Financhill
Sell
34

WRB Quote, Financials, Valuation and Earnings

Last price:
$69.70
Seasonality move :
5.11%
Day range:
$69.31 - $71.72
52-week range:
$59.55 - $78.96
Dividend yield:
0.5%
P/E ratio:
15.65x
P/S ratio:
1.90x
P/B ratio:
2.71x
Volume:
2.7M
Avg. volume:
2.4M
1-year change:
13.35%
Market cap:
$26.3B
Revenue:
$14.7B
EPS (TTM):
$4.45
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $9.5B $11.2B $12.1B $13.6B $14.7B
Revenue Growth (YoY) 16.75% 18.1% 8.74% 12.32% 7.8%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $493.3M $512.9M $535.9M $530.5M --
Operating Expenses -$1.4B -$1.8B -$1.9B -$2.3B -$2.5B
Operating Income $1.4B $1.8B $1.9B $2.3B $2.5B
 
Net Interest Expenses $147.2M $130.4M $127.5M $126.9M $126.9M
EBT. Incl. Unusual Items $1.3B $1.7B $1.8B $2.3B $2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $251.9M $334.7M $370.6M $509.9M $495.8M
Net Income to Company $1B $1.4B $1.4B $1.8B --
 
Minority Interest in Earnings $8.5M $3.9M $2.5M -$1.5M $5.4M
Net Income to Common Excl Extra Items $1B $1.4B $1.4B $1.8B $1.8B
 
Basic EPS (Cont. Ops) $2.46 $3.33 $3.40 $4.39 $4.48
Diluted EPS (Cont. Ops) $2.44 $3.29 $3.37 $4.36 $4.45
Weighted Average Basic Share $416.1M $415.3M $406.5M $399.7M $397M
Weighted Average Diluted Share $419.6M $419.2M $409.9M $403.2M $399.9M
 
EBITDA -- -- -- -- --
EBIT $1.3B $1.7B $1.8B $2.3B $2.3B
 
Revenue (Reported) $9.5B $11.2B $12.1B $13.6B $14.7B
Operating Income (Reported) $1.4B $1.8B $1.9B $2.3B $2.5B
Operating Income (Adjusted) $1.3B $1.7B $1.8B $2.3B $2.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.6B $3B $3.2B $3.7B $3.7B
Revenue Growth (YoY) 11.49% 16.89% 6.89% 13.85% 1.41%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $173.2M $165.9M $160.4M $153.4M --
Operating Expenses -$385.4M -$544.5M -$566.7M -$706.4M -$606.5M
Operating Income $385.4M $544.5M $566.7M $706.4M $606.5M
 
Net Interest Expenses $37.3M $31.9M $31.9M $31.8M $31.6M
EBT. Incl. Unusual Items $354.6M $478.4M $501.2M $728.3M $572M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $60.3M $96.4M $102.2M $153M $117.2M
Net Income to Company $294.4M $382.2M $397.3M $576.1M --
 
Minority Interest in Earnings -$126K -$239K $1.6M -$758K $5.2M
Net Income to Common Excl Extra Items $294.3M $382M $399M $575.3M $454.8M
 
Basic EPS (Cont. Ops) $0.71 $0.92 $0.98 $1.45 $1.13
Diluted EPS (Cont. Ops) $0.70 $0.91 $0.98 $1.44 $1.13
Weighted Average Basic Share $415M $414.9M $403.6M $398M $396.7M
Weighted Average Diluted Share $417.8M $418.3M $406.5M $400.9M $399.1M
 
EBITDA -- -- -- -- --
EBIT $354.6M $478.4M $501.2M $728.3M $572M
 
Revenue (Reported) $2.6B $3B $3.2B $3.7B $3.7B
Operating Income (Reported) $385.4M $544.5M $566.7M $706.4M $606.5M
Operating Income (Adjusted) $354.6M $478.4M $501.2M $728.3M $572M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $9.5B $11.2B $12.1B $13.6B $14.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $493.3M $512.9M $535.9M $530.5M --
Operating Expenses -$1.4B -$1.8B -$1.9B -$2.3B -$2.5B
Operating Income $1.4B $1.8B $1.9B $2.3B $2.5B
 
Net Interest Expenses $147.2M $130.4M $127.5M $126.9M $126.9M
EBT. Incl. Unusual Items $1.3B $1.7B $1.8B $2.3B $2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $251.9M $334.7M $370.6M $509.9M $495.8M
Net Income to Company $1B $1.4B $1.4B $1.8B --
 
Minority Interest in Earnings $8.5M $3.9M $2.5M -$1.5M $5.4M
Net Income to Common Excl Extra Items $1B $1.4B $1.4B $1.8B $1.8B
 
Basic EPS (Cont. Ops) $2.46 $3.33 $3.40 $4.39 $4.48
Diluted EPS (Cont. Ops) $2.44 $3.30 $3.37 $4.36 $4.45
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $1.3B $1.7B $1.8B $2.3B $2.3B
 
Revenue (Reported) $9.5B $11.2B $12.1B $13.6B $14.7B
Operating Income (Reported) $1.4B $1.8B $1.9B $2.3B $2.5B
Operating Income (Adjusted) $1.3B $1.7B $1.8B $2.3B $2.3B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $11.2B $12.1B $13.6B $14.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $512.9M $535.9M $530.5M $259M --
Operating Expenses -$1.8B -$1.9B -$2.3B -$2.5B --
Operating Income $1.8B $1.9B $2.3B $2.5B --
 
Net Interest Expenses $130.4M $127.5M $126.9M $126.9M --
EBT. Incl. Unusual Items $1.7B $1.8B $2.3B $2.3B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $334.7M $370.6M $509.9M $495.8M --
Net Income to Company $1.4B $1.4B $1.8B $417.6M --
 
Minority Interest in Earnings $3.9M $2.5M -$1.5M $5.4M --
Net Income to Common Excl Extra Items $1.4B $1.4B $1.8B $1.8B --
 
Basic EPS (Cont. Ops) $3.33 $3.40 $4.39 $4.48 --
Diluted EPS (Cont. Ops) $3.30 $3.37 $4.36 $4.45 --
Weighted Average Basic Share $1.7B $1.6B $1.6B $1.6B --
Weighted Average Diluted Share $1.7B $1.6B $1.6B $1.6B --
 
EBITDA -- -- -- -- --
EBIT $1.7B $1.8B $2.3B $2.3B --
 
Revenue (Reported) $11.2B $12.1B $13.6B $14.7B --
Operating Income (Reported) $1.8B $1.9B $2.3B $2.5B --
Operating Income (Adjusted) $1.7B $1.8B $2.3B $2.3B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.6B $1.4B $1.4B $2B $2.5B
Short Term Investments $16.6B $17.5B $20.1B $22.4B --
Accounts Receivable, Net $5.4B $6.2B $6.9B $6.9B --
Inventory -- -- -- -- --
Prepaid Expenses $676.9M $696.5M $758.9M $823.2M --
Other Current Assets -- -- -- -- --
Total Current Assets $5.8B $6.2B $6.9B $7.3B $2.5B
 
Property Plant And Equipment $592.1M $592.5M $603.3M $658.5M --
Long-Term Investments $2.7B $2.6B $2.6B $2.6B --
Goodwill $169.7M $185.5M $174.6M $184.3M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $28.5B $30B $32.9B $36.2B $44.1B
 
Accounts Payable $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 $13.5B $14.4B $16B $17.7B $22.2B
 
Long-Term Debt $3B $3B $3B $3B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $21.8B $23.2B $25.4B $27.8B --
 
Common Stock $70.5M $105.8M $105.8M $158.7M $377.2M
Other Common Equity Adj -$282M -$1.3B -$925.8M -$934.3M --
Common Equity $6.7B $6.7B $7.5B $8.4B $9.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $14.7M $19.8M $13.8M $12.3M --
Total Equity $6.7B $6.8B $7.5B $8.4B $9.7B
 
Total Liabilities and Equity $28.5B $30B $32.9B $36.2B $9.7B
Cash and Short Terms $18.2B $19B $21.5B $24.3B --
Total Debt $3.5B $3B $3.1B $3.1B $2.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.6B $1.4B $1.4B $2B $2.5B
Short Term Investments $16.6B $17.5B $20.1B $22.4B --
Accounts Receivable, Net $5.4B $6.2B $6.9B $6.9B --
Inventory -- -- -- -- --
Prepaid Expenses $676.9M $696.5M $758.9M $823.2M --
Other Current Assets -- -- -- -- --
Total Current Assets $5.8B $6.2B $6.9B $7.3B $2.5B
 
Property Plant And Equipment $592.1M $592.5M $603.3M $658.5M --
Long-Term Investments $2.7B $2.6B $2.6B $2.6B --
Goodwill $169.7M $185.5M $174.6M $184.3M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $28.5B $30B $32.9B $36.2B $44.1B
 
Accounts Payable $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 $13.5B $14.4B $16B $17.7B $22.2B
 
Long-Term Debt $3B $3B $3B $3B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $21.8B $23.2B $25.4B $27.8B --
 
Common Stock $70.5M $105.8M $105.8M $158.7M $377.2M
Other Common Equity Adj -$282M -$1.3B -$925.8M -$934.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $14.7M $19.8M $13.8M $12.3M --
Total Equity $6.7B $6.8B $7.5B $8.4B $9.7B
 
Total Liabilities and Equity $28.5B $30B $32.9B $36.2B $9.7B
Cash and Short Terms $18.2B $19B $21.5B $24.3B --
Total Debt $3.5B $3B $3.1B $3.1B $2.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1B $1.4B $1.4B $1.8B --
Depreciation & Amoritzation $129.7M $55.9M -$20.9M -$170.6M --
Stock-Based Compensation $46.7M $49.4M $51M $54.4M --
Change in Accounts Receivable -$364.4M -$268.2M -$334.2M -$184.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $2.6B $2.6B $3B $3.6B --
 
Capital Expenditures $66.6M $52.7M $53.1M $105.6M --
Cash Acquisitions -- $49.6M $11.6M -- --
Cash From Investing -$3.1B -$1.9B -$2B -$2.2B --
 
Dividends Paid (Ex Special Dividend) $355.7M $235.2M $501.5M $532M --
Special Dividend Paid
Long-Term Debt Issued $1B -- $980K $3.1M --
Long-Term Debt Repaid -$505M -$429.8M -$2M -- --
Repurchase of Common Stock $122.4M $94.1M $537.2M $303.7M --
Other Financing Activities -$45.2M -$12.8M -$22.9M -$20M --
Cash From Financing $5.8M -$772M -$1.1B -$852.5M --
 
Beginning Cash (CF) $1.6B $1.4B $1.4B $2B $2.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$534.9M -$66.2M -$31.9M $488.8M --
Ending Cash (CF) $1B $1.4B $1.3B $2.4B --
 
Levered Free Cash Flow $2.5B $2.6B $2.9B $3.5B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $294.4M $382.2M $397.3M $576.1M --
Depreciation & Amoritzation $28.4M $9.8M -$24.2M -$13.6M --
Stock-Based Compensation $10.2M $13.2M $13.2M $14.1M --
Change in Accounts Receivable $697K -$20.4M $5.9M $127.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $679.8M $833.8M $710.9M $724M --
 
Capital Expenditures $13.1M $17.4M $11M $14M --
Cash Acquisitions -- -- $11.6M -- --
Cash From Investing -$924.7M -$365.6M -$565.4M -$87.1M --
 
Dividends Paid (Ex Special Dividend) $199.6M $53M $314.5M $220.4M --
Special Dividend Paid $444.4K -- $333.3K $500K $1M
Long-Term Debt Issued $1.7M -$2.2M -$120K $3.1M --
Long-Term Debt Repaid -$1M -$3.3M -- $240K --
Repurchase of Common Stock -- $87.6M $106.6M $67.4M --
Other Financing Activities -$17.2M $9M -$2.4M -$6M --
Cash From Financing -$216.2M -$137.1M -$423.6M -$290.5M --
 
Beginning Cash (CF) $1.6B $1.4B $1.4B $2B $2.5B
Foreign Exchange Rate Adjustment $5M $1.4M $8.1M -$30.9M --
Additions / Reductions -$456.2M $332.5M -$270.1M $315.5M --
Ending Cash (CF) $1.1B $1.8B $1.1B $2.3B --
 
Levered Free Cash Flow $666.7M $816.4M $699.9M $710.1M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1B $1.4B $1.4B $1.8B --
Depreciation & Amoritzation $129.7M $55.9M -$20.9M -$170.6M --
Stock-Based Compensation $46.7M $49.4M $51M $54.4M --
Change in Accounts Receivable -$364.4M -$268.2M -$334.2M -$184.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $2.6B $2.6B $3B $3.6B --
 
Capital Expenditures $66.6M $52.7M $53.1M $105.6M $53.7M
Cash Acquisitions -- $49.6M $11.6M -- --
Cash From Investing -$3.1B -$1.9B -$2B -$2.2B --
 
Dividends Paid (Ex Special Dividend) $355.7M $235.2M $501.5M $532M --
Special Dividend Paid
Long-Term Debt Issued $1B -- -- -- --
Long-Term Debt Repaid -$505M -$429.8M -- -- --
Repurchase of Common Stock $122.4M $94.1M $537.2M $303.7M --
Other Financing Activities -$45.2M -$12.8M -$22.9M -$20M --
Cash From Financing $5.8M -$772M -$1.1B -$852.5M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$534.9M -$66.2M -$31.9M $488.8M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.5B $2.6B $2.9B $3.5B --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $1.4B $1.4B $1.8B $417.6M --
Depreciation & Amoritzation $55.9M -$20.9M -$170.6M -$32.8M --
Stock-Based Compensation $49.4M $51M $54.4M $40.6M --
Change in Accounts Receivable -$268.2M -$334.2M -$184.4M -$43.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $2.6B $3B $3.6B $2.6B --
 
Capital Expenditures $52.7M $53.1M $105.6M $53.7M --
Cash Acquisitions $49.6M $11.6M -- -- --
Cash From Investing -$1.9B -$2B -$2.2B -$1.8B --
 
Dividends Paid (Ex Special Dividend) $235.2M $501.5M $532M $288.4M --
Special Dividend Paid $333.3K $1000K $1.1M $1.5M --
Long-Term Debt Issued -- $980K $3.1M -- --
Long-Term Debt Repaid -$429.8M -$2M -- -- --
Repurchase of Common Stock $94.1M $537.2M $303.7M $73.8M --
Other Financing Activities -$12.8M -$22.9M -$20M -$3.5M --
Cash From Financing -$772M -$1.1B -$852.5M -$408.4M --
 
Beginning Cash (CF) $6B $6.1B $6.3B $8.6B --
Foreign Exchange Rate Adjustment -$24.8M $9.1M -$29.8M $36.4M --
Additions / Reductions -$66.2M -$31.9M $488.8M $468.8M --
Ending Cash (CF) $5.9B $6.1B $6.8B $6.6B --
 
Levered Free Cash Flow $2.6B $2.9B $3.5B $2.6B --

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
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

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

Show me the best stock