Financhill
Sell
26

WERN Quote, Financials, Valuation and Earnings

Last price:
$36.07
Seasonality move :
5.75%
Day range:
$35.50 - $36.22
52-week range:
$33.12 - $43.14
Dividend yield:
1.55%
P/E ratio:
49.42x
P/S ratio:
0.73x
P/B ratio:
1.54x
Volume:
145.1K
Avg. volume:
590.8K
1-year change:
-15.62%
Market cap:
$2.2B
Revenue:
$3.3B
EPS (TTM):
$0.73
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.5B $2.4B $2.7B $3.3B $3.3B
Revenue Growth (YoY) 0.24% -3.72% 15.27% 20.32% -0.2%
 
Cost of Revenues $2B $1.9B $2.3B $2.8B $2.9B
Gross Profit $427.4M $460.9M $477.9M $521.6M $423.7M
Gross Profit Margin 17.35% 19.43% 17.48% 15.85% 12.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $104.2M $124.3M $112.1M $163.2M $157M
Other Inc / (Exp) -$38K -$163K $40.1M $11.8M -$1.8M
Operating Expenses $201.9M $233.5M $168.8M $198.5M $247.2M
Operating Income $225.5M $227.4M $309.1M $323.1M $176.4M
 
Net Interest Expenses $3.5M $2.6M $3.2M $10.1M $26.8M
EBT. Incl. Unusual Items $221.9M $224.7M $346M $324.8M $147.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $55M $55.6M $84.5M $79.2M $35.5M
Net Income to Company $166.9M $169.1M $261.5M $245.6M $112.3M
 
Minority Interest in Earnings -- -- -$2.4M -$4.3M $92K
Net Income to Common Excl Extra Items $166.9M $169.1M $259.1M $241.3M $112.4M
 
Basic EPS (Cont. Ops) $2.40 $2.45 $3.84 $3.76 $1.77
Diluted EPS (Cont. Ops) $2.38 $2.44 $3.82 $3.74 $1.76
Weighted Average Basic Share $69.6M $69M $67.4M $64.1M $63.4M
Weighted Average Diluted Share $70M $69.4M $67.9M $64.6M $63.7M
 
EBITDA $478.3M $492.2M $618.1M $616.5M $480.8M
EBIT $228.8M $228.9M $350.4M $336.6M $181.3M
 
Revenue (Reported) $2.5B $2.4B $2.7B $3.3B $3.3B
Operating Income (Reported) $225.5M $227.4M $309.1M $323.1M $176.4M
Operating Income (Adjusted) $228.8M $228.9M $350.4M $336.6M $181.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $590.2M $702.9M $827.6M $817.7M $745.7M
Revenue Growth (YoY) -4.54% 19.09% 17.74% -1.19% -8.81%
 
Cost of Revenues $473.9M $585.7M $702.3M $717.7M $668M
Gross Profit $116.3M $117.2M $125.3M $100M $77.7M
Gross Profit Margin 19.7% 16.68% 15.14% 12.23% 10.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27.1M $31.3M $38.2M $35.8M $31.9M
Other Inc / (Exp) -$55K $16M $37K -$428K $208K
Operating Expenses $54.2M $45.9M $49.1M $62.1M $60.1M
Operating Income $62.1M $71.3M $76.3M $37.9M $17.6M
 
Net Interest Expenses $564K $997K $2.4M $6.9M $9.3M
EBT. Incl. Unusual Items $61.5M $86.4M $73.9M $30.5M $8.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.2M $21.3M $18M $7M $2M
Net Income to Company $46.3M $65.1M $55.9M $23.5M $6.5M
 
Minority Interest in Earnings -- -$1.3M -$874K $200K $25K
Net Income to Common Excl Extra Items $46.3M $63.8M $55.1M $23.7M $6.6M
 
Basic EPS (Cont. Ops) $0.67 $0.94 $0.87 $0.37 $0.11
Diluted EPS (Cont. Ops) $0.67 $0.94 $0.86 $0.37 $0.11
Weighted Average Basic Share $69.1M $67.5M $63.4M $63.4M $61.8M
Weighted Average Diluted Share $69.4M $67.8M $63.8M $63.7M $62M
 
EBITDA $125.4M $156.3M $147.1M $113.8M $91.2M
EBIT $62.4M $87.7M $76.7M $39.2M $19.6M
 
Revenue (Reported) $590.2M $702.9M $827.6M $817.7M $745.7M
Operating Income (Reported) $62.1M $71.3M $76.3M $37.9M $17.6M
Operating Income (Adjusted) $62.4M $87.7M $76.7M $39.2M $19.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.4B $2.6B $3.2B $3.3B $3.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $2.1B $2.7B $2.9B $2.7B
Gross Profit $441M $474.5M $518.5M $462.9M $351.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $123.1M $108.4M $146.2M $167.2M $147.4M
Other Inc / (Exp) -$172K $36.1M $18.1M -$3.7M -$459K
Operating Expenses $229.4M $182.4M $185.3M $236M $260.4M
Operating Income $211.6M $292.1M $333.2M $226.9M $90.7M
 
Net Interest Expenses $3.8M $2.2M $6.3M $24.6M $30.1M
EBT. Incl. Unusual Items $207.7M $326M $344.9M $198.6M $60.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $50.7M $81.9M $82.5M $48.5M $15M
Net Income to Company $157M $244.2M $262.4M $150.1M $45.2M
 
Minority Interest in Earnings -- -$1.3M -$4.6M -$1.1M $695K
Net Income to Common Excl Extra Items $157M $242.8M $257.9M $149M $45.9M
 
Basic EPS (Cont. Ops) $2.27 $3.57 $3.99 $2.35 $0.73
Diluted EPS (Cont. Ops) $2.26 $3.56 $3.95 $2.33 $0.73
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $477.7M $589.7M $629.9M $526.7M $391.3M
EBIT $213.5M $329.4M $352.5M $229.1M $97.1M
 
Revenue (Reported) $2.4B $2.6B $3.2B $3.3B $3.1B
Operating Income (Reported) $211.6M $292.1M $333.2M $226.9M $90.7M
Operating Income (Adjusted) $213.5M $329.4M $352.5M $229.1M $97.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.8B $2B $2.4B $2.5B $2.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.6B $2B $2.1B $2B
Gross Profit $324.8M $338.4M $379M $320.3M $247.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $96.3M $80.5M $114.5M $118.5M $109M
Other Inc / (Exp) -$123K $36.1M $14.1M -$1.4M -$25K
Operating Expenses $178.8M $127.7M $144.3M $181.8M $194.9M
Operating Income $146M $210.7M $234.7M $138.5M $52.8M
 
Net Interest Expenses $2.3M $1.9M $5M $19.5M $22.8M
EBT. Incl. Unusual Items $143.6M $244.9M $243.8M $117.6M $30M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35M $61.3M $59.2M $28.5M $8M
Net Income to Company $108.5M $183.6M $184.6M $89.1M $22M
 
Minority Interest in Earnings -- -$1.3M -$3.5M -$249K $354K
Net Income to Common Excl Extra Items $108.5M $182.3M $181.1M $88.8M $22.3M
 
Basic EPS (Cont. Ops) $1.57 $2.68 $2.81 $1.40 $0.36
Diluted EPS (Cont. Ops) $1.56 $2.68 $2.80 $1.39 $0.36
Weighted Average Basic Share $207.4M $203.3M $193.3M $190.1M $188M
Weighted Average Diluted Share $208.5M $204.3M $194.4M $191.1M $188.6M
 
EBITDA $346.7M $444.1M $455.9M $366.1M $276.6M
EBIT $147.2M $247.7M $249.8M $142.3M $58.1M
 
Revenue (Reported) $1.8B $2B $2.4B $2.5B $2.3B
Operating Income (Reported) $146M $210.7M $234.7M $138.5M $52.8M
Operating Income (Adjusted) $147.2M $247.7M $249.8M $142.3M $58.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $26.4M $29.3M $54.2M $107.2M $61.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $322.8M $341.1M $460.5M $518.8M $444.9M
Inventory $9.2M $12.1M $11.1M $14.5M $18.1M
Prepaid Expenses $16.8M $17.2M $17.5M $17.7M $16.5M
Other Current Assets $38.8M $33.7M $63.4M $74.5M $67.9M
Total Current Assets $466.3M $456.9M $631.2M $762.6M $634.6M
 
Property Plant And Equipment $1.5B $1.5B $1.6B $1.8B $2B
Long-Term Investments -- -- -- -- --
Goodwill -- -- $74.6M $132.7M $129.1M
Other Intangibles -- -- $55.3M $81.5M $86.5M
Other Long-Term Assets $151.3M $156.5M $229.3M $295.1M $334.8M
Total Assets $2.1B $2.2B $2.6B $3.1B $3.2B
 
Accounts Payable $94.6M $83.3M $94M $124.5M $136M
Accrued Expenses $119.2M $137.5M $145.7M $148.8M $162.6M
Current Portion Of Long-Term Debt $75M $25M $5M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $20M $28.2M $24M $30M $29.5M
Total Current Liabilities $308.8M $274M $268.7M $309.5M $330.6M
 
Long-Term Debt $225M $175M $422.5M $687.5M $646.3M
Capital Leases -- -- -- -- --
Total Liabilities $1B $961.6M $1.2B $1.6B $1.6B
 
Common Stock $805K $805K $805K $805K $805K
Other Common Equity Adj -- -- -- -$11.3M -$9.7M
Common Equity $1.1B $1.2B $1.3B $1.4B $1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $35.9M $38.7M $38.6M
Total Equity $1.1B $1.2B $1.4B $1.5B $1.6B
 
Total Liabilities and Equity $2.1B $2.2B $2.6B $3.1B $3.2B
Cash and Short Terms $26.4M $29.3M $54.2M $107.2M $61.7M
Total Debt $300M $200M $427.5M $693.8M $648.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $40.5M $45.4M $125.7M $42.8M $54.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $337.9M $426.3M $493.1M $449.8M $384M
Inventory $9.4M $11.8M $12.8M $17.3M $15.4M
Prepaid Expenses $7.3M $8.1M $8.5M $7.9M $7.2M
Other Current Assets $40.1M $51.6M $65.8M $100.7M $60.4M
Total Current Assets $464.1M $569.8M $730.5M $644.8M $547M
 
Property Plant And Equipment $1.5B $1.6B $1.7B $2B $2B
Long-Term Investments -- -- -- -- --
Goodwill -- $44.7M $74.4M $129.1M $129.1M
Other Intangibles -- $51M $51.2M $89M $78.9M
Other Long-Term Assets $148.6M $207.1M $283.9M $344.7M $345.9M
Total Assets $2.1B $2.5B $2.9B $3.2B $3.1B
 
Accounts Payable $104M $92.4M $115.9M $129M $164.4M
Accrued Expenses $123.9M $141M $156.8M $149.8M $158.2M
Current Portion Of Long-Term Debt -- $6.3M -- $3.8M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $28.3M $21.5M $24.9M $32.5M $35.1M
Total Current Liabilities $256.2M $261.2M $302.6M $329.7M $357.7M
 
Long-Term Debt $175M $343.8M $568.8M $686.3M $690M
Capital Leases -- -- -- -- --
Total Liabilities $960M $1.1B $1.4B $1.6B $1.6B
 
Common Stock $805K $805K $805K $805K $805K
Other Common Equity Adj -- -- -- -$8.7M -$21.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $36.6M $38.7M $38.9M $38.3M
Total Equity $1.2B $1.3B $1.4B $1.6B $1.5B
 
Total Liabilities and Equity $2.1B $2.5B $2.9B $3.2B $3.1B
Cash and Short Terms $40.5M $45.4M $125.7M $42.8M $54.7M
Total Debt $175M $350M $573.8M $704.7M $690M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $166.9M $169.1M $261.5M $245.6M $112.3M
Depreciation & Amoritzation $249.5M $263.3M $267.7M $279.9M $299.5M
Stock-Based Compensation $8.1M $8.9M $10.8M $12.5M $11.9M
Change in Accounts Receivable $15.1M -$18.3M -$101M $3.2M $73.9M
Change in Inventories -- -- -- -- --
Cash From Operations $426.6M $445.9M $332.8M $448.7M $474.4M
 
Capital Expenditures $420.7M $413.1M $370.9M $507.3M $598.8M
Cash Acquisitions -- -- -$201.8M -$184.1M -$3.6M
Cash From Investing -$272.3M -$263.3M -$397.3M -$514.3M -$434.9M
 
Dividends Paid (Ex Special Dividend) -$286.2M -$24.9M -$29.1M -$32.2M -$34.2M
Special Dividend Paid
Long-Term Debt Issued $275M $40M $255M $370M $95M
Long-Term Debt Repaid -$100M -$140M -$27.5M -$103.8M -$140M
Repurchase of Common Stock -$42.3M -$56.5M -$104.4M -$110.4M --
Other Financing Activities -$1.9M -$4.6M -$4.3M -$5.7M -$7.9M
Cash From Financing -$155.2M -$186M $89.7M $118M -$87.1M
 
Beginning Cash (CF) $33.9M $33.4M $29.3M $54.2M $107.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$884K -$3.3M $25.2M $52.4M -$47.6M
Ending Cash (CF) $33.4M $29.3M $54.2M $107.2M $61.7M
 
Levered Free Cash Flow $5.9M $32.8M -$38M -$58.5M -$124.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $46.3M $65.1M $55.9M $23.5M $6.5M
Depreciation & Amoritzation $63M $68.6M $70.4M $74.6M $71.6M
Stock-Based Compensation $2.5M $2.8M $3M $2.4M $2.5M
Change in Accounts Receivable -$38.5M -$19.1M -$11.1M -$12.1M $26M
Change in Inventories -- -- -- -- --
Cash From Operations $59.1M $63.9M $65.2M $74.2M $61M
 
Capital Expenditures $124.2M $102.5M $152.6M $168.8M $134.5M
Cash Acquisitions -- -$141.3M -- -- --
Cash From Investing -$77.8M -$204.3M -$99.1M -$121.7M -$87.1M
 
Dividends Paid (Ex Special Dividend) -$6.2M -$8.2M -$8.2M -$8.9M -$8.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $50M $130M $80M $80M
Long-Term Debt Repaid -- -- -$1.3M -$30M -$60M
Repurchase of Common Stock -- -$47.8M -$8.3M -- --
Other Financing Activities -$6K -$68K -$6.8M $3.1M --
Cash From Financing -$6.2M -$6M $105.4M $44.2M $11.3M
 
Beginning Cash (CF) $65.4M $192.1M $54.4M $46.5M $70.4M
Foreign Exchange Rate Adjustment $27K -$300K -$254K -$462K -$1.1M
Additions / Reductions -$24.9M -$146.4M $71.5M -$3.3M -$14.7M
Ending Cash (CF) $40.5M $45.4M $125.7M $42.8M $54.7M
 
Levered Free Cash Flow -$65.2M -$38.6M -$87.4M -$94.5M -$73.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $157M $244.2M $262.4M $150.1M $45.2M
Depreciation & Amoritzation $264.2M $260.2M $277.4M $297.6M $294.2M
Stock-Based Compensation $7.7M $10.9M $11.9M $12M $10.3M
Change in Accounts Receivable -$14.5M -$72.3M -$64.2M $104.5M $65.8M
Change in Inventories -- -- -- -- --
Cash From Operations $440.9M $352.9M $412.2M $472M $377M
 
Capital Expenditures $340M $414.1M $455.3M $657.4M $401.7M
Cash Acquisitions -- -$141.3M -$59.8M -$187.7M -$3.1M
Cash From Investing -$190.9M -$391.2M -$357.1M -$647.6M -$239.4M
 
Dividends Paid (Ex Special Dividend) -$24.9M -$27.3M -$32M -$33.5M -$35.3M
Special Dividend Paid
Long-Term Debt Issued -- $215M $330M $200M $285M
Long-Term Debt Repaid -$175M -$40M -$106.3M -$83.8M -$285M
Repurchase of Common Stock -$8.8M -$101M -$161.6M -- -$67.1M
Other Financing Activities -$4.6M -$4.4M -$5M $7.9M -$21.1M
Cash From Financing -$222.2M $42.3M $25.2M $90.6M -$123.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27.7M $4M $80.3M -$85M $14.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $100.9M -$61.2M -$43.1M -$185.4M -$24.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $108.5M $183.6M $184.6M $89.1M $22M
Depreciation & Amoritzation $199.5M $196.4M $206.1M $223.8M $218.5M
Stock-Based Compensation $6M $8M $9.1M $8.7M $7.1M
Change in Accounts Receivable -$15.1M -$69.1M -$32.3M $69.1M $60.9M
Change in Inventories -- -- -- -- --
Cash From Operations $346.4M $253.3M $332.7M $356M $258.7M
 
Capital Expenditures $294.4M $295.5M $379.9M $530.1M $333M
Cash Acquisitions -- -$141.3M $705K -$2.8M -$2.4M
Cash From Investing -$181M -$308.9M -$268.7M -$402.1M -$206.5M
 
Dividends Paid (Ex Special Dividend) -$18.7M -$21.1M -$23.9M -$25.3M -$26.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $175M $250M $80M $270M
Long-Term Debt Repaid -$125M -$25M -$103.8M -$83.8M -$228.8M
Repurchase of Common Stock -$8.8M -$53.3M -$110.4M -- -$67.1M
Other Financing Activities -$3.9M -$3.8M -$4.5M $9.1M -$4.2M
Cash From Financing -$156.4M $71.9M $7.5M -$20M -$56.4M
 
Beginning Cash (CF) $178.1M $304.6M $234.6M $283.3M $192.5M
Foreign Exchange Rate Adjustment -$2M -$212K $68K $1.5M -$2.9M
Additions / Reductions $9M $16.3M $71.4M -$66M -$4.2M
Ending Cash (CF) $185.1M $320.7M $306.1M $218.8M $185.4M
 
Levered Free Cash Flow $51.9M -$42.1M -$47.2M -$174.1M -$74.3M

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

GET BETTER TRADE IDEAS

Popular

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…

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

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

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 25

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

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock