Financhill
Buy
69

WWW Quote, Financials, Valuation and Earnings

Last price:
$23.12
Seasonality move :
10.96%
Day range:
$22.50 - $22.97
52-week range:
$7.58 - $24.64
Dividend yield:
1.74%
P/E ratio:
--
P/S ratio:
1.02x
P/B ratio:
6.38x
Volume:
409.3K
Avg. volume:
1.1M
1-year change:
151.54%
Market cap:
$1.8B
Revenue:
$2.2B
EPS (TTM):
-$0.89
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.3B $1.8B $2.4B $2.7B $2.2B
Revenue Growth (YoY) 1.54% -21.23% 34.83% 11.18% -16.46%
 
Cost of Revenues $1.3B $1.1B $1.4B $1.6B $1.4B
Gross Profit $923.8M $735.6M $1B $1.1B $872.5M
Gross Profit Margin 40.63% 41.07% 42.65% 39.87% 38.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $669.3M $639.4M $817.8M $906.4M $856.2M
Other Inc / (Exp) $4.9M -$225.6M -$38M -$335.9M -$97.4M
Operating Expenses $752.8M $650.5M $874.2M $940.1M $845.8M
Operating Income $171M $85.1M $155.7M $130.3M $26.7M
 
Net Interest Expenses $30M $43.6M $37.4M $47.3M $63.5M
EBT. Incl. Unusual Items $145.9M -$184.1M $80.3M -$252.9M -$134.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17M -$45.5M $13.3M -$63.8M -$95M
Net Income to Company $128.9M -$138.6M $67M -$189.1M -$39.2M
 
Minority Interest in Earnings -$400K $1.7M $1.6M $800K -$400K
Net Income to Common Excl Extra Items $128.5M -$136.9M $68.6M -$188.3M -$39.6M
 
Basic EPS (Cont. Ops) $1.48 -$1.70 $0.82 -$2.37 -$0.51
Diluted EPS (Cont. Ops) $1.44 -$1.70 $0.81 -$2.37 -$0.51
Weighted Average Basic Share $85.1M $81M $82.3M $79.7M $79.4M
Weighted Average Diluted Share $87.2M $81M $83.3M $79.7M $79.4M
 
EBITDA $208.6M -$107.7M $150.9M -$171M -$35.6M
EBIT $175.9M -$140.5M $117.7M -$205.6M -$70.7M
 
Revenue (Reported) $2.3B $1.8B $2.4B $2.7B $2.2B
Operating Income (Reported) $171M $85.1M $155.7M $130.3M $26.7M
Operating Income (Adjusted) $175.9M -$140.5M $117.7M -$205.6M -$70.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $493.1M $636.7M $691.4M $527.7M $440.2M
Revenue Growth (YoY) -14.14% 29.12% 8.59% -23.68% -16.58%
 
Cost of Revenues $291.1M $361.9M $413.6M $312.3M $241M
Gross Profit $202M $274.8M $277.8M $215.4M $199.2M
Gross Profit Margin 40.97% 43.16% 40.18% 40.82% 45.25%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $157.5M $215M $216.8M $203.3M $171.2M
Other Inc / (Exp) $600K -$33.6M -$2.7M $15.1M $12.3M
Operating Expenses $159.4M $232.3M $219M $205.6M $172.5M
Operating Income $42.6M $42.5M $58.8M $9.8M $26.7M
 
Net Interest Expenses $12.8M $9.6M $12.5M $15.5M $9.6M
EBT. Incl. Unusual Items $30.4M -$700K $43.6M $9.4M $29.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.7M $100K $4.8M $400K $5.1M
Net Income to Company $21.7M -$800K $38.8M $9M $24.3M
 
Minority Interest in Earnings $700K $800K $200K -$400K -$700K
Net Income to Common Excl Extra Items $22.4M -- $39M $8.6M $23.6M
 
Basic EPS (Cont. Ops) $0.27 -$0.00 $0.49 $0.11 $0.28
Diluted EPS (Cont. Ops) $0.27 -$0.00 $0.48 $0.11 $0.28
Weighted Average Basic Share $81M $82.3M $78.7M $79.5M $80M
Weighted Average Diluted Share $81.5M $82.3M $78.9M $79.5M $80M
 
EBITDA $51.6M $17.6M $64.5M $34.1M $45.1M
EBIT $43.2M $8.9M $56.1M $24.9M $39M
 
Revenue (Reported) $493.1M $636.7M $691.4M $527.7M $440.2M
Operating Income (Reported) $42.6M $42.5M $58.8M $9.8M $26.7M
Operating Income (Adjusted) $43.2M $8.9M $56.1M $24.9M $39M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.9B $2.3B $2.7B $2.4B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.3B $1.5B $1.5B $1B
Gross Profit $760.9M $972.1M $1.1B $903.7M $756.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $627.9M $773.4M $883.9M $859.9M $760M
Other Inc / (Exp) $4.4M -$264.8M $86.3M -$404.9M -$111.6M
Operating Expenses $699.1M $789.6M $961M $833M $764.8M
Operating Income $61.8M $182.5M $147.6M $70.7M -$8M
 
Net Interest Expenses $39.3M $41.4M $39.8M $63.4M $49.6M
EBT. Incl. Unusual Items $26.9M -$123.7M $194.1M -$397.6M -$169.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.2M -$34.5M $37.4M -$88.2M -$104.8M
Net Income to Company $32.1M -$89.2M $156.7M -$309.4M -$64.4M
 
Minority Interest in Earnings $800K $1.7M $2M -$600K -$3.5M
Net Income to Common Excl Extra Items $32.9M -$87.5M $158.7M -$310M -$67.9M
 
Basic EPS (Cont. Ops) $0.40 -$1.09 $1.96 -$3.95 -$0.89
Diluted EPS (Cont. Ops) $0.40 -$1.12 $1.95 -$3.95 -$0.89
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $99.4M -$50.2M $269.2M -$298.5M -$91.4M
EBIT $66.2M -$82.3M $233.9M -$334.2M -$119.6M
 
Revenue (Reported) $1.9B $2.3B $2.7B $2.4B $1.8B
Operating Income (Reported) $61.8M $182.5M $147.6M $70.7M -$8M
Operating Income (Adjusted) $66.2M -$82.3M $233.9M -$334.2M -$119.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.3B $1.8B $2B $1.7B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $750.5M $1B $1.2B $1B $696.5M
Gross Profit $531M $767.5M $846.2M $679.5M $563.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $457.2M $591.2M $657.3M $610.8M $514.6M
Other Inc / (Exp) $2.7M -$36.5M $87.8M $18.8M $4.6M
Operating Expenses $464M $603.1M $689.9M $582.8M $501.8M
Operating Income $67M $164.4M $156.3M $96.7M $62M
 
Net Interest Expenses $31.1M $28.9M $31.3M $47.4M $33.5M
EBT. Incl. Unusual Items $38.6M $99M $212.8M $68.1M $33.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6M $17M $41.1M $16.7M $6.9M
Net Income to Company $32.6M $82M $171.7M $51.4M $26.2M
 
Minority Interest in Earnings $1.2M $1.2M $1.6M $200K -$2.9M
Net Income to Common Excl Extra Items $33.8M $83.2M $173.3M $51.6M $23.3M
 
Basic EPS (Cont. Ops) $0.41 $0.99 $2.14 $0.64 $0.26
Diluted EPS (Cont. Ops) $0.41 $0.98 $2.13 $0.64 $0.26
Weighted Average Basic Share $243M $247M $239.9M $238.2M $239.8M
Weighted Average Diluted Share $244.4M $249.1M $240.7M $238.2M $239.8M
 
EBITDA $93.5M $151M $269.3M $141.8M $86M
EBIT $69.7M $127.9M $244.1M $115.5M $66.6M
 
Revenue (Reported) $1.3B $1.8B $2B $1.7B $1.3B
Operating Income (Reported) $67M $164.4M $156.3M $96.7M $62M
Operating Income (Adjusted) $69.7M $127.9M $244.1M $115.5M $66.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $180.6M $347.4M $161.7M $131.5M $179M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $331.2M $268.3M $319.6M $241.7M $230.8M
Inventory $348.2M $243.1M $365.5M $745.2M $373.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $107.1M $45.4M $56.9M $79M $81.1M
Total Current Assets $967.1M $904.2M $903.7M $1.3B $1B
 
Property Plant And Equipment $301.8M $267.1M $267.2M $310.9M $214.5M
Long-Term Investments -- -- -- -- --
Goodwill $438.9M $442.4M $556.6M $485M $427.1M
Other Intangibles $682.3M $455.3M $792.7M $341.4M $209M
Other Long-Term Assets $87M $65.2M $64.4M $65.6M $70.7M
Total Assets $2.5B $2.1B $2.6B $2.5B $2.1B
 
Accounts Payable $202.1M $185M $222.1M $272.2M $206M
Accrued Expenses $178.7M $177M $264.2M $355.2M $289.5M
Current Portion Of Long-Term Debt $12.5M $10M $10M $10M $10M
Current Portion Of Capital Lease Obligations $34.1M $34M $38.3M $39.1M $34.7M
Other Current Liabilities -- -- -- $8.8M $24.2M
Total Current Liabilities $787.4M $406M $759.6M $1.1B $869.4M
 
Long-Term Debt $425.9M $712.5M $731.8M $723M $605.8M
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.6B $1.9B $2.2B $1.8B
 
Common Stock $108.3M $110.4M $111.6M $112.2M $113M
Other Common Equity Adj -$102.1M -$130.6M -$98.9M -$132.9M -$142.2M
Common Equity $766.7M $561.4M $629.6M $320.6M $278.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11.7M $11.6M $14.8M $18.4M $21.4M
Total Equity $778.4M $573M $644.4M $339M $300M
 
Total Liabilities and Equity $2.5B $2.1B $2.6B $2.5B $2.1B
Cash and Short Terms $180.6M $347.4M $161.7M $131.5M $179M
Total Debt $798.4M $722.5M $966.8M $1.2B $920.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $342M $183.6M $136.4M $160.4M $140.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $332.1M $362.6M $440M $272M $244.4M
Inventory $325.7M $412M $880.9M $563.8M $285.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $42.2M $44.4M $94.5M $84.9M $92.2M
Total Current Assets $1B $1B $1.6B $1.1B $762.3M
 
Property Plant And Equipment $274.6M $262M $291M $275.2M $196.7M
Long-Term Investments -- -- -- -- --
Goodwill $437.8M $555.5M $526.5M $465.4M $430.5M
Other Intangibles $678.5M $795.1M $726.3M $294.4M $212.5M
Other Long-Term Assets $66.4M $64.3M $74.2M $72.8M $63.6M
Total Assets $2.5B $2.7B $3.2B $2.2B $1.8B
 
Accounts Payable $191.8M $265.1M $317.9M $197.2M $230.4M
Accrued Expenses $171.1M $232.6M $229.9M $232.7M $219.9M
Current Portion Of Long-Term Debt $162.5M $10M $10M $10M $10M
Current Portion Of Capital Lease Obligations $34.6M $34.4M $33.5M $38.7M $33.3M
Other Current Liabilities -- -- -- $3.1M --
Total Current Liabilities $560M $852.1M $1.3B $851.7M $618.6M
 
Long-Term Debt $714.1M $704.4M $725.2M $716.3M $567.8M
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $2B $2.5B $1.9B $1.5B
 
Common Stock $110.1M $111.5M $112.2M $112.9M $113.5M
Other Common Equity Adj -$108.2M -$128.4M -$159.7M -$144.5M -$144.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11.4M $15.2M $17.3M $20.3M $8.6M
Total Equity $765.5M $641.9M $674.2M $362.7M $296.7M
 
Total Liabilities and Equity $2.5B $2.7B $3.2B $2.2B $1.8B
Cash and Short Terms $342M $183.6M $136.4M $160.4M $140.2M
Total Debt $876.6M $1B $1.5B $1.1B $702.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $128.9M -$138.6M $67M -$189.1M -$39.2M
Depreciation & Amoritzation $32.7M $32.8M $33.2M $34.6M $35.1M
Stock-Based Compensation $24.5M $28.9M $38.1M $33.4M $15.2M
Change in Accounts Receivable $30.7M $64.8M -$49.2M $84.5M $2.8M
Change in Inventories -$23.8M $107.2M -$77.2M -$428.9M $286.5M
Cash From Operations $222.6M $309.1M $86.8M -$178.9M $121.8M
 
Capital Expenditures $34.4M $10.3M $17.6M $36.5M $14.6M
Cash Acquisitions -$23.6M -$9M -$417.4M $87.2M $188.9M
Cash From Investing -$61.5M $6.1M -$437.3M $54.6M $171.6M
 
Dividends Paid (Ex Special Dividend) -$33.6M -$33.6M -$33.5M -$32.8M -$32.6M
Special Dividend Paid
Long-Term Debt Issued $704.3M $1B $1.4B $940M $623M
Long-Term Debt Repaid -$476.8M -$1.1B -$1.2B -$750M -$861.3M
Repurchase of Common Stock -$319.2M -$21M -$39.6M -$81.3M --
Other Financing Activities -$11.5M -$36.7M -$19.7M $29.8M $24.5M
Cash From Financing -$124.6M -$154M $169.3M $107.1M -$246.3M
 
Beginning Cash (CF) $143.1M $180.6M $347.4M $161.7M $135.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $36.5M $161.2M -$181.2M -$17.2M $47.1M
Ending Cash (CF) $180.6M $347.4M $161.7M $135.5M $184.6M
 
Levered Free Cash Flow $188.2M $298.8M $69.2M -$215.4M $107.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $21.7M -$800K $38.8M $9M $24.3M
Depreciation & Amoritzation $8.4M $8.7M $8.4M $9.2M $6.1M
Stock-Based Compensation $11.3M $8.4M $7.1M $4M $5.2M
Change in Accounts Receivable -$66.2M $13.6M -$25.9M -$25.9M $3.1M
Change in Inventories $62.6M -$35.5M -$248.8M $78.2M $14.8M
Cash From Operations $96.5M -$34.7M -$242.3M -$38.9M $108.2M
 
Capital Expenditures -$600K $3.3M $7.4M $4.3M $4.1M
Cash Acquisitions -- -$417.8M -$2.8M $54.1M $9.9M
Cash From Investing $400K -$421.6M -$10.5M $49.2M $5.2M
 
Dividends Paid (Ex Special Dividend) -$8.4M -$8.3M -$7.9M -$8.1M -$8.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $900M $296M $130M $44M
Long-Term Debt Repaid -$148.5M -$592.5M -$48.5M -$147.5M -$156.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$24.7M -$8M -$200K -$100K -$300K
Cash From Financing -$179.7M $294.8M $239.4M -$25.7M -$121M
 
Beginning Cash (CF) $422.6M $345.8M $149.3M $180.1M $148.3M
Foreign Exchange Rate Adjustment $2.2M -$700K $500K -- -$500K
Additions / Reductions -$82.8M -$161.5M -$13.4M -$15.4M -$7.6M
Ending Cash (CF) $342M $183.6M $136.4M $164.7M $140.2M
 
Levered Free Cash Flow $97.1M -$38M -$249.7M -$43.2M $104.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $32.1M -$89.2M $156.7M -$309.4M -$64.4M
Depreciation & Amoritzation $33.2M $32.1M $35.3M $35.7M $28.2M
Stock-Based Compensation $28.7M $37.4M $34.5M $18.8M $18.4M
Change in Accounts Receivable $28.7M -$23.8M -$92.4M $192.9M $17.1M
Change in Inventories $92.6M -$39M -$486.1M $283.1M $195.2M
Cash From Operations $342.1M $190.6M -$420.4M $318.3M $212.5M
 
Capital Expenditures $11.7M $14.3M $31.1M $31.5M $8.3M
Cash Acquisitions -$9M -$417.8M $87.6M $136M $155.3M
Cash From Investing $1.5M -$433.2M $60.6M $102.6M $150.5M
 
Dividends Paid (Ex Special Dividend) -$33.6M -$33.4M -$33M -$32.6M -$32.5M
Special Dividend Paid
Long-Term Debt Issued $1.1B $900M $1.2B $837M $321M
Long-Term Debt Repaid -$1.1B -$752.5M -$728M -$1.2B -$716M
Repurchase of Common Stock -$26M -$26.9M -$94M -- --
Other Financing Activities -$24.9M -$28.3M -$3.8M $25.6M $34.1M
Cash From Financing -$128.6M $80.3M $322.1M -$386.9M -$393.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $215M -$162.3M -$37.7M $34M -$30.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $330.4M $176.3M -$451.5M $286.8M $204.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $32.6M $82M $171.7M $51.4M $26.2M
Depreciation & Amoritzation $23.8M $23.1M $25.2M $26.3M $19.4M
Stock-Based Compensation $21.5M $30M $26.4M $11.8M $15M
Change in Accounts Receivable -$1.7M -$90.3M -$133.5M -$25.1M -$10.8M
Change in Inventories $21.6M -$124.6M -$533.5M $178.5M $87.2M
Cash From Operations $135.5M $17M -$490.2M $7M $97.7M
 
Capital Expenditures $6M $10M $23.5M $18.5M $12.2M
Cash Acquisitions -$9M -$417.8M $87.2M $136M $102.4M
Cash From Investing $9.6M -$429.7M $68.2M $116.2M $95.1M
 
Dividends Paid (Ex Special Dividend) -$25.4M -$25.2M -$24.7M -$24.5M -$24.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1B $900M $668M $565M $263M
Long-Term Debt Repaid -$926.5M -$597.5M -$160.5M -$627.5M -$482.2M
Repurchase of Common Stock -$21M -$26.9M -$81.3M -- --
Other Financing Activities -$24.7M -$16.3M -$400K -$4.6M $5M
Cash From Financing $15.4M $249.7M $402.5M -$91.5M -$238.6M
 
Beginning Cash (CF) $1.1B $1.1B $460.6M $436.2M $502.6M
Foreign Exchange Rate Adjustment $900K -$800K -$5.8M -$2.5M $1.4M
Additions / Reductions $160.5M -$163M -$19.5M $31.7M -$45.8M
Ending Cash (CF) $1.2B $894.2M $435.3M $465.4M $458.2M
 
Levered Free Cash Flow $129.5M $7M -$513.7M -$11.5M $85.5M

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

GET BETTER TRADE IDEAS

Popular

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

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…

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: 118x

Buy
58
Is MSFT Stock a Buy?

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

Alerts

Buy
87
PSIX alert for Dec 26

Power Solutions International [PSIX] is down 3.52% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 4.28% over the past day.

Buy
75
SMLR alert for Dec 26

Semler Scientific [SMLR] is down 1.29% over the past day.

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

Show me the best stock