Financhill
Sell
28

WU Quote, Financials, Valuation and Earnings

Last price:
$9.35
Seasonality move :
-0.3%
Day range:
$9.21 - $9.35
52-week range:
$7.85 - $11.95
Dividend yield:
10.05%
P/E ratio:
4.06x
P/S ratio:
0.76x
P/B ratio:
3.21x
Volume:
2.5M
Avg. volume:
8.1M
1-year change:
-11.63%
Market cap:
$3B
Revenue:
$4.2B
EPS (TTM):
$2.30
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.8B $5.1B $4.5B $4.4B $4.2B
Revenue Growth (YoY) -8.59% 5.99% -12.57% -2.67% -3.38%
 
Cost of Revenues $3B $3.1B $2.8B $2.9B $2.8B
Gross Profit $1.8B $2B $1.7B $1.5B $1.4B
Gross Profit Margin 36.82% 39.37% 37.13% 34.37% 33.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3.1M -$83.6M $210.8M $18M $700K
Operating Expenses $772.9M $804.7M $757.1M $677.6M $677.9M
Operating Income $1B $1.2B $902.6M $817.6M $726M
 
Net Interest Expenses $117.9M $104.9M $101M $105.4M $120M
EBT. Incl. Unusual Items $855.1M $935.4M $1B $745.8M $618.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $110.8M $129.6M $98M $119.8M -$315.6M
Net Income to Company $744.3M $805.8M $910.6M $626M $934.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $744.3M $805.8M $910.6M $626M $934.2M
 
Basic EPS (Cont. Ops) $1.81 $1.98 $2.35 $1.69 $2.75
Diluted EPS (Cont. Ops) $1.79 $1.97 $2.34 $1.68 $2.74
Weighted Average Basic Share $412.3M $406.8M $387.2M $370.8M $340M
Weighted Average Diluted Share $415.2M $408.9M $388.4M $371.8M $341.1M
 
EBITDA $1.2B $1.4B $1.1B $1B $905.1M
EBIT $1B $1.2B $902.6M $817.6M $726M
 
Revenue (Reported) $4.8B $5.1B $4.5B $4.4B $4.2B
Operating Income (Reported) $1B $1.2B $902.6M $817.6M $726M
Operating Income (Adjusted) $1B $1.2B $902.6M $817.6M $726M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.1B $1.1B $1B $1B
Revenue Growth (YoY) 2.29% -15.31% 0.75% -5.65% -0.43%
 
Cost of Revenues $771.4M $682.1M $733.2M $696.6M $684.5M
Gross Profit $513.4M $406M $363.1M $337.8M $345.5M
Gross Profit Margin 39.96% 37.31% 33.12% 32.66% 33.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.8M -$17.8M $16.8M $200K --
Operating Expenses $194.9M $174.8M $152.1M $172.9M $143.6M
Operating Income $318.5M $231.2M $211M $164.9M $201.9M
 
Net Interest Expenses $25.6M $25.2M $27.1M $32.2M $37M
EBT. Incl. Unusual Items $291.5M $193.7M $204.3M $135.7M $167.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $58.8M $19.8M $33.3M -$129.1M $28M
Net Income to Company $232.7M $173.9M $171M $264.8M $139.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $232.7M $173.9M $171M $264.8M $139.6M
 
Basic EPS (Cont. Ops) $0.57 $0.45 $0.46 $0.78 $0.43
Diluted EPS (Cont. Ops) $0.57 $0.45 $0.46 $0.78 $0.43
Weighted Average Basic Share $406.3M $386.5M $373.9M $338.3M $322.1M
Weighted Average Diluted Share $408M $387.6M $375M $339.5M $322.8M
 
EBITDA $369.8M $276M $257M $207.9M $243.2M
EBIT $318.5M $231.2M $211M $164.9M $201.9M
 
Revenue (Reported) $1.3B $1.1B $1.1B $1B $1B
Operating Income (Reported) $318.5M $231.2M $211M $164.9M $201.9M
Operating Income (Adjusted) $318.5M $231.2M $211M $164.9M $201.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.1B $4.7B $4.4B $4.2B $4.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.2B $2.8B $2.9B $2.8B $2.7B
Gross Profit $1.9B $1.8B $1.5B $1.4B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $26.5M $15.9M $96M $9.5M --
Operating Expenses $851.1M $716.4M $699.5M $694.6M $607.9M
Operating Income $1.1B $1.1B $809.4M $707M $750.2M
 
Net Interest Expenses $107.1M $100.4M $105.4M $115.7M $136.8M
EBT. Incl. Unusual Items $953.5M $973M $818.2M $615M $622.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $139.4M $143M $69.8M -$60.5M -$148.6M
Net Income to Company $814.1M $830M $748.4M $675.5M $770.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $814.1M $830M $748.4M $675.5M $770.9M
 
Basic EPS (Cont. Ops) $1.99 $2.12 $1.98 $1.97 $2.31
Diluted EPS (Cont. Ops) $1.98 $2.11 $1.98 $1.96 $2.30
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.3B $1.3B $994.2M $887.8M $917M
EBIT $1.1B $1.1B $809.4M $707M $750.2M
 
Revenue (Reported) $5.1B $4.7B $4.4B $4.2B $4.1B
Operating Income (Reported) $1.1B $1.1B $809.4M $707M $750.2M
Operating Income (Adjusted) $1.1B $1.1B $809.4M $707M $750.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.8B $3.4B $3.3B $3.1B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $2.1B $2.2B $2.1B $2B
Gross Profit $1.5B $1.3B $1.1B $1.1B $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $26.8M $126.3M $11.5M $3M $2.7M
Operating Expenses $633.4M $545.1M $487.5M $504.5M $434.5M
Operating Income $854.4M $751.5M $658.3M $547.7M $572M
 
Net Interest Expenses $79.2M $74.7M $79.1M $89.4M $106.3M
EBT. Incl. Unusual Items $754.5M $792.1M $601.7M $470.9M $474.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $117.5M $130.9M $102.7M -$77.6M $89.4M
Net Income to Company $637M $661.2M $499M $548.5M $385.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $637M $661.2M $499M $548.5M $385.2M
 
Basic EPS (Cont. Ops) $1.56 $1.70 $1.33 $1.61 $1.17
Diluted EPS (Cont. Ops) $1.55 $1.69 $1.33 $1.61 $1.17
Weighted Average Basic Share $1.2B $1.2B $1.1B $1B $988.7M
Weighted Average Diluted Share $1.2B $1.2B $1.1B $1B $991.6M
 
EBITDA $1B $889M $796.8M $683.4M $695.4M
EBIT $854.4M $751.5M $658.3M $547.7M $572M
 
Revenue (Reported) $3.8B $3.4B $3.3B $3.1B $3B
Operating Income (Reported) $854.4M $751.5M $658.3M $547.7M $572M
Operating Income (Adjusted) $854.4M $751.5M $658.3M $547.7M $572M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.4B $1.2B $1.3B $1.3B $1.5B
Short Term Investments $2B -- -- -- $1.3B
Accounts Receivable, Net $1.1B -- -- -- $1.4B
Inventory -- -- -- -- --
Prepaid Expenses $256.8M $232.4M -- $280.4M $307.6M
Other Current Assets -- -- -- -- --
Total Current Assets $1.5B $1.3B $1.5B $1.4B $1.6B
 
Property Plant And Equipment $339.5M $293.9M $232M $218M $245.3M
Long-Term Investments $487.8M $452.4M $437M $221.2M $242.4M
Goodwill $2.6B $2B $2B $2B $2.1B
Other Intangibles $505M $417.1M $457.9M $380.2M $315.4M
Other Long-Term Assets $83.3M $3B $4.3B $3.8B $100.4M
Total Assets $9.5B $8.8B $8.5B $8.2B $8.4B
 
Accounts Payable $500.9M $450.2M $464M $453M $407.9M
Accrued Expenses $77.1M $5.4M -- $2.3M --
Current Portion Of Long-Term Debt $500M $300M $300M $500M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $627.6M $182.5M $46.9M $46.7M
Total Current Liabilities $5.9B $4.5B $4.9B $5.2B $4.1B
 
Long-Term Debt $2.7B $2.9B $2.6B $2.3B $3.1B
Capital Leases -- -- -- -- --
Total Liabilities $9.3B $8.5B $8B $7.7B $7.4B
 
Common Stock $4.1M $3.9M $3.7M $3.5M $3.4M
Other Common Equity Adj -$159.5M -$52.1M -$167.9M -$167.3M -$140.5M
Common Equity $186.6M $355.6M $477.8M $479M $968.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $186.6M $355.6M $477.8M $479M $968.9M
 
Total Liabilities and Equity $9.5B $8.8B $8.5B $8.2B $8.4B
Cash and Short Terms $1.4B $1.2B $1.3B $1.3B $1.5B
Total Debt $3.3B $2.9B $2.6B $2.3B $3.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1B $1.2B $1.2B $1.1B $950.6M
Short Term Investments -- -- -- $1.5B --
Accounts Receivable, Net -- -- -- $1.5B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1B $1.2B $1.2B $1.1B $950.6M
 
Property Plant And Equipment $131.5M $112M $90.8M $86.7M $79.3M
Long-Term Investments $286.3M $728.2M $30.1M $8.5M $12.7M
Goodwill $2B $2B $2B $2.1B --
Other Intangibles $441M $466.2M $406.9M $330.8M --
Other Long-Term Assets $3.8B $4.3B $4.2B $792.4M --
Total Assets $8.9B $8.9B $7.9B $7.7B $7.8B
 
Accounts Payable $442.9M $435.7M $433.1M $426M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $500M $300M -- $500M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $855.4M $550.5M -- -- --
Total Current Liabilities $4.4B $4.6B $4.7B $4.9B $3.9B
 
Long-Term Debt $2.7B $2.4B $2.1B $1.6B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $8.5B $8.4B $7.3B $7B $6.9B
 
Common Stock $4M $3.9M $3.7M $3.4M $3.2M
Other Common Equity Adj -$126.7M -$121.2M -$184.1M -$141.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $368.6M $528.3M $613.6M $652.7M $925.4M
 
Total Liabilities and Equity $8.9B $8.9B $7.9B $7.7B $7.8B
Cash and Short Terms $1B $1.2B $1.2B $1.1B $950.6M
Total Debt $2.9B $2.4B $2.1B $1.6B $2.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $744.3M $805.8M $910.6M $626M $934.2M
Depreciation & Amoritzation $225.6M $208.2M $183.8M $183.6M $179.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $877.5M $1B $581.6M $783.1M $406.3M
 
Capital Expenditures $156.8M $214.6M $208.2M $147.8M $130.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$113.4M $192M $525.5M -$140.8M -$16.3M
 
Dividends Paid (Ex Special Dividend) $370.3M $381.6M $364.2M $349M $321.5M
Special Dividend Paid
Long-Term Debt Issued -- $891.7M -- -- $798.1M
Long-Term Debt Repaid -- -$1.2B -$300M -$300M --
Repurchase of Common Stock $239.7M $409.9M $369.9M $308.4M $186.2M
Other Financing Activities $586.9M -$412M -$57.7M -$124.5M $5.2M
Cash From Financing -$773.5M -$1.3B -$1.2B -$896.8M -$69.3M
 
Beginning Cash (CF) $1.4B $1.2B $1.3B $1.3B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.4M -$32.2M -$70.2M -$254.5M $320.7M
Ending Cash (CF) $1.4B $1.2B $1.3B $1B $1.8B
 
Levered Free Cash Flow $720.7M $830.7M $373.4M $635.3M $275.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $232.7M $173.9M $171M $264.8M $139.6M
Depreciation & Amoritzation $51.3M $44.8M $46M $43M $41.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $336.5M $215.6M $254.6M $212.1M $260.4M
 
Capital Expenditures $34.9M $63.2M $27.1M $27.3M $47.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$35.6M $74.4M -$11.4M -$65.7M -$25.6M
 
Dividends Paid (Ex Special Dividend) $95.2M $90.7M $87.3M $79.6M $75.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$185M -- -$494.6M -$129.9M --
Long-Term Debt Repaid -- -$100M -- -- --
Repurchase of Common Stock $75.3M $7.6M $91.1M $1.7M $52.3M
Other Financing Activities -$49.2M $80.9M $457.5M -$73.1M --
Cash From Financing -$319.5M -$102.3M -$225.5M -$204.2M -$263.9M
 
Beginning Cash (CF) $1B $1.2B $1.2B $1.1B $950.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18.6M $187.7M $17.7M -$57.8M -$29.1M
Ending Cash (CF) $993.4M $1.4B $1.2B $1B $921.5M
 
Levered Free Cash Flow $301.6M $152.4M $227.5M $184.8M $213.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $814.1M $830M $748.4M $675.5M $770.9M
Depreciation & Amoritzation $216.4M $185.4M $184.8M $180.8M $166.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $977.9M $881.7M $577.8M $536.8M $542.3M
 
Capital Expenditures $230.7M $181.9M $177.9M $122.4M $139.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$377.6M $891.6M $82.3M -$198.4M -$85.2M
 
Dividends Paid (Ex Special Dividend) $381.2M $368.4M $354.7M $324.9M $314.2M
Special Dividend Paid
Long-Term Debt Issued $891.7M -- -- -- --
Long-Term Debt Repaid -$1.2B -$400M -- -- --
Repurchase of Common Stock $237.5M $367.2M $273.9M $393.8M $212.2M
Other Financing Activities $449.3M -$304.9M -$188.7M -$114.8M --
Cash From Financing -$809.2M -$1.4B -$1.1B -$558.6M -$509.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$208.9M $359M -$461.9M -$220.2M -$52.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $747.2M $699.8M $399.9M $414.4M $402.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $637M $661.2M $499M $548.5M $385.2M
Depreciation & Amoritzation $160.3M $137.5M $138.5M $135.7M $123.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $686M $522.4M $518.6M $272.3M $408.3M
 
Capital Expenditures $180.2M $147.5M $117.2M $91.8M $100.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$332.9M $366.7M -$76.5M -$134.1M -$203M
 
Dividends Paid (Ex Special Dividend) $288.7M $275.5M $266M $241.9M $234.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $891.7M -- -- -- $293.5M
Long-Term Debt Repaid -$1.2B -$400M -$300M -- -$500M
Repurchase of Common Stock $235.8M $193.1M $97.1M $182.5M $208.5M
Other Financing Activities -$138.3M -$31.2M -$162.2M -$152.5M -$151.1M
Cash From Financing -$745.5M -$890.3M -$835M -$496.8M -$936.8M
 
Beginning Cash (CF) $3.6B $3.8B $4B $3.3B $3.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$392.4M -$1.2M -$392.9M -$358.6M -$731.5M
Ending Cash (CF) $3.2B $3.8B $3.7B $2.9B $2.5B
 
Levered Free Cash Flow $505.8M $374.9M $401.4M $180.5M $307.6M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock