Financhill
Buy
71

WAB Quote, Financials, Valuation and Earnings

Last price:
$193.99
Seasonality move :
2.47%
Day range:
$190.10 - $192.98
52-week range:
$123.76 - $207.51
Dividend yield:
0.42%
P/E ratio:
31.91x
P/S ratio:
3.27x
P/B ratio:
3.21x
Volume:
778K
Avg. volume:
1.2M
1-year change:
51.21%
Market cap:
$32.9B
Revenue:
$9.7B
EPS (TTM):
$6.00
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $8.2B $7.6B $7.8B $8.4B $9.7B
Revenue Growth (YoY) 87.92% -7.85% 3.52% 6.9% 15.73%
 
Cost of Revenues $5.9B $5.4B $5.5B $5.8B $6.7B
Gross Profit $2.3B $2.1B $2.4B $2.5B $2.9B
Gross Profit Margin 27.78% 28.28% 30.29% 30.38% 30.42%
 
R&D Expenses $210M $162M $176M $209M $218M
Selling, General & Admin $1.2B $948M $1B $1B $1.1B
Other Inc / (Exp) $3M $11M $38M $29M $44M
Operating Expenses $1.6B $1.4B $1.5B $1.5B $1.7B
Operating Income $663M $745M $876M $1B $1.3B
 
Net Interest Expenses $219M $199M $177M $186M $218M
EBT. Incl. Unusual Items $447M $557M $737M $854M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $120M $145M $172M $213M $267M
Net Income to Company $327M $412M $565M $641M $825M
 
Minority Interest in Earnings -- $2M -$7M -$8M -$10M
Net Income to Common Excl Extra Items $327M $414M $558M $633M $815M
 
Basic EPS (Cont. Ops) $1.91 $2.18 $2.96 $3.46 $4.54
Diluted EPS (Cont. Ops) $1.84 $2.17 $2.96 $3.46 $4.53
Weighted Average Basic Share $170.5M $189.9M $187.7M $182.2M $178.8M
Weighted Average Diluted Share $177.3M $190.4M $188.1M $182.8M $179.5M
 
EBITDA $985M $1.1B $1.4B $1.5B $1.8B
EBIT $666M $756M $914M $1B $1.3B
 
Revenue (Reported) $8.2B $7.6B $7.8B $8.4B $9.7B
Operating Income (Reported) $663M $745M $876M $1B $1.3B
Operating Income (Adjusted) $666M $756M $914M $1B $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.9B $1.9B $2.1B $2.6B $2.7B
Revenue Growth (YoY) -6.82% 2.25% 9.12% 22.54% 4.43%
 
Cost of Revenues $1.3B $1.3B $1.4B $1.8B $1.8B
Gross Profit $566.2M $603M $648M $792M $880M
Gross Profit Margin 30.36% 31.62% 31.14% 31.06% 33.05%
 
R&D Expenses $36.5M $44M $54M $53M $50M
Selling, General & Admin $252.7M $269M $260M $295M $318M
Other Inc / (Exp) $14.3M -- $4M $10M -$3M
Operating Expenses $359.5M $386M $387M $422M $447M
Operating Income $206.7M $217M $261M $370M $433M
 
Net Interest Expenses $45.6M $42M $48M $60M $52M
EBT. Incl. Unusual Items $175.4M $175M $217M $320M $378M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $46.9M $43M $54M $78M $92M
Net Income to Company $128.5M $132M $163M $242M $286M
 
Minority Interest in Earnings -$400K -$1M -$3M -$2M -$3M
Net Income to Common Excl Extra Items $128.1M $131M $160M $240M $283M
 
Basic EPS (Cont. Ops) $0.67 $0.69 $0.88 $1.34 $1.63
Diluted EPS (Cont. Ops) $0.67 $0.69 $0.88 $1.33 $1.63
Weighted Average Basic Share $189.8M $187.6M $181.3M $178.6M $173.4M
Weighted Average Diluted Share $190.2M $188M $181.9M $179.2M $174.1M
 
EBITDA $328.1M $323M $370M $492M $553M
EBIT $221M $217M $265M $380M $430M
 
Revenue (Reported) $1.9B $1.9B $2.1B $2.6B $2.7B
Operating Income (Reported) $206.7M $217M $261M $370M $433M
Operating Income (Adjusted) $221M $217M $265M $380M $430M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.9B $7.8B $8.1B $9.5B $10.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.6B $5.6B $5.6B $6.6B $7B
Gross Profit $2.3B $2.2B $2.5B $2.8B $3.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $183.4M $162.3M $201M $217M $216M
Selling, General & Admin $1B $1B $1B $1.1B $1.2B
Other Inc / (Exp) $12.9M $30.2M $28M $30M $24M
Operating Expenses $1.5B $1.4B $1.5B $1.6B $1.7B
Operating Income $809.4M $773.6M $1B $1.2B $1.6B
 
Net Interest Expenses $208.5M $183.7M $177M $214M $203M
EBT. Incl. Unusual Items $613.8M $620.1M $879M $1B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $150.8M $161.6M $204M $255M $335M
Net Income to Company $463M $458.5M $675M $767M $1.1B
 
Minority Interest in Earnings -$500K -$3M -$10M -$9M -$12M
Net Income to Common Excl Extra Items $462.5M $455.5M $665M $758M $1.1B
 
Basic EPS (Cont. Ops) $2.42 $2.40 $3.61 $4.20 $6.01
Diluted EPS (Cont. Ops) $2.42 $2.40 $3.61 $4.18 $6.00
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.2B $1.2B $1.5B $1.7B $2.1B
EBIT $822.3M $803.8M $1.1B $1.2B $1.6B
 
Revenue (Reported) $7.9B $7.8B $8.1B $9.5B $10.3B
Operating Income (Reported) $809.4M $773.6M $1B $1.2B $1.6B
Operating Income (Adjusted) $822.3M $803.8M $1.1B $1.2B $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.5B $5.7B $6.1B $7.2B $7.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.9B $4B $4.2B $5B $5.2B
Gross Profit $1.6B $1.7B $1.9B $2.2B $2.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $123.7M $124M $149M $157M $155M
Selling, General & Admin $712.9M $766M $757M $842M $913M
Other Inc / (Exp) $5.8M $25M $15M $16M -$3M
Operating Expenses $1B $1.1B $1.1B $1.2B $1.3B
Operating Income $583.4M $612M $764M $959M $1.3B
 
Net Interest Expenses $150.3M $135M $135M $163M $148M
EBT. Incl. Unusual Items $438.9M $502M $644M $812M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $113.4M $130M $162M $204M $272M
Net Income to Company $325.5M $372M $482M $608M $854M
 
Minority Interest in Earnings $1M -$4M -$7M -$8M -$10M
Net Income to Common Excl Extra Items $326.5M $368M $475M $600M $844M
 
Basic EPS (Cont. Ops) $1.71 $1.94 $2.59 $3.34 $4.81
Diluted EPS (Cont. Ops) $1.71 $1.94 $2.59 $3.32 $4.80
Weighted Average Basic Share $570.4M $564.7M $547.7M $537.4M $525.3M
Weighted Average Diluted Share $571.8M $565.8M $549.3M $539.2M $527.3M
 
EBITDA $874.6M $969M $1.1B $1.3B $1.6B
EBIT $589.2M $637M $779M $975M $1.3B
 
Revenue (Reported) $5.5B $5.7B $6.1B $7.2B $7.8B
Operating Income (Reported) $583.4M $612M $764M $959M $1.3B
Operating Income (Adjusted) $589.2M $637M $779M $975M $1.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $604.2M $599M $473M $541M $620M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $969M $1.1B $975M $1.2B
Inventory $1.8B $1.6B $1.7B $2B $2.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $150.9M $227M $193M $233M $267M
Total Current Assets $4.2B $3.9B $3.8B $4.3B $4.9B
 
Property Plant And Equipment $1.7B $1.6B $1.5B $1.4B $1.5B
Long-Term Investments -- -- -- -- --
Goodwill $8.4B $8.5B $8.6B $8.5B $8.8B
Other Intangibles $4.1B $3.9B $3.7B $3.4B $3.2B
Other Long-Term Assets $631.7M $619M $833M $850M $663M
Total Assets $18.9B $18.5B $18.5B $18.5B $19B
 
Accounts Payable $1.2B $909M $1B $1.3B $1.3B
Accrued Expenses $1.1B $985M $932M $843M $880M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.3B $3.2B $2.9B $3.5B $4.1B
 
Long-Term Debt $4.3B $3.8B $4.1B $3.8B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $9B $8.3B $8.2B $8.4B $8.5B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$382.6M -$339M -$466M -$661M -$590M
Common Equity $10B $10.1B $10.2B $10.1B $10.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $37.1M $30M $38M $45M $37M
Total Equity $10B $10.2B $10.2B $10.1B $10.5B
 
Total Liabilities and Equity $18.9B $18.5B $18.5B $18.5B $19B
Cash and Short Terms $604.2M $599M $473M $541M $620M
Total Debt $4.4B $4.2B $4.1B $4B $4.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $559.3M $456.4M $514M $385M $401M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1B $960.3M $1B $1.1B $1.2B
Inventory $1.8B $1.7B $2B $2.2B $2.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $163.7M $247.1M $200M $282M $202M
Total Current Assets $3.9B $3.8B $4.2B $4.6B $4.8B
 
Property Plant And Equipment $1.6B $1.5B $1.4B $1.4B $1.4B
Long-Term Investments -- -- -- -- --
Goodwill $8.4B $8.6B $8.4B $8.6B $8.8B
Other Intangibles $3.9B $3.8B $3.4B $3.3B $3B
Other Long-Term Assets $648.8M $698.3M $890M $890M $649M
Total Assets $18.4B $18.4B $18.3B $18.8B $18.6B
 
Accounts Payable $962M $947.3M $1.2B $1.2B $1.3B
Accrued Expenses $927M $994.3M $902M $902M $896M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.2B $2.8B $3.3B $3.9B $3.7B
 
Long-Term Debt $3.8B $4.1B $3.8B $3.3B $3.5B
Capital Leases -- -- -- -- --
Total Liabilities $8.4B $8.2B $8.3B $8.4B $8.4B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$482.2M -$432.6M -$808M -$713M -$607M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $35.5M $34.6M $44M $41M $41M
Total Equity $10.1B $10.2B $9.9B $10.4B $10.3B
 
Total Liabilities and Equity $18.4B $18.4B $18.3B $18.8B $18.6B
Cash and Short Terms $559.3M $456.4M $514M $385M $401M
Total Debt $4.3B $4.1B $4.1B $4B $4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $327M $412M $565M $641M $825M
Depreciation & Amoritzation $319M $385M $441M $426M $477M
Stock-Based Compensation $50M $20M $46M $41M $47M
Change in Accounts Receivable -$6M $315M -$76M -$52M -$195M
Change in Inventories $256M $181M -$41M -$368M -$58M
Cash From Operations $1B $784M $1.1B $1B $1.2B
 
Capital Expenditures $186M $136M $130M $149M $186M
Cash Acquisitions -$3B -$40M -$435M -$89M -$308M
Cash From Investing -$3.2B -$155M -$540M -$235M -$492M
 
Dividends Paid (Ex Special Dividend) -$82M -$93M -$92M -$111M -$123M
Special Dividend Paid
Long-Term Debt Issued $4B $3.9B $5.4B $6.1B $5.6B
Long-Term Debt Repaid -$3.4B -$4.1B -$5.6B -$6.1B -$5.5B
Repurchase of Common Stock -- -$207M -$300M -$473M -$409M
Other Financing Activities -$15M -$120M -$100M -$94M -$143M
Cash From Financing $461M -$619M -$653M -$708M -$633M
 
Beginning Cash (CF) $2.3B $604M $599M $473M $541M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.7B $10M -$120M $95M $76M
Ending Cash (CF) $604M $599M $473M $541M $620M
 
Levered Free Cash Flow $830M $648M $943M $889M $1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $128.5M $132M $163M $242M $286M
Depreciation & Amoritzation $107.1M $106M $105M $112M $123M
Stock-Based Compensation $11.9M $10M $10M $14M $18M
Change in Accounts Receivable -$900K $64M -$84M -$64M $54M
Change in Inventories $38.1M -$40M -$145M $47M $5M
Cash From Operations $229.5M $244M $204M $425M $542M
 
Capital Expenditures $31.1M $23M $32M $39M $46M
Cash Acquisitions -- -- -- -$4M $4M
Cash From Investing -$21.7M -$23M -$32M -$43M -$49M
 
Dividends Paid (Ex Special Dividend) -$22.8M -$23M -$28M -$30M -$35M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $843M $1.3B $1.2B $1.4B $69M
Long-Term Debt Repaid -$1.1B -$1.3B -$1.3B -$1.7B -$73M
Repurchase of Common Stock -- -$199M -$1M -- -$599M
Other Financing Activities $300K $2M -$3M $2M -$48M
Cash From Financing -$237.3M -$220M -$139M -$353M -$686M
 
Beginning Cash (CF) $587.9M $454M $501M $371M $595M
Foreign Exchange Rate Adjustment $900K $1M -$20M -$8M $8M
Additions / Reductions -$29.5M $1M $33M $29M -$193M
Ending Cash (CF) $559.3M $456M $514M $392M $410M
 
Levered Free Cash Flow $198.4M $221M $172M $386M $496M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $463M $458.5M $675M $767M $1.1B
Depreciation & Amoritzation $345M $431.6M $429M $438M $486M
Stock-Based Compensation $31.5M $36.4M $42M $47M $55M
Change in Accounts Receivable $271.5M $104.8M -$150M -$227M -$73M
Change in Inventories $205.1M $141.2M -$410M -$168M $28M
Cash From Operations $906.4M $1.1B $942M $925M $1.8B
 
Capital Expenditures $172.1M $115.3M $134M $176M $200M
Cash Acquisitions -$35.7M -$404.7M -$99M -$247M -$77M
Cash From Investing -$188.1M -$510.1M -$214M -$422M -$262M
 
Dividends Paid (Ex Special Dividend) -$93M -$92.8M -$106M -$120M -$137M
Special Dividend Paid
Long-Term Debt Issued $4B $5.3B $5.6B $5.9B $3.1B
Long-Term Debt Repaid -$4.5B -$5.5B -$5.5B -$5.9B -$3.2B
Repurchase of Common Stock -$105.3M -$301.7M -$500M -$325M -$1.1B
Other Financing Activities -$4.6M -$116.8M -$103M -$117M -$182M
Cash From Financing -$716.9M -$691.2M -$615M -$636M -$1.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4M -$116.4M $113M -$133M $16M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $734.3M $969.6M $808M $749M $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $325.5M $372M $482M $608M $854M
Depreciation & Amoritzation $285.4M $332M $320M $332M $341M
Stock-Based Compensation $17.6M $34M $30M $36M $44M
Change in Accounts Receivable $245.2M $35M -$39M -$214M -$92M
Change in Inventories $7.8M -$32M -$401M -$201M -$115M
Cash From Operations $458.1M $759M $628M $515M $1.1B
 
Capital Expenditures $98.7M $78M $82M $109M $123M
Cash Acquisitions -$40.3M -$405M -$69M -$227M $4M
Cash From Investing -$119.9M -$475M -$149M -$336M -$106M
 
Dividends Paid (Ex Special Dividend) -$69.2M -$69M -$83M -$92M -$106M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.9B $4.3B $4.6B $4.4B $1.9B
Long-Term Debt Repaid -$3.1B -$4.5B -$4.5B -$4.3B -$1.9B
Repurchase of Common Stock -$105.3M -$200M -$400M -$252M -$974M
Other Financing Activities -$5.2M -$2M -$5M -$28M -$67M
Cash From Financing -$360.8M -$433M -$395M -$323M -$1.2B
 
Beginning Cash (CF) $1.8B $1.5B $1.5B $1.3B $1.9B
Foreign Exchange Rate Adjustment -$22.3M $6M -$43M -$5M -$6M
Additions / Reductions -$22.6M -$149M $84M -$144M -$204M
Ending Cash (CF) $1.8B $1.4B $1.5B $1.2B $1.6B
 
Levered Free Cash Flow $359.4M $681M $546M $406M $988M

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
52
TSLL alert for Dec 24

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

Buy
73
PSIX alert for Dec 24

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

Sell
31
SOXL alert for Dec 24

Direxion Daily Semiconductor Bull 3X Shares [SOXL] is up 11.87% over the past day.

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

Show me the best stock