Financhill
Buy
66

VWDRY Quote, Financials, Valuation and Earnings

Last price:
$5.58
Seasonality move :
7.89%
Day range:
$5.51 - $5.64
52-week range:
$4.19 - $9.93
Dividend yield:
0%
P/E ratio:
31.03x
P/S ratio:
0.88x
P/B ratio:
4.45x
Volume:
383.7K
Avg. volume:
319.1K
1-year change:
-39.05%
Market cap:
$16.3B
Revenue:
$18.7B
EPS (TTM):
$0.17
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $16.9B $18.4B $15.3B $16.7B $18.7B
Revenue Growth (YoY) 24.45% 8.97% -17.16% 9.01% 12.41%
 
Cost of Revenues $15.2B $16.6B $15.2B $15.3B $16.5B
Gross Profit $1.8B $1.8B $124.4M $1.4B $2.2B
Gross Profit Margin 10.38% 9.98% 0.82% 8.34% 11.89%
 
R&D Expenses $302.6M $460.3M $482M $401.6M $411.3M
Selling, General & Admin $597.3M $874.4M $857.4M $948.4M $1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $899.9M $1.3B $1.3B $1.4B $1.4B
Operating Income $856.5M $506.4M -$1.2B $39M $799.9M
 
Net Interest Expenses $49.1M $58M $44.3M $71.5M $75.8M
EBT. Incl. Unusual Items $1.1B $265M -$1.8B $110.4M $763.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $186.2M $95.8M -$130.8M $26M $228.4M
Net Income to Company $880.5M $169.2M -$1.7B $84.4M $534.7M
 
Minority Interest in Earnings -$6.9M -$10.6M -- -$1.1M $5.4M
Net Income to Common Excl Extra Items $873.7M $158.5M -$1.7B $83.4M $540.1M
 
Basic EPS (Cont. Ops) $0.30 $0.05 -$0.55 $0.03 $0.18
Diluted EPS (Cont. Ops) $0.30 $0.05 -$0.55 $0.03 $0.18
Weighted Average Basic Share $2.9B $3B $3B $3B $3B
Weighted Average Diluted Share $2.9B $3B $3B $3B $3B
 
EBITDA $1.9B $1.5B -$574.8M $1.2B $1.9B
EBIT $1.1B $326.6M -$1.7B $364.8M $973M
 
Revenue (Reported) $16.9B $18.4B $15.3B $16.7B $18.7B
Operating Income (Reported) $856.5M $506.4M -$1.2B $39M $799.9M
Operating Income (Adjusted) $1.1B $326.6M -$1.7B $364.8M $973M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.1B $5.2B $4.9B $5.1B $6.5B
Revenue Growth (YoY) -1.06% 2.17% -6.04% 5.06% 27.41%
 
Cost of Revenues $4.5B $4.8B $5.1B $4.6B $5.4B
Gross Profit $642.7M $449.5M -$165.6M $563.2M $1.2B
Gross Profit Margin 12.61% 8.64% -3.39% 10.96% 18.12%
 
R&D Expenses $73.9M $127M $143.2M $107.7M $114.1M
Selling, General & Admin $141.9M $215M $216.8M $259.5M $264.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $215.8M $330.5M $359.9M $367.2M $378.4M
Operating Income $426.8M $118.9M -$525.6M $196M $808M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $783.3M $34.3M -$508.2M $186.3M $912.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $108.5M $25.2M $45M $25.8M $275M
Net Income to Company $640.8M $10M -$619.2M $161.7M $649.1M
 
Minority Interest in Earnings -$3.6M -$3.4M -- -$1.1M --
Net Income to Common Excl Extra Items $671.3M $5.7M -$553.2M $159.4M $637.4M
 
Basic EPS (Cont. Ops) $0.23 -- -$0.18 $0.05 $0.21
Diluted EPS (Cont. Ops) $0.23 -- -$0.18 $0.05 $0.21
Weighted Average Basic Share $3.1B $3.1B $3.1B $3B $3.2B
Weighted Average Diluted Share $3.1B $3.2B $3.1B $3B $3.2B
 
EBITDA $693.9M -$54.9M -$1B $520.1M $978.5M
EBIT $693.9M -$54.9M -$1B $520.1M $978.5M
 
Revenue (Reported) $5.1B $5.2B $4.9B $5.1B $6.5B
Operating Income (Reported) $426.8M $118.9M -$525.6M $196M $808M
Operating Income (Adjusted) $693.9M -$54.9M -$1B $520.1M $978.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $17B $18.4B $15.1B $16.7B $18.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.3B $16.5B $15B $15.3B $16.5B
Gross Profit $1.8B $1.8B $124.5M $1.4B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $302.2M $459.7M $484.4M $401.5M $411.1M
Selling, General & Admin $596.2M $873.9M $856.7M $948.2M $1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $898.4M $1.3B $1.3B $1.3B $1.4B
Operating Income $886.5M $513.2M -$1.2B $38.6M $792.3M
 
Net Interest Expenses $47.3M $59.3M $41.6M $72.1M $77.1M
EBT. Incl. Unusual Items $1.1B $263.9M -$1.8B $108.3M $753.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $194.6M $95M -$139.6M $25.6M $225.4M
Net Income to Company $880.5M $169.2M -$1.7B $84.4M $534.7M
 
Minority Interest in Earnings -$7.3M -$10.6M -- -$1.1M $5.4M
Net Income to Common Excl Extra Items $912.9M $158.2M -$1.7B $81.7M $533.1M
 
Basic EPS (Cont. Ops) $0.33 $0.05 -$0.56 $0.02 $0.18
Diluted EPS (Cont. Ops) $0.33 $0.05 -$0.56 $0.02 $0.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.2B $339.3M -$1.7B $362.8M $962.8M
EBIT $1.2B $339.3M -$1.7B $362.8M $962.8M
 
Revenue (Reported) $17B $18.4B $15.1B $16.7B $18.7B
Operating Income (Reported) $886.5M $513.2M -$1.2B $38.6M $792.3M
Operating Income (Adjusted) $1.2B $339.3M -$1.7B $362.8M $962.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $18.4B $15.1B $16.7B $18.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.5B $15B $15.3B $16.5B --
Gross Profit $1.8B $124.5M $1.4B $2.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $459.7M $484.4M $401.5M $411.1M --
Selling, General & Admin $873.9M $856.7M $948.2M $1B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.3B $1.3B $1.3B $1.4B --
Operating Income $513.2M -$1.2B $38.6M $792.3M --
 
Net Interest Expenses $83.3M $71.9M $134.6M $134.7M --
EBT. Incl. Unusual Items $263.9M -$1.8B $108.3M $753.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $95M -$139.6M $25.6M $225.4M --
Net Income to Company $169.2M -$1.7B $84.4M $534.7M --
 
Minority Interest in Earnings -$10.6M -- -$1.1M $5.4M --
Net Income to Common Excl Extra Items $158.2M -$1.7B $81.7M $533.1M --
 
Basic EPS (Cont. Ops) $0.05 -$0.56 $0.02 $0.18 --
Diluted EPS (Cont. Ops) $0.05 -$0.56 $0.02 $0.17 --
Weighted Average Basic Share $12.3B $12B $11.8B $12.1B --
Weighted Average Diluted Share $12.3B $12B $11.8B $12.1B --
 
EBITDA $339.3M -$1.7B $362.8M $962.8M --
EBIT $339.3M -$1.7B $362.8M $962.8M --
 
Revenue (Reported) $18.4B $15.1B $16.7B $18.7B --
Operating Income (Reported) $513.2M -$1.2B $38.6M $792.3M --
Operating Income (Adjusted) $339.3M -$1.7B $362.8M $962.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.7B $2.7B $2.5B $3.6B $3.9B
Short Term Investments $136.5M $131.3M -- $3.3M $166.5M
Accounts Receivable, Net $1.9B $1.7B $1.4B $1.4B $1.8B
Inventory $6.5B $6.4B $6.8B $7.2B $6.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $15.1B $14.6B $14.6B $16.5B $16.7B
 
Property Plant And Equipment $2.5B $2.4B $1.9B $2.1B $2.4B
Long-Term Investments -- -- -- -- --
Goodwill $1.6B $1.7B $1.6B $1.7B $1.6B
Other Intangibles $2B $1.8B $1.7B $1.9B $1.9B
Other Long-Term Assets -- -- -- -- --
Total Assets $22.3B $22.2B $21.5B $24.9B $25.6B
 
Accounts Payable $4.4B $4.9B $4.4B $4.1B $4.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.1B $916M $1.4B $1.3B $1.1B
Total Current Liabilities $13.8B $14.4B $14.5B $15.5B $16.1B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $16.6B $16.9B $18.3B $21.5B $22B
 
Common Stock $33.2M $30.6M $29M $29.8M $28.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $5.7B $5.3B $3.3B $3.3B $3.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $60.3M $14.7M $17.2M $16.6M $13.5M
Total Equity $5.8B $5.3B $3.3B $3.4B $3.7B
 
Total Liabilities and Equity $22.3B $22.2B $21.5B $24.9B $25.6B
Cash and Short Terms $3.9B $2.8B $2.5B $3.6B $4.1B
Total Debt $1.7B $1.6B $2.6B $3.7B $3.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.7B $2.7B $2.5B $3.6B $3.9B
Short Term Investments $136.5M $131.3M -- $3.3M $166.5M
Accounts Receivable, Net $1.9B $1.7B $1.4B $1.4B $1.8B
Inventory $6.5B $6.4B $6.8B $7.2B $6.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $15.1B $14.6B $14.6B $16.5B $16.7B
 
Property Plant And Equipment $2.5B $2.4B $1.9B $2.1B $2.4B
Long-Term Investments -- -- -- -- --
Goodwill $1.6B $1.7B $1.6B $1.7B $1.6B
Other Intangibles $2B $1.8B $1.7B $1.9B $1.9B
Other Long-Term Assets -- -- -- -- --
Total Assets $22.3B $22.2B $21.5B $24.9B $25.6B
 
Accounts Payable $4.4B $4.9B $4.4B $4.1B $4.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.1B $916M $1.4B $1.3B $1.1B
Total Current Liabilities $13.8B $14.4B $14.5B $15.5B $16.1B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $16.6B $16.9B $18.3B $21.5B $22B
 
Common Stock $33.2M $30.6M $29M $29.8M $28.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $60.3M $14.7M $17.2M $16.6M $13.5M
Total Equity $5.8B $5.3B $3.3B $3.4B $3.7B
 
Total Liabilities and Equity $22.3B $22.2B $21.5B $24.9B $25.6B
Cash and Short Terms $3.9B $2.8B $2.5B $3.6B $4.1B
Total Debt $1.7B $1.6B $2.6B $3.7B $3.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $880.5M $169.2M -$1.7B $84.4M $534.7M
Depreciation & Amoritzation $781.1M $1.2B $1.1B $854.2M $935.1M
Stock-Based Compensation $18.3M $15.4M $7.4M $36.8M $30.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $848.5M $1.1B -$205.6M $1.1B $2.5B
 
Capital Expenditures $785.7M $989.1M $863.7M $965.7M $1.3B
Cash Acquisitions $282.1M -$133.7M -$42.2M $61.7M $7.6M
Cash From Investing -$304.9M -$1.1B -$716.1M -$846.6M -$1.5B
 
Dividends Paid (Ex Special Dividend) -$238.7M -$269.8M -$52.7M -- --
Special Dividend Paid
Long-Term Debt Issued $107.4M $759.6M $1.9B $1.2B $90.9M
Long-Term Debt Repaid -$42.3M -$1.1B -$751.9M -$239.3M -$373.4M
Repurchase of Common Stock -- -$14.2M -- -$11.9M -$43.3M
Other Financing Activities -- -$26M -- -- --
Cash From Financing -$267.2M -$846M $892.2M $804.4M -$517.4M
 
Beginning Cash (CF) $3.3B $3.6B $2.6B $2.6B $3.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $276.4M -$778.5M -$29.5M $1.1B $555.2M
Ending Cash (CF) $3.5B $2.9B $2.5B $3.6B $4.1B
 
Levered Free Cash Flow $62.8M $142M -$1.1B $146.2M $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $640.8M $10M -$619.2M $161.7M $649.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $873.1M $1B $1.5B $2.2B $2.3B
 
Capital Expenditures $250.1M $310M $295.6M $327.7M $423.1M
Cash Acquisitions $249.3M -$1.6M -$11M $10.5M $9.8M
Cash From Investing -$5.6M -$297.3M -$295M -$327.2M -$439.6M
 
Dividends Paid (Ex Special Dividend) $4.6M -$939.9K -$2.4M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$17.8M $662.9M $167.5M $35.4M $19.4M
Long-Term Debt Repaid -$4.8M -$678.4M -$75M -$46.5M -$123.8M
Repurchase of Common Stock -- -$49.5K -- $68K $698.4K
Other Financing Activities -- -$90.7K -- -- --
Cash From Financing -$49.7M -$59.5M $47M -$49.2M -$154.4M
 
Beginning Cash (CF) $2.8B $2.2B $1.1B $1.8B $2.4B
Foreign Exchange Rate Adjustment $8.9M -$7M -$43M -$17.1M $24.4M
Additions / Reductions $817.8M $643.4M $1.3B $1.8B $1.7B
Ending Cash (CF) $3.5B $2.9B $2.5B $3.6B $4.1B
 
Levered Free Cash Flow $623M $690.2M $1.2B $1.8B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $880.5M $169.2M -$1.7B $84.4M $534.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $848.5M $1.1B -$205.6M $1.1B $2.5B
 
Capital Expenditures $785.7M $989.1M $863.7M $965.7M $1.3B
Cash Acquisitions $282.1M -$133.7M -$42.2M $61.7M $7.6M
Cash From Investing -$304.9M -$1.1B -$716.1M -$846.6M -$1.5B
 
Dividends Paid (Ex Special Dividend) -$238.7M -$269.8M -$52.7M -- --
Special Dividend Paid
Long-Term Debt Issued $107.4M $759.6M $1.9B $1.2B $90.9M
Long-Term Debt Repaid -$42.3M -$1.1B -$751.9M -$239.3M -$373.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$267.2M -$846M $892.2M $804.4M -$517.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $276.4M -$778.5M -$29.5M $1.1B $555.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $62.8M $142M -$1.1B $146.2M $1.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $169.2M -$1.7B $84.4M $534.7M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B -$205.6M $1.1B $2.5B --
 
Capital Expenditures $989.1M $863.7M $965.7M $1.3B --
Cash Acquisitions -$133.7M -$42.2M $61.7M $7.6M --
Cash From Investing -$1.1B -$716.1M -$846.6M -$1.5B --
 
Dividends Paid (Ex Special Dividend) -$269.8M -$52.7M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $759.6M $1.9B $1.2B $90.9M --
Long-Term Debt Repaid -$1.1B -$751.9M -$239.3M -$373.4M --
Repurchase of Common Stock -$14.2M -- -$11.9M -$43.3M --
Other Financing Activities -$26M -- -- -- --
Cash From Financing -$846M $892.2M $804.4M -$517.4M --
 
Beginning Cash (CF) $9.8B $7.3B $7.9B $11.4B --
Foreign Exchange Rate Adjustment $17.7M -$14.8M -$52M -$15.2M --
Additions / Reductions -$778.5M -$29.5M $1.1B $555.2M --
Ending Cash (CF) $9B $7.1B $8.9B $11.9B --
 
Levered Free Cash Flow $142M -$1.1B $146.2M $1.3B --

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Pepsi Vs Coke Stock: Which Is Best?
Pepsi Vs Coke Stock: Which Is Best?

Coca-Cola (NYSE:KO) and PepsiCo (NYSE:PEP) are two of the largest…

Is CyberArk The Next Big Cybersecurity Stock?
Is CyberArk The Next Big Cybersecurity Stock?

CyberArk Software (NASDAQ: CYBR) recently reported phenomenal quarter numbers, passing…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Sell
48
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
49
SRPT alert for Mar 19

Sarepta Therapeutics [SRPT] is up 8.72% over the past day.

Sell
46
CVNA alert for Mar 19

Carvana [CVNA] is up 5.74% over the past day.

Buy
93
ESLT alert for Mar 19

Elbit Systems [ESLT] is up 0.57% over the past day.

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

Show me the best stock