Financhill
Buy
78

WRB Quote, Financials, Valuation and Earnings

Last price:
$71.11
Seasonality move :
2.13%
Day range:
$70.47 - $72.09
52-week range:
$50.73 - $76.38
Dividend yield:
0.45%
P/E ratio:
16.33x
P/S ratio:
2.10x
P/B ratio:
3.22x
Volume:
8.2M
Avg. volume:
1.8M
1-year change:
20.88%
Market cap:
$27B
Revenue:
$13.7B
EPS (TTM):
$4.36
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 $13.7B
Revenue Growth (YoY) 2.09% 17.07% 18.31% 7.97% 13.05%
 
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 $560.9M $681.4M $735.3M $810.7M $782.6M
Operating Income -- -- -- -- --
 
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 $530.7M $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 $409.9M $406.5M $399.7M
Weighted Average Diluted Share $424.7M $419.6M $419.2M $409.9M $403.2M
 
EBITDA -- -- -- -- --
EBIT $855.3M $1.4B $1.9B $1.9B $2.4B
 
Revenue (Reported) $8.1B $9.5B $11.2B $12.1B $13.7B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $855.3M $1.4B $1.9B $1.9B $2.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.3B $2.6B $3B $3.2B $3.7B
Revenue Growth (YoY) 15.7% 12.96% 15.28% 6.99% 16.74%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $133.1M $173.2M $165.9M $160.4M $153.4M
Operating Expenses $166.4M $228.1M $222.9M $234.6M $219.6M
Operating Income -- -- -- -- --
 
Net Interest Expenses $35.7M $37.3M $31.9M $31.9M $31.8M
EBT. Incl. Unusual Items $399.4M $354.6M $478.4M $501.2M $728.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $86.9M $60.3M $96.4M $102.2M $153M
Net Income to Company $312.2M $294.4M $382.2M $397.3M $576.1M
 
Minority Interest in Earnings -$340K $127K $239K -$1.6M $758K
Net Income to Common Excl Extra Items $312.2M $294.4M $382.2M $397.3M $576.1M
 
Basic EPS (Cont. Ops) $0.75 $0.71 $0.92 $0.99 $1.45
Diluted EPS (Cont. Ops) $0.74 $0.71 $0.91 $0.98 $1.44
Weighted Average Basic Share $417.8M $415M $393.6M $403.5M $398M
Weighted Average Diluted Share $419.6M $415.8M $418.4M $406.1M $400.7M
 
EBITDA -- -- -- -- --
EBIT $435.1M $392M $510.3M $533.1M $760.1M
 
Revenue (Reported) $2.3B $2.6B $3B $3.2B $3.7B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $435.1M $392M $510.3M $533.1M $760.1M
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 $13.7B
Revenue Growth (YoY) -- -- -- -- --
 
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 $560.9M $681.4M $736.1M $810.7M $782.6M
Operating Income -- -- -- -- --
 
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 $530.7M $1B $1.4B $1.4B $1.8B
 
Basic EPS (Cont. Ops) $1.27 $2.46 $3.33 $3.41 $4.40
Diluted EPS (Cont. Ops) $1.26 $2.44 $3.30 $3.38 $4.36
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $855.3M $1.4B $1.9B $1.9B $2.4B
 
Revenue (Reported) $8.1B $9.5B $11.2B $12.1B $13.7B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $855.3M $1.4B $1.9B $1.9B $2.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $9.5B $11.2B $12.1B $13.7B --
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 $681.4M $736.1M $810.7M $782.6M --
Operating Income -- -- -- -- --
 
Net Interest Expenses $147.2M $130.4M $127.5M $126.9M --
EBT. Incl. Unusual Items $1.3B $1.7B $1.8B $2.3B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $251.9M $334.7M $370.6M $509.9M --
Net Income to Company $1B $1.4B $1.4B $1.8B --
 
Minority Interest in Earnings -$8.5M -$3.9M -$2.5M $1.5M --
Net Income to Common Excl Extra Items $1B $1.4B $1.4B $1.8B --
 
Basic EPS (Cont. Ops) $2.46 $3.33 $3.41 $4.40 --
Diluted EPS (Cont. Ops) $2.44 $3.30 $3.38 $4.36 --
Weighted Average Basic Share $1.7B $1.6B $1.6B $1.6B --
Weighted Average Diluted Share $1.7B $1.7B $1.6B $1.6B --
 
EBITDA -- -- -- -- --
EBIT $1.4B $1.9B $1.9B $2.4B --
 
Revenue (Reported) $9.5B $11.2B $12.1B $13.7B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.4B $1.9B $1.9B $2.4B --
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 $22.3B $24.3B $25.9B $29.2B $32.1B
 
Property Plant And Equipment $405.9M $419.9M $423.2M $426.8M $478.5M
Long-Term Investments $16.4B $20.2B $21.3B $23.8B $26.2B
Goodwill $169.7M $169.7M $185.5M $174.6M $184.3M
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $28.6B $32.1B $33.9B $37.2B $40.6B
 
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 $467.4M $589.7M $562.9M $678.7M $722.1M
 
Long-Term Debt $2.7B $3.3B $2.8B $2.8B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $22.3B $25.4B $27.1B $29.7B $32.2B
 
Common Stock $70.5M $105.8M $105.8M $158.7M $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 $28.6B $32.1B $33.9B $37.2B $40.6B
Cash and Short Terms $16.5B $18.2B $19B $21.5B $24.3B
Total Debt $2.7B $3.3B $2.8B $2.8B $2.8B
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 $22.3B $24.3B $25.9B $29.2B $32.1B
 
Property Plant And Equipment $405.9M $419.9M $423.2M $426.8M $478.5M
Long-Term Investments $16.4B $20.2B $21.3B $23.8B $26.2B
Goodwill $169.7M $169.7M $185.5M $174.6M $184.3M
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $28.6B $32.1B $33.9B $37.2B $40.6B
 
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 $467.4M $589.7M $562.9M $678.7M $722.1M
 
Long-Term Debt $2.7B $3.3B $2.8B $2.8B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $22.3B $25.4B $27.1B $29.7B $32.2B
 
Common Stock $70.5M $105.8M $105.8M $158.7M $158.7M
Other Common Equity Adj -$62.2M -$282M -$1.3B -$925.8M -$934.3M
Common Equity -- -- -- -- --
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 $28.6B $32.1B $33.9B $37.2B $40.6B
Cash and Short Terms $16.5B $18.2B $19B $21.5B $24.3B
Total Debt $2.7B $3.3B $2.8B $2.8B $2.8B
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 $1.6B $2.2B $2.6B $2.9B $3.7B
 
Capital Expenditures $38.2M $66.6M $52.7M $53.1M $105.6M
Cash Acquisitions -- -- $857.2M $85M --
Cash From Investing $119.7M -$3B -$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) $1B $2.4B $1.6B $1.4B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B -$799.3M -$94.7M -$95.2M $641.4M
Ending Cash (CF) $2.4B $1.6B $1.4B $1.4B $2B
 
Levered Free Cash Flow $1.6B $2.1B $2.5B $2.9B $3.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $312.2M $294.4M $382.2M $397.3M $576.1M
Depreciation & Amoritzation $38.9M $28.4M $9.8M -$24.2M -$13.6M
Stock-Based Compensation $11.8M $10.2M $13.2M $13.2M $14.1M
Change in Accounts Receivable $2M $697K -$20.4M $5.9M $127.4M
Change in Inventories -- -- -- -- --
Cash From Operations $479.7M $659.6M $795.3M $698.1M $810M
 
Capital Expenditures $7.1M $13.1M $17.4M $11M $14M
Cash Acquisitions -- -- -- -$9.1M --
Cash From Investing -$245.8M -$948.6M -$340.9M -$565.4M -$87.1M
 
Dividends Paid (Ex Special Dividend) -$21.3M -$199.6M -$53M -$314.5M -$220.4M
Special Dividend Paid -- $444.4K -- $333.3K $500K
Long-Term Debt Issued -$5.8M $1.7M -$2.2M -$120K $3.1M
Long-Term Debt Repaid -$350.3M -$1M -$3.3M -- $240K
Repurchase of Common Stock -$34.5M -- -$87.6M -$106.6M -$67.4M
Other Financing Activities -$37.8M -$17.2M $9M -$2.4M -$6M
Cash From Financing -$449.6M -$216.2M -$137.1M -$423.6M -$290.5M
 
Beginning Cash (CF) $2.6B $2.1B $1.1B $1.6B $1.6B
Foreign Exchange Rate Adjustment $16.6M $5M $1.4M $8.1M -$30.9M
Additions / Reductions -$215.7M -$505.2M $317.2M -$291M $432.4M
Ending Cash (CF) $2.4B $1.6B $1.4B $1.4B $2B
 
Levered Free Cash Flow $472.6M $646.5M $777.9M $687.1M $796.1M
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 $1.6B $2.2B $2.6B $2.9B $3.7B
 
Capital Expenditures $38.2M $66.6M $52.7M $53.1M $105.6M
Cash Acquisitions -- -- $857.2M $85M --
Cash From Investing $119.7M -$3B -$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 -- -- --
Long-Term Debt Repaid -$652.8M -$505M -$429.8M -- --
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B -$799.3M -$94.7M -$95.2M $641.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.6B $2.1B $2.5B $2.9B $3.6B
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 $2.2B $2.6B $2.9B $3.7B --
 
Capital Expenditures $66.6M $52.7M $53.1M $105.6M --
Cash Acquisitions -- $857.2M $85M -- --
Cash From Investing -$3B -$1.9B -$2B -$2.2B --
 
Dividends Paid (Ex Special Dividend) -$355.7M -$235.2M -$501.5M -$532M --
Special Dividend Paid $666.7K $333.3K $1000K $1.1M --
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) $8.2B $6.1B $6.2B $5.7B --
Foreign Exchange Rate Adjustment -$4.2M -$24.8M $9.1M -$29.8M --
Additions / Reductions -$799.3M -$94.7M -$95.2M $641.4M --
Ending Cash (CF) $7.4B $6B $6.1B $6.3B --
 
Levered Free Cash Flow $2.1B $2.5B $2.9B $3.6B --

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
69
AJINY alert for Apr 1

Ajinomoto [AJINY] is down 2.15% over the past day.

Sell
40
RGC alert for Mar 31

Regencell Bioscience Holdings [RGC] is up 26.1% over the past day.

Buy
62
AGX alert for Apr 1

Argan [AGX] is down 4.98% over the past day.

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

Show me the best stock