Financhill
Buy
58

WMB Quote, Financials, Valuation and Earnings

Last price:
$57.85
Seasonality move :
0.5%
Day range:
$57.04 - $59.74
52-week range:
$39.34 - $61.67
Dividend yield:
3.37%
P/E ratio:
30.68x
P/S ratio:
6.48x
P/B ratio:
5.60x
Volume:
8.7M
Avg. volume:
7.9M
1-year change:
45.12%
Market cap:
$69.7B
Revenue:
$10.5B
EPS (TTM):
$1.86
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.7B $10.6B $11B $10.9B $10.5B
Revenue Growth (YoY) -5.88% 37.67% 3.18% -0.53% -3.7%
 
Cost of Revenues $3.3B $5.9B $5.5B $4.1B $4.3B
Gross Profit $4.4B $4.8B $5.5B $6.8B $6.2B
Gross Profit Margin 56.81% 44.73% 50.15% 62.36% 58.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $466M $558M $636M $665M $708M
Other Inc / (Exp) -$1.1B $614M $656M $1.4B $944M
Operating Expenses $1.8B $2.1B $2.5B $2.6B $2.8B
Operating Income $2.6B $2.6B $3B $4.2B $3.3B
 
Net Interest Expenses $1.2B $1.2B $1.1B $1.2B $1.3B
EBT. Incl. Unusual Items $277M $2.1B $2.5B $4.4B $3B
Earnings of Discontinued Ops. -- -- -- -$97M --
Income Tax Expense $79M $511M $425M $1B $640M
Net Income to Company $198M $1.6B $2.1B $3.3B $2.3B
 
Minority Interest in Earnings $13M -$45M -$68M -$124M -$121M
Net Income to Common Excl Extra Items $211M $1.5B $2B $3.2B $2.2B
 
Basic EPS (Cont. Ops) $0.17 $1.25 $1.68 $2.61 $1.82
Diluted EPS (Cont. Ops) $0.17 $1.24 $1.67 $2.60 $1.82
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.2B
 
EBITDA $3.2B $5.1B $5.7B $7.7B $6.6B
EBIT $1.4B $3.3B $3.7B $5.6B $4.4B
 
Revenue (Reported) $7.7B $10.6B $11B $10.9B $10.5B
Operating Income (Reported) $2.6B $2.6B $3B $4.2B $3.3B
Operating Income (Adjusted) $1.4B $3.3B $3.7B $5.6B $4.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.6B $2.5B $3.1B $2.8B $3B
Revenue Growth (YoY) 36.54% -3.37% 22.07% -10.06% 10%
 
Cost of Revenues $1.4B $1.3B $1.1B $1.1B $1.2B
Gross Profit $1.2B $1.2B $2B $1.7B $1.8B
Gross Profit Margin 46.75% 47.27% 63.88% 61.06% 59.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $123M $154M $176M $186M $194M
Other Inc / (Exp) $131M $142M $175M $192M $177M
Operating Expenses $482M $539M $608M $680M $726M
Operating Income $739M $654M $1.4B $1B $1.1B
 
Net Interest Expenses $294M $286M $294M $349M $349M
EBT. Incl. Unusual Items $576M $510M $1.2B $855M $922M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $141M $118M $284M $193M $193M
Net Income to Company $435M $392M $957M $662M $729M
 
Minority Interest in Earnings -$9M -$12M -$30M -$30M -$38M
Net Income to Common Excl Extra Items $426M $380M $927M $632M $691M
 
Basic EPS (Cont. Ops) $0.35 $0.31 $0.76 $0.52 $0.57
Diluted EPS (Cont. Ops) $0.35 $0.31 $0.76 $0.52 $0.56
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.2B
 
EBITDA $1.3B $1.3B $2B $1.8B $1.9B
EBIT $870M $796M $1.5B $1.2B $1.3B
 
Revenue (Reported) $2.6B $2.5B $3.1B $2.8B $3B
Operating Income (Reported) $739M $654M $1.4B $1B $1.1B
Operating Income (Adjusted) $870M $796M $1.5B $1.2B $1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8.4B $10.5B $11.5B $10.6B $10.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.9B $5.8B $5.2B $4.1B $4.5B
Gross Profit $4.5B $4.7B $6.3B $6.5B $6.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $476M $589M $658M $675M $716M
Other Inc / (Exp) $105M $625M $689M $1.4B $929M
Operating Expenses $1.8B $2.2B $2.6B $2.7B $2.9B
Operating Income $2.7B $2.5B $3.7B $3.8B $3.4B
 
Net Interest Expenses $1.2B $1.2B $1.1B $1.2B $1.3B
EBT. Incl. Unusual Items $1.6B $2B $3.3B $4B $3.1B
Earnings of Discontinued Ops. -- -- -- -$97M --
Income Tax Expense $424M $488M $591M $914M $640M
Net Income to Company $1.2B $1.5B $2.7B $3B $2.4B
 
Minority Interest in Earnings -$49M -$48M -$86M -$124M -$129M
Net Income to Common Excl Extra Items $1.2B $1.5B $2.6B $2.9B $2.3B
 
Basic EPS (Cont. Ops) $0.94 $1.21 $2.13 $2.38 $1.87
Diluted EPS (Cont. Ops) $0.94 $1.20 $2.12 $2.37 $1.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.5B $5.1B $6.4B $7.4B $6.7B
EBIT $2.8B $3.2B $4.4B $5.3B $4.4B
 
Revenue (Reported) $8.4B $10.5B $11.5B $10.6B $10.8B
Operating Income (Reported) $2.7B $2.5B $3.7B $3.8B $3.4B
Operating Income (Adjusted) $2.8B $3.2B $4.4B $5.3B $4.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.6B $2.5B $3.1B $2.8B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.3B $1.1B $1.1B $1.2B
Gross Profit $1.2B $1.2B $2B $1.7B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $123M $154M $176M $186M $194M
Other Inc / (Exp) $131M $142M $175M $192M $177M
Operating Expenses $482M $539M $608M $680M $726M
Operating Income $739M $654M $1.4B $1B $1.1B
 
Net Interest Expenses $294M $286M $294M $349M $349M
EBT. Incl. Unusual Items $576M $510M $1.2B $855M $922M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $141M $118M $284M $193M $193M
Net Income to Company $435M $392M $957M $662M $729M
 
Minority Interest in Earnings -$9M -$12M -$30M -$30M -$38M
Net Income to Common Excl Extra Items $426M $380M $927M $632M $691M
 
Basic EPS (Cont. Ops) $0.35 $0.31 $0.76 $0.52 $0.57
Diluted EPS (Cont. Ops) $0.35 $0.31 $0.76 $0.52 $0.56
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.2B
 
EBITDA $1.3B $1.3B $2B $1.8B $1.9B
EBIT $870M $796M $1.5B $1.2B $1.3B
 
Revenue (Reported) $2.6B $2.5B $3.1B $2.8B $3B
Operating Income (Reported) $739M $654M $1.4B $1B $1.1B
Operating Income (Adjusted) $870M $796M $1.5B $1.2B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $142M $1.7B $152M $2.2B $60M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $999M $2B $1.8B $1.7B $1.9B
Inventory $136M $379M $320M $274M $279M
Prepaid Expenses -- -- -- -- --
Other Current Assets $149M $211M $279M $195M $192M
Total Current Assets $1.4B $4.5B $3.8B $4.5B $2.7B
 
Property Plant And Equipment $28.9B $29.3B $30.9B $34.3B $38.7B
Long-Term Investments $5.2B $5.1B $5.1B $4.6B $4.1B
Goodwill -- -- -- $463M $466M
Other Intangibles $7.4B $7.4B $7.4B $7.1B $6.7B
Other Long-Term Assets $1.2B $1.3B $1.3B $1.6B $1.8B
Total Assets $44.2B $47.6B $48.4B $52.6B $54.5B
 
Accounts Payable $482M $1.7B $2.3B $1.4B $1.6B
Accrued Expenses $420M $491M $513M $322M $350M
Current Portion Of Long-Term Debt $893M $2B $627M $2.3B $1.7B
Current Portion Of Capital Lease Obligations $28M $23M $25M $24M $26M
Other Current Liabilities $304M $478M $820M $581M $602M
Total Current Liabilities $2.3B $5B $4.9B $5.8B $5.3B
 
Long-Term Debt $21.5B $21.7B $21.9B $23.4B $24.7B
Capital Leases -- -- -- -- --
Total Liabilities $29.6B $33.5B $34.4B $37.7B $39.7B
 
Common Stock $1.3B $1.3B $1.3B $1.3B $1.3B
Other Common Equity Adj -$96M -$33M -$24M -- $76M
Common Equity $11.7B $11.4B $11.5B $12.4B $12.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.8B $2.7B $2.6B $2.5B $2.4B
Total Equity $14.6B $14.1B $14B $14.9B $14.8B
 
Total Liabilities and Equity $44.2B $47.6B $48.4B $52.6B $54.5B
Cash and Short Terms $142M $1.7B $152M $2.2B $60M
Total Debt $22.3B $23.7B $22.9B $26.4B $26.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.1B $604M $477M $667M $100M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $2B $1.5B $1.2B $1.4B
Inventory $144M $201M $244M $239M $249M
Prepaid Expenses -- -- -- -- --
Other Current Assets $169M $272M $269M $176M $224M
Total Current Assets $2.5B $3.2B $2.8B $2.6B $2.5B
 
Property Plant And Equipment $29.1B $29.2B $32.1B $36.5B $39.2B
Long-Term Investments $5.1B $5.1B $5.1B $4.6B $4.3B
Goodwill -- -- -- -- --
Other Intangibles $7.4B -- -- -- --
Other Long-Term Assets $1.2B $1.3B $1.4B $1.6B $1.8B
Total Assets $45.3B $46B $48.9B $52.7B $54.9B
 
Accounts Payable $538M $1.6B $1.3B $1B $1.6B
Accrued Expenses $855M $1.1B $955M $1.1B --
Current Portion Of Long-Term Debt -- -- $1.6B $2.8B $3B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $180M $75M $1.4B
Total Current Liabilities $3.5B $4.3B $4B $5B $6.3B
 
Long-Term Debt $21.1B $20.8B $22.8B $24.1B $24.1B
Capital Leases -- -- -- -- --
Total Liabilities $30.8B $32.1B $34.6B $37.8B $40.1B
 
Common Stock $1.3B $1.3B $1.3B $1.3B $1.3B
Other Common Equity Adj -$100M -$28M -$3M $10M $76M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.8B $2.7B $2.5B $2.5B $2.4B
Total Equity $14.5B $14B $14.3B $14.9B $14.9B
 
Total Liabilities and Equity $45.3B $46B $48.9B $52.7B $54.9B
Cash and Short Terms $1.1B $604M $477M $667M $100M
Total Debt $23.2B $22.4B $24.4B $26.9B $27.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $198M $1.6B $2.1B $3.3B $2.3B
Depreciation & Amoritzation $1.7B $1.8B $2B $2.1B $2.2B
Stock-Based Compensation $52M $81M $73M $77M $99M
Change in Accounts Receivable -$2M -$545M -$733M $1.1B -$169M
Change in Inventories -$28M -$139M -$110M $13M -$9M
Cash From Operations $3.5B $3.9B $4.9B $5.9B $5B
 
Capital Expenditures $1.3B $1.2B $2.3B $2.6B $2.7B
Cash Acquisitions -$325M -$266M -$1.1B -$1.4B -$2.2B
Cash From Investing -$1.6B -$1.5B -$3.4B -$3.9B -$4.9B
 
Dividends Paid (Ex Special Dividend) -$1.9B -$2B -$2.1B -$2.2B -$2.3B
Special Dividend Paid
Long-Term Debt Issued $3.9B $2.2B $1.8B $2.8B $3.6B
Long-Term Debt Repaid -$3.8B -$894M -$2.9B -$634M -$2.9B
Repurchase of Common Stock -- -- -$9M -$130M --
Other Financing Activities -$211M -$220M -$240M -$239M -$274M
Cash From Financing -$2.1B -$942M -$3B -$49M -$2.2B
 
Beginning Cash (CF) $289M $142M $1.7B $152M $2.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$147M $1.5B -$1.5B $2B -$2.1B
Ending Cash (CF) $142M $1.7B $152M $2.2B $60M
 
Levered Free Cash Flow $2.2B $2.7B $2.6B $3.4B $2.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $435M $392M $957M $662M $729M
Depreciation & Amoritzation $438M $498M $506M -- --
Stock-Based Compensation $20M $21M $17M $24M $30M
Change in Accounts Receivable -$59M -$3M $1.3B $314M $82M
Change in Inventories -$8M $178M $27M $34M $28M
Cash From Operations $915M $1.1B $1.5B $1.2B $1.4B
 
Capital Expenditures $261M $297M $552M $544M $1B
Cash Acquisitions -$14M -$56M -$1.1B -$1.9B -$164M
Cash From Investing -$257M -$360M -$1.6B -$2.4B -$1.2B
 
Dividends Paid (Ex Special Dividend) -$498M -$518M -$546M -$579M -$610M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $897M $3M $1.5B $2.1B $1.5B
Long-Term Debt Repaid -$5M -$1.3B -$7M -$1B -$853M
Repurchase of Common Stock -- -- -$74M -- --
Other Financing Activities -$71M -$64M -$76M -$71M -$130M
Cash From Financing $326M -$1.8B $450M -$281M -$223M
 
Beginning Cash (CF) $142M $1.7B $152M $2.2B $60M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $984M -$1.1B $325M -$1.5B $40M
Ending Cash (CF) $1.1B $604M $477M $667M $100M
 
Levered Free Cash Flow $654M $785M $962M $690M $421M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.2B $1.5B $2.7B $3B $2.4B
Depreciation & Amoritzation $1.7B $1.9B $2B $2.1B --
Stock-Based Compensation $63M $82M $69M $84M $105M
Change in Accounts Receivable -$128M -$489M $539M $134M -$401M
Change in Inventories -$55M $47M -$261M $20M -$15M
Cash From Operations $3.6B $4.1B $5.3B $5.7B $5.2B
 
Capital Expenditures $1.2B $1.3B $2.5B $2.6B $3.1B
Cash Acquisitions -$309M -$308M -$2.1B -$2.2B -$458M
Cash From Investing -$1.5B -$1.6B -$4.7B -$4.7B -$3.6B
 
Dividends Paid (Ex Special Dividend) -$2B -$2B -$2.1B -$2.2B -$2.3B
Special Dividend Paid
Long-Term Debt Issued $3.1B $1.3B $3.3B $3.4B $3B
Long-Term Debt Repaid -$2.3B -$2.1B -$1.6B -$1.6B -$2.8B
Repurchase of Common Stock -- -- -$83M -$56M --
Other Financing Activities -$230M -$213M -$252M -$234M -$333M
Cash From Financing -$1.4B -$3.1B -$794M -$780M -$2.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $726M -$522M -$127M $190M -$567M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.4B $2.8B $2.8B $3.1B $2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $435M $392M $957M $662M $729M
Depreciation & Amoritzation $438M $498M $506M -- --
Stock-Based Compensation $20M $21M $17M $24M $30M
Change in Accounts Receivable -$59M -$3M $1.3B $314M $82M
Change in Inventories -$8M $178M $27M $34M $28M
Cash From Operations $915M $1.1B $1.5B $1.2B $1.4B
 
Capital Expenditures $261M $297M $552M $544M $1B
Cash Acquisitions -$14M -$56M -$1.1B -$1.9B -$164M
Cash From Investing -$257M -$360M -$1.6B -$2.4B -$1.2B
 
Dividends Paid (Ex Special Dividend) -$498M -$518M -$546M -$579M -$610M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $897M $3M $1.5B $2.1B $1.5B
Long-Term Debt Repaid -$5M -$1.3B -$7M -$1B -$853M
Repurchase of Common Stock -- -- -$74M -- --
Other Financing Activities -$71M -$64M -$76M -$71M -$130M
Cash From Financing $326M -$1.8B $450M -$281M -$223M
 
Beginning Cash (CF) $142M $1.7B $152M $2.2B $60M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $984M -$1.1B $325M -$1.5B $40M
Ending Cash (CF) $1.1B $604M $477M $667M $100M
 
Levered Free Cash Flow $654M $785M $962M $690M $421M

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

GET BETTER TRADE IDEAS

Popular

What Is a Millionaire-Maker Stock?
What Is a Millionaire-Maker Stock?

From time to time, investors will run across the term…

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 9.31% over the past day.

Buy
52
QDEL alert for May 9

QuidelOrtho [QDEL] is down 0.22% over the past day.

Buy
61
TPC alert for May 9

Tutor Perini [TPC] is up 9.61% over the past day.

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

Show me the best stock