Financhill
Sell
40

WSPOF Quote, Financials, Valuation and Earnings

Last price:
$175.08
Seasonality move :
2.67%
Day range:
$175.08 - $175.98
52-week range:
$153.14 - $224.00
Dividend yield:
0.61%
P/E ratio:
36.46x
P/S ratio:
1.77x
P/B ratio:
3.62x
Volume:
120
Avg. volume:
7.9K
1-year change:
-1.49%
Market cap:
$22.9B
Revenue:
$11.8B
EPS (TTM):
$4.80
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.6B $8.2B $9.2B $10.7B $11.8B
Revenue Growth (YoY) -2.19% 24.91% 11.8% 16.7% 10.32%
 
Cost of Revenues $1.5B $7B $7.9B $9.1B $9.9B
Gross Profit $5.1B $1.2B $1.3B $1.6B $1.9B
Gross Profit Margin 77.91% 14.59% 14.25% 15.08% 16.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.9B $594.9M $609.9M $726.4M $843.9M
Other Inc / (Exp) -$56.9M -$22.7M -$155.4M -$154M -$158.4M
Operating Expenses $4.7B $594.9M $609.9M $726.4M $843.9M
Operating Income $414.2M $601.5M $696.5M $886.4M $1.1B
 
Net Interest Expenses $69.2M $64.3M $91.7M $185M $223.5M
EBT. Incl. Unusual Items $288M $499M $432.8M $529.9M $652.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $81M $136.4M $117.4M $142.2M $180M
Net Income to Company $207M $378.2M $333.9M $409.7M $497.4M
 
Minority Interest in Earnings -$1M $398.8K $2.2M $2.2M --
Net Income to Common Excl Extra Items $206M $378.2M $333.9M $409.7M $497.4M
 
Basic EPS (Cont. Ops) $1.87 $3.24 $2.75 $3.27 $3.94
Diluted EPS (Cont. Ops) $1.87 $3.23 $2.75 $3.26 $3.93
Weighted Average Basic Share $110M $116.5M $120.4M $124.6M $126.1M
Weighted Average Diluted Share $110.3M $116.9M $120.7M $125M $126.5M
 
EBITDA $713.6M $1B $1.1B $1.4B $1.6B
EBIT $358.1M $601.5M $696.5M $886.4M $1.1B
 
Revenue (Reported) $6.6B $8.2B $9.2B $10.7B $11.8B
Operating Income (Reported) $414.2M $601.5M $696.5M $886.4M $1.1B
Operating Income (Adjusted) $358.1M $601.5M $696.5M $886.4M $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.1B $2.2B $2.7B $2.9B $3.3B
Revenue Growth (YoY) 31.1% 5.43% 20.96% 8.9% 12.7%
 
Cost of Revenues $1.8B $1.9B $2.2B $2.4B $2.7B
Gross Profit $321.3M $351.6M $447.7M $497.7M $569.8M
Gross Profit Margin 15.28% 15.86% 16.69% 17.04% 17.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $138.2M $151.7M $187M $208.5M $211.6M
Other Inc / (Exp) -$17.9M -$45.4M -$49.5M -$37.2M --
Operating Expenses $138.2M $151.7M $187M $208.5M $211.6M
Operating Income $183.2M $200M $260.7M $289.2M $358.2M
 
Net Interest Expenses $15.9M $22M $49.4M $55.6M $44.4M
EBT. Incl. Unusual Items $144.7M $128.5M $157.3M $192.2M $268.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38.6M $34.7M $45.5M $50.4M $70.3M
Net Income to Company $110.5M $98.8M $117.1M $149.3M $208M
 
Minority Interest in Earnings $158.7K $1.2M $671K -- -$72.6K
Net Income to Common Excl Extra Items $110.5M $98.8M $117.1M $149.3M $206.5M
 
Basic EPS (Cont. Ops) $0.94 $0.81 $0.93 $1.20 $1.58
Diluted EPS (Cont. Ops) $0.94 $0.80 $0.93 $1.19 $1.58
Weighted Average Basic Share $117.5M $121.3M $124.6M $124.7M $130.6M
Weighted Average Diluted Share $117.9M $121.6M $125M $125.1M $130.9M
 
EBITDA $289.9M $301.5M $382.6M $416.4M $499.2M
EBIT $183.2M $200M $260.7M $289.2M $358.2M
 
Revenue (Reported) $2.1B $2.2B $2.7B $2.9B $3.3B
Operating Income (Reported) $183.2M $200M $260.7M $289.2M $358.2M
Operating Income (Adjusted) $183.2M $200M $260.7M $289.2M $358.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.6B $8.8B $10.6B $11.2B $12.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.6B $7.5B $9B $9.4B $10.8B
Gross Profit $1.1B $1.3B $1.6B $1.8B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $533.2M $613.1M $719M $794.1M $888.3M
Other Inc / (Exp) -$19.2M -$127.1M -$117.1M -$150.1M --
Operating Expenses $533.2M $613.1M $719M $794.1M $888.3M
Operating Income $539.3M $670.5M $831.4M $986.6M $1.2B
 
Net Interest Expenses $61.4M $75M $168.8M $207M $227.8M
EBT. Incl. Unusual Items $444.3M $450.8M $528.5M $609M $827.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $127.2M $124.6M $146.4M $160.6M $224.1M
Net Income to Company $331.5M $345.1M $402.2M $474.2M $623.9M
 
Minority Interest in Earnings $1.2M $2M $2M $513.9K -$217.1K
Net Income to Common Excl Extra Items $331.5M $345.1M $402.2M $474.2M $628M
 
Basic EPS (Cont. Ops) $2.85 $2.89 $3.21 $3.80 $4.82
Diluted EPS (Cont. Ops) $2.85 $2.88 $3.20 $3.79 $4.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $933.3M $1.1B $1.3B $1.5B $1.8B
EBIT $539.3M $670.5M $831.4M $986.6M $1.2B
 
Revenue (Reported) $7.6B $8.8B $10.6B $11.2B $12.9B
Operating Income (Reported) $539.3M $670.5M $831.4M $986.6M $1.2B
Operating Income (Adjusted) $539.3M $670.5M $831.4M $986.6M $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.9B $6.5B $8B $8.5B $9.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6B $5.6B $6.8B $7.1B $8B
Gross Profit $3.3B $947.9M $1.2B $1.4B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4B $440.2M $550.3M $617.9M $662.7M
Other Inc / (Exp) -$11M -$115.4M -$77.6M -$74M -$41.7M
Operating Expenses $2.8B $440.2M $550.3M $617.9M $662.7M
Operating Income $439.1M $507.7M $644.2M $744.3M $911.1M
 
Net Interest Expenses $48.6M $58.8M $136.6M $158.6M $163.1M
EBT. Incl. Unusual Items $374.7M $320.4M $416.8M $495.5M $671M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $101.5M $89.6M $118.7M $136.9M $181.1M
Net Income to Company $279.9M $244.5M $313.5M $377.8M $513.8M
 
Minority Interest in Earnings -$1.6K $1.9M $1.7M -- -$217.1K
Net Income to Common Excl Extra Items $277.5M $244.5M $313.5M $377.8M $508.7M
 
Basic EPS (Cont. Ops) $2.39 $2.03 $2.50 $3.03 $3.90
Diluted EPS (Cont. Ops) $2.37 $2.03 $2.50 $3.02 $3.89
Weighted Average Basic Share $348M $357.2M $373.8M $374M $391.6M
Weighted Average Diluted Share $349.1M $358.1M $374.7M $375.2M $392.6M
 
EBITDA $746.6M $815.8M $1B $1.1B $1.3B
EBIT $445.7M $507.7M $644.2M $744.3M $911.1M
 
Revenue (Reported) $5.9B $6.5B $8B $8.5B $9.6B
Operating Income (Reported) $439.1M $507.7M $644.2M $744.3M $911.1M
Operating Income (Adjusted) $445.7M $507.7M $644.2M $744.3M $911.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $342.8M $841.5M $445M $380M $550.1M
Short Term Investments $92.6M $111.1M $79.7M $92.9M $117.1M
Accounts Receivable, Net $1B $2.2B $2.8B $3.2B $3.7B
Inventory -- -- -- -- --
Prepaid Expenses $132.3M $134.3M $102.5M $181.6M $275.8M
Other Current Assets -- -- -- -- --
Total Current Assets $2.6B $3.4B $3.7B $4.1B $4.9B
 
Property Plant And Equipment $948.3M $969.9M $1B $955.2M $1.1B
Long-Term Investments $88.7M $93.4M $88.7M $95.1M $95.9M
Goodwill $2.9B $3.7B $5B $5.4B $6.6B
Other Intangibles $216.1M $431.3M $812.4M $832.3M $1.1B
Other Long-Term Assets $705.8K $5M $4.7M $4.5M $2.5M
Total Assets $6.9B $8.9B $11B $11.8B $14B
 
Accounts Payable $399.2M $606.2M $766.7M $840.1M $605.8M
Accrued Expenses $241.2M $365.1M $432.5M $396.2M $694.3M
Current Portion Of Long-Term Debt $232.8M $233.3M $127.8M $153.9M $426.5M
Current Portion Of Capital Lease Obligations $182.8M $199.4M $201.1M $194.1M $198.6M
Other Current Liabilities $3.1M $8.1M $24.5M $19.5M $167.4M
Total Current Liabilities $2.5B $3B $3.4B $3.6B $4.4B
 
Long-Term Debt $217.5M $1.8B $2.7B $2.9B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $3.7B $5.2B $6.5B $7B $8.3B
 
Common Stock $2.7B $3B $3.5B $3.7B $4.1B
Other Common Equity Adj $52.3M -$42.7M $36.6M -$19.1M $202.6M
Common Equity $3.2B $3.7B $4.4B $4.8B $5.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $784.2K $554.2K $2.3M $3.4M --
Total Equity $3.2B $3.7B $4.4B $4.8B $5.8B
 
Total Liabilities and Equity $6.9B $8.9B $11B $11.8B $14B
Cash and Short Terms $435.4M $841.5M $445M $380M $550.1M
Total Debt $450.3M $2.2B $3B $3.2B $4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $503.8M $323.8M $214.8M $1.9B $297.3M
Short Term Investments $106.3M $85.8M $87M $104.9M --
Accounts Receivable, Net $2.5B $3B $3.4B $4.1B $4B
Inventory -- -- -- -- --
Prepaid Expenses $104M $104.5M $136.8M $166.9M $132.4M
Other Current Assets -- -- -- -- --
Total Current Assets $3.3B $3.5B $3.9B $6.2B $4.7B
 
Property Plant And Equipment $1B $969.8M $998M $995.9M $1.1B
Long-Term Investments -- -- -- -- --
Goodwill $3.8B $5B $5.3B $5.5B --
Other Intangibles $363.2M $708.1M $807.8M $719.6M --
Other Long-Term Assets $155M $150.9M $149.9M $178.2M --
Total Assets $8.7B $10.5B $11.5B $14B $13.9B
 
Accounts Payable $1.6B $1.8B $1.8B $2B $2.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $40.3M $356.5M $424.7M $425.2M --
Current Portion Of Capital Lease Obligations $203.7M $204.8M $196.5M $196.7M --
Other Current Liabilities -- -- $41.7M $886M --
Total Current Liabilities $2.7B $3.2B $3.6B $4.9B $4.1B
 
Long-Term Debt $2B $2.7B $2.8B $3.5B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $5.1B $6.3B $6.8B $8.9B $7.6B
 
Common Stock $3B $3.5B $3.6B $3.6B $4.3B
Other Common Equity Adj -$2.2M -$37.1M $4.5M $64.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $473.6K $2M $3.8M -- -$215.6K
Total Equity $3.6B $4.2B $4.6B $5.1B $6.3B
 
Total Liabilities and Equity $8.7B $10.5B $11.5B $14B $13.9B
Cash and Short Terms $503.8M $323.8M $214.8M $1.9B $297.3M
Total Debt $2.3B $3.2B $3.5B $4.1B $3.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $207M $378.2M $333.9M $409.7M $497.4M
Depreciation & Amoritzation $355.5M $413.6M $442.8M $498.8M $500.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $132.9M -$199.3M -$454.4M -$88.8M -$321.9M
Change in Inventories -- -- -- -- --
Cash From Operations $839.7M $818.9M $581.9M $601.8M $860.8M
 
Capital Expenditures $69.5M $96.7M $127.9M $133.4M $119.6M
Cash Acquisitions -$86.7M $994.1M $2B $262.5M $1.7B
Cash From Investing -$138.3M -$1.1B -$2.1B -$394.9M -$1.8B
 
Dividends Paid (Ex Special Dividend) -$65.9M $64.3M $69.2M $120.2M $136.6M
Special Dividend Paid
Long-Term Debt Issued -- $1.4B $1.8B $367.5M $726.2M
Long-Term Debt Repaid -$864.6M -$869.2M -$1.2B -$547.7M -$280.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$447.8K -$638.1K -$384.3K -$296.2K --
Cash From Financing -$557M $668.4M $1.2B -$297M $1.1B
 
Beginning Cash (CF) $177.1M $734.2M $365.8M $286.7M $433.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $144.4M $392.1M -$334.4M -$95.7M $187.9M
Ending Cash (CF) $324.4M $1.1B $40.5M $185.4M $624.6M
 
Levered Free Cash Flow $770.2M $722.2M $454M $468.5M $741.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $110.5M $98.8M $117.1M $149.3M $208M
Depreciation & Amoritzation $106.7M $101.5M $121.8M $127.1M $142.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$55.1M -$34.9M -$107.4M -$10.3M -$19M
Change in Inventories -- -- -- -- --
Cash From Operations $184.2M $111.1M $80.1M $266.8M $287.6M
 
Capital Expenditures $15.1M $31.8M $28.9M $24.9M $22.3M
Cash Acquisitions $1.9M $1.9B -$42.8M $5.6M --
Cash From Investing -$16.6M -$1.9B $13.8M -$31.9M -$18.4M
 
Dividends Paid (Ex Special Dividend) $15.3M $17.4M $34.9M $34.3M $35.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $570.3M $1.8B $10.6M $592.8M --
Long-Term Debt Repaid -$661.1M -$849.7M -$67.7M -$67.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$635.2K $8.4K -$107.5M -$125.2M --
Cash From Financing -$88.5M $1.7B -$92.4M $492.5M -$288.4M
 
Beginning Cash (CF) $503.8M $323.8M $214.8M $1.9B $297.3M
Foreign Exchange Rate Adjustment $4.4M $11M $74.6K $2.7M -$24.6K
Additions / Reductions $83.6M -$157.5M $1.6M $730.1M -$19.2M
Ending Cash (CF) $591.8M $177.3M $216.5M $2.6B $278.1M
 
Levered Free Cash Flow $169.1M $79.2M $51.3M $241.9M $265.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $331.5M $345.1M $402.2M $474.2M $623.9M
Depreciation & Amoritzation $394.1M $420.7M $503.3M $493.4M $537.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$160.7M -$38.1M -$381.4M -$162.8M $177.6M
Change in Inventories -- -- -- -- --
Cash From Operations $703.8M $525.3M $497.8M $871.1M $1.3B
 
Capital Expenditures $71.3M $121.1M $135.8M $124.5M $111.5M
Cash Acquisitions $1B $1.9B $295.7M $98.8M $1.6B
Cash From Investing -$1.1B -$2.1B -$417.3M -$222.2M -$1.7B
 
Dividends Paid (Ex Special Dividend) $63.5M $67.7M $103.4M $137.4M $137.4M
Special Dividend Paid
Long-Term Debt Issued -- -- $350.8M $817.1M --
Long-Term Debt Repaid -$1.1B -$1.1B -$462.7M -$540.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $449.3M $1.4B -$203.7M $149.7M -$302.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $37.6M -$164.2M -$126.6M $801.2M -$700.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $632.5M $404.2M $362M $746.6M $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $279.9M $244.5M $313.5M $377.8M $513.8M
Depreciation & Amoritzation $303.7M $308M $369.8M $364.5M $411M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$245.4M -$80.3M -$20.9M -$95M $396.1M
Change in Inventories -- -- -- -- --
Cash From Operations $437.3M $119.5M $55.1M $328.6M $788.3M
 
Capital Expenditures $48.1M $72.2M $81.7M $73M $67.2M
Cash Acquisitions -$986.7M $1.9B $262.5M $98.1M --
Cash From Investing -$1B -$2B -$342.1M -$168.9M -$117.7M
 
Dividends Paid (Ex Special Dividend) -$18.2M $51.7M $86M $103.1M $106.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.4B $1.8B $404.5M $854.1M --
Long-Term Debt Repaid -$776.1M -$976.6M -$207.7M -$200.6M -$235.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$635.2K -$382.9K -$107.5M -$125.2M --
Cash From Financing $765.5M $1.5B $112.1M $554.7M -$848.8M
 
Beginning Cash (CF) $1.2B $1.4B $682.5M $2.4B $901.1M
Foreign Exchange Rate Adjustment -$7.6M $5.4M -$7M $1.4M $10M
Additions / Reductions $170.6M -$397.6M -$181.9M $715.7M -$168.2M
Ending Cash (CF) $1.4B $968.6M $493.5M $3.1B $742.9M
 
Levered Free Cash Flow $389.1M $47.3M -$26.5M $255.6M $721.1M

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

GET BETTER TRADE IDEAS

Popular

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

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

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

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

Buy
56
Is AAPL Stock a Buy?

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

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
50
TGL alert for Dec 8

Treasure Global, Inc. [TGL] is up 31.68% over the past day.

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 45.78% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 8.15% over the past day.

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

Show me the best stock