Financhill
Sell
30

WD Quote, Financials, Valuation and Earnings

Last price:
$70.56
Seasonality move :
1.31%
Day range:
$68.71 - $70.46
52-week range:
$64.48 - $118.19
Dividend yield:
3.83%
P/E ratio:
23.64x
P/S ratio:
2.01x
P/B ratio:
1.35x
Volume:
189.8K
Avg. volume:
230.2K
1-year change:
-25.12%
Market cap:
$2.3B
Revenue:
$1.1B
EPS (TTM):
$2.92
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.3B $1.3B $1.1B $1.1B
Revenue Growth (YoY) 32.61% 16.19% -0.03% -16.23% 7.4%
 
Cost of Revenues $477.4M $611.5M $641.6M $582.8M $628.9M
Gross Profit $606.3M $647.7M $617.2M $471.7M $503.6M
Gross Profit Margin 55.95% 51.44% 49.03% 44.73% 44.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $60M $73M $109M $96.1M $107.4M
Other Inc / (Exp) -- -$6.9M $13.5M $500K $17.3M
Operating Expenses $276.1M $288.8M $365.7M $334M $389.4M
Operating Income $330.3M $358.9M $251.5M $137.7M $114.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $330.3M $352.1M $265M $138.2M $131.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $84.3M $86.4M $56M $35M $30.5M
Net Income to Company $246M $265.6M $208.9M $103.2M $101M
 
Minority Interest in Earnings $224K $132K $4.9M $4.2M $7.2M
Net Income to Common Excl Extra Items $246.2M $265.8M $213.8M $107.4M $108.2M
 
Basic EPS (Cont. Ops) $7.85 $8.27 $6.43 $3.20 $3.19
Diluted EPS (Cont. Ops) $7.69 $8.15 $6.36 $3.18 $3.19
Weighted Average Basic Share $30.4M $31.1M $32.3M $32.7M $33.1M
Weighted Average Diluted Share $31.1M $31.5M $32.7M $32.9M $33.2M
 
EBITDA $499.3M $569.2M $486.5M $364.4M $351.7M
EBIT $330.3M $358.9M $251.5M $137.7M $114.2M
 
Revenue (Reported) $1.1B $1.3B $1.3B $1.1B $1.1B
Operating Income (Reported) $330.3M $358.9M $251.5M $137.7M $114.2M
Operating Income (Adjusted) $330.3M $358.9M $251.5M $137.7M $114.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $224.3M $319.4M $238.7M $228.1M $237.4M
Revenue Growth (YoY) -4.22% 42.43% -25.26% -4.48% 4.08%
 
Cost of Revenues $98M $150.6M $133.9M $129.1M $136.9M
Gross Profit $126.3M $168.9M $104.9M $98.9M $100.5M
Gross Profit Margin 56.32% 52.86% 43.92% 43.38% 42.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $53.1M $78.9M $70.3M $85.3M $95.2M
Operating Income $73.2M $90M $34.6M $13.7M $5.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $73.2M $90M $34.6M $13.7M $5.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.1M $19.5M $7.1M $2.9M $2.5M
Net Income to Company $58.1M $70.5M $27.5M $10.8M $2.7M
 
Minority Interest in Earnings -- $679K -$805K $1.1M $29K
Net Income to Common Excl Extra Items $58.1M $71.2M $26.7M $11.9M $2.8M
 
Basic EPS (Cont. Ops) $1.82 $2.14 $0.80 $0.35 $0.08
Diluted EPS (Cont. Ops) $1.79 $2.12 $0.79 $0.35 $0.08
Weighted Average Basic Share $30.8M $32.2M $32.5M $33M $33.3M
Weighted Average Diluted Share $31.3M $32.6M $32.8M $33M $33.3M
 
EBITDA $120M $146.1M $91.6M $69.6M $62.9M
EBIT $73.2M $90M $34.6M $13.7M $5.2M
 
Revenue (Reported) $224.3M $319.4M $238.7M $228.1M $237.4M
Operating Income (Reported) $73.2M $90M $34.6M $13.7M $5.2M
Operating Income (Adjusted) $73.2M $90M $34.6M $13.7M $5.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.1B $1.4B $1.2B $1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $483M $664.1M $624.9M $578M $636.7M
Gross Profit $590.9M $690.3M $553.2M $465.8M $505.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- $17.3M
Operating Expenses $247.7M $314.5M $357.1M $349M $399.3M
Operating Income $343.2M $375.8M $196.1M $116.8M $105.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $343.2M $368.9M $209.6M $117.3M $123.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $86.8M $90.8M $43.7M $30.8M $30.2M
Net Income to Company $256.4M $278.1M $165.9M $86.5M $92.9M
 
Minority Interest in Earnings -- $811K $3.4M $6M $6.2M
Net Income to Common Excl Extra Items $256.4M $278.9M $169.3M $92.6M $99.1M
 
Basic EPS (Cont. Ops) $8.12 $8.58 $5.09 $2.75 $2.92
Diluted EPS (Cont. Ops) $7.99 $8.48 $5.04 $2.74 $2.92
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $519.3M $595.3M $431.9M $342.4M $345M
EBIT $343.2M $375.8M $196.1M $116.8M $105.7M
 
Revenue (Reported) $1.1B $1.4B $1.2B $1B $1.1B
Operating Income (Reported) $343.2M $375.8M $196.1M $116.8M $105.7M
Operating Income (Adjusted) $343.2M $375.8M $196.1M $116.8M $105.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $224.3M $319.4M $238.7M $228.1M $237.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $98M $150.6M $133.9M $129.1M $136.9M
Gross Profit $126.3M $168.9M $104.9M $98.9M $100.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $53.1M $78.9M $70.3M $85.3M $95.2M
Operating Income $73.2M $90M $34.6M $13.7M $5.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $73.2M $90M $34.6M $13.7M $5.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.1M $19.5M $7.1M $2.9M $2.5M
Net Income to Company $58.1M $70.5M $27.5M $10.8M $2.7M
 
Minority Interest in Earnings -- $679K -$805K $1.1M $29K
Net Income to Common Excl Extra Items $58.1M $71.2M $26.7M $11.9M $2.8M
 
Basic EPS (Cont. Ops) $1.82 $2.14 $0.80 $0.35 $0.08
Diluted EPS (Cont. Ops) $1.79 $2.12 $0.79 $0.35 $0.08
Weighted Average Basic Share $30.8M $32.2M $32.5M $33M $33.3M
Weighted Average Diluted Share $31.3M $32.6M $32.8M $33M $33.3M
 
EBITDA $120M $146.1M $91.6M $69.6M $62.9M
EBIT $73.2M $90M $34.6M $13.7M $5.2M
 
Revenue (Reported) $224.3M $319.4M $238.7M $228.1M $237.4M
Operating Income (Reported) $73.2M $90M $34.6M $13.7M $5.2M
Operating Income (Adjusted) $73.2M $90M $34.6M $13.7M $5.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $321.1M $305.6M $225.9M $328.7M $279.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $65.7M $212M $202.3M $233.6M $335.9M
Inventory -- -- -- -- --
Prepaid Expenses -- $85.8M $98.6M $89.8M $78.5M
Other Current Assets -- -- -- -- --
Total Current Assets $3.4B $2.9B $1.3B $1.5B $1.7B
 
Property Plant And Equipment -- $97.6M $94.8M $119.2M $128.5M
Long-Term Investments -- $164.9M $198.8M $215.4M $207.2M
Goodwill $249M $698.6M $959.7M $901.7M $868.7M
Other Intangibles $864.7M $1.1B $1.2B $1.1B $1B
Other Long-Term Assets $134.4M $193.9M $302.2M $202.6M $398.8M
Total Assets $4.7B $5.2B $4B $4.1B $4.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $125.8M $200.3M $113.5M $30.5M
Total Current Liabilities $14.5M $125.8M $200.3M $113.5M $30.5M
 
Long-Term Debt $2.8B $2.7B $1.2B $1.4B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $3.5B $3.6B $2.3B $2.3B $2.6B
 
Common Stock $307K $320K $323K $329K $332K
Other Common Equity Adj -- -- -- -- --
Common Equity $1.2B $1.6B $1.7B $1.7B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $28.1M $27.4M $22.4M $12M
Total Equity $1.2B $1.6B $1.7B $1.7B $1.8B
 
Total Liabilities and Equity $4.7B $5.2B $4B $4.1B $4.4B
Cash and Short Terms $321.1M $305.6M $225.9M $328.7M $279.3M
Total Debt $2.8B $2.7B $1.2B $1.4B $1.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $277.3M $141.4M $188.4M $216.5M $181M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $59.5M $249.3M $224.8M $250.4M $372.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.8B $1.5B $1.7B $1.2B $1.7B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill $261.2M $908.7M $959.7M $901.7M $868.7M
Other Intangibles $911.6M $1.2B $1.1B $1.1B $978.9M
Other Long-Term Assets $151.7M $629.7M $678.1M $687.5M $917.6M
Total Assets $3.2B $4.3B $4.5B $3.8B $4.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- --
 
Long-Term Debt $1.4B $1.7B $1.8B $1.3B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $2B $2.7B $2.8B $2.1B $2.8B
 
Common Stock $310K $324K $327K $331K $333K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $42.9M $30M $20.6M $11.9M
Total Equity $1.2B $1.6B $1.7B $1.7B $1.7B
 
Total Liabilities and Equity $3.2B $4.3B $4.5B $3.8B $4.5B
Cash and Short Terms $277.3M $141.4M $188.4M $216.5M $181M
Total Debt $1.4B $1.7B $1.8B $1.3B $1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $246M $265.6M $208.9M $103.2M $101M
Depreciation & Amoritzation $169M $210.3M $235M $226.8M $237.5M
Stock-Based Compensation $28.3M $36.6M $34M $27.8M $27.3M
Change in Accounts Receivable -$19.3M -$42.9M $44.8M -$35.3M -$68.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$1.4B $870.5M $1.6B -$518K $129.4M
 
Capital Expenditures $3M $9.2M $22M $16.2M $13M
Cash Acquisitions -$72.8M -$520.7M -$140.3M -$24.7M -$19.4M
Cash From Investing $115.2M -$377.6M -$133.8M $126.9M -$38.1M
 
Dividends Paid (Ex Special Dividend) -$45.4M -$64.5M -$80.1M -$84.8M -$88.6M
Special Dividend Paid
Long-Term Debt Issued $1.8B $865.1M $36.5M $385.7M $33.7M
Long-Term Debt Repaid -$170.9M -$1.2B -$1.5B -$241.9M -$33.6M
Repurchase of Common Stock -$45.8M -$18.9M -$42.4M -$20.5M -$12.4M
Other Financing Activities -$16.3M -$12.7M -$26.6M -$31.7M -$53.8M
Cash From Financing $1.5B -$457.7M -$1.6B $6.8M -$154.7M
 
Beginning Cash (CF) $136.6M $358M $393.2M $258.3M $391.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $221.4M $35.2M -$134.9M $133.1M -$63.5M
Ending Cash (CF) $358M $393.2M $258.3M $391.4M $327.9M
 
Levered Free Cash Flow -$1.4B $861.2M $1.6B -$16.7M $116.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $58.1M $70.5M $27.5M $10.8M $2.7M
Depreciation & Amoritzation $46.9M $56.2M $57M $55.9M $57.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $971.9M -$546.7M $38.4M -$281.1M
 
Capital Expenditures $1.8M $11.8M $2.5M $3.2M $3.6M
Cash Acquisitions -$27.1M -$89.4M -$11M -$4M -$9M
Cash From Investing $81.2M -$44.4M $9.3M -$25.1M -$39.4M
 
Dividends Paid (Ex Special Dividend) -$16.1M -$20.1M -$21.2M -$22M -$22.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $25.3M -- $712.3M -- $598.7M
Long-Term Debt Repaid -$1.4B -$1B -$130.6M -$76.4M -$328.5M
Repurchase of Common Stock -$13.4M -$27M -$17.4M -$9.8M -$8.6M
Other Financing Activities -$769K -$18.2M -$29.8M -$16M -$16.7M
Cash From Financing -$1.4B -$1.1B $513.8M -$124.2M $222M
 
Beginning Cash (CF) $358M $393.2M $258.3M $391.4M $327.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$26.4M -$169.2M -$23.6M -$110.8M -$98.5M
Ending Cash (CF) $331.6M $224M $234.7M $280.6M $229.4M
 
Levered Free Cash Flow $1.3B $960.1M -$549.2M $35.2M -$284.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $256.4M $278.1M $165.9M $86.5M $92.9M
Depreciation & Amoritzation $176.1M $219.6M $235.8M $225.7M $239.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $196.9M $526.7M $64.1M $584.6M -$190.1M
 
Capital Expenditures $4M $19.2M $12.7M $16.9M $13.4M
Cash Acquisitions -$55.6M -$583.1M -$61.9M -$17.7M -$24.3M
Cash From Investing $160.4M -$503.2M -$80.1M $92.5M -$52.5M
 
Dividends Paid (Ex Special Dividend) -$50.1M -$68.5M -$81.3M -$85.6M -$89.6M
Special Dividend Paid
Long-Term Debt Issued $1.4B $839.8M $748.7M -$326.6M $632.4M
Long-Term Debt Repaid -$1.6B -$832.5M -$570.3M -$187.7M -$285.7M
Repurchase of Common Stock -$32.4M -$32.5M -$32.7M -$12.9M -$11.2M
Other Financing Activities -$14.5M -$30.1M -$38.1M -$18M -$54.4M
Cash From Financing -$270.4M -$131.1M $26.6M -$631.2M $191.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $87M -$107.6M $10.7M $45.9M -$51.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $192.9M $507.5M $51.4M $567.7M -$203.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $58.1M $70.5M $27.5M $10.8M $2.7M
Depreciation & Amoritzation $46.9M $56.2M $57M $55.9M $57.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $971.9M -$546.7M $38.4M -$281.1M
 
Capital Expenditures $1.8M $11.8M $2.5M $3.2M $3.6M
Cash Acquisitions -$27.1M -$89.4M -$11M -$4M -$9M
Cash From Investing $81.2M -$44.4M $9.3M -$25.1M -$39.4M
 
Dividends Paid (Ex Special Dividend) -$16.1M -$20.1M -$21.2M -$22M -$22.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $25.3M -- $712.3M -- $598.7M
Long-Term Debt Repaid -$1.4B -$1B -$130.6M -$76.4M -$328.5M
Repurchase of Common Stock -$13.4M -$27M -$17.4M -$9.8M -$8.6M
Other Financing Activities -$769K -$18.2M -$29.8M -$16M -$16.7M
Cash From Financing -$1.4B -$1.1B $513.8M -$124.2M $222M
 
Beginning Cash (CF) $358M $393.2M $258.3M $391.4M $327.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$26.4M -$169.2M -$23.6M -$110.8M -$98.5M
Ending Cash (CF) $331.6M $224M $234.7M $280.6M $229.4M
 
Levered Free Cash Flow $1.3B $960.1M -$549.2M $35.2M -$284.7M

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

GET BETTER TRADE IDEAS

Popular

Why Is Planet Labs Stock Up Today?
Why Is Planet Labs Stock Up Today?

Planet Labs (NYSE: PL) opened Friday trading with an unmistakable…

Is Coherent Stock Breaking Out?
Is Coherent Stock Breaking Out?

Coherent (NYSE: COHR) has spent the better part of two years…

What Is The Long-term Outlook for AMC Stock?
What Is The Long-term Outlook for AMC Stock?

Meme stock extraordinaire AMC Entertainment Holdings, Inc. (NYSE:AMC) has long…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 53x

Buy
70
Is MSFT Stock a Buy?

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

Sell
43
Is AAPL Stock a Buy?

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

Alerts

Buy
95
AVAV alert for Jun 27

AeroVironment [AVAV] is up 2.13% over the past day.

Buy
70
AEVA alert for Jun 27

Aeva Technologies [AEVA] is up 8.52% over the past day.

Buy
88
TSSI alert for Jun 27

TSS [TSSI] is down 2.73% over the past day.

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

Show me the best stock