Financhill
Buy
58

WIHLY Quote, Financials, Valuation and Earnings

Last price:
$6.38
Seasonality move :
0%
Day range:
$6.38 - $6.38
52-week range:
$6.38 - $6.38
Dividend yield:
5%
P/E ratio:
8.99x
P/S ratio:
4.59x
P/B ratio:
0.79x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$2B
Revenue:
$397.8M
EPS (TTM):
$0.71
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $335.7M $358M $331.1M $367.6M $397.8M
Revenue Growth (YoY) 5.86% 6.63% -7.5% 11% 8.23%
 
Cost of Revenues $93.1M $100.8M $99.2M $105.3M $111.4M
Gross Profit $242.6M $257.2M $231.9M $262.2M $286.4M
Gross Profit Margin 72.27% 71.85% 70.04% 71.35% 71.99%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $9M $10M $9.4M $8.9M $9.4M
Operating Income $233.6M $247.2M $222.5M $253.4M $277M
 
Net Interest Expenses $35.5M $36.8M $39.9M $92.5M $109.9M
EBT. Incl. Unusual Items $280.3M $485.1M $286.4M -$5.9M $209.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $39.2M $95.8M $61.6M $282.6K $49.6M
Net Income to Company $241.4M $255.7M $230.3M $260.3M $283.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $241.4M $390M $226.1M -$2.5M $161.4M
 
Basic EPS (Cont. Ops) $0.39 $0.63 $0.74 -$0.01 $0.52
Diluted EPS (Cont. Ops) $0.39 $0.63 $0.74 -$0.01 $0.52
Weighted Average Basic Share $307.4M $614.9M $307.4M $307.4M $307.4M
Weighted Average Diluted Share $307.4M $614.9M $307.4M $307.4M $307.4M
 
EBITDA $235.1M $248.6M $224.2M $254.8M $277.8M
EBIT $233.6M $247.2M $222.5M $253.4M $277M
 
Revenue (Reported) $335.7M $358M $331.1M $367.6M $397.8M
Operating Income (Reported) $233.6M $247.2M $222.5M $253.4M $277M
Operating Income (Adjusted) $233.6M $247.2M $222.5M $253.4M $277M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $94.5M $80.8M $90.6M $100.7M $116.3M
Revenue Growth (YoY) 7.69% -14.53% 12.25% 11.04% 15.56%
 
Cost of Revenues $23.2M $24.1M $24.2M $27M $32.7M
Gross Profit $71.2M $56.7M $66.4M $73.7M $83.6M
Gross Profit Margin 75.4% 70.19% 73.27% 73.21% 71.91%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.4M $2.2M $2.1M $2.2M $2.4M
Operating Income $68.8M $54.5M $64.3M $71.5M $81.2M
 
Net Interest Expenses $9.6M $9.8M $24.7M $29M $29.8M
EBT. Incl. Unusual Items $98.6M $54.1M -$36M $20.1M $65.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.9M $11.8M -$7.6M $6.1M $15.3M
Net Income to Company $70.9M $56.3M $64.4M $72.2M $84.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $77.8M $42.6M -$27.9M $14.2M $51.2M
 
Basic EPS (Cont. Ops) $0.13 $0.14 -$0.09 $0.05 $0.17
Diluted EPS (Cont. Ops) $0.13 $0.14 -$0.09 $0.05 $0.17
Weighted Average Basic Share $614.9M $307.4M $307.4M $307.4M $307.4M
Weighted Average Diluted Share $614.9M $307.4M $307.4M $307.4M $307.4M
 
EBITDA $108.4M $64.5M -$10.9M $49.4M --
EBIT $68.8M $54.5M $64.3M $71.5M $81.2M
 
Revenue (Reported) $94.5M $80.8M $90.6M $100.7M $116.3M
Operating Income (Reported) $68.8M $54.5M $64.3M $71.5M $81.2M
Operating Income (Adjusted) $68.8M $54.5M $64.3M $71.5M $81.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $358.5M $335.3M $359.1M $390.2M $427.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $101.1M $98.8M $103M $112.1M $120M
Gross Profit $257.4M $236.6M $256.2M $278.2M $307.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $9.7M $9.3M $8.3M $8.8M $9M
Operating Income $247.7M $227.3M $247.9M $269.4M $298.8M
 
Net Interest Expenses $37.8M $34.4M $79.7M $109.9M $109.3M
EBT. Incl. Unusual Items $348.6M $489.8M $73.2M $65.9M $281.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $70.6M $98.4M $17.5M $19.7M $65.8M
Net Income to Company $256.5M $236.1M $252.2M $272.9M $309.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $278.2M $392.5M $58.6M $47.6M $218.1M
 
Basic EPS (Cont. Ops) $0.65 $0.83 $0.19 $0.15 $0.71
Diluted EPS (Cont. Ops) $0.65 $0.83 $0.19 $0.15 $0.71
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $386.9M $527.6M $167.9M $177.3M --
EBIT $247.7M $227.3M $247.9M $269.4M $298.8M
 
Revenue (Reported) $358.5M $335.3M $359.1M $390.2M $427.7M
Operating Income (Reported) $247.7M $227.3M $247.9M $269.4M $298.8M
Operating Income (Adjusted) $247.7M $227.3M $247.9M $269.4M $298.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $270.9M $248.1M $276M $298.8M $328.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $74.5M $72.5M $76.3M $83M $91.5M
Gross Profit $196.4M $175.6M $199.6M $215.7M $237.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $7.2M $6.8M $6.3M $6.5M $6.6M
Operating Income $189.2M $168.9M $193.3M $209.3M $230.8M
 
Net Interest Expenses $28.2M $25.7M $65.9M $83.5M $82.9M
EBT. Incl. Unusual Items $247.7M $257.6M $37.4M $107.5M $181M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $50.5M $54.1M $8.8M $27.9M $44.4M
Net Income to Company $194.9M $175.1M $197.6M $212.4M $236.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $197.6M $204.3M $31.6M $80.4M $138.3M
 
Basic EPS (Cont. Ops) $0.52 $0.52 $0.10 $0.26 $0.45
Diluted EPS (Cont. Ops) $0.52 $0.52 $0.10 $0.26 $0.45
Weighted Average Basic Share $1.2B $922.3M $922.3M $922.3M $922.3M
Weighted Average Diluted Share $1.2B $922.3M $922.3M $922.3M $922.3M
 
EBITDA $276.4M $285.3M $117.9M $192.1M $169.2M
EBIT $189.2M $168.9M $193.3M $209.3M $230.8M
 
Revenue (Reported) $270.9M $248.1M $276M $298.8M $328.8M
Operating Income (Reported) $189.2M $168.9M $193.3M $209.3M $230.8M
Operating Income (Adjusted) $189.2M $168.9M $193.3M $209.3M $230.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $25M $34.8M $15.3M $34.3M $37.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.7M $5.1M $4M $3.2M $5.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- $2.6M $3.6M $3.1M
Other Current Assets -- -- -- -- -$90.7K
Total Current Assets $43.2M $52.9M $38.1M $55.3M $65.6M
 
Property Plant And Equipment $21.2M $19M $15.6M $14.6M $13.2M
Long-Term Investments $10.2M $20.9M $76.7M $51.4M $39M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- $79.9M
Total Assets $5.7B $5.6B $5.5B $5.7B $5.5B
 
Accounts Payable $23.6M $22.7M $26.6M $34.2M $28.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $976.9K $884.3K $383.8K $298K $272.1K
Other Current Liabilities $38.1M $31.8M $33.2M $32.3M $34.9M
Total Current Liabilities $136.1M $512M $215.4M $639.8M $206.5M
 
Long-Term Debt $2.7B $2.2B $2.5B $2.3B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $3.4B $3.2B $3.2B $3.5B $3.4B
 
Common Stock $23.4M $21.2M $18.4M $19.1M $17.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.2B $2.4B $2.2B $2.2B $2.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.4B $2.4B $2.2B $2.2B $2.1B
 
Total Liabilities and Equity $5.7B $5.6B $5.5B $5.7B $5.5B
Cash and Short Terms $25M $34.8M $15.3M $34.3M $37.3M
Total Debt $2.7B $2.2B $2.5B $2.3B $2.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $23.4M $30.9M $14.9M $26.2M $27.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $28M $22.3M $28.7M -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $51.6M $53.3M $43.7M $54.5M $67M
 
Property Plant And Equipment $17.4M $13.2M $12.6M $13.4M $17.2M
Long-Term Investments $8.8M $65.8M $60.5M $20.2M $17.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $46.7M $34.7M $39.7M $70.9M --
Total Assets $5.6B $5.1B $5.3B $5.8B $6.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $136.9M --
Total Current Liabilities $114.5M $104.5M $143.1M $239.7M $1.2B
 
Long-Term Debt $2.6B $2.4B $2.6B $2.8B $2.6B
Capital Leases -- -- -- -- --
Total Liabilities $3.3B $3B $3.2B $3.6B $4.4B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.3B $2.1B $2.1B $2.2B $2.5B
 
Total Liabilities and Equity $5.6B $5.1B $5.3B $5.8B $6.9B
Cash and Short Terms $23.4M $30.9M $14.9M $26.2M $27.6M
Total Debt $2.6B $2.4B $2.6B $2.8B $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $241.4M $255.7M $230.3M $260.3M $283.4M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $6.7M -- -$8.7M $2.5M -$8.2M
Change in Inventories -- -- -- -- --
Cash From Operations $198.9M $196.9M $191.9M $181.8M $152.9M
 
Capital Expenditures $1.5M $4.1M $592.9K $471K $283.7K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9.3M -$195.7M -$381.4M -$188M -$219.4M
 
Dividends Paid (Ex Special Dividend) $75.2M $94M $91.1M $89.8M $91.6M
Special Dividend Paid
Long-Term Debt Issued $1.1B $663.6M $817M $491.8M $1.4B
Long-Term Debt Repaid -$1.3B -$556.8M -$548.8M -$378.8M -$1.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$873.8K -$817.9K -$598.2K $850.1K -$94.9K
Cash From Financing -$197.7M $11.6M $174.1M $23.8M $72.5M
 
Beginning Cash (CF) $25M $34.8M $15.3M $34.3M $37.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.1M $12.8M -$15.4M $17.6M $6.2M
Ending Cash (CF) $16.8M $47.6M -$155.3K $51.9M $43.8M
 
Levered Free Cash Flow $197.4M $192.8M $191.3M $181.3M $152.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $70.9M $56.3M $64.4M $72.2M $84.4M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $8.2M $6.6M $1.7M $2.3M -$3.9M
Change in Inventories -- -- -- -- --
Cash From Operations $52.2M $59.1M $38.1M $45.7M $72.1M
 
Capital Expenditures $2.6M $101.2K $829.3K $663K -$1.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$37.1M -$241.9M -$42.2M -$50.2M -$66.5M
 
Dividends Paid (Ex Special Dividend) -$813.5K -$3.1M -$1.9M $57K $2.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $154.2M $216.4M $60.6M $59.4M --
Long-Term Debt Repaid -$206.5M -$61.3M -$61.1M -$64.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $244.3K -$81.7K -$87.8K $187.5K --
Cash From Financing -$49.6M $172.2M $1.9M -$8.5M -$3.2M
 
Beginning Cash (CF) $23.4M $30.9M $14.9M $26.2M $27.6M
Foreign Exchange Rate Adjustment -- -- -- $94.7K --
Additions / Reductions -$34.5M -$10.6M -$2.2M -$13M $2.3M
Ending Cash (CF) -$11.1M $20.3M $12.7M $13.4M $30M
 
Levered Free Cash Flow $49.6M $59M $37.3M $45M $74M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $256.5M $236.1M $252.2M $272.9M $309.8M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$2.7M -$294.4K -$1.8M -$4.6M
Change in Inventories -- -- -- -- --
Cash From Operations $188.8M $208M $162.1M $175.3M $215.8M
 
Capital Expenditures $4.5M $414.4K $2.2M $1.3M $3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16.6M -$422.3M -$174.1M -$217.8M -$500.4M
 
Dividends Paid (Ex Special Dividend) $96.9M $92.6M $87M $91.1M $100.4M
Special Dividend Paid
Long-Term Debt Issued $1.2B $763M $469.8M $1.3B --
Long-Term Debt Repaid -$1.4B -$455.2M -$369.6M -$1.1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$653.6K -$872.4K -$590.2K -- --
Cash From Financing -$240.1M $229.9M -$6M $51.9M $283M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$67.9M $15.7M -$17.9M $9.6M -$1.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $184.3M $207.6M $160M $174M $212.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $194.9M $175.1M $197.6M $212.4M $236.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.4M -$5.5M $2.9M -$1.4M $2.2M
Change in Inventories -- -- -- -- --
Cash From Operations $133M $144.1M $114.8M $109.9M $171.6M
 
Capital Expenditures $4.5M $101.2K $1.6M $1.2M $1.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$114.2M -$340.7M -$134.4M -$165.7M -$445M
 
Dividends Paid (Ex Special Dividend) $94.8M $93.3M $89.5M $91.6M $99.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $617.1M $716.5M $369.3M $1.1B $561.1M
Long-Term Debt Repaid -$542M -$440.4M -$261.1M -$1B -$188M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$231.6K -$286.1K -$278.1K -- $3.3M
Cash From Financing -$18.8M $199.5M $19.8M $48.1M $258M
 
Beginning Cash (CF) $125.3M $108M $53.6M $109M $64.8M
Foreign Exchange Rate Adjustment -- -- -- $189.3K --
Additions / Reductions $100 $2.8M $281.7K -$7.6M -$15.4M
Ending Cash (CF) $125.3M $110.9M $53.9M $101.6M $49.4M
 
Levered Free Cash Flow $128.6M $144M $113.2M $108.7M $170M

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

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

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

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
59
Is GOOG Stock a Buy?

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

Alerts

Buy
54
SMX alert for Dec 12

SMX (Security Matters) Plc [SMX] is down 14.67% over the past day.

Buy
77
DHIL alert for Dec 12

Diamond Hill Investment Group, Inc. [DHIL] is down 0.54% over the past day.

Sell
28
OXM alert for Dec 12

Oxford Industries, Inc. [OXM] is up 9.32% over the past day.

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

Show me the best stock