Financhill
Sell
37

WY Quote, Financials, Valuation and Earnings

Last price:
$28.01
Seasonality move :
5.18%
Day range:
$27.92 - $28.25
52-week range:
$26.73 - $36.27
Dividend yield:
2.84%
P/E ratio:
38.07x
P/S ratio:
2.86x
P/B ratio:
2.06x
Volume:
1.6M
Avg. volume:
3.4M
1-year change:
-18.65%
Market cap:
$20.5B
Revenue:
$7.7B
EPS (TTM):
$0.74
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $6.6B $7.5B $10.2B $10.2B $7.7B
Revenue Growth (YoY) -12.33% 14.92% 35.44% -0.17% -24.65%
 
Cost of Revenues $5.4B $5.4B $6.1B $6.6B $6B
Gross Profit $1.1B $2.1B $4.1B $3.6B $1.7B
Gross Profit Margin 17.43% 27.68% 40.17% 35.55% 21.92%
 
R&D Expenses $6M $5M $5M $6M $7M
Selling, General & Admin $432M $430M $491M $491M $518M
Other Inc / (Exp) -$541M -$195M $47M -$549M $14M
Operating Expenses $466M $470M $521M $521M $555M
Operating Income $676M $1.6B $3.6B $3.1B $1.1B
 
Net Interest Expenses $348M $438M $308M $245M $204M
EBT. Incl. Unusual Items -$213M $982M $3.3B $2.3B $937M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$137M $185M $709M $425M $98M
Net Income to Company -$76M $797M $2.6B $1.9B $839M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$76M $797M $2.6B $1.9B $839M
 
Basic EPS (Cont. Ops) -$0.10 $1.07 $3.48 $2.53 $1.15
Diluted EPS (Cont. Ops) -$0.10 $1.07 $3.47 $2.53 $1.15
Weighted Average Basic Share $745.9M $746.9M $749.5M $741.9M $731.7M
Weighted Average Diluted Share $745.9M $747.9M $751M $743M $732.2M
 
EBITDA $675M $1.9B $4.1B $3.1B $1.7B
EBIT $165M $1.4B $3.6B $2.6B $1.2B
 
Revenue (Reported) $6.6B $7.5B $10.2B $10.2B $7.7B
Operating Income (Reported) $676M $1.6B $3.6B $3.1B $1.1B
Operating Income (Adjusted) $165M $1.4B $3.6B $2.6B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.1B $2.3B $2.3B $2B $1.7B
Revenue Growth (YoY) 26.27% 11.14% -2.94% -11.16% -16.87%
 
Cost of Revenues $1.4B $1.6B $1.7B $1.5B $1.4B
Gross Profit $720M $756M $582M $502M $250M
Gross Profit Margin 34.12% 32.24% 25.57% 24.83% 14.87%
 
R&D Expenses $1M $1M $1M $2M $1M
Selling, General & Admin $118M $122M $136M $141M $154M
Other Inc / (Exp) -$94M $27M $6M -$10M -$24M
Operating Expenses $125M $139M $143M $151M $158M
Operating Income $595M $617M $439M $351M $92M
 
Net Interest Expenses $109M $78M $58M $48M $55M
EBT. Incl. Unusual Items $392M $566M $387M $293M $13M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $109M $84M $77M $54M -$15M
Net Income to Company $283M $482M $310M $239M $28M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $283M $482M $310M $239M $28M
 
Basic EPS (Cont. Ops) $0.38 $0.64 $0.42 $0.33 $0.04
Diluted EPS (Cont. Ops) $0.38 $0.64 $0.42 $0.33 $0.04
Weighted Average Basic Share $747M $750.1M $740.1M $731M $727.6M
Weighted Average Diluted Share $748.5M $751.4M $741M $731.7M $728.2M
 
EBITDA $618M $763M $573M $487M $207M
EBIT $503M $645M $454M $365M $82M
 
Revenue (Reported) $2.1B $2.3B $2.3B $2B $1.7B
Operating Income (Reported) $595M $617M $439M $351M $92M
Operating Income (Adjusted) $503M $645M $454M $365M $82M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7B $10.1B $10.6B $7.7B $7.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.4B $6B $6.6B $6B $5.8B
Gross Profit $1.7B $4.1B $3.9B $1.7B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6M $4M $6M $7M $7M
Selling, General & Admin $432M $465M $516M $495M $547M
Other Inc / (Exp) -$165M -$74M -$263M -$305M $4M
Operating Expenses $463M $515M $535M $533M $576M
Operating Income $1.2B $3.5B $3.4B $1.2B $775M
 
Net Interest Expenses $375M $376M $271M $204M $210M
EBT. Incl. Unusual Items $658M $3.1B $2.9B $687M $569M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $167M $616M $582M $56M $35M
Net Income to Company $491M $2.5B $2.3B $631M $534M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $491M $2.5B $2.3B $631M $534M
 
Basic EPS (Cont. Ops) $0.66 $3.31 $3.07 $0.87 $0.74
Diluted EPS (Cont. Ops) $0.66 $3.31 $3.06 $0.87 $0.74
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.5B $4B $3.6B $1.5B $1.3B
EBIT $1B $3.5B $3.1B $961M $844M
 
Revenue (Reported) $7B $10.1B $10.6B $7.7B $7.2B
Operating Income (Reported) $1.2B $3.5B $3.4B $1.2B $775M
Operating Income (Adjusted) $1B $3.5B $3.1B $961M $844M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.5B $8B $8.4B $5.9B $5.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.1B $4.6B $5.1B $4.6B $4.4B
Gross Profit $1.4B $3.4B $3.2B $1.3B $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4M $3M $4M $5M $5M
Selling, General & Admin $316M $351M $376M $406M $444M
Other Inc / (Exp) -$112M $9M -$301M -$31M -$35M
Operating Expenses $337M $382M $396M $434M $461M
Operating Income $1.1B $3B $2.8B $906M $548M
 
Net Interest Expenses $294M $232M $195M $154M $160M
EBT. Incl. Unusual Items $671M $2.8B $2.3B $721M $353M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $166M $597M $470M $101M $38M
Net Income to Company $505M $2.2B $1.9B $620M $315M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $505M $2.2B $1.9B $620M $315M
 
Basic EPS (Cont. Ops) $0.68 $2.92 $2.51 $0.85 $0.44
Diluted EPS (Cont. Ops) $0.68 $2.92 $2.51 $0.85 $0.44
Weighted Average Basic Share $2.2B $2.2B $2.2B $2.2B $2.2B
Weighted Average Diluted Share $2.2B $2.3B $2.2B $2.2B $2.2B
 
EBITDA $1.3B $3.4B $2.9B $1.3B $932M
EBIT $970M $3B $2.5B $929M $556M
 
Revenue (Reported) $5.5B $8B $8.4B $5.9B $5.4B
Operating Income (Reported) $1.1B $3B $2.8B $906M $548M
Operating Income (Adjusted) $970M $3B $2.5B $929M $556M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $139M $495M $1.9B $1.6B $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $309M $450M $507M $357M $354M
Inventory $416M $443M $520M $550M $566M
Prepaid Expenses $147M $139M -- -- --
Other Current Assets -- -- $205M $216M $219M
Total Current Assets $1.6B $1.6B $3.1B $2.7B $2.3B
 
Property Plant And Equipment $2.4B $2.4B $2.5B $2.6B $2.7B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $12.3B $12.2B $12B $12B $11.9B
Total Assets $16.4B $16.3B $17.7B $17.3B $17B
 
Accounts Payable $246M $204M $281M $247M $287M
Accrued Expenses $285M $291M $318M $265M $278M
Current Portion Of Long-Term Debt -- $150M -- $982M --
Current Portion Of Capital Lease Obligations $33M $26M $24M $22M $19M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1B $950M $954M $1.7B $788M
 
Long-Term Debt $6.1B $5.3B $5.1B $4.1B $5.1B
Capital Leases -- -- -- -- --
Total Liabilities $8.2B $7.6B $6.9B $6.6B $6.7B
 
Common Stock $932M $934M $934M $916M $912M
Other Common Equity Adj -$904M -$822M -$479M -$247M -$293M
Common Equity $8.2B $8.7B $10.8B $10.7B $10.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.2B $8.7B $10.8B $10.7B $10.2B
 
Total Liabilities and Equity $16.4B $16.3B $17.7B $17.3B $17B
Cash and Short Terms $139M $495M $1.9B $1.6B $1.2B
Total Debt $6.4B $5.5B $5.1B $5.1B $5.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $787M $2.3B $1.9B $1.2B $877M
Short Term Investments -- -- -- $668M --
Accounts Receivable, Net $500M $497M $425M $443M $373M
Inventory $411M $499M $542M $528M $592M
Prepaid Expenses $101M $146M $146M -- --
Other Current Assets -- -- -- $186M $142M
Total Current Assets $2B $3.5B $3B $3B $2B
 
Property Plant And Equipment $2.3B $2.4B $2.5B $2.6B $2.8B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $11.9B $12.1B $12B $11.9B $11.9B
Total Assets $16.4B $18.1B $17.6B $17.6B $16.7B
 
Accounts Payable $215M $264M $272M $288M $275M
Accrued Expenses $311M $340M $304M $142M $267M
Current Portion Of Long-Term Debt -- $150M $118M $861M $210M
Current Portion Of Capital Lease Obligations $30M $23M $22M $21M $22M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $832M $1.5B $1.1B $1.7B $992M
 
Long-Term Debt $6B $5.1B $4.9B $4.8B $4.9B
Capital Leases -- -- -- -- --
Total Liabilities $7.8B $7.7B $6.8B $7.3B $6.7B
 
Common Stock $933M $936M $922M $913M $909M
Other Common Equity Adj -$830M -$651M -$418M -$223M -$279M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.5B $10.4B $10.8B $10.2B $9.9B
 
Total Liabilities and Equity $16.4B $18.1B $17.6B $17.6B $16.7B
Cash and Short Terms $787M $2.3B $1.9B $1.8B $877M
Total Debt $6B $5.3B $5.1B $5.7B $5.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$76M $797M $2.6B $1.9B $839M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $30M $30M $30M $33M $36M
Change in Accounts Receivable $13M -$141M -$57M $149M $4M
Change in Inventories -$23M -$25M -$77M -$37M -$13M
Cash From Operations $966M $1.5B $3.2B $2.8B $1.4B
 
Capital Expenditures $384M $706M $590M $763M $680M
Cash Acquisitions -- -- -- -- --
Cash From Investing $187M $185M -$325M -$759M -$508M
 
Dividends Paid (Ex Special Dividend) -$1B -$381M -$884M -$1.6B -$1.2B
Special Dividend Paid
Long-Term Debt Issued $1.8B $1.3B -- $881M $992M
Long-Term Debt Repaid -$2.1B -$2.3B -$375M -$1.2B -$978M
Repurchase of Common Stock -$60M -- -$100M -$543M -$131M
Other Financing Activities -$18M -$20M $29M -$9M -$9M
Cash From Financing -$1.3B -$1.4B -$1.3B -$2.5B -$1.3B
 
Beginning Cash (CF) $334M $139M $495M $2B $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$195M $356M $1.5B -$418M -$417M
Ending Cash (CF) $139M $495M $2B $1.6B $1.2B
 
Levered Free Cash Flow $582M $823M $2.6B $2.1B $753M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $283M $482M $310M $239M $28M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $7M $8M $8M $9M $10M
Change in Accounts Receivable -$80M $205M $94M $1M $23M
Change in Inventories -- -$4M $28M $9M $22M
Cash From Operations $608M $659M $562M $523M $234M
 
Capital Expenditures $65M $98M $97M $167M $179M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$65M $165M -$97M -$164M -$161M
 
Dividends Paid (Ex Special Dividend) -- -$127M -$133M -$138M -$145M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$348M -- -- -$118M --
Repurchase of Common Stock -- -$26M -$143M -$24M -$27M
Other Financing Activities -$1M -$3M -- -$1M $1M
Cash From Financing -$346M -$155M -$276M -$281M -$171M
 
Beginning Cash (CF) $643M $1.8B $1.7B $1.1B $997M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $197M $669M $189M $78M -$98M
Ending Cash (CF) $840M $2.4B $1.9B $1.2B $899M
 
Levered Free Cash Flow $543M $561M $465M $356M $55M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $491M $2.5B $2.3B $631M $534M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $29M $31M $32M $34M $42M
Change in Accounts Receivable -$132M $4M $71M -$9M $60M
Change in Inventories -$19M -$82M -$52M $16M -$67M
Cash From Operations $1.4B $3.1B $3.2B $1.3B $1.1B
 
Capital Expenditures $342M $879M $749M $553M $761M
Cash Acquisitions $145M -$145M -- -- --
Cash From Investing $466M -$234M -$747M -$1.2B $93M
 
Dividends Paid (Ex Special Dividend) -$507M -$509M -$2B -$1.2B -$679M
Special Dividend Paid
Long-Term Debt Issued $1.5B -- $881M -- --
Long-Term Debt Repaid -$2.1B -$781M -$1.4B -- --
Repurchase of Common Stock -- -$26M -$476M -$250M -$148M
Other Financing Activities -$19M -$23M $43M -$15M -$7M
Cash From Financing -$1.2B -$1.3B -$2.9B -$848M -$1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $687M $1.6B -$526M -$747M -$274M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1B $2.2B $2.4B $759M $317M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $505M $2.2B $1.9B $620M $315M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $22M $23M $25M $26M $32M
Change in Accounts Receivable -$192M -$47M $81M -$77M -$21M
Change in Inventories $2M -$55M -$30M $23M -$31M
Cash From Operations $1.1B $2.7B $2.7B $1.1B $790M
 
Capital Expenditures $199M $372M $531M $321M $402M
Cash Acquisitions $145M -- -- -- --
Cash From Investing $311M -$108M -$530M -$982M -$381M
 
Dividends Paid (Ex Special Dividend) -$254M -$382M -$1.5B -$1.1B -$539M
Special Dividend Paid -- -- $1.5M $900K $140K
Long-Term Debt Issued $1.3B -- $881M $743M --
Long-Term Debt Repaid -$1.7B -$225M -$1.2B -$118M --
Repurchase of Common Stock -- -$26M -$402M -$109M -$126M
Other Financing Activities -$16M -$19M -$5M -$11M -$9M
Cash From Financing -$695M -$606M -$2.2B -$571M -$674M
 
Beginning Cash (CF) $2.2B $3.3B $4.9B $3.5B $3.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $701M $2B -$79M -$408M -$265M
Ending Cash (CF) $2.9B $5.2B $4.9B $3.1B $2.8B
 
Levered Free Cash Flow $886M $2.3B $2.1B $824M $388M

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

GET BETTER TRADE IDEAS

Popular

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

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…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

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

Buy
57
Is MSFT Stock a Buy?

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

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock