Financhill
Buy
64

WN.TO Quote, Financials, Valuation and Earnings

Last price:
$94.74
Seasonality move :
-0.82%
Day range:
$93.50 - $96.25
52-week range:
$71.20 - $97.94
Dividend yield:
1.22%
P/E ratio:
22.84x
P/S ratio:
0.39x
P/B ratio:
7.54x
Volume:
212.2K
Avg. volume:
322.4K
1-year change:
26.14%
Market cap:
$36.8B
Revenue:
$61.6B
EPS (TTM):
$4.18
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $53.3B $53.7B $57B $60.1B $61.6B
Revenue Growth (YoY) 6.31% 0.9% 6.14% 5.39% 2.47%
 
Cost of Revenues $36.7B $36.4B $38.5B $40.5B $41.3B
Gross Profit $16.5B $17.3B $18.5B $19.6B $20.3B
Gross Profit Margin 31.06% 32.21% 32.46% 32.62% 32.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.7B $13.3B $14B $15.2B $15.9B
Other Inc / (Exp) $71M -$180M -- -- --
Operating Expenses $13.9B $12.3B $14.2B $15B $15.2B
Operating Income $2.6B $5B $4.3B $4.6B $5.1B
 
Net Interest Expenses $905M $822M $834M $945M $977M
EBT. Incl. Unusual Items $2B $2.4B $3.6B $3.5B $3.4B
Earnings of Discontinued Ops. $6M -$322M -$6M -- --
Income Tax Expense $470M $630M $831M $849M $908M
Net Income to Company $1.6B $1.4B $2.8B $2.6B $2.5B
 
Minority Interest in Earnings $619M $994M $987M $1.1B $1.1B
Net Income to Common Excl Extra Items $1.6B $1.7B $2.8B $2.6B $2.5B
 
Basic EPS (Cont. Ops) $2.00 $4.70 $12.33 $10.88 $3.32
Diluted EPS (Cont. Ops) $1.99 $4.63 $12.25 $10.84 $3.27
Weighted Average Basic Share $460.2M $149.9M $144.2M $137.5M $132.2M
Weighted Average Diluted Share $460.5M $150.2M $144.8M $138M $132.9M
 
EBITDA $4.9B $7.3B $6.7B $7.1B $7.7B
EBIT $2.6B $5B $4.3B $4.6B $5.1B
 
Revenue (Reported) $53.3B $53.7B $57B $60.1B $61.6B
Operating Income (Reported) $2.6B $5B $4.3B $4.6B $5.1B
Operating Income (Adjusted) $2.6B $5B $4.3B $4.6B $5.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $16.2B $17.5B $18.4B $18.7B $19.5B
Revenue Growth (YoY) 2.44% 8.2% 5.06% 1.51% 4.62%
 
Cost of Revenues $11B $11.9B $12.5B $12.7B $13.2B
Gross Profit $5.2B $5.6B $5.9B $6B $6.4B
Gross Profit Margin 31.91% 32% 31.91% 32.22% 32.51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4B $4.1B $4.6B $4.4B $4.7B
Other Inc / (Exp) -$72M -- -- -- --
Operating Expenses $3.9B $4.1B $4.5B $3.8B $4.7B
Operating Income $1.2B $1.5B $1.4B $2.2B $1.7B
 
Net Interest Expenses $242M $248M $263M $277M $302M
EBT. Incl. Unusual Items $713M $1.5B $1.1B $743M $1.2B
Earnings of Discontinued Ops. -$114M -- -- -- --
Income Tax Expense $200M $276M $202M $303M $338M
Net Income to Company $399M $1.2B $944M $440M $882M
 
Minority Interest in Earnings $261M $282M $320M $411M $391M
Net Income to Common Excl Extra Items $513M $1.2B $944M $440M $882M
 
Basic EPS (Cont. Ops) $0.83 $6.19 $4.46 $0.11 $1.24
Diluted EPS (Cont. Ops) $0.82 $6.14 $4.44 $0.08 $1.23
Weighted Average Basic Share $149.2M $143.5M $136.7M $131.5M $383.4M
Weighted Average Diluted Share $149.7M $144.1M $137.3M $132.1M $385.2M
 
EBITDA $2B $2.2B $2.1B $3B $2.4B
EBIT $1.2B $1.5B $1.4B $2.2B $1.7B
 
Revenue (Reported) $16.2B $17.5B $18.4B $18.7B $19.5B
Operating Income (Reported) $1.2B $1.5B $1.4B $2.2B $1.7B
Operating Income (Adjusted) $1.2B $1.5B $1.4B $2.2B $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $54.3B $55.8B $59.6B $61.2B $63.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $37B $37.6B $40.2B $41B $42.7B
Gross Profit $17.3B $18.2B $19.3B $20.2B $21B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.4B $13.9B $14.8B $15.7B $15.9B
Other Inc / (Exp) -$110M -$4M $192M $59M --
Operating Expenses $12.5B $14.4B $14.6B $15.1B $15.4B
Operating Income $4.8B $3.8B $4.7B $5.1B $5.7B
 
Net Interest Expenses $838M $822M $934M $974M $1B
EBT. Incl. Unusual Items $2.2B $4.1B $3.4B $2.7B $3.9B
Earnings of Discontinued Ops. -$96M -$207M -- -- --
Income Tax Expense $703M $682M $893M $867M $1.1B
Net Income to Company $1.4B $3.2B $2.5B $1.8B $2.8B
 
Minority Interest in Earnings $881M $1.1B $1B $1.2B $1.3B
Net Income to Common Excl Extra Items $1.5B $3.4B $2.5B $1.8B $2.8B
 
Basic EPS (Cont. Ops) $1.56 $16.69 $10.29 $4.60 $4.25
Diluted EPS (Cont. Ops) $1.54 $16.54 $10.18 $4.51 $4.18
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $7.2B $6.1B $7.3B $7.7B $8.1B
EBIT $4.8B $3.8B $4.7B $5.1B $5.7B
 
Revenue (Reported) $54.3B $55.8B $59.6B $61.2B $63.8B
Operating Income (Reported) $4.8B $3.8B $4.7B $5.1B $5.7B
Operating Income (Adjusted) $4.8B $3.8B $4.7B $5.1B $5.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $40.8B $42.9B $45.4B $46.5B $48.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $27.7B $28.9B $30.6B $31.1B $32.5B
Gross Profit $13.1B $14B $14.8B $15.4B $16.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.1B $10.7B $11.5B $12B $12B
Other Inc / (Exp) -$176M -- $192M $59M --
Operating Expenses $9.3B $11.3B $11.4B $11.3B $11.5B
Operating Income $3.8B $2.6B $3.4B $4.1B $4.7B
 
Net Interest Expenses $653M $631M $720M $739M $788M
EBT. Incl. Unusual Items $1.6B $3.3B $3.1B $2.3B $2.8B
Earnings of Discontinued Ops. -$121M -$6M -- -- --
Income Tax Expense $566M $618M $680M $698M $923M
Net Income to Company $871M $2.7B $2.4B $1.6B $1.9B
 
Minority Interest in Earnings $667M $748M $810M $914M $1B
Net Income to Common Excl Extra Items $992M $2.7B $2.4B $1.6B $1.9B
 
Basic EPS (Cont. Ops) $0.93 $13.06 $11.09 $4.88 $2.55
Diluted EPS (Cont. Ops) $0.92 $12.95 $11.00 $4.81 $2.50
Weighted Average Basic Share $1.1B $435.9M $415.5M $398.7M $899.8M
Weighted Average Diluted Share $1.1B $437.7M $417.5M $400.6M $904.4M
 
EBITDA $5.7B $4.5B $5.3B $6.1B $6.5B
EBIT $3.8B $2.6B $3.4B $4.1B $4.7B
 
Revenue (Reported) $40.8B $42.9B $45.4B $46.5B $48.7B
Operating Income (Reported) $3.8B $2.6B $3.4B $4.1B $4.7B
Operating Income (Adjusted) $3.8B $2.6B $3.4B $4.1B $4.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.2B $3.9B $2.8B $2.9B $2.7B
Short Term Investments $575M $879M $503M $472M $648M
Accounts Receivable, Net $4.3B $4.5B $5.2B $5.5B $5.7B
Inventory $5.4B $5.2B $5.9B $5.8B $6.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $304M $348M $675M $629M $737M
Total Current Assets $13.2B $14.2B $14.7B $14.9B $15.6B
 
Property Plant And Equipment $16B $14.8B $15.3B $16.3B $17.6B
Long-Term Investments $6.3B $6.1B $7B $6.8B $6.9B
Goodwill $4.8B $4.5B $4.9B $4.9B $4.9B
Other Intangibles $7B $6.4B $6.5B $6B $5.5B
Other Long-Term Assets $159M $71M $154M $83M $172M
Total Assets $48.1B $47.1B $49B $49.8B $51.4B
 
Accounts Payable $6B $5.9B $6.7B $6.9B $7.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1.5B $2B $2.1B $3.2B $2.1B
Current Portion Of Capital Lease Obligations $799M $742M $835M $880M $1B
Other Current Liabilities $194M $190M $180M $123M $212M
Total Current Liabilities $10B $9.8B $10.8B $12.1B $12.5B
 
Long-Term Debt $17.7B $16.7B $17.7B $17.2B $19B
Capital Leases -- -- -- -- --
Total Liabilities $34.7B $33.9B $35.8B $36.3B $38.3B
 
Common Stock $2.8B $2.7B $2.6B $2.5B $2.5B
Other Common Equity Adj -$22M -$14M $5M $1M -$5M
Common Equity $7B $6.1B $6B $5.9B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.6B $6.2B $6.3B $6.8B $6.9B
Total Equity $13.4B $13.1B $13.2B $13.5B $13.1B
 
Total Liabilities and Equity $48.1B $47.1B $49B $49.8B $51.4B
Cash and Short Terms $3.2B $3.9B $2.8B $2.9B $2.7B
Total Debt $19.4B $19B $19.9B $20.4B $21.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.6B $2.7B $2.4B $2.2B $2.4B
Short Term Investments $633M $466M $677M $536M --
Accounts Receivable, Net $4.1B $4.9B $1.3B $1.4B $1.4B
Inventory $5.2B $5.8B $5.9B $6B $6.8B
Prepaid Expenses -- $250M -- -- --
Other Current Assets $518M $573M $935M $866M --
Total Current Assets $14.4B $14.2B $14.6B $14.4B $15.6B
 
Property Plant And Equipment $14.9B $15B $15.9B $17.3B $18.3B
Long-Term Investments $6B $6.7B $6.3B $6.3B $6.5B
Goodwill $4.5B $4.8B $4.9B $4.9B --
Other Intangibles $6.5B $6.6B $6.1B $5.6B --
Other Long-Term Assets $125M $354M $1B $1.3B --
Total Assets $47.1B $48.3B $49B $50B $52.1B
 
Accounts Payable $5.7B $6.4B $6.7B $6.7B $7.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $2.2B $2B $3B $1.7B --
Current Portion Of Capital Lease Obligations $813M $830M $871M $915M --
Other Current Liabilities $592M $236M $195M $129M --
Total Current Liabilities $10.5B $10.4B $11.7B $10.9B $11B
 
Long-Term Debt $16.4B $17.6B $17B $19.1B $20.9B
Capital Leases -- -- -- -- --
Total Liabilities $34.2B $34.6B $35.3B $37.1B $39B
 
Common Stock $2.7B $2.6B $2.5B $2.5B $2.5B
Other Common Equity Adj -$18M -$2M $10M -$9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6B $6.3B $6.6B $7B $7.3B
Total Equity $12.9B $13.7B $13.7B $12.9B $13B
 
Total Liabilities and Equity $47.1B $48.3B $49B $50B $52.1B
Cash and Short Terms $2.6B $2.7B $2.4B $2.2B $2.4B
Total Debt $19.1B $19.8B $20.3B $21.1B $22.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.6B $1.4B $2.8B $2.6B $2.5B
Depreciation & Amoritzation $2.4B $2.4B $2.4B $2.5B $2.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $368M -$302M -$512M -$228M -$105M
Change in Inventories -- -- -$698M $45M -$503M
Cash From Operations $4.6B $4.3B $4.1B $4.9B $5.1B
 
Capital Expenditures $1.6B $1.5B $1.9B $2.3B $2.4B
Cash Acquisitions -- -- $813M -- --
Cash From Investing -$1.7B -$289M -$2.6B -$1.7B -$2.3B
 
Dividends Paid (Ex Special Dividend) $372M $386M $411M $425M $443M
Special Dividend Paid
Long-Term Debt Issued $2.5B $1.4B $2.9B $2.1B $2.6B
Long-Term Debt Repaid -$3.2B -$3B -$2.4B -$2.4B -$3B
Repurchase of Common Stock $706M $1.4B $1.8B $2B $2.1B
Other Financing Activities -$56M -$186M -$292M -$331M -$249M
Cash From Financing -$2.2B -$3.6B -$2.2B -$3.1B -$3.2B
 
Beginning Cash (CF) $2.6B $3B $2.3B $2.5B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $747M $403M -$671M $138M -$403M
Ending Cash (CF) $3.3B $3.4B $1.6B $2.6B $1.7B
 
Levered Free Cash Flow $3.1B $2.8B $2.2B $2.6B $2.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $399M $1.2B $944M $440M $882M
Depreciation & Amoritzation $753M $729M $763M $787M $692M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$121M -$59M -$23M $15M -$118M
Change in Inventories -- -$399M -$316M -$269M -$273M
Cash From Operations $1.1B $1.3B $1.8B $1.8B $1.6B
 
Capital Expenditures $430M $524M $756M $733M $735M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$383M -$809M -$560M -$453M -$382M
 
Dividends Paid (Ex Special Dividend) $191M $209M $215M $238M $251M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $417M $1.7B $465M $416M --
Long-Term Debt Repaid -$880M -$1.4B -$948M -$1.5B --
Repurchase of Common Stock $575M $619M $625M $626M $499M
Other Financing Activities -$89M -$134M -$139M -$178M --
Cash From Financing -$1.5B -$629M -$1.5B -$2.2B -$803M
 
Beginning Cash (CF) $2B $2.2B $1.8B $1.6B $1.5B
Foreign Exchange Rate Adjustment $1M -$2M -$2M -$1M $2M
Additions / Reductions -$782M -$93M -$203M -$792M $371M
Ending Cash (CF) $1.2B $2.1B $1.6B $835M $1.9B
 
Levered Free Cash Flow $675M $823M $1.1B $1.1B $819M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.4B $3.2B $2.5B $1.8B $2.8B
Depreciation & Amoritzation $2.5B $2.4B $2.5B $2.6B $2.5B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$104M -$522M -$372M $131M -$114M
Change in Inventories -- -- -$125M -$146M --
Cash From Operations $4.7B $3.8B $4.9B $4.9B $4.7B
 
Capital Expenditures $1.6B $1.6B $2.4B $2.4B $2.3B
Cash Acquisitions -- $813M -- -- --
Cash From Investing -$1.6B -$1.1B -$2.3B -$1.6B -$2.4B
 
Dividends Paid (Ex Special Dividend) $384M $410M $425M $451M $486M
Special Dividend Paid
Long-Term Debt Issued $942M $2.9B $2.4B $2.7B --
Long-Term Debt Repaid -$2.3B -$3.2B -$2.5B -$3.2B --
Repurchase of Common Stock $1.5B $1.7B $2B $2.1B $2.1B
Other Financing Activities $46M -$243M -$308M -$371M --
Cash From Financing -$3.5B -$2.5B -$3B -$3.5B -$2.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$423M $175M -$421M -$139M -$83M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.1B $2.2B $2.5B $2.5B $2.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $871M $2.7B $2.4B $1.6B $1.9B
Depreciation & Amoritzation $1.9B $1.8B $1.9B $2B $1.8B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$13M -$233M -$93M $266M $257M
Change in Inventories -- -$596M -$23M -$214M -$420M
Cash From Operations $3.3B $2.8B $3.6B $3.6B $3.2B
 
Capital Expenditures $969M $1.1B $1.6B $1.7B $1.6B
Cash Acquisitions -- $813M -- -- --
Cash From Investing -$977M -$1.8B -$1.5B -$1.5B -$1.6B
 
Dividends Paid (Ex Special Dividend) $376M $400M $414M $440M $483M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $778M $2.2B $1.8B $2.4B $1.2B
Long-Term Debt Repaid -$1.8B -$2B -$2.1B -$3B -$1.2B
Repurchase of Common Stock $1.1B $1.4B $1.5B $1.7B $1.7B
Other Financing Activities -$178M -$235M -$251M -$291M $145M
Cash From Financing -$2.9B -$1.8B -$2.7B -$3B -$2.1B
 
Beginning Cash (CF) $7.6B $7.3B $5.6B $6B $4B
Foreign Exchange Rate Adjustment -- -- -$1M $4M -$4M
Additions / Reductions -$568M -$796M -$546M -$823M -$503M
Ending Cash (CF) $7.1B $6.5B $5.1B $5.2B $3.5B
 
Levered Free Cash Flow $2.3B $1.7B $2B $2B $1.6B

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

Sell
49
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
55
Is GOOG Stock a Buy?

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

Alerts

Sell
35
SMX alert for Dec 19

SMX (Security Matters) Plc [SMX] is up 11.91% over the past day.

Sell
36
INSP alert for Dec 19

Inspire Medical Systems, Inc. [INSP] is up 1.39% over the past day.

Sell
40
INSM alert for Dec 19

Insmed, Inc. [INSM] is up 4.79% over the past day.

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

Show me the best stock