Financhill
Buy
78

WAB Quote, Financials, Valuation and Earnings

Last price:
$207.62
Seasonality move :
1.63%
Day range:
$205.62 - $208.66
52-week range:
$147.66 - $210.88
Dividend yield:
0.43%
P/E ratio:
32.55x
P/S ratio:
3.43x
P/B ratio:
3.43x
Volume:
1.2M
Avg. volume:
887K
1-year change:
30.84%
Market cap:
$35.5B
Revenue:
$10.4B
EPS (TTM):
$6.38
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.6B $7.8B $8.4B $9.7B $10.4B
Revenue Growth (YoY) -7.85% 3.52% 6.9% 15.73% 7.34%
 
Cost of Revenues $5.4B $5.5B $5.8B $6.7B $7B
Gross Profit $2.1B $2.4B $2.5B $2.9B $3.4B
Gross Profit Margin 28.28% 30.29% 30.38% 30.42% 32.41%
 
R&D Expenses $162M $176M $209M $218M $206M
Selling, General & Admin $948M $1B $1B $1.1B $1.2B
Other Inc / (Exp) $11M $38M $29M $44M $2M
Operating Expenses $1.4B $1.5B $1.5B $1.7B $1.8B
Operating Income $745M $876M $1B $1.3B $1.6B
 
Net Interest Expenses $199M $177M $186M $218M $201M
EBT. Incl. Unusual Items $557M $737M $854M $1.1B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $145M $172M $213M $267M $343M
Net Income to Company $412M $565M $641M $825M $1.1B
 
Minority Interest in Earnings $2M -$7M -$8M -$10M -$11M
Net Income to Common Excl Extra Items $414M $558M $633M $815M $1.1B
 
Basic EPS (Cont. Ops) $2.18 $2.96 $3.46 $4.54 $6.05
Diluted EPS (Cont. Ops) $2.17 $2.96 $3.46 $4.53 $6.04
Weighted Average Basic Share $189.9M $187.7M $182.2M $178.8M $174.1M
Weighted Average Diluted Share $190.4M $188.1M $182.8M $179.5M $174.8M
 
EBITDA $1.1B $1.4B $1.5B $1.8B $2.1B
EBIT $756M $914M $1B $1.3B $1.6B
 
Revenue (Reported) $7.6B $7.8B $8.4B $9.7B $10.4B
Operating Income (Reported) $745M $876M $1B $1.3B $1.6B
Operating Income (Adjusted) $756M $914M $1B $1.3B $1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.8B $1.9B $2.2B $2.5B $2.6B
Revenue Growth (YoY) -5.18% 5.3% 13.86% 13.81% 4.53%
 
Cost of Revenues $1.3B $1.3B $1.5B $1.7B $1.7B
Gross Profit $534M $595M $665M $815M $900M
Gross Profit Margin 29.18% 30.88% 30.31% 32.64% 34.48%
 
R&D Expenses $38M $45M $51M $48M $46M
Selling, General & Admin $234M $238M $263M $281M $307M
Other Inc / (Exp) $14M $4M $5M -$2M -$2M
Operating Expenses $342M $356M $389M $403M $426M
Operating Income $192M $239M $276M $412M $474M
 
Net Interest Expenses $48M $43M $48M $47M $46M
EBT. Incl. Unusual Items $158M $200M $233M $363M $426M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43M $50M $60M $86M $99M
Net Income to Company $115M $150M $173M $277M $327M
 
Minority Interest in Earnings -$3M -$1M -$4M -$5M -$5M
Net Income to Common Excl Extra Items $112M $149M $169M $272M $322M
 
Basic EPS (Cont. Ops) $0.59 $0.80 $0.94 $1.54 $1.88
Diluted EPS (Cont. Ops) $0.59 $0.80 $0.93 $1.53 $1.88
Weighted Average Basic Share $188.5M $184.5M $179.9M $176.5M $170.5M
Weighted Average Diluted Share $188.9M $185M $180.6M $177.2M $171.3M
 
EBITDA $313M $353M $392M $522M $582M
EBIT $206M $243M $281M $410M $472M
 
Revenue (Reported) $1.8B $1.9B $2.2B $2.5B $2.6B
Operating Income (Reported) $192M $239M $276M $412M $474M
Operating Income (Adjusted) $206M $243M $281M $410M $472M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $7.5B $7.9B $8.6B $10B $10.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.4B $5.5B $6B $6.9B $7B
Gross Profit $2.1B $2.4B $2.6B $3.1B $3.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $151M $183M $215M $215M $204M
Selling, General & Admin $938.6M $1B $1.1B $1.2B $1.3B
Other Inc / (Exp) $39.8M $28M $30M $36M --
Operating Expenses $1.4B $1.5B $1.6B $1.7B $1.8B
Operating Income $719.7M $923M $1B $1.4B $1.7B
 
Net Interest Expenses $193.7M $172M $191M $217M $200M
EBT. Incl. Unusual Items $565.8M $779M $887M $1.2B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $150M $179M $223M $293M $356M
Net Income to Company $415.8M $600M $664M $929M $1.1B
 
Minority Interest in Earnings -$1.4M -$5M -$11M -$11M -$11M
Net Income to Common Excl Extra Items $414.4M $595M $653M $918M $1.1B
 
Basic EPS (Cont. Ops) $2.18 $3.17 $3.59 $5.14 $6.38
Diluted EPS (Cont. Ops) $2.18 $3.17 $3.58 $5.12 $6.38
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.2B $1.4B $1.5B $1.9B $2.1B
EBIT $759.5M $951M $1.1B $1.4B $1.7B
 
Revenue (Reported) $7.5B $7.9B $8.6B $10B $10.5B
Operating Income (Reported) $719.7M $923M $1B $1.4B $1.7B
Operating Income (Adjusted) $759.5M $951M $1.1B $1.4B $1.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.8B $1.9B $2.2B $2.5B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.3B $1.5B $1.7B $1.7B
Gross Profit $534M $595M $665M $815M $900M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $38M $45M $51M $48M $46M
Selling, General & Admin $234M $238M $263M $281M $307M
Other Inc / (Exp) $14M $4M $5M -$2M -$2M
Operating Expenses $342M $356M $389M $403M $426M
Operating Income $192M $239M $276M $412M $474M
 
Net Interest Expenses $48M $43M $48M $47M $46M
EBT. Incl. Unusual Items $158M $200M $233M $363M $426M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43M $50M $60M $86M $99M
Net Income to Company $115M $150M $173M $277M $327M
 
Minority Interest in Earnings -$3M -$1M -$4M -$5M -$5M
Net Income to Common Excl Extra Items $112M $149M $169M $272M $322M
 
Basic EPS (Cont. Ops) $0.59 $0.80 $0.94 $1.54 $1.88
Diluted EPS (Cont. Ops) $0.59 $0.80 $0.93 $1.53 $1.88
Weighted Average Basic Share $188.5M $184.5M $179.9M $176.5M $170.5M
Weighted Average Diluted Share $188.9M $185M $180.6M $177.2M $171.3M
 
EBITDA $313M $353M $392M $522M $582M
EBIT $206M $243M $281M $410M $472M
 
Revenue (Reported) $1.8B $1.9B $2.2B $2.5B $2.6B
Operating Income (Reported) $192M $239M $276M $412M $474M
Operating Income (Adjusted) $206M $243M $281M $410M $472M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $599M $473M $541M $620M $706M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $969M $1.1B $975M $1.2B $1.2B
Inventory $1.6B $1.7B $2B $2.3B $2.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $227M $193M $233M $267M $212M
Total Current Assets $3.9B $3.8B $4.3B $4.9B $4.9B
 
Property Plant And Equipment $1.6B $1.5B $1.4B $1.5B $1.4B
Long-Term Investments -- -- -- -- --
Goodwill $8.5B $8.6B $8.5B $8.8B $8.7B
Other Intangibles $3.9B $3.7B $3.4B $3.2B $2.9B
Other Long-Term Assets $619M $833M $850M $663M $668M
Total Assets $18.5B $18.5B $18.5B $19B $18.7B
 
Accounts Payable $909M $1B $1.3B $1.3B $1.3B
Accrued Expenses $985M $932M $843M $880M $874M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.2B $2.9B $3.5B $4.1B $3.8B
 
Long-Term Debt $3.8B $4.1B $3.8B $3.3B $3.5B
Capital Leases -- -- -- -- --
Total Liabilities $8.3B $8.2B $8.4B $8.5B $8.6B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$339M -$466M -$661M -$590M -$846M
Common Equity $10.1B $10.2B $10.1B $10.5B $10.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $30M $38M $45M $37M $42M
Total Equity $10.2B $10.2B $10.1B $10.5B $10.1B
 
Total Liabilities and Equity $18.5B $18.5B $18.5B $19B $18.7B
Cash and Short Terms $599M $473M $541M $620M $706M
Total Debt $4.2B $4.1B $4B $4.1B $4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $483.5M $488M $410M $634M $689M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $985.3M $998M $956M $997M $1.4B
Inventory $1.7B $1.8B $2.2B $2.4B $2.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $221M $213M $275M $263M $247M
Total Current Assets $3.8B $3.9B $4.5B $4.8B $5.3B
 
Property Plant And Equipment $1.6B $1.5B $1.4B $1.4B $1.5B
Long-Term Investments -- -- -- -- --
Goodwill $8.6B $8.6B $8.5B $8.7B $8.8B
Other Intangibles $3.9B $3.6B $3.3B $3.1B $2.9B
Other Long-Term Assets $635.8M $860M $878M $658M $700M
Total Assets $18.5B $18.4B $18.7B $18.7B $19.1B
 
Accounts Payable $955M $1.1B $1.4B $1.3B $1.3B
Accrued Expenses $957.8M $897M $845M $873M $884M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.2B $2.9B $4.2B $3.2B $3.9B
 
Long-Term Debt $3.9B $4.2B $3.2B $4B $3.5B
Capital Leases -- -- -- -- --
Total Liabilities $8.4B $8.4B $8.5B $8.2B $8.7B
 
Common Stock $2M $2M $2M $2M $1M
Other Common Equity Adj -$409M -$449M -$631M -$667M -$733M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $33M $39M $49M $42M $46M
Total Equity $10.2B $10.1B $10.1B $10.5B $10.4B
 
Total Liabilities and Equity $18.5B $18.4B $18.7B $18.7B $19.1B
Cash and Short Terms $483.5M $488M $410M $634M $689M
Total Debt $4.3B $4.2B $4.2B $4B $4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $412M $565M $641M $825M $1.1B
Depreciation & Amoritzation $385M $441M $426M $477M $459M
Stock-Based Compensation $20M $46M $41M $47M $66M
Change in Accounts Receivable $315M -$76M -$52M -$195M -$34M
Change in Inventories $181M -$41M -$368M -$58M -$117M
Cash From Operations $784M $1.1B $1B $1.2B $1.8B
 
Capital Expenditures $136M $130M $149M $186M $207M
Cash Acquisitions -$40M -$435M -$89M -$308M -$149M
Cash From Investing -$155M -$540M -$235M -$492M -$343M
 
Dividends Paid (Ex Special Dividend) -$93M -$92M -$111M -$123M -$140M
Special Dividend Paid
Long-Term Debt Issued $3.9B $5.4B $6.1B $5.6B $2.3B
Long-Term Debt Repaid -$4.1B -$5.6B -$6.1B -$5.5B -$2.3B
Repurchase of Common Stock -$207M -$300M -$473M -$409M -$1.1B
Other Financing Activities -$120M -$100M -$94M -$143M -$70M
Cash From Financing -$619M -$653M -$708M -$633M -$1.4B
 
Beginning Cash (CF) $604M $599M $473M $541M $620M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10M -$120M $95M $76M $120M
Ending Cash (CF) $599M $473M $541M $620M $715M
 
Levered Free Cash Flow $648M $943M $889M $1B $1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $115M $150M $173M $277M $327M
Depreciation & Amoritzation $107M $110M $111M $112M $110M
Stock-Based Compensation $8M $10M $10M $12M $17M
Change in Accounts Receivable $9M $93M -$51M $121M -$226M
Change in Inventories -$11M -$137M -$188M -$85M -$29M
Cash From Operations $292M $161M -$25M $334M $191M
 
Capital Expenditures $27M $20M $32M $31M $44M
Cash Acquisitions -$401M -- -- -- --
Cash From Investing -$422M -$18M -$32M -$19M -$44M
 
Dividends Paid (Ex Special Dividend) -$23M -$28M -$31M -$36M -$43M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.4B $2B $1.3B $967M $196M
Long-Term Debt Repaid -$1.4B -$1.8B -$1.1B -$1B -$192M
Repurchase of Common Stock -$1M -$296M -$178M -$175M -$98M
Other Financing Activities -$5M -$4M -$17M -$20M -$35M
Cash From Financing $8M -$133M -$72M -$289M -$172M
 
Beginning Cash (CF) $599M $473M $541M $620M $715M
Foreign Exchange Rate Adjustment $7M $5M $5M -$7M $8M
Additions / Reductions -$122M $10M -$129M $26M -$25M
Ending Cash (CF) $484M $488M $417M $639M $698M
 
Levered Free Cash Flow $265M $141M -$57M $303M $147M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $415.8M $600M $664M $929M $1.1B
Depreciation & Amoritzation $413.8M $444M $427M $478M $457M
Stock-Based Compensation $20.7M $48M $41M $49M $71M
Change in Accounts Receivable $346.6M $8M -$196M -$23M -$381M
Change in Inventories $193.5M -$167M -$419M $45M -$61M
Cash From Operations $1.2B $942M $852M $1.6B $1.7B
 
Capital Expenditures $129.7M $123M $161M $185M $220M
Cash Acquisitions -$405.3M -$34M -$89M -$308M -$149M
Cash From Investing -$514.4M -$136M -$249M -$479M -$368M
 
Dividends Paid (Ex Special Dividend) -$93M -$97M -$114M -$128M -$147M
Special Dividend Paid
Long-Term Debt Issued $4.3B $6B $5.4B $5.2B $1.5B
Long-Term Debt Repaid -$4.8B -$6B -$5.4B -$5.4B -$1.5B
Repurchase of Common Stock -$102.7M -$595M -$355M -$406M -$1B
Other Financing Activities -$119.1M -$99M -$107M -$146M -$85M
Cash From Financing -$794.5M -$794M -$647M -$850M -$1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$151M $12M -$44M $231M $69M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1B $819M $691M $1.4B $1.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $115M $150M $173M $277M $327M
Depreciation & Amoritzation $107M $110M $111M $112M $110M
Stock-Based Compensation $8M $10M $10M $12M $17M
Change in Accounts Receivable $9M $93M -$51M $121M -$226M
Change in Inventories -$11M -$137M -$188M -$85M -$29M
Cash From Operations $292M $161M -$25M $334M $191M
 
Capital Expenditures $27M $20M $32M $31M $44M
Cash Acquisitions -$401M -- -- -- --
Cash From Investing -$422M -$18M -$32M -$19M -$44M
 
Dividends Paid (Ex Special Dividend) -$23M -$28M -$31M -$36M -$43M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.4B $2B $1.3B $967M $196M
Long-Term Debt Repaid -$1.4B -$1.8B -$1.1B -$1B -$192M
Repurchase of Common Stock -$1M -$296M -$178M -$175M -$98M
Other Financing Activities -$5M -$4M -$17M -$20M -$35M
Cash From Financing $8M -$133M -$72M -$289M -$172M
 
Beginning Cash (CF) $599M $473M $541M $620M $715M
Foreign Exchange Rate Adjustment $7M $5M $5M -$7M $8M
Additions / Reductions -$122M $10M -$129M $26M -$25M
Ending Cash (CF) $484M $488M $417M $639M $698M
 
Levered Free Cash Flow $265M $141M -$57M $303M $147M

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

GET BETTER TRADE IDEAS

Popular

Why Is Apple Stock Not Joining the Broader Market Rally?
Why Is Apple Stock Not Joining the Broader Market Rally?

The S&P 500 has sprinted 4.92% higher so far in…

Will Google Stock Double by 2030?
Will Google Stock Double by 2030?

If you bought Alphabet (NASDAQ: GOOGL) when Gmail launched in…

Why Did David Tepper Sell NVIDIA Stock?
Why Did David Tepper Sell NVIDIA Stock?

In Q1, billionaire David Tepper of Appaloosa Management sold nearly…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 54x

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
49
NKE alert for Jun 28

Nike [NKE] is up 15.29% over the past day.

Buy
81
KTOS alert for Jun 28

Kratos Defense & Security Solutions [KTOS] is up 10.89% over the past day.

Sell
44
GDXU alert for Jun 28

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 10.89% over the past day.

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

Show me the best stock