $530.7M $1B $1.4B $1.4B $1.8B
Depreciation & Amoritzation $135.1M $129.7M $55.9M -$20.9M -$170.6M
Stock-Based Compensation $49.7M $46.7M $49.4M $51M $54.4M
Change in Accounts Receivable -$173.6M -$364.4M -$268.2M -$334.2M -$184.4M
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $2.6B $2.6B $3B $3.6B
 
Capital Expenditures $38.2M $66.6M $52.7M $53.1M $105.6M
Cash Acquisitions -- -- $49.6M $11.6M --
Cash From Investing $119.7M -$3.1B -$1.9B -$2B -$2.2B
 
Dividends Paid (Ex Special Dividend) $84.1M $355.7M $235.2M $501.5M $532M
Special Dividend Paid
Long-Term Debt Issued $741.6M $1B -- $980K $3.1M
Long-Term Debt Repaid -$652.8M -$505M -$429.8M -$2M --
Repurchase of Common Stock $346.4M $122.4M $94.1M $537.2M $303.7M
Other Financing Activities -$56.2M -$45.2M -$12.8M -$22.9M -$20M
Cash From Financing -$397.8M $5.8M -$772M -$1.1B -$852.5M
 
Beginning Cash (CF) $2.4B $1.6B $1.4B $1.4B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B -$534.9M -$66.2M -$31.9M $488.8M
Ending Cash (CF) $3.8B $1B $1.4B $1.3B $2.4B
 
Levered Free Cash Flow $1.6B $2.5B $2.6B $2.9B $3.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $261.3M $228.9M $333.6M $365.6M --
Depreciation & Amoritzation $30.7M $8.8M -$3.6M -$11.9M -$9.1M
Stock-Based Compensation $13.4M $12.1M $12.7M $13.5M $13.1M
Change in Accounts Receivable -$43.4M $36.3M -$67.2M $20.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $950.2M $780M $1.1B $1.3B $1.1B
 
Capital Expenditures $5.3M $13.2M $16.4M $13.2M $16.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$675.5M -$760.5M -$1.2B -$1.1B -$627.6M
 
Dividends Paid (Ex Special Dividend) $134.8M $159.2M -- $125.8M $34.2M
Special Dividend Paid -- -- $333.3K $250K --
Long-Term Debt Issued $345.5M $2M $940K -$420K --
Long-Term Debt Repaid $1.3M -- -- -$240K --
Repurchase of Common Stock $92.7M $6.6M $2.9M $12.5M $24.6M
Other Financing Activities -$21.2M -$20.4M -$20.9M -$14.9M --
Cash From Financing $98M -$184.2M -$22.8M -$153.8M -$95.3M
 
Beginning Cash (CF) $2.1B $1.1B $1.6B $1.6B $2.4B
Foreign Exchange Rate Adjustment -$8.9M -$8.8M $3.6M $11.1M $2.5M
Additions / Reductions $363.9M -$173.5M -$166.4M $7.3M $426.1M
Ending Cash (CF) $2.4B $948.4M $1.5B $1.6B $2.8B
 
Levered Free Cash Flow $944.9M $766.7M $1.1B $1.2B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1B $1.3B $1.4B $1.6B --
Depreciation & Amoritzation $140.2M $74.4M $13.1M -$181.1M -$46.5M
Stock-Based Compensation $48.3M $46.4M $51M $53.5M $54.7M
Change in Accounts Receivable -$363.1M -$247.1M -$360.4M -$305.9M --
Change in Inventories -- -- -- -- --
Cash From Operations $2.3B $2.5B $3.1B $3.5B $3.4B
 
Capital Expenditures $60.7M $48.3M $59.5M $102.6M $67.7M
Cash Acquisitions -- $49.6M -- $11.6M --
Cash From Investing -$2.3B -$2.5B -$1.8B -$2.7B -$1.9B
 
Dividends Paid (Ex Special Dividend) $177.4M $381.8M $240M $626M $508.8M
Special Dividend Paid
Long-Term Debt Issued $1B $3.9M -- -- --
Long-Term Debt Repaid -$854.2M -$427.5M -- -- --
Repurchase of Common Stock $156.9M $6.6M $518.1M $342.9M $141.2M
Other Financing Activities -$65.7M -$39M -$11.6M -$16.3M --
Cash From Financing -$227.6M -$851M -$776M -$985.6M -$698.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$250.3M -$854.9M $570.6M -$96.7M $784.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.2B $2.4B $3B $3.4B $3.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $728.1M $998.8M $984M $1.2B $417.6M
Depreciation & Amoritzation $101.3M $46M $3.3M -$157M -$32.8M
Stock-Based Compensation $36.5M $36.2M $37.8M $40.3M $40.6M
Change in Accounts Receivable -$365.1M -$247.8M -$340.1M -$311.8M -$43.8M
Change in Inventories -- -- -- -- --
Cash From Operations $1.9B $1.8B $2.3B $2.8B $2.6B
 
Capital Expenditures $53.6M $35.3M $42.1M $91.7M $53.7M
Cash Acquisitions -- $49.6M -- -- --
Cash From Investing -$2.2B -$1.6B -$1.4B -$2.1B -$1.8B
 
Dividends Paid (Ex Special Dividend) $156.1M $182.1M $186.9M $311.5M $288.4M
Special Dividend Paid $222.2K $333.3K $666.7K $583.3K $500K
Long-Term Debt Issued $1B $2.2M $1.1M -- --
Long-Term Debt Repaid -$503.9M -$426.5M -$2M -$240K --
Repurchase of Common Stock $122.4M $6.6M $430.5M $236.2M $73.8M
Other Financing Activities -$27.9M -$21.8M -$20.5M -$13.9M -$3.5M
Cash From Financing $222M -$634.8M -$638.9M -$561.9M -$408.4M
 
Beginning Cash (CF) $5.9B $4.6B $4.7B $4.3B $6.1B
Foreign Exchange Rate Adjustment -$9.2M -$26.1M $959K $1.1M $36.4M
Additions / Reductions -$78.7M -$398.7M $238.1M $173.3M $468.8M
Ending Cash (CF) $5.8B $4.1B $5B $4.5B $6.6B
 
Levered Free Cash Flow $1.8B $1.8B $2.2B $2.7B $2.6B

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock