Financhill
Buy
57

WM Quote, Financials, Valuation and Earnings

Last price:
$216.33
Seasonality move :
5.39%
Day range:
$216.28 - $218.43
52-week range:
$194.11 - $242.58
Dividend yield:
1.53%
P/E ratio:
34.09x
P/S ratio:
3.53x
P/B ratio:
9.16x
Volume:
4.2M
Avg. volume:
2.2M
1-year change:
5.26%
Market cap:
$87.2B
Revenue:
$22.1B
EPS (TTM):
$6.35
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $15.2B $17.9B $19.7B $20.4B $22.1B
Revenue Growth (YoY) -1.53% 17.83% 9.85% 3.7% 8.01%
 
Cost of Revenues $11B $13.1B $14.3B $14.7B $15.7B
Gross Profit $4.2B $4.8B $5.4B $5.7B $6.4B
Gross Profit Margin 27.64% 26.89% 27.24% 28.15% 29.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.9B $1.9B $1.9B $2.3B
Other Inc / (Exp) -$160M -$243M -$132M -$302M -$93M
Operating Expenses $1.7B $1.8B $1.9B $1.9B $2.3B
Operating Income $2.5B $3B $3.4B $3.8B $4.1B
 
Net Interest Expenses $425M $365M $378M $500M $598M
EBT. Incl. Unusual Items $1.9B $2.3B $2.9B $3B $3.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $397M $532M $678M $745M $713M
Net Income to Company $1.5B $1.8B $2.2B $2.3B $2.7B
 
Minority Interest in Earnings -- $1M $2M -$28M -$1M
Net Income to Common Excl Extra Items $1.5B $1.8B $2.2B $2.3B $2.7B
 
Basic EPS (Cont. Ops) $3.54 $4.32 $5.42 $5.69 $6.84
Diluted EPS (Cont. Ops) $3.52 $4.29 $5.39 $5.66 $6.81
Weighted Average Basic Share $423M $420.4M $412.8M $404.9M $401.5M
Weighted Average Diluted Share $425.1M $422.9M $415M $406.9M $403.4M
 
EBITDA $4.3B $5.1B $5.6B $6B $6.5B
EBIT $2.5B $3B $3.4B $3.8B $4.1B
 
Revenue (Reported) $15.2B $17.9B $19.7B $20.4B $22.1B
Operating Income (Reported) $2.5B $3B $3.4B $3.8B $4.1B
Operating Income (Adjusted) $2.5B $3B $3.4B $3.8B $4.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.7B $5.1B $5.2B $5.6B $6.4B
Revenue Growth (YoY) 20.82% 8.79% 2.42% 7.91% 14.87%
 
Cost of Revenues $3.4B $3.7B $3.7B $4B $4.6B
Gross Profit $1.2B $1.4B $1.5B $1.7B $1.9B
Gross Profit Margin 26.62% 27.9% 28.68% 29.45% 29.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $469M $473M $470M $525M $665M
Other Inc / (Exp) $20M -$24M -$22M -$1M --
Operating Expenses $469M $473M $470M $525M $665M
Operating Income $773M $943M $1B $1.1B $1.2B
 
Net Interest Expenses $87M $91M $127M $131M $225M
EBT. Incl. Unusual Items $706M $828M $872M $995M $775M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $167M $189M $210M $235M $172M
Net Income to Company $539M $639M $662M $760M $603M
 
Minority Interest in Earnings $1M -- -$1M -- --
Net Income to Common Excl Extra Items $539M $639M $662M $760M $603M
 
Basic EPS (Cont. Ops) $1.28 $1.55 $1.64 $1.89 $1.50
Diluted EPS (Cont. Ops) $1.27 $1.54 $1.63 $1.88 $1.49
Weighted Average Basic Share $419.5M $412M $404M $401.5M $403M
Weighted Average Diluted Share $422M $414.3M $405.9M $403.2M $404.3M
 
EBITDA $1.3B $1.5B $1.6B $1.7B $2B
EBIT $773M $943M $1B $1.1B $1.2B
 
Revenue (Reported) $4.7B $5.1B $5.2B $5.6B $6.4B
Operating Income (Reported) $773M $943M $1B $1.1B $1.2B
Operating Income (Adjusted) $773M $943M $1B $1.1B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $17.3B $19.4B $20.1B $21.4B $24.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.6B $14.2B $14.6B $15.1B $17.6B
Gross Profit $4.7B $5.3B $5.5B $6.3B $7.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $1.9B $1.9B $2B $2.8B
Other Inc / (Exp) -$224M -$70M -$100M -$313M --
Operating Expenses $1.9B $1.9B $1.9B $2B $2.8B
Operating Income $2.9B $3.3B $3.6B $4.2B $4.4B
 
Net Interest Expenses $379M $352M $481M $525M $890M
EBT. Incl. Unusual Items $2.3B $2.9B $3B $3.4B $3.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $505M $671M $713M $786M $626M
Net Income to Company $1.7B $2.2B $2.3B $2.6B $2.6B
 
Minority Interest in Earnings $1M $1M -$3M -$25M $1M
Net Income to Common Excl Extra Items $1.7B $2.2B $2.3B $2.6B $2.6B
 
Basic EPS (Cont. Ops) $4.15 $5.41 $5.68 $6.58 $6.37
Diluted EPS (Cont. Ops) $4.13 $5.38 $5.66 $6.55 $6.35
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.9B $5.5B $5.8B $6.5B $7.3B
EBIT $2.9B $3.3B $3.6B $4.2B $4.4B
 
Revenue (Reported) $17.3B $19.4B $20.1B $21.4B $24.8B
Operating Income (Reported) $2.9B $3.3B $3.6B $4.2B $4.4B
Operating Income (Adjusted) $2.9B $3.3B $3.6B $4.2B $4.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $13.3B $14.8B $15.2B $16.2B $18.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.6B $10.7B $11B $11.4B $13.4B
Gross Profit $3.6B $4.1B $4.2B $4.7B $5.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.5B $1.4B $1.5B $2B
Other Inc / (Exp) -$247M -$74M -$42M -$53M -$35M
Operating Expenses $1.4B $1.5B $1.4B $1.5B $2B
Operating Income $2.2B $2.6B $2.8B $3.2B $3.4B
 
Net Interest Expenses $282M $269M $372M $397M $689M
EBT. Incl. Unusual Items $1.7B $2.3B $2.4B $2.8B $2.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $396M $535M $570M $611M $524M
Net Income to Company $1.3B $1.7B $1.8B $2.1B $2B
 
Minority Interest in Earnings $1M $1M -$4M -$1M $1M
Net Income to Common Excl Extra Items $1.3B $1.7B $1.8B $2.1B $2B
 
Basic EPS (Cont. Ops) $3.11 $4.20 $4.46 $5.35 $4.88
Diluted EPS (Cont. Ops) $3.10 $4.18 $4.45 $5.33 $4.86
Weighted Average Basic Share $1.3B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.3B $1.2B $1.2B $1.2B $1.2B
 
EBITDA $3.8B $4.2B $4.4B $4.9B $5.6B
EBIT $2.2B $2.6B $2.8B $3.2B $3.4B
 
Revenue (Reported) $13.3B $14.8B $15.2B $16.2B $18.9B
Operating Income (Reported) $2.2B $2.6B $2.8B $3.2B $3.4B
Operating Income (Adjusted) $2.2B $2.6B $2.8B $3.2B $3.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $581M $125M $376M $468M $422M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.1B $2.3B $2.5B $2.6B $3.3B
Inventory $124M $135M $164M $173M $206M
Prepaid Expenses -- -- -- -- --
Other Current Assets $239M $270M $284M $303M $467M
Total Current Assets $3.5B $3.1B $3.6B $3.8B $4.8B
 
Property Plant And Equipment $14.6B $14.9B $16.2B $17.4B $20.3B
Long-Term Investments $773M $780M $926M $1B $1.3B
Goodwill $9B $9B $9.3B $9.3B $13.4B
Other Intangibles $1B $898M $827M $778M $4.2B
Other Long-Term Assets $1.2B $1.3B $1.4B $1.4B $2B
Total Assets $29.7B $29.6B $31.8B $33.2B $45.2B
 
Accounts Payable $1.1B $1.4B $1.8B $1.7B $2B
Accrued Expenses $1.3B $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 $3.6B $4.1B $4.4B $4.2B $6.3B
 
Long-Term Debt $13.7B $13.2B $15B $16.3B $23.4B
Capital Leases -- -- -- -- --
Total Liabilities $22.2B $22.5B $25B $26.3B $37B
 
Common Stock $6M $6M $6M $6M $6M
Other Common Equity Adj $39M $17M -$69M -$37M -$115M
Common Equity $7.5B $7.1B $6.8B $6.9B $8.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2M $2M $15M -$7M $2M
Total Equity $7.5B $7.1B $6.9B $6.9B $8.3B
 
Total Liabilities and Equity $29.7B $29.6B $31.8B $33.2B $45.2B
Cash and Short Terms $581M $125M $376M $468M $422M
Total Debt $14.3B $13.9B $15.4B $16.7B $24.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $132M $181M $175M $618M $235M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.3B $2.5B $2.6B $2.8B $3.4B
Inventory $132M $159M $175M $184M $223M
Prepaid Expenses -- -- -- -- --
Other Current Assets $267M $292M $320M $336M --
Total Current Assets $3.2B $3.3B $3.6B $4.3B $4.8B
 
Property Plant And Equipment $14.1B $14.7B $16.2B $17.9B $20.1B
Long-Term Investments $772M $967M $966M $981M $1.3B
Goodwill $9B $9.1B $9.4B $9.8B --
Other Intangibles $919M $847M $779M $742M --
Other Long-Term Assets $1.2B $1.3B $1.4B $1.5B --
Total Assets $28.8B $29.8B $31.9B $34.7B $45.6B
 
Accounts Payable $1.5B $1.5B $1.7B $1.9B $2.1B
Accrued Expenses $1.5B $1.5B $1.6B $1.7B --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.1B $3.8B $4.2B $4.8B $5.7B
 
Long-Term Debt $12.4B $13.8B $15.1B $16B $22.5B
Capital Leases -- -- -- -- --
Total Liabilities $21.7B $22.8B $25B $26.8B $36.1B
 
Common Stock $6M $6M $6M $6M $6M
Other Common Equity Adj $12M -$92M -$58M -$76M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2M $2M $16M -$7M $1M
Total Equity $7.2B $7B $7B $8B $9.5B
 
Total Liabilities and Equity $28.8B $29.8B $31.9B $34.7B $45.6B
Cash and Short Terms $132M $181M $175M $618M $235M
Total Debt $13B $14.1B $15.4B $16.7B $23.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.5B $1.8B $2.2B $2.3B $2.7B
Depreciation & Amoritzation $1.8B $2.1B $2.2B $2.2B $2.4B
Stock-Based Compensation $94M $108M $84M $93M $118M
Change in Accounts Receivable -$179M $28M -$329M -$161M -$313M
Change in Inventories -- -- -- -- --
Cash From Operations $3.4B $4.3B $4.5B $4.7B $5.4B
 
Capital Expenditures $1.6B $1.9B $2.6B $2.9B $3.2B
Cash Acquisitions $4.1B $75M $377M $170M $7.5B
Cash From Investing -$4.8B -$1.9B -$3.1B -$3.1B -$10.6B
 
Dividends Paid (Ex Special Dividend) $927M $970M $1.1B $1.1B $1.2B
Special Dividend Paid
Long-Term Debt Issued $9.4B $7.9B $8.7B $21.3B $24.6B
Long-Term Debt Repaid -$9.6B -$8.4B -$7.3B -$20.4B -$17.9B
Repurchase of Common Stock $402M $1.4B $1.5B $1.3B $262M
Other Financing Activities -$84M -$190M -$43M -$42M -$134M
Cash From Financing -$1.6B -$2.9B -$1.2B -$1.5B $5.2B
 
Beginning Cash (CF) $581M $125M $376M $468M $422M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3B -$454M $251M $107M -$65M
Ending Cash (CF) -$2.4B -$327M $621M $578M $348M
 
Levered Free Cash Flow $1.8B $2.4B $1.9B $1.8B $2.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $539M $639M $662M $760M $603M
Depreciation & Amoritzation $546M $532M $551M $591M $764M
Stock-Based Compensation $36M $20M $24M $27M $43M
Change in Accounts Receivable -$32M -$13M -$92M -$103M -$130M
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $1.2B $1.3B $1.4B $1.6B
 
Capital Expenditures $464M $757M $673M $781M $776M
Cash Acquisitions $1M $197M $21M $539M $29M
Cash From Investing -$398M -$936M -$668M -$480M -$784M
 
Dividends Paid (Ex Special Dividend) $241M $267M $283M $301M $332M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.7B $556M $6B $1.7B --
Long-Term Debt Repaid -$4.9B -$746M -$5.9B -$1.9B --
Repurchase of Common Stock $500M $541M $370M -- --
Other Financing Activities $36M -$4M -$3M -$11M --
Cash From Financing -$876M -$984M -$606M -$439M -$1B
 
Beginning Cash (CF) $132M $181M $175M $618M $235M
Foreign Exchange Rate Adjustment -$2M -$7M -$2M $2M -$3M
Additions / Reductions -$92M -$745M -$13M $441M -$244M
Ending Cash (CF) $38M -$571M $160M $1.1B -$12M
 
Levered Free Cash Flow $720M $425M $590M $577M $816M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.7B $2.2B $2.3B $2.6B $2.6B
Depreciation & Amoritzation $2B $2.1B $2.2B $2.3B $2.9B
Stock-Based Compensation $101M $98M $84M $106M $169M
Change in Accounts Receivable -$311M -$17M -$425M -$194M -$536M
Change in Inventories -- -- -- -- --
Cash From Operations $4.1B $4.5B $4.4B $5.3B $5.9B
 
Capital Expenditures $1.5B $2.5B $2.7B $3.2B $3.5B
Cash Acquisitions $4.1B $271M $309M $813M $7.1B
Cash From Investing -$4.7B -$2.8B -$3B -$3.9B -$10.5B
 
Dividends Paid (Ex Special Dividend) $961M $1.1B $1.1B $1.2B $1.3B
Special Dividend Paid
Long-Term Debt Issued $13.2B $7.4B $20.1B $14.9B --
Long-Term Debt Repaid -$11.1B -$6.6B -$18.9B -$14B --
Repurchase of Common Stock $1B $1.4B $1.4B $574M --
Other Financing Activities -$210M -$28M -$35M -$74M --
Cash From Financing -$1M -$1.6B -$1.4B -$902M $4.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$608M $43M $2M $437M -$379M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.6B $2B $1.7B $2.1B $2.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.3B $1.7B $1.8B $2.1B $2B
Depreciation & Amoritzation $1.6B $1.6B $1.6B $1.7B $2.2B
Stock-Based Compensation $81M $71M $71M $84M $135M
Change in Accounts Receivable -$56M -$101M -$197M -$230M -$453M
Change in Inventories -- -- -- -- --
Cash From Operations $3.3B $3.5B $3.3B $3.9B $4.3B
 
Capital Expenditures $1.1B $1.7B $1.9B $2.1B $2.3B
Cash Acquisitions $11M $207M $139M $782M $395M
Cash From Investing -$1.1B -$2B -$2B -$2.8B -$2.7B
 
Dividends Paid (Ex Special Dividend) $730M $811M $855M $909M $1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.4B $5.9B $17.3B $10.9B $9.1B
Long-Term Debt Repaid -$7.2B -$5.4B -$17B -$10.6B -$9.2B
Repurchase of Common Stock $1B $1.1B $990M $262M --
Other Financing Activities -$207M -$45M -$37M -$69M -$63M
Cash From Financing -$2.7B -$1.4B -$1.5B -$903M -$1.8B
 
Beginning Cash (CF) $872M $1.3B $681M $1.2B $980M
Foreign Exchange Rate Adjustment $2M -$6M -- -$2M $5M
Additions / Reductions -$443M $54M -$195M $135M -$179M
Ending Cash (CF) $431M $1.3B $486M $1.3B $806M
 
Levered Free Cash Flow $2.2B $1.8B $1.5B $1.8B $2B

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

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

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
57
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 38x

Alerts

Sell
1
LW alert for Dec 20

Lamb Weston Holdings, Inc. [LW] is down 25.96% over the past day.

Buy
54
BMRN alert for Dec 20

BioMarin Pharmaceutical, Inc. [BMRN] is up 17.79% over the past day.

Buy
82
RKLB alert for Dec 20

Rocket Lab Corp. [RKLB] is up 17.72% over the past day.

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

Show me the best stock