Financhill
Buy
73

WRTBY Quote, Financials, Valuation and Earnings

Last price:
$4.04
Seasonality move :
-4.73%
Day range:
$3.97 - $4.04
52-week range:
$2.80 - $4.69
Dividend yield:
1.74%
P/E ratio:
25.13x
P/S ratio:
1.76x
P/B ratio:
4.49x
Volume:
2.2K
Avg. volume:
4.2K
1-year change:
45.85%
Market cap:
$11.9B
Revenue:
$6.5B
EPS (TTM):
$0.16
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $5.8B $5.3B $5.7B $6.2B $6.5B
Revenue Growth (YoY) -5.27% -9.16% 7.52% 8.98% 5.7%
 
Cost of Revenues $3.2B $3B $3.2B $3.9B $3.7B
Gross Profit $2.6B $2.2B $2.5B $2.3B $2.8B
Gross Profit Margin 44.91% 42.75% 43.66% 37.16% 43.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $161.2M $132.5M $140.8M $166.6M $154.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.2B $2B $2.1B $2.1B $2.3B
Operating Income $404.1M $274.1M $371.5M $142.4M $476.3M
 
Net Interest Expenses $36.9M $29.7M $22.5M $17.9M $37.9M
EBT. Incl. Unusual Items $352.6M $218.1M $350.2M -$33.7M $394.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $108.6M $66.2M $121.9M $27.4M $102.8M
Net Income to Company $244.1M $151.9M $228.4M -$61.2M $291.2M
 
Minority Interest in Earnings -$1.1M $1.1M -- -$6.3M -$13M
Net Income to Common Excl Extra Items $242.9M $153M $229.5M -$67.5M $279.3M
 
Basic EPS (Cont. Ops) $0.08 $0.05 $0.08 -$0.02 $0.10
Diluted EPS (Cont. Ops) $0.08 $0.05 $0.08 -$0.02 $0.10
Weighted Average Basic Share $3B $3B $3B $3B $2.9B
Weighted Average Diluted Share $3B $3B $3B $3B $2.9B
 
EBITDA $597.8M $432.8M $557.3M $150.8M $607.3M
EBIT $413.1M $259.2M $381M $1.1M $459M
 
Revenue (Reported) $5.8B $5.3B $5.7B $6.2B $6.5B
Operating Income (Reported) $404.1M $274.1M $371.5M $142.4M $476.3M
Operating Income (Adjusted) $413.1M $259.2M $381M $1.1M $459M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.2B $1.3B $1.4B $1.6B $1.9B
Revenue Growth (YoY) -6.4% 11.77% 11% 9.52% 19.52%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $1.2B $1.4B $1.5B $1.7B
Operating Income $50.3M $87.3M $5M $126.3M $212.3M
 
Net Interest Expenses $10.5M $1.2M $2M $9.8M $2.2M
EBT. Incl. Unusual Items $39.8M $87.3M $7.1M $116.5M $209M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.5M $29.5M $4M $27.2M $51.7M
Net Income to Company $32.8M $56.2M $8.2M $90.2M $162M
 
Minority Interest in Earnings -$1.2M -$1.2M -$3M -$1.1M -$1.1M
Net Income to Common Excl Extra Items $29.2M $57.8M -$1M $88.2M $157.3M
 
Basic EPS (Cont. Ops) $0.01 $0.02 -$0.00 $0.03 $0.05
Diluted EPS (Cont. Ops) $0.01 $0.02 -$0.00 $0.03 $0.05
Weighted Average Basic Share $3.1B $3.1B $3B $2.9B $3B
Weighted Average Diluted Share $3.1B $3.1B $3B $2.9B $3B
 
EBITDA $105.2M $135.6M $56.4M $163.3M $254.1M
EBIT $50.3M $87.3M $5M $126.3M $212.3M
 
Revenue (Reported) $1.2B $1.3B $1.4B $1.6B $1.9B
Operating Income (Reported) $50.3M $87.3M $5M $126.3M $212.3M
Operating Income (Adjusted) $50.3M $87.3M $5M $126.3M $212.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.7B $5.3B $6.2B $6.5B $6.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.2B $1.8B $3B $4.9B $5.1B
Operating Income $334.4M $317.4M $84.7M $347.1M $668.9M
 
Net Interest Expenses $31.5M $2.4M $17.9M $32.5M $29.2M
EBT. Incl. Unusual Items $296.3M $286.3M $72M $300.3M $638.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $96.8M $91.8M $75.8M $85.3M $158.6M
Net Income to Company $206.3M $188M $13.4M $214.8M $483.4M
 
Minority Interest in Earnings -$1.2M $3.6M -$5.2M -$10.7M -$5.4M
Net Income to Common Excl Extra Items $199.5M $199.2M -$11.1M $205.3M $475.7M
 
Basic EPS (Cont. Ops) $0.07 $0.07 -$0.00 $0.07 $0.16
Diluted EPS (Cont. Ops) $0.07 $0.07 -$0.00 $0.07 $0.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $509.7M $481.2M $349.3M $563.1M $847.8M
EBIT $343.2M $301.9M $93.9M $345.1M $679.7M
 
Revenue (Reported) $5.7B $5.3B $6.2B $6.5B $6.8B
Operating Income (Reported) $334.4M $317.4M $84.7M $347.1M $668.9M
Operating Income (Adjusted) $343.2M $301.9M $93.9M $345.1M $679.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.8B $3.8B $4.3B $4.7B $5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.6B $3.6B $4.4B $4.4B $4.5B
Operating Income $161.6M $200.5M -$81.1M $297M $530M
 
Net Interest Expenses $34.8M $8.4M $4.1M $31.5M $20.6M
EBT. Incl. Unusual Items $126.9M $193.3M -$81.2M $264.5M $509.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $39.2M $64.4M $19.7M $78.1M $132.7M
Net Income to Company $91.2M $127.3M -$87.6M $188.4M $380.5M
 
Minority Interest in Earnings -$1.2M $1.2M -$5.2M -$9.7M -$3.3M
Net Income to Common Excl Extra Items $87.7M $131.3M -$107.1M $176.7M $374.5M
 
Basic EPS (Cont. Ops) $0.03 $0.04 -$0.04 $0.06 $0.13
Diluted EPS (Cont. Ops) $0.03 $0.04 -$0.04 $0.06 $0.13
Weighted Average Basic Share $9B $9.1B $8.7B $8.6B $8.9B
Weighted Average Diluted Share $9B $9.1B $8.7B $8.6B $8.9B
 
EBITDA $301.5M $346.5M $143.4M $457.8M $649.7M
EBIT $161.6M $200.5M -$81.1M $297M $530M
 
Revenue (Reported) $3.8B $3.8B $4.3B $4.7B $5B
Operating Income (Reported) $161.6M $200.5M -$81.1M $297M $530M
Operating Income (Adjusted) $161.6M $200.5M -$81.1M $297M $530M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $401M $1.1B $1.1B $494.4M $905.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4B $1.1B $985M $1.2B $1.1B
Inventory $1.4B $1.4B $1.3B $1.4B $1.6B
Prepaid Expenses $104.2M $76.3M $65.7M $67.6M $89.5M
Other Current Assets -- -- -- -- --
Total Current Assets $4.3B $4.7B $4.5B $4.3B $4.7B
 
Property Plant And Equipment $552.2M $546.1M $570.6M $602.7M $622.3M
Long-Term Investments -- -- -- -- --
Goodwill $1.5B $1.6B $1.6B $1.4B $1.4B
Other Intangibles $444.7M $479.7M $454M $420.4M $444.4M
Other Long-Term Assets -$2.2M $1.2M -- -$1.1M -$3.3M
Total Assets $7.2B $7.7B $7.4B $7.1B $7.5B
 
Accounts Payable $699M $505.5M $808.4M $1.1B $758.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $47M $51.7M $44.2M $46.1M $48.6M
Other Current Liabilities $696.7M $816.7M $765.4M $682M $830.2M
Total Current Liabilities $3B $3.2B $3.4B $3.7B $3.8B
 
Long-Term Debt $953.3M $1.2B $785.8M $554.4M $569.3M
Capital Leases -- -- -- -- --
Total Liabilities $4.5B $5B $4.8B $4.8B $5.1B
 
Common Stock $376.4M $413.3M $380.4M $360.3M $371.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.7B $2.7B $2.6B $2.3B $2.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $15.7M $13.5M $9.1M $12.9M $8.8M
Total Equity $2.7B $2.7B $2.6B $2.3B $2.5B
 
Total Liabilities and Equity $7.2B $7.7B $7.4B $7.1B $7.5B
Cash and Short Terms $401M $1.1B $1.1B $494.4M $905.3M
Total Debt $1B $1.4B $878.6M $732.4M $653.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $851.2M $820M $544.5M $636.2M $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $1.4B $1.5B $1.3B $1.6B $1.8B
Prepaid Expenses $92.7M -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $4.5B $4.2B $4B $4.4B $5.2B
 
Property Plant And Equipment $531.8M $563.7M $539.6M $599.1M $640M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $1.2M -$982.9K -$1.1M -$1.1M
Total Assets $7.4B $7.1B $6.5B $7.1B $8.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $43.4M $46.4M $42.3M $47.6M $50.3M
Other Current Liabilities $2.8B $3B $3.2B $3.5B $4.2B
Total Current Liabilities $3.2B $3.2B $3.4B $3.7B $4.4B
 
Long-Term Debt $1.2B $815.4M $515M $595.9M $459M
Capital Leases -- -- -- -- --
Total Liabilities $5B $4.6B $4.4B $4.9B $5.5B
 
Common Stock $394.5M $389.7M $330.3M $355.7M $375.3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $14.1M $9.3M $10.8M $6.4M $6.7M
Total Equity $2.5B $2.6B $2.1B $2.3B $2.7B
 
Total Liabilities and Equity $7.4B $7.1B $6.5B $7.1B $8.1B
Cash and Short Terms $851.2M $820M $544.5M $636.2M $1.3B
Total Debt $1.5B $966.2M $678.2M $726.1M $570.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $244.1M $151.9M $228.4M -$61.2M $291.2M
Depreciation & Amoritzation $184.7M $173.6M $176.3M $149.8M $148.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $10.1M $386M -$209.4M -$445M $226.3M
Change in Inventories -$238.5M $139.3M $34.3M -$218.3M -$145.1M
Cash From Operations $259.7M $777.7M $864.9M -$65.4M $889.9M
 
Capital Expenditures $129.9M $131.3M $168M $164.5M $160.2M
Cash Acquisitions -$3.4M $54.8M $11.8M -$14.8M $6.5M
Cash From Investing -$106.4M -$62.8M -$151.4M -$159.2M -$149.4M
 
Dividends Paid (Ex Special Dividend) -$317.9M -$326.6M -$143.2M -$152.9M -$168.9M
Special Dividend Paid
Long-Term Debt Issued $167.9M $362M -- -- $190.5M
Long-Term Debt Repaid -$117.5M -$86.8M -$512.3M -$152.9M -$347.5M
Repurchase of Common Stock -- -- -$21.3M -- -$10.8M
Other Financing Activities $1.1M $1.1M -$4.7M $1.1M -$4.3M
Cash From Financing -$286.6M -$50.2M -$686.2M -$304.8M -$333.4M
 
Beginning Cash (CF) $545.2M $421.4M $1.1B $1B $502.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$133.2M $664.7M $27.2M -$529.4M $407.1M
Ending Cash (CF) $413.1M $1.1B $1.1B $489.3M $886.7M
 
Levered Free Cash Flow $129.9M $646.4M $696.9M -$229.9M $729.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $32.8M $56.2M $8.2M $90.2M $162M
Depreciation & Amoritzation $59.1M $46.2M $42.4M $36.8M $43.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $153.3M $48.4M $113M $231.6M $335.4M
 
Capital Expenditures $30.3M $39.7M $19.2M $32.6M $36.9M
Cash Acquisitions -- -$2.7M -$4.8M -$11.6K $6.6M
Cash From Investing -$31.5M -$41.1M -$24.8M -$33.7M -$26.9M
 
Dividends Paid (Ex Special Dividend) -$160.5M -$58.6M $3.2M -$71.7M -$94.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $187.8M -- -- -$21M --
Long-Term Debt Repaid -$25.8M -$197.5M -$16M -$10.5M -$18.8M
Repurchase of Common Stock -- $470.2K -- $16.5K --
Other Financing Activities -$1.1M $1.2M -$57.8K -$1.1M -$1.1M
Cash From Financing -$64.4M -$253.1M -$15.8M -$95.6M -$118.9M
 
Beginning Cash (CF) $795.2M $1.1B $539M $550.7M $1.1B
Foreign Exchange Rate Adjustment -$8.8M $4.6M $1.3M $1.1M -$4.4M
Additions / Reductions $57.4M -$245.8M $72.5M $102.3M $189.5M
Ending Cash (CF) $870M $833.6M $558.1M $654.4M $1.3B
 
Levered Free Cash Flow $123M $8.8M $93.9M $199M $298.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $206.3M $188M $13.4M $214.8M $483.4M
Depreciation & Amoritzation $172.9M $172.4M $241M $102.4M $108.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $805.7M $726.2M $326.6M $518.8M $1.3B
 
Capital Expenditures $148.5M $159.2M $147.5M $176.4M $170.1M
Cash Acquisitions -$4.5M $11.8M -$9M $1.9M $5.5M
Cash From Investing -$123.9M -$77.7M -$156.8M -$149.4M -$155.9M
 
Dividends Paid (Ex Special Dividend) -$335.7M -$140.6M -$86.8M -$235.2M -$211.2M
Special Dividend Paid
Long-Term Debt Issued $370.7M -- -- -- --
Long-Term Debt Repaid -$99.4M -$444.7M -$199.1M -$265.7M -$234.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$6.5M $2.2M
Cash From Financing -$227.7M -$714.7M -$296M -$312.8M -$450M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $454.1M -$66.1M -$126.2M $56.6M $660.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $657.2M $567.1M $179.1M $342.4M $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $91.2M $127.3M -$87.6M $188.4M $380.5M
Depreciation & Amoritzation $145M $143.8M $208.5M $161.1M $121M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $475.9M $424.5M -$113.8M $470.4M $846.9M
 
Capital Expenditures $85.4M $113.2M $92.7M $104.5M $114.4M
Cash Acquisitions -- $11.8M -$9.1M $7.6M $6.6M
Cash From Investing -$86.5M -$101.4M -$106.8M -$96.9M -$103.4M
 
Dividends Paid (Ex Special Dividend) -$316.9M -$130.9M -$74.5M -$156.8M -$199.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $369.5M -- -- $191.6M --
Long-Term Debt Repaid -$84.2M -$442.1M -$128.9M -$241.7M -$128.7M
Repurchase of Common Stock -- -$21.2M -- -$10.9M --
Other Financing Activities -$0 -- $1M -$6.5M --
Cash From Financing $66.7M -$597.8M -$207.5M -$215.6M -$332.1M
 
Beginning Cash (CF) $1.7B $3.3B $2.4B $1.5B $2.9B
Foreign Exchange Rate Adjustment -$18.7M $8.3M $15.1M -$9.8M -$5.5M
Additions / Reductions $456.1M -$274.7M -$428.1M $157.9M $411.3M
Ending Cash (CF) $2.1B $3B $1.9B $1.7B $3.4B
 
Levered Free Cash Flow $390.6M $311.3M -$206.5M $365.8M $732.5M

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 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock