Financhill
Sell
32

WDPSF Quote, Financials, Valuation and Earnings

Last price:
$17.70
Seasonality move :
-10.54%
Day range:
$17.70 - $17.70
52-week range:
$17.70 - $31.66
Dividend yield:
6.77%
P/E ratio:
13.02x
P/S ratio:
8.64x
P/B ratio:
0.77x
Volume:
--
Avg. volume:
813
1-year change:
-37.46%
Market cap:
$4B
Revenue:
$409.3M
EPS (TTM):
$1.36
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $247.4M $284.3M $329.7M $348.7M $409.3M
Revenue Growth (YoY) 12.15% 14.92% 15.98% 5.77% 17.37%
 
Cost of Revenues $25.9M $30.7M $34.8M $47.8M $55M
Gross Profit $221.5M $253.6M $294.9M $300.9M $354.3M
Gross Profit Margin 89.55% 89.21% 89.44% 86.3% 86.57%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.3M $18.8M $22.6M $20.6M $24.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $6.8M $10.5M -$2.3M $819.4K $21.4M
Operating Income $214.7M $243.1M $297.2M $300.1M $332.9M
 
Net Interest Expenses $26.7M $26M $27.3M $34.6M $77.9M
EBT. Incl. Unusual Items $459.2M $382.3M $1.3B $361.3M -$37.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.9M $7M $142.7M -$22M -$65.6M
Net Income to Company $447.2M $375.3M $1.2B $383.3M $28.1M
 
Minority Interest in Earnings -$6.4M -$4.6M -$14M -$12.4M -$3.9M
Net Income to Common Excl Extra Items $440.8M $370.7M $1.2B $370.9M $24.1M
 
Basic EPS (Cont. Ops) $2.69 $2.14 $6.37 $1.96 $0.12
Diluted EPS (Cont. Ops) $2.69 $2.14 $6.37 $1.96 $0.12
Weighted Average Basic Share $164M $173.8M $182.6M $189.4M $206.9M
Weighted Average Diluted Share $164M $173.8M $182.6M $189.4M $206.9M
 
EBITDA $493.4M $417M $1.3B $403.9M $57.3M
EBIT $484.9M $407.3M $1.3B $394.5M $38.4M
 
Revenue (Reported) $247.4M $284.3M $329.7M $348.7M $409.3M
Operating Income (Reported) $214.7M $243.1M $297.2M $300.1M $332.9M
Operating Income (Adjusted) $484.9M $407.3M $1.3B $394.5M $38.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $90.3M $105M $81.7M -$103.5M $115.7M
Revenue Growth (YoY) 18.5% 16.25% -22.21% -- --
 
Cost of Revenues $4.6M $2.6M $7.5M -$10M $8.7M
Gross Profit $85.7M $102.4M $74.2M -$93.5M $107M
Gross Profit Margin 94.87% 97.54% 90.85% 90.35% 92.51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.2M $4.9M $4.8M -$6.6M $6.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $18.9M $24.3M -$54.4K -$14.9M $1.6M
Operating Income $66.8M $78.1M $74.3M -$78.6M $105.4M
 
Net Interest Expenses $11.6M $10.9M $11.8M -- $12.6M
EBT. Incl. Unusual Items $78.3M $328.1M $141.3M $27.6M $113M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9M $15.1M $4.8M $141.5K $7M
Net Income to Company $85.7M $301.1M $109.7M -- $111.1M
 
Minority Interest in Earnings -$1.5M -$1.3M -$2.6M $1.4M -$5.1M
Net Income to Common Excl Extra Items $74.9M $311.7M $133.9M $28.8M $100.9M
 
Basic EPS (Cont. Ops) $0.42 $1.70 $0.71 $0.14 $0.45
Diluted EPS (Cont. Ops) $0.42 $1.70 $0.71 $0.14 $0.45
Weighted Average Basic Share $174.7M $184M $187M $202.9M $224.3M
Weighted Average Diluted Share $174.7M $184M $187M $202.9M $224.3M
 
EBITDA $91.7M $340.3M $158M $19.8M $128M
EBIT $89.5M $338.8M $152.7M $17.2M $125.1M
 
Revenue (Reported) $90.3M $105M $81.7M -$103.5M $115.7M
Operating Income (Reported) $66.8M $78.1M $74.3M -$78.6M $105.4M
Operating Income (Adjusted) $89.5M $338.8M $152.7M $17.2M $125.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $272.7M $331.3M $319.7M $391.6M $448.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $29.1M $33.9M $48.3M $51.1M $58.1M
Gross Profit $243.6M $297.4M $271.4M $340.5M $390.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16M $21.6M $21.4M $23.1M $28.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $9.7M $7.7M -$23.9M $10M $27.7M
Operating Income $233.9M $289.6M $295.3M $330.5M $363.2M
 
Net Interest Expenses $24.9M $29.3M $26.5M $34.5M $73.2M
EBT. Incl. Unusual Items $419.1M $1.1B $1.1B -$334.5M $336.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.1M $87.3M $122.3M -$149.9M $19.6M
Net Income to Company -- $991M $928M -- --
 
Minority Interest in Earnings -$6.9M -$9.2M -$16.3M -$3.8M -$12.6M
Net Income to Common Excl Extra Items $401.1M $1B $937.7M -$188.4M $304.5M
 
Basic EPS (Cont. Ops) $2.35 $5.57 $5.05 -$1.06 $1.36
Diluted EPS (Cont. Ops) $2.35 $5.57 $5.05 -$1.06 $1.36
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $451M $1.1B $1.1B -$296.4M $428.2M
EBIT $443.1M $1.1B $1.1B -$301.8M $407.8M
 
Revenue (Reported) $272.7M $331.3M $319.7M $391.6M $448.9M
Operating Income (Reported) $233.9M $289.6M $295.3M $330.5M $363.2M
Operating Income (Adjusted) $443.1M $1.1B $1.1B -$301.8M $407.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $227.9M $275.3M $264.5M $307.1M $346.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $25.8M $29.5M $42.8M $44.9M $48.2M
Gross Profit $202M $245.8M $221.8M $262.1M $298.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.6M $14.3M $13.2M $16M $19.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $22.1M $19.5M -$2.7M $6.6M $13M
Operating Income $179.9M $226.3M $224.4M $255.5M $285.4M
 
Net Interest Expenses $31.9M $36M $34.5M $45M $29.5M
EBT. Incl. Unusual Items $233.1M $950.3M $710.2M -$9.4M $364M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.2M $86.7M $66.8M -$65.9M $19.7M
Net Income to Company $236M $851.8M $603.6M -- $348.3M
 
Minority Interest in Earnings -$4.1M -$8.8M -$11.2M -$2.6M -$11.3M
Net Income to Common Excl Extra Items $222.7M $854.9M $632.1M $53.9M $332.9M
 
Basic EPS (Cont. Ops) $1.28 $4.70 $3.39 $0.27 $1.50
Diluted EPS (Cont. Ops) $1.28 $4.70 $3.39 $0.27 $1.50
Weighted Average Basic Share $520.5M $545.8M $558M $616.7M $665.4M
Weighted Average Diluted Share $520.5M $545.8M $558M $616.7M $665.4M
 
EBITDA $270.8M $987.2M $751.2M $25.9M $401.9M
EBIT $264.4M $985.2M $743.6M $23.3M $391.9M
 
Revenue (Reported) $227.9M $275.3M $264.5M $307.1M $346.6M
Operating Income (Reported) $179.9M $226.3M $224.4M $255.5M $285.4M
Operating Income (Adjusted) $264.4M $985.2M $743.6M $23.3M $391.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $4M $13.8M $10.5M $8.6M $14.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $17.2M $14.8M $16.8M $15.9M $26.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $10.2M $6.1M $51.8M $15.3M $18.4M
Total Current Assets $74.1M $76.1M $91.3M $67.9M $81.4M
 
Property Plant And Equipment $140.3M $155.9M $186.3M $178.4M $183.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.1K $1.2K -- $5.5M $1.9M
Total Assets $4.7B $5.9B $6.9B $7.6B $7.8B
 
Accounts Payable $52.6M $42.2M $40.3M $69.4M $47.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $9.3M $8.7M $7.8M $9.8M $6.3M
Total Current Liabilities $409.4M $551.6M $439.6M $341.8M $217.4M
 
Long-Term Debt $1.8B $2.1B $2.1B $2.4B $2.5B
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $2.9B $2.9B $2.9B $2.8B
 
Common Stock $208.1M $231.4M $222.3M $230.6M $250.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.4B $2.9B $4B $4.6B $4.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $51.5M $61.3M $72.1M $80M $85.8M
Total Equity $2.4B $3B $4B $4.7B $5B
 
Total Liabilities and Equity $4.7B $5.9B $6.9B $7.6B $7.8B
Cash and Short Terms $4M $13.8M $10.5M $8.6M $14.4M
Total Debt $2.1B $2.6B $2.5B $2.6B $2.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $6M $7.6M $7.6M $10.4M $32M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $21.8M $17.3M $13.4M $21.7M $36.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.2K -- $980 -- --
Total Current Assets $79.7M $89.5M $163.7M $81.7M $114.5M
 
Property Plant And Equipment $144.9M $166.6M $184.4M $177.6M $186.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -$980 -- $1.7M
Total Assets $5.4B $6.6B $7.3B $7.5B $8.7B
 
Accounts Payable $64.3M $49.4M $78.5M $76.7M $99M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $6.6M $10.2M $7.4M $7.9M $11.2M
Total Current Liabilities $548.4M $549.1M $473M $453.9M $251.1M
 
Long-Term Debt -- $2B $2.3B -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.7B $2.8B $3.1B $3B $3.4B
 
Common Stock $220.9M $226.8M $197.6M $231.2M $260.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $58.2M $67.8M $72.9M $81M $98.2M
Total Equity $2.7B $3.8B $4.2B $4.5B $5.3B
 
Total Liabilities and Equity $5.4B $6.6B $7.3B $7.5B $8.7B
Cash and Short Terms $6M $7.6M $7.6M $10.4M $32M
Total Debt -- $2.4B $2.7B -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $447.2M $375.3M $1.2B $383.3M $28.1M
Depreciation & Amoritzation $8.5M $9.6M $3.7M $9.4M $18.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $170.1M $274.4M $264.3M $369.6M $310.7M
 
Capital Expenditures $12M $7.2M $9M $14.8M $26.4M
Cash Acquisitions -$6.8M -- -- -$30.8M --
Cash From Investing -$499.4M -$446.6M -$417.7M -$772.6M -$361.7M
 
Dividends Paid (Ex Special Dividend) -$75.7M -$89.4M -$102.7M -$172.6M -$138M
Special Dividend Paid
Long-Term Debt Issued $546.4M $843.4M $686.8M $1.2B $661.9M
Long-Term Debt Repaid -$370.6M -$521.8M -$611.9M -$976.6M -$748.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $11.2M $1.1K -- $87.5M $3.3M
Cash From Financing $331.4M $180.9M $151M $401.7M $56.4M
 
Beginning Cash (CF) $1.9M $4.1M $13.3M $9.7M $8.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.1M $8.7M -$2.4M -$1.3M $5.4M
Ending Cash (CF) $4M $12.8M $10.9M $8.5M $14.1M
 
Levered Free Cash Flow $158.1M $267.2M $255.2M $354.8M $284.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $85.7M $301.1M $109.7M -- $111.1M
Depreciation & Amoritzation $2.4M $1.5M $5.2M -- $3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $98.9M $64.5M $52.3M -- $103.3M
 
Capital Expenditures $3M $2.3M $8.6M -- $8.8M
Cash Acquisitions -- $135.8K $11.6M -- -$30.2M
Cash From Investing -$90.7M -$80.1M -$147.7M -- -$210.6M
 
Dividends Paid (Ex Special Dividend) -$5.4M $2.3M $9.5M -- -$3.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $74.2M $39.1M $93.6M -- $238.6M
Long-Term Debt Repaid -$53.2M -$11.6M -$19.1M -- -$96.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$82.6K -- $46.3K
Cash From Financing -$5.5M $13.8M $91.8M -- $126.4M
 
Beginning Cash (CF) $3.1M $9.8M $11.8M -- $12.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.7M -$1.7M -$3.5M -- $19.1M
Ending Cash (CF) $6M $7.7M $7.8M -- $31.5M
 
Levered Free Cash Flow $95.9M $62.2M $43.8M -- $94.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $991M $928M -- --
Depreciation & Amoritzation -- $5M $7.9M -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- $271.8M $340.5M -- --
 
Capital Expenditures $5.2M $9.1M $12M $4.7M $21.8M
Cash Acquisitions -- -$6.1M -$231.9M $207.3M -$51.3M
Cash From Investing -- -$405.2M -$737.5M -- --
 
Dividends Paid (Ex Special Dividend) -$91.5M -$100.2M -$165.2M -$7.7M -$157.6M
Special Dividend Paid
Long-Term Debt Issued -- $581M $1.4B -- --
Long-Term Debt Repaid -- -$526.7M -$812.5M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $134.8M $398.6M -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $1.4M $1.7M -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $262.7M $328.5M -- $288.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $236M $851.8M $603.6M -- $348.3M
Depreciation & Amoritzation $6.6M $2M $6.2M -- $10.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $210.8M $208.2M $284.5M -- $230.3M
 
Capital Expenditures $5.2M $7.1M $10.1M -- $21.8M
Cash Acquisitions -- -$6.1M -$238.1M -- -$51.3M
Cash From Investing -$316.8M -$275.4M -$595.2M -- -$444.5M
 
Dividends Paid (Ex Special Dividend) -$91.5M -$102.4M -$164.8M -- -$157.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $756.9M $494.4M $1.2B -- $609.2M
Long-Term Debt Repaid -$516M -$520.9M -$721.5M -- -$186M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $1.5M -- $2.2M
Cash From Financing $107.7M $61.6M $309.3M -- $231.4M
 
Beginning Cash (CF) $11.2M $35.2M $37.4M -- $46.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8M -$5.5M -$1.5M -- $17.2M
Ending Cash (CF) $13.2M $29.3M $34.8M -- $64M
 
Levered Free Cash Flow $205.5M $201.1M $274.4M -- $208.5M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 0.19% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is down 0.22% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 4.69% over the past day.

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

Show me the best stock