Financhill
Sell
43

WDS Quote, Financials, Valuation and Earnings

Last price:
$15.21
Seasonality move :
3.38%
Day range:
$14.82 - $15.15
52-week range:
$14.34 - $21.63
Dividend yield:
8.52%
P/E ratio:
15.59x
P/S ratio:
2.30x
P/B ratio:
0.82x
Volume:
1.3M
Avg. volume:
1.1M
1-year change:
-28.2%
Market cap:
$28.8B
Revenue:
$14B
EPS (TTM):
$0.97
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $5B $3.6B $7B $16.8B $14B
Revenue Growth (YoY) -5.94% -28.04% 93.39% 141.55% -16.79%
 
Cost of Revenues $1.2B $3B $3.8B $6.5B $7.5B
Gross Profit $3.9B $615M $3.1B $10.3B $6.5B
Gross Profit Margin 76.95% 17.08% 44.77% 61.11% 46.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $170M -- -- -- --
Other Inc / (Exp) -$737M -$5.3B $1B $900M -$1.9B
Operating Expenses $2B $517M $672M $2B $1.3B
Operating Income $1.8B $98M $2.4B $8.3B $5.2B
 
Net Interest Expenses $229M $269M $203M $12M $34M
EBT. Incl. Unusual Items $862M -$5.4B $3.3B $9.2B $3.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $480M -$1.5B $1.3B $2.6B $1.6B
Net Income to Company -- -$4B $2B $6.6B $1.7B
 
Minority Interest in Earnings -$39M -$53M -$53M -$77M -$62M
Net Income to Common Excl Extra Items $343M -$4B $2B $6.5B $1.7B
 
Basic EPS (Cont. Ops) $0.37 -$4.24 $2.06 $4.30 $0.88
Diluted EPS (Cont. Ops) $0.37 -$4.24 $2.04 $4.26 $0.87
Weighted Average Basic Share $935.8M $951.1M $962.6M $1.5B $1.9B
Weighted Average Diluted Share $935.8M $951.1M $971.6M $1.5B $1.9B
 
EBITDA $2.9B -$3.3B $5.2B $12.3B $7.7B
EBIT $1.2B -$5.1B $3.5B $9.3B $3.5B
 
Revenue (Reported) $5B $3.6B $7B $16.8B $14B
Operating Income (Reported) $1.8B $98M $2.4B $8.3B $5.2B
Operating Income (Adjusted) $1.2B -$5.1B $3.5B $9.3B $3.5B
Period Ending 2009-12-31 2010-12-31 2011-12-31 2012-12-31 2013-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -15.39% -15.58% 57.99% 36.38% -13.77%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $4.7B $4.2B $10.3B $18.4B $12.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $2.8B $4.5B $8.2B $6.9B
Gross Profit $2.4B $1.4B $5.7B $10.2B $5.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $186M -- -- -- --
Other Inc / (Exp) -$6B -$50M -- -$68M -$1.8B
Operating Expenses $1.3B $705M $914M $2.1B $936M
Operating Income $1.1B $742M $4.8B $8.2B $4.7B
 
Net Interest Expenses $248M $263M $140M -- $123M
EBT. Incl. Unusual Items -$5.1B $429M $5.7B $9.1B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1B $24M $2.3B $2.4B $827M
Net Income to Company -- -- $3.4B $6.7B $1.9B
 
Minority Interest in Earnings -$61M -$49M -$67M -$64M -$71M
Net Income to Common Excl Extra Items -$4.1B $356M $3.3B $6.6B $1.9B
 
Basic EPS (Cont. Ops) -$4.38 $0.40 $3.18 $3.76 $0.98
Diluted EPS (Cont. Ops) -$4.38 $0.39 $3.15 $3.73 $0.97
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$3.8B $1.6B $7.7B $13.2B $7.2B
EBIT -$4.8B $689M $5.9B $9.3B $3B
 
Revenue (Reported) $4.7B $4.2B $10.3B $18.4B $12.6B
Operating Income (Reported) $1.1B $742M $4.8B $8.2B $4.7B
Operating Income (Adjusted) -$4.8B $689M $5.9B $9.3B $3B
Period Ending 2020-12-24 2021-12-24 2022-12-24 2023-12-24
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $175M $367M $3B $6.2B $1.7B
Short Term Investments $28M $172M $320M $677M $209M
Accounts Receivable, Net $208M $164M $152M $1.1B $963M
Inventory $176M $125M $202M $678M $616M
Prepaid Expenses -- -- -- -- --
Other Current Assets $42M $48M $109M $83M $92M
Total Current Assets $4.6B $4.3B $4.3B $9.3B $5.1B
 
Property Plant And Equipment $23.2B $18.5B $20.3B $42B $42.7B
Long-Term Investments $35M $54M $109M $385M $369M
Goodwill -- -- -- $4.6B $4B
Other Intangibles -- -- -- -- --
Other Long-Term Assets $21M $95M $51M $238M $634M
Total Assets $29.4B $24.6B $26.5B $59.3B $55.4B
 
Accounts Payable $224M $100M $191M $2B $1.7B
Accrued Expenses -- -- $58M $65M $69M
Current Portion Of Long-Term Debt $12M $37M $196M $260M --
Current Portion Of Capital Lease Obligations $69M $94M $191M $324M $298M
Other Current Liabilities $34M $136M $497M $857M $346M
Total Current Liabilities $1.1B $2.1B $2.6B $6.6B $5B
 
Long-Term Debt $5.6B $5.5B $5.2B $4.9B $4.9B
Capital Leases -- -- -- -- --
Total Liabilities $11.9B $11.7B $12.2B $22.2B $20.2B
 
Common Stock $9B $9.3B $9.4B $29B $29B
Other Common Equity Adj $160M $587M -$342M $3B $4.2B
Common Equity $16.6B $12.1B $13.4B $36.3B $34.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $792M $800M $786M $791M $771M
Total Equity $17.4B $12.9B $14.2B $37.1B $35.2B
 
Total Liabilities and Equity $29.4B $24.6B $26.5B $59.3B $55.4B
Cash and Short Terms $203M $539M $3.3B $6.9B $1.9B
Total Debt $5.7B $6.3B $5.4B $5.1B $4.9B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $4.5B $2.9B $4.6B $3.5B $2B
Short Term Investments $86M $120M $493M $373M $154M
Accounts Receivable, Net $261M $353M $1.8B $1.2B $1.5B
Inventory $162M $206M $550M $700M $719M
Prepaid Expenses -- -- -- -- --
Other Current Assets $43M $89M $65M $92M $57M
Total Current Assets $5B $3.7B $7.6B $6B $6.1B
 
Property Plant And Equipment $18.2B $18.2B $41.1B $42.8B $42B
Long-Term Investments $36M $52M $330M $392M $354M
Goodwill -- -- $4B $4.7B $3.7B
Other Intangibles -- -- -- -- --
Other Long-Term Assets $56M $47M $116M $479M $754M
Total Assets $24.7B $24B $55B $56.7B $55.6B
 
Accounts Payable $477M $471M $2B $1.9B $1.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $903M $212M $277M $227M $992M
Current Portion Of Capital Lease Obligations -- -- $273M $329M $217M
Other Current Liabilities $90M $193M $1.5B $386M $436M
Total Current Liabilities $1.9B $1.4B $6B $4.9B $4.9B
 
Long-Term Debt $6.5B $6.5B $5.1B $4.9B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $11.7B $10.8B $21.5B $20.1B $19.8B
 
Common Stock $9.2B $9.3B $29B $29B $29B
Other Common Equity Adj $1.6B $1.3B $1.7B $6.6B $4.7B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $799M $794M $790M $775M $759M
Total Equity $12.9B $13.2B $33.4B $36.7B $35.8B
 
Total Liabilities and Equity $24.7B $24B $55B $56.7B $55.6B
Cash and Short Terms $4.5B $3.1B $5.1B $3.8B $2.1B
Total Debt $7.4B $6.7B $5.4B $5.1B $5.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -$4B $2B $6.6B $1.7B
Depreciation & Amoritzation -- $1.8B $1.7B $2.9B $4.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- $41M -$39M -$77M $107M
Change in Inventories -- $51M -$4M -$146M -$31M
Cash From Operations -- $1.8B $3.8B $8.8B $6.1B
 
Capital Expenditures -- $1.4B $2.4B $3.1B $5.3B
Cash Acquisitions -- -$527M -$212M $1.1B -$2M
Cash From Investing -$1.2B -$2.1B -$2.9B -$2.3B -$5.6B
 
Dividends Paid (Ex Special Dividend) -$1.1B -$454M -$289M -$2.6B -$4.3B
Special Dividend Paid
Long-Term Debt Issued $1.7B $600M -- -- --
Long-Term Debt Repaid -$84M -$154M -$939M -$531M -$624M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$196M -$218M -$196M -$275M -$123M
Cash From Financing $317M -$203M -$1.4B -$3.4B -$5B
 
Beginning Cash (CF) $1.7B $4.1B $3.6B $3B $6.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.4B -$466M -$573M $3.2B -$4.4B
Ending Cash (CF) $4.1B $3.6B $3B $6.2B $1.7B
 
Levered Free Cash Flow -- $431M $1.4B $5.7B $854M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -- -- $3.4B $6.7B $1.9B
Depreciation & Amoritzation -- -- $2.6B $2B $4.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$181M $597M -$268M
Change in Inventories -- -- -$12M -$179M -$125M
Cash From Operations -- -- $5B $9.3B $5.6B
 
Capital Expenditures -- $831M $2.6B $4.6B $5.3B
Cash Acquisitions -- -- $870M -$10M --
Cash From Investing -$1.5B -$2.3B -$1.9B -$4.9B -$4.6B
 
Dividends Paid (Ex Special Dividend) -$495M -$257M -$918M -$4.6B -$2.7B
Special Dividend Paid
Long-Term Debt Issued $800M -- -- -- --
Long-Term Debt Repaid -$84M -$899M -$285M -$607M -$628M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$232M -$248M -$197M -$228M -$138M
Cash From Financing -$51M -$1.3B -$1.4B -$5.4B -$2.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B -$1.5B $1.7B -$1.1B -$1.5B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $2.4B $4.7B $335M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
73
PSIX alert for Dec 24

Power Solutions International [PSIX] is up 27.42% over the past day.

Sell
40
MSTR alert for Dec 24

MicroStrategy [MSTR] is up 8.07% over the past day.

Sell
26
NUTX alert for Dec 24

Nutex Health [NUTX] is down 1.39% over the past day.

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

Show me the best stock