Financhill
Buy
80

WAB Quote, Financials, Valuation and Earnings

Last price:
$192.48
Seasonality move :
1.31%
Day range:
$189.41 - $194.15
52-week range:
$147.66 - $210.88
Dividend yield:
0.44%
P/E ratio:
30.05x
P/S ratio:
3.17x
P/B ratio:
3.16x
Volume:
635.1K
Avg. volume:
1M
1-year change:
15.82%
Market cap:
$32.8B
Revenue:
$10.4B
EPS (TTM):
$6.38
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.6B $7.8B $8.4B $9.7B $10.4B
Revenue Growth (YoY) -7.85% 3.52% 6.9% 15.73% 7.34%
 
Cost of Revenues $5.4B $5.5B $5.8B $6.7B $7B
Gross Profit $2.1B $2.4B $2.5B $2.9B $3.4B
Gross Profit Margin 28.28% 30.29% 30.38% 30.42% 32.41%
 
R&D Expenses $162M $176M $209M $218M $206M
Selling, General & Admin $948M $1B $1B $1.1B $1.2B
Other Inc / (Exp) $11M $38M $29M $44M $2M
Operating Expenses $1.4B $1.5B $1.5B $1.7B $1.8B
Operating Income $745M $876M $1B $1.3B $1.6B
 
Net Interest Expenses $199M $177M $186M $218M $201M
EBT. Incl. Unusual Items $557M $737M $854M $1.1B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $145M $172M $213M $267M $343M
Net Income to Company $412M $565M $641M $825M $1.1B
 
Minority Interest in Earnings $2M -$7M -$8M -$10M -$11M
Net Income to Common Excl Extra Items $414M $558M $633M $815M $1.1B
 
Basic EPS (Cont. Ops) $2.18 $2.96 $3.46 $4.54 $6.05
Diluted EPS (Cont. Ops) $2.17 $2.96 $3.46 $4.53 $6.04
Weighted Average Basic Share $189.9M $187.7M $182.2M $178.8M $174.1M
Weighted Average Diluted Share $190.4M $188.1M $182.8M $179.5M $174.8M
 
EBITDA $1.1B $1.4B $1.5B $1.8B $2.1B
EBIT $756M $914M $1B $1.3B $1.6B
 
Revenue (Reported) $7.6B $7.8B $8.4B $9.7B $10.4B
Operating Income (Reported) $745M $876M $1B $1.3B $1.6B
Operating Income (Adjusted) $756M $914M $1B $1.3B $1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.8B $1.9B $2.2B $2.5B $2.6B
Revenue Growth (YoY) -5.18% 5.3% 13.86% 13.81% 4.53%
 
Cost of Revenues $1.3B $1.3B $1.5B $1.7B $1.7B
Gross Profit $534M $595M $665M $815M $900M
Gross Profit Margin 29.18% 30.88% 30.31% 32.64% 34.48%
 
R&D Expenses $38M $45M $51M $48M $46M
Selling, General & Admin $234M $238M $263M $281M $307M
Other Inc / (Exp) $14M $4M $5M -$2M -$2M
Operating Expenses $342M $356M $389M $403M $426M
Operating Income $192M $239M $276M $412M $474M
 
Net Interest Expenses $48M $43M $48M $47M $46M
EBT. Incl. Unusual Items $158M $200M $233M $363M $426M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43M $50M $60M $86M $99M
Net Income to Company $115M $150M $173M $277M $327M
 
Minority Interest in Earnings -$3M -$1M -$4M -$5M -$5M
Net Income to Common Excl Extra Items $112M $149M $169M $272M $322M
 
Basic EPS (Cont. Ops) $0.59 $0.80 $0.94 $1.54 $1.88
Diluted EPS (Cont. Ops) $0.59 $0.80 $0.93 $1.53 $1.88
Weighted Average Basic Share $188.5M $184.5M $179.9M $176.5M $170.5M
Weighted Average Diluted Share $188.9M $185M $180.6M $177.2M $171.3M
 
EBITDA $313M $353M $392M $522M $582M
EBIT $206M $243M $281M $410M $472M
 
Revenue (Reported) $1.8B $1.9B $2.2B $2.5B $2.6B
Operating Income (Reported) $192M $239M $276M $412M $474M
Operating Income (Adjusted) $206M $243M $281M $410M $472M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $7.5B $7.9B $8.6B $10B $10.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.4B $5.5B $6B $6.9B $7B
Gross Profit $2.1B $2.4B $2.6B $3.1B $3.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $151M $183M $215M $215M $204M
Selling, General & Admin $938.6M $1B $1.1B $1.2B $1.3B
Other Inc / (Exp) $39.8M $28M $30M $36M --
Operating Expenses $1.4B $1.5B $1.6B $1.7B $1.8B
Operating Income $719.7M $923M $1B $1.4B $1.7B
 
Net Interest Expenses $193.7M $172M $191M $217M $200M
EBT. Incl. Unusual Items $565.8M $779M $887M $1.2B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $150M $179M $223M $293M $356M
Net Income to Company $415.8M $600M $664M $929M $1.1B
 
Minority Interest in Earnings -$1.4M -$5M -$11M -$11M -$11M
Net Income to Common Excl Extra Items $414.4M $595M $653M $918M $1.1B
 
Basic EPS (Cont. Ops) $2.18 $3.17 $3.59 $5.14 $6.38
Diluted EPS (Cont. Ops) $2.18 $3.17 $3.58 $5.12 $6.38
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.2B $1.4B $1.5B $1.9B $2.1B
EBIT $759.5M $951M $1.1B $1.4B $1.7B
 
Revenue (Reported) $7.5B $7.9B $8.6B $10B $10.5B
Operating Income (Reported) $719.7M $923M $1B $1.4B $1.7B
Operating Income (Adjusted) $759.5M $951M $1.1B $1.4B $1.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.8B $1.9B $2.2B $2.5B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.3B $1.5B $1.7B $1.7B
Gross Profit $534M $595M $665M $815M $900M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $38M $45M $51M $48M $46M
Selling, General & Admin $234M $238M $263M $281M $307M
Other Inc / (Exp) $14M $4M $5M -$2M -$2M
Operating Expenses $342M $356M $389M $403M $426M
Operating Income $192M $239M $276M $412M $474M
 
Net Interest Expenses $48M $43M $48M $47M $46M
EBT. Incl. Unusual Items $158M $200M $233M $363M $426M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43M $50M $60M $86M $99M
Net Income to Company $115M $150M $173M $277M $327M
 
Minority Interest in Earnings -$3M -$1M -$4M -$5M -$5M
Net Income to Common Excl Extra Items $112M $149M $169M $272M $322M
 
Basic EPS (Cont. Ops) $0.59 $0.80 $0.94 $1.54 $1.88
Diluted EPS (Cont. Ops) $0.59 $0.80 $0.93 $1.53 $1.88
Weighted Average Basic Share $188.5M $184.5M $179.9M $176.5M $170.5M
Weighted Average Diluted Share $188.9M $185M $180.6M $177.2M $171.3M
 
EBITDA $313M $353M $392M $522M $582M
EBIT $206M $243M $281M $410M $472M
 
Revenue (Reported) $1.8B $1.9B $2.2B $2.5B $2.6B
Operating Income (Reported) $192M $239M $276M $412M $474M
Operating Income (Adjusted) $206M $243M $281M $410M $472M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $599M $473M $541M $620M $706M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $969M $1.1B $975M $1.2B $1.2B
Inventory $1.6B $1.7B $2B $2.3B $2.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $227M $193M $233M $267M $212M
Total Current Assets $3.9B $3.8B $4.3B $4.9B $4.9B
 
Property Plant And Equipment $1.6B $1.5B $1.4B $1.5B $1.4B
Long-Term Investments -- -- -- -- --
Goodwill $8.5B $8.6B $8.5B $8.8B $8.7B
Other Intangibles $3.9B $3.7B $3.4B $3.2B $2.9B
Other Long-Term Assets $619M $833M $850M $663M $668M
Total Assets $18.5B $18.5B $18.5B $19B $18.7B
 
Accounts Payable $909M $1B $1.3B $1.3B $1.3B
Accrued Expenses $985M $932M $843M $880M $874M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.2B $2.9B $3.5B $4.1B $3.8B
 
Long-Term Debt $3.8B $4.1B $3.8B $3.3B $3.5B
Capital Leases -- -- -- -- --
Total Liabilities $8.3B $8.2B $8.4B $8.5B $8.6B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$339M -$466M -$661M -$590M -$846M
Common Equity $10.1B $10.2B $10.1B $10.5B $10.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $30M $38M $45M $37M $42M
Total Equity $10.2B $10.2B $10.1B $10.5B $10.1B
 
Total Liabilities and Equity $18.5B $18.5B $18.5B $19B $18.7B
Cash and Short Terms $599M $473M $541M $620M $706M
Total Debt $4.2B $4.1B $4B $4.1B $4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $483.5M $488M $410M $634M $689M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $985.3M $998M $956M $997M $1.4B
Inventory $1.7B $1.8B $2.2B $2.4B $2.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $221M $213M $275M $263M $247M
Total Current Assets $3.8B $3.9B $4.5B $4.8B $5.3B
 
Property Plant And Equipment $1.6B $1.5B $1.4B $1.4B $1.5B
Long-Term Investments -- -- -- -- --
Goodwill $8.6B $8.6B $8.5B $8.7B $8.8B
Other Intangibles $3.9B $3.6B $3.3B $3.1B $2.9B
Other Long-Term Assets $635.8M $860M $878M $658M $700M
Total Assets $18.5B $18.4B $18.7B $18.7B $19.1B
 
Accounts Payable $955M $1.1B $1.4B $1.3B $1.3B
Accrued Expenses $957.8M $897M $845M $873M $884M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.2B $2.9B $4.2B $3.2B $3.9B
 
Long-Term Debt $3.9B $4.2B $3.2B $4B $3.5B
Capital Leases -- -- -- -- --
Total Liabilities $8.4B $8.4B $8.5B $8.2B $8.7B
 
Common Stock $2M $2M $2M $2M $1M
Other Common Equity Adj -$409M -$449M -$631M -$667M -$733M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $33M $39M $49M $42M $46M
Total Equity $10.2B $10.1B $10.1B $10.5B $10.4B
 
Total Liabilities and Equity $18.5B $18.4B $18.7B $18.7B $19.1B
Cash and Short Terms $483.5M $488M $410M $634M $689M
Total Debt $4.3B $4.2B $4.2B $4B $4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $412M $565M $641M $825M $1.1B
Depreciation & Amoritzation $385M $441M $426M $477M $459M
Stock-Based Compensation $20M $46M $41M $47M $66M
Change in Accounts Receivable $315M -$76M -$52M -$195M -$34M
Change in Inventories $181M -$41M -$368M -$58M -$117M
Cash From Operations $784M $1.1B $1B $1.2B $1.8B
 
Capital Expenditures $136M $130M $149M $186M $207M
Cash Acquisitions -$40M -$435M -$89M -$308M -$149M
Cash From Investing -$155M -$540M -$235M -$492M -$343M
 
Dividends Paid (Ex Special Dividend) -$93M -$92M -$111M -$123M -$140M
Special Dividend Paid
Long-Term Debt Issued $3.9B $5.4B $6.1B $5.6B $2.3B
Long-Term Debt Repaid -$4.1B -$5.6B -$6.1B -$5.5B -$2.3B
Repurchase of Common Stock -$207M -$300M -$473M -$409M -$1.1B
Other Financing Activities -$120M -$100M -$94M -$143M -$70M
Cash From Financing -$619M -$653M -$708M -$633M -$1.4B
 
Beginning Cash (CF) $604M $599M $473M $541M $620M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10M -$120M $95M $76M $120M
Ending Cash (CF) $599M $473M $541M $620M $715M
 
Levered Free Cash Flow $648M $943M $889M $1B $1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $115M $150M $173M $277M $327M
Depreciation & Amoritzation $107M $110M $111M $112M $110M
Stock-Based Compensation $8M $10M $10M $12M $17M
Change in Accounts Receivable $9M $93M -$51M $121M -$226M
Change in Inventories -$11M -$137M -$188M -$85M -$29M
Cash From Operations $292M $161M -$25M $334M $191M
 
Capital Expenditures $27M $20M $32M $31M $44M
Cash Acquisitions -$401M -- -- -- --
Cash From Investing -$422M -$18M -$32M -$19M -$44M
 
Dividends Paid (Ex Special Dividend) -$23M -$28M -$31M -$36M -$43M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.4B $2B $1.3B $967M $196M
Long-Term Debt Repaid -$1.4B -$1.8B -$1.1B -$1B -$192M
Repurchase of Common Stock -$1M -$296M -$178M -$175M -$98M
Other Financing Activities -$5M -$4M -$17M -$20M -$35M
Cash From Financing $8M -$133M -$72M -$289M -$172M
 
Beginning Cash (CF) $599M $473M $541M $620M $715M
Foreign Exchange Rate Adjustment $7M $5M $5M -$7M $8M
Additions / Reductions -$122M $10M -$129M $26M -$25M
Ending Cash (CF) $484M $488M $417M $639M $698M
 
Levered Free Cash Flow $265M $141M -$57M $303M $147M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $415.8M $600M $664M $929M $1.1B
Depreciation & Amoritzation $413.8M $444M $427M $478M $457M
Stock-Based Compensation $20.7M $48M $41M $49M $71M
Change in Accounts Receivable $346.6M $8M -$196M -$23M -$381M
Change in Inventories $193.5M -$167M -$419M $45M -$61M
Cash From Operations $1.2B $942M $852M $1.6B $1.7B
 
Capital Expenditures $129.7M $123M $161M $185M $220M
Cash Acquisitions -$405.3M -$34M -$89M -$308M -$149M
Cash From Investing -$514.4M -$136M -$249M -$479M -$368M
 
Dividends Paid (Ex Special Dividend) -$93M -$97M -$114M -$128M -$147M
Special Dividend Paid
Long-Term Debt Issued $4.3B $6B $5.4B $5.2B $1.5B
Long-Term Debt Repaid -$4.8B -$6B -$5.4B -$5.4B -$1.5B
Repurchase of Common Stock -$102.7M -$595M -$355M -$406M -$1B
Other Financing Activities -$119.1M -$99M -$107M -$146M -$85M
Cash From Financing -$794.5M -$794M -$647M -$850M -$1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$151M $12M -$44M $231M $69M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1B $819M $691M $1.4B $1.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $115M $150M $173M $277M $327M
Depreciation & Amoritzation $107M $110M $111M $112M $110M
Stock-Based Compensation $8M $10M $10M $12M $17M
Change in Accounts Receivable $9M $93M -$51M $121M -$226M
Change in Inventories -$11M -$137M -$188M -$85M -$29M
Cash From Operations $292M $161M -$25M $334M $191M
 
Capital Expenditures $27M $20M $32M $31M $44M
Cash Acquisitions -$401M -- -- -- --
Cash From Investing -$422M -$18M -$32M -$19M -$44M
 
Dividends Paid (Ex Special Dividend) -$23M -$28M -$31M -$36M -$43M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.4B $2B $1.3B $967M $196M
Long-Term Debt Repaid -$1.4B -$1.8B -$1.1B -$1B -$192M
Repurchase of Common Stock -$1M -$296M -$178M -$175M -$98M
Other Financing Activities -$5M -$4M -$17M -$20M -$35M
Cash From Financing $8M -$133M -$72M -$289M -$172M
 
Beginning Cash (CF) $599M $473M $541M $620M $715M
Foreign Exchange Rate Adjustment $7M $5M $5M -$7M $8M
Additions / Reductions -$122M $10M -$129M $26M -$25M
Ending Cash (CF) $484M $488M $417M $639M $698M
 
Levered Free Cash Flow $265M $141M -$57M $303M $147M

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

GET BETTER TRADE IDEAS

Popular

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

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…

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