Financhill
Buy
77

WM Quote, Financials, Valuation and Earnings

Last price:
$233.35
Seasonality move :
7.64%
Day range:
$232.88 - $235.23
52-week range:
$194.11 - $248.13
Dividend yield:
1.47%
P/E ratio:
34.66x
P/S ratio:
3.72x
P/B ratio:
9.37x
Volume:
1.1M
Avg. volume:
2.2M
1-year change:
3.82%
Market cap:
$93.7B
Revenue:
$25.2B
EPS (TTM):
$6.70
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $17.9B $19.7B $20.4B $22.1B $25.2B
Revenue Growth (YoY) 17.83% 9.85% 3.7% 8.01% 14.24%
 
Cost of Revenues $13.1B $14.3B $14.7B $15.7B $17.9B
Gross Profit $4.8B $5.4B $5.7B $6.4B $7.3B
Gross Profit Margin 26.89% 27.24% 28.15% 29.07% 29.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $1.9B $1.9B $2.3B $2.7B
Other Inc / (Exp) -$243M -$132M -$302M -$93M --
Operating Expenses $1.8B $1.9B $1.9B $2.3B $2.7B
Operating Income $3B $3.4B $3.8B $4.1B $4.6B
 
Net Interest Expenses $365M $378M $500M $598M $912M
EBT. Incl. Unusual Items $2.3B $2.9B $3B $3.5B $3.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $532M $678M $745M $713M $717M
Net Income to Company $1.8B $2.2B $2.3B $2.7B $2.7B
 
Minority Interest in Earnings $1M $2M -$28M -$1M $1M
Net Income to Common Excl Extra Items $1.8B $2.2B $2.3B $2.7B $2.7B
 
Basic EPS (Cont. Ops) $4.32 $5.42 $5.69 $6.84 $6.72
Diluted EPS (Cont. Ops) $4.29 $5.39 $5.66 $6.81 $6.70
Weighted Average Basic Share $420.4M $412.8M $404.9M $401.5M $402.7M
Weighted Average Diluted Share $422.9M $415M $406.9M $403.4M $404.2M
 
EBITDA $5.1B $5.6B $6B $6.5B $7.6B
EBIT $3B $3.4B $3.8B $4.1B $4.6B
 
Revenue (Reported) $17.9B $19.7B $20.4B $22.1B $25.2B
Operating Income (Reported) $3B $3.4B $3.8B $4.1B $4.6B
Operating Income (Adjusted) $3B $3.4B $3.8B $4.1B $4.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4.7B $4.9B $5.2B $5.9B $6.3B
Revenue Growth (YoY) 15.02% 5.49% 5.71% 12.96% 7.13%
 
Cost of Revenues $3.5B $3.6B $3.7B $4.2B $4.5B
Gross Profit $1.2B $1.3B $1.5B $1.7B $1.9B
Gross Profit Margin 25.93% 26.28% 29.62% 28.64% 29.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $492M $487M $513M $747M $674M
Other Inc / (Exp) $4M -$58M -$260M -$40M --
Operating Expenses $492M $487M $513M $747M $674M
Operating Income $721M $810M $1B $941M $1.2B
 
Net Interest Expenses $83M $109M $128M $201M $223M
EBT. Incl. Unusual Items $642M $643M $644M $700M $935M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $136M $143M $175M $102M $193M
Net Income to Company $506M $500M $469M $598M $742M
 
Minority Interest in Earnings -- $1M -$24M -- --
Net Income to Common Excl Extra Items $506M $500M $469M $598M $742M
 
Basic EPS (Cont. Ops) $1.21 $1.22 $1.23 $1.49 $1.84
Diluted EPS (Cont. Ops) $1.20 $1.21 $1.22 $1.48 $1.83
Weighted Average Basic Share $417.9M $409.2M $402M $401.6M $403.1M
Weighted Average Diluted Share $420.6M $411.5M $404.2M $403.6M $404.5M
 
EBITDA $1.3B $1.4B $1.6B $1.6B $2B
EBIT $721M $810M $1B $941M $1.2B
 
Revenue (Reported) $4.7B $4.9B $5.2B $5.9B $6.3B
Operating Income (Reported) $721M $810M $1B $941M $1.2B
Operating Income (Adjusted) $721M $810M $1B $941M $1.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $17.9B $19.7B $20.4B $22.1B $25.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.1B $14.3B $14.7B $15.7B $17.9B
Gross Profit $4.8B $5.4B $5.7B $6.4B $7.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $1.9B $1.9B $2.3B $2.7B
Other Inc / (Exp) -$243M -$132M -$302M -$93M --
Operating Expenses $1.9B $1.9B $1.9B $2.3B $2.7B
Operating Income $3B $3.4B $3.8B $4.1B $4.6B
 
Net Interest Expenses $365M $378M $500M $598M $912M
EBT. Incl. Unusual Items $2.3B $2.9B $3B $3.5B $3.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $532M $678M $745M $713M $717M
Net Income to Company $1.8B $2.2B $2.3B $2.7B $2.7B
 
Minority Interest in Earnings $1M $2M -$28M -$1M $1M
Net Income to Common Excl Extra Items $1.8B $2.2B $2.3B $2.7B $2.7B
 
Basic EPS (Cont. Ops) $4.32 $5.42 $5.69 $6.84 $6.72
Diluted EPS (Cont. Ops) $4.30 $5.39 $5.66 $6.81 $6.70
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5.1B $5.6B $6B $6.5B $7.6B
EBIT $3B $3.4B $3.8B $4.1B $4.6B
 
Revenue (Reported) $17.9B $19.7B $20.4B $22.1B $25.2B
Operating Income (Reported) $3B $3.4B $3.8B $4.1B $4.6B
Operating Income (Adjusted) $3B $3.4B $3.8B $4.1B $4.6B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $19.7B $20.4B $22.1B $25.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.3B $14.7B $15.7B $17.9B --
Gross Profit $5.4B $5.7B $6.4B $7.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $1.9B $2.3B $2.7B --
Other Inc / (Exp) -$132M -$302M -$93M -$35M --
Operating Expenses $1.9B $1.9B $2.3B $2.7B --
Operating Income $3.4B $3.8B $4.1B $4.6B --
 
Net Interest Expenses $378M $500M $598M $912M --
EBT. Incl. Unusual Items $2.9B $3B $3.5B $3.4B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $678M $745M $713M $717M --
Net Income to Company $2.2B $2.3B $2.7B $2.7B --
 
Minority Interest in Earnings $2M -$28M -$1M $1M --
Net Income to Common Excl Extra Items $2.2B $2.3B $2.7B $2.7B --
 
Basic EPS (Cont. Ops) $5.42 $5.69 $6.84 $6.72 --
Diluted EPS (Cont. Ops) $5.39 $5.66 $6.81 $6.70 --
Weighted Average Basic Share $1.7B $1.6B $1.6B $1.6B --
Weighted Average Diluted Share $1.7B $1.6B $1.6B $1.6B --
 
EBITDA $5.6B $6B $6.5B $7.6B --
EBIT $3.4B $3.8B $4.1B $4.6B --
 
Revenue (Reported) $19.7B $20.4B $22.1B $25.2B --
Operating Income (Reported) $3.4B $3.8B $4.1B $4.6B --
Operating Income (Adjusted) $3.4B $3.8B $4.1B $4.6B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $125M $376M $468M $422M $310M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.3B $2.5B $2.6B $3.3B $3.4B
Inventory $135M $164M $173M $206M $225M
Prepaid Expenses -- -- -- -- --
Other Current Assets $270M $284M $303M $467M --
Total Current Assets $3.1B $3.6B $3.8B $4.8B $4.9B
 
Property Plant And Equipment $14.9B $16.2B $17.4B $20.3B $21.3B
Long-Term Investments $780M $926M $1B $1.3B $1.3B
Goodwill $9B $9.3B $9.3B $13.4B --
Other Intangibles $898M $827M $778M $4.2B --
Other Long-Term Assets $1.3B $1.4B $1.4B $2B --
Total Assets $29.6B $31.8B $33.2B $45.2B $46.4B
 
Accounts Payable $1.4B $1.8B $1.7B $2B $1.9B
Accrued Expenses $1.4B $1.6B $1.6B $2.2B --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.1B $4.4B $4.2B $6.3B $5.5B
 
Long-Term Debt $13.2B $15B $16.3B $23.4B $23B
Capital Leases -- -- -- -- --
Total Liabilities $22.5B $25B $26.3B $37B $36.4B
 
Common Stock $6M $6M $6M $6M $6M
Other Common Equity Adj $17M -$69M -$37M -$115M --
Common Equity $7.1B $6.8B $6.9B $8.3B $10B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2M $15M -$7M $2M $1M
Total Equity $7.1B $6.9B $6.9B $8.3B $10B
 
Total Liabilities and Equity $29.6B $31.8B $33.2B $45.2B $46.4B
Cash and Short Terms $125M $376M $468M $422M $310M
Total Debt $13.9B $15.4B $16.7B $24.8B $23.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $125M $376M $468M $422M $310M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.3B $2.5B $2.6B $3.3B $3.4B
Inventory $135M $164M $173M $206M $225M
Prepaid Expenses -- -- -- -- --
Other Current Assets $270M $284M $303M $467M --
Total Current Assets $3.1B $3.6B $3.8B $4.8B $4.9B
 
Property Plant And Equipment $14.9B $16.2B $17.4B $20.3B $21.3B
Long-Term Investments $780M $926M $1B $1.3B $1.3B
Goodwill $9B $9.3B $9.3B $13.4B --
Other Intangibles $898M $827M $778M $4.2B --
Other Long-Term Assets $1.3B $1.4B $1.4B $2B --
Total Assets $29.6B $31.8B $33.2B $45.2B $46.4B
 
Accounts Payable $1.4B $1.8B $1.7B $2B $1.9B
Accrued Expenses $1.4B $1.6B $1.6B $2.2B --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.1B $4.4B $4.2B $6.3B $5.5B
 
Long-Term Debt $13.2B $15B $16.3B $23.4B $23B
Capital Leases -- -- -- -- --
Total Liabilities $22.5B $25B $26.3B $37B $36.4B
 
Common Stock $6M $6M $6M $6M $6M
Other Common Equity Adj $17M -$69M -$37M -$115M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2M $15M -$7M $2M $1M
Total Equity $7.1B $6.9B $6.9B $8.3B $10B
 
Total Liabilities and Equity $29.6B $31.8B $33.2B $45.2B $46.4B
Cash and Short Terms $125M $376M $468M $422M $310M
Total Debt $13.9B $15.4B $16.7B $24.8B $23.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.8B $2.2B $2.3B $2.7B $2.7B
Depreciation & Amoritzation $2.1B $2.2B $2.2B $2.4B $3B
Stock-Based Compensation $108M $84M $93M $118M $169M
Change in Accounts Receivable $28M -$329M -$161M -$313M -$511M
Change in Inventories -- -- -- -- --
Cash From Operations $4.3B $4.5B $4.7B $5.4B $6B
 
Capital Expenditures $1.9B $2.6B $2.9B $3.2B $3.2B
Cash Acquisitions $75M $377M $170M $7.5B $395M
Cash From Investing -$1.9B -$3.1B -$3.1B -$10.6B -$3.6B
 
Dividends Paid (Ex Special Dividend) $970M $1.1B $1.1B $1.2B $1.3B
Special Dividend Paid
Long-Term Debt Issued $7.9B $8.7B $21.3B $24.6B --
Long-Term Debt Repaid -$8.4B -$7.3B -$20.4B -$17.9B --
Repurchase of Common Stock $1.4B $1.5B $1.3B $262M --
Other Financing Activities -$190M -$43M -$42M -$134M --
Cash From Financing -$2.9B -$1.2B -$1.5B $5.2B -$2.7B
 
Beginning Cash (CF) $125M $376M $468M $422M $310M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$454M $251M $107M -$65M -$190M
Ending Cash (CF) -$327M $621M $578M $348M $126M
 
Levered Free Cash Flow $2.4B $1.9B $1.8B $2.2B $2.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $506M $500M $469M $598M $742M
Depreciation & Amoritzation $539M $573M $559M $686M $806M
Stock-Based Compensation $27M $13M $22M $34M $34M
Change in Accounts Receivable $84M -$228M $36M -$83M -$58M
Change in Inventories -- -- -- -- --
Cash From Operations $991M $1B $1.4B $1.5B $1.7B
 
Capital Expenditures $774M $862M $1B $1.1B $888M
Cash Acquisitions $64M $170M $31M $6.7B --
Cash From Investing -$788M -$1B -$1.1B -$7.8B -$867M
 
Dividends Paid (Ex Special Dividend) $240M $266M $281M $301M $333M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B $2.8B $4B $13.7B --
Long-Term Debt Repaid -$1.2B -$1.9B -$3.4B -$7.3B --
Repurchase of Common Stock $350M $439M $312M -- --
Other Financing Activities $17M $2M -$5M -$65M --
Cash From Financing -$214M $175M $1M $6.1B -$843M
 
Beginning Cash (CF) $125M $376M $468M $422M $310M
Foreign Exchange Rate Adjustment -- -- $3M -$7M $1M
Additions / Reductions -$11M $197M $302M -$200M -$11M
Ending Cash (CF) $114M $573M $773M $215M $300M
 
Levered Free Cash Flow $217M $187M $340M $396M $810M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.8B $2.2B $2.3B $2.7B $2.7B
Depreciation & Amoritzation $2.1B $2.2B $2.2B $2.4B $3B
Stock-Based Compensation $108M $84M $93M $118M $169M
Change in Accounts Receivable $28M -$329M -$161M -$313M -$511M
Change in Inventories -- -- -- -- --
Cash From Operations $4.3B $4.5B $4.7B $5.4B $6B
 
Capital Expenditures $1.9B $2.6B $2.9B $3.2B $3.2B
Cash Acquisitions $75M $377M $170M $7.5B $395M
Cash From Investing -$1.9B -$3.1B -$3.1B -$10.6B -$3.6B
 
Dividends Paid (Ex Special Dividend) $970M $1.1B $1.1B $1.2B $1.3B
Special Dividend Paid
Long-Term Debt Issued $7.9B $8.7B $21.3B $24.6B --
Long-Term Debt Repaid -$8.4B -$7.3B -$20.4B -$17.9B --
Repurchase of Common Stock $1.4B $1.5B $1.3B $262M --
Other Financing Activities -$190M -$43M -$42M -$134M --
Cash From Financing -$2.9B -$1.2B -$1.5B $5.2B -$2.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$454M $251M $107M -$65M -$190M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.4B $1.9B $1.8B $2.2B $2.8B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $2.2B $2.3B $2.7B $2.7B --
Depreciation & Amoritzation $2.2B $2.2B $2.4B $3B --
Stock-Based Compensation $84M $93M $118M $169M --
Change in Accounts Receivable -$329M -$161M -$313M -$511M --
Change in Inventories -- -- -- -- --
Cash From Operations $4.5B $4.7B $5.4B $6B --
 
Capital Expenditures $2.6B $2.9B $3.2B $3.2B --
Cash Acquisitions $377M $170M $7.5B $395M --
Cash From Investing -$3.1B -$3.1B -$10.6B -$3.6B --
 
Dividends Paid (Ex Special Dividend) $1.1B $1.1B $1.2B $1.3B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8.7B $21.3B $24.6B $9.1B --
Long-Term Debt Repaid -$7.3B -$20.4B -$17.9B -$9.2B --
Repurchase of Common Stock $1.5B $1.3B $262M -- --
Other Financing Activities -$43M -$42M -$134M -$63M --
Cash From Financing -$1.2B -$1.5B $5.2B -$2.7B --
 
Beginning Cash (CF) $1.7B $1.1B $1.6B $1.3B --
Foreign Exchange Rate Adjustment -$6M $3M -$9M $6M --
Additions / Reductions $251M $107M -$65M -$190M --
Ending Cash (CF) $1.9B $1.3B $1.5B $1.1B --
 
Levered Free Cash Flow $1.9B $1.8B $2.2B $2.8B --

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Sell
47
Is NVDA Stock a Buy?

Market Cap: $4.3T
P/E Ratio: 36x

Sell
49
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 35x

Sell
42
Is GOOGL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
83
SLNO alert for Apr 7

Soleno Therapeutics, Inc. [SLNO] is up 0.23% over the past day.

Sell
36
AXTI alert for Apr 7

AXT, Inc. [AXTI] is up 7.79% over the past day.

Buy
69
AEHR alert for Apr 7

Aehr Test Systems [AEHR] is down 2.97% over the past day.

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

Show me the best stock