Financhill
Buy
68

WM Quote, Financials, Valuation and Earnings

Last price:
$234.66
Seasonality move :
2.89%
Day range:
$235.88 - $239.60
52-week range:
$196.59 - $242.58
Dividend yield:
1.33%
P/E ratio:
35.67x
P/S ratio:
4.16x
P/B ratio:
11.00x
Volume:
1.4M
Avg. volume:
1.6M
1-year change:
17.53%
Market cap:
$95.2B
Revenue:
$22.1B
EPS (TTM):
$6.63
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $15.2B $17.9B $19.7B $20.4B $22.1B
Revenue Growth (YoY) -1.53% 17.83% 9.85% 3.7% 8.01%
 
Cost of Revenues $9.3B $11.1B $12.3B $12.6B $13.4B
Gross Profit $5.9B $6.8B $7.4B $7.8B $8.7B
Gross Profit Margin 38.62% 38.04% 37.59% 38.29% 39.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.8B $1.9B $1.9B $2.2B
Other Inc / (Exp) -$160M -$243M -$132M -$302M -$93M
Operating Expenses $3.4B $3.9B $4B $4B $4.5B
Operating Income $2.5B $3B $3.4B $3.8B $4.1B
 
Net Interest Expenses $425M $365M $378M $500M $598M
EBT. Incl. Unusual Items $1.9B $2.3B $2.9B $3B $3.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $397M $532M $678M $745M $713M
Net Income to Company $1.5B $1.8B $2.2B $2.3B $2.7B
 
Minority Interest in Earnings -- -$1M -$2M $28M $1M
Net Income to Common Excl Extra Items $1.5B $1.8B $2.2B $2.3B $2.7B
 
Basic EPS (Cont. Ops) $3.54 $4.32 $5.42 $5.69 $6.84
Diluted EPS (Cont. Ops) $3.52 $4.29 $5.39 $5.66 $6.81
Weighted Average Basic Share $423M $420.4M $412.8M $404.9M $401.5M
Weighted Average Diluted Share $425.1M $422.9M $415M $406.9M $403.4M
 
EBITDA $4B $4.7B $5.3B $5.6B $6.3B
EBIT $2.3B $2.7B $3.3B $3.5B $4.1B
 
Revenue (Reported) $15.2B $17.9B $19.7B $20.4B $22.1B
Operating Income (Reported) $2.5B $3B $3.4B $3.8B $4.1B
Operating Income (Adjusted) $2.3B $2.7B $3.3B $3.5B $4.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.1B $4.7B $4.9B $5.2B $6B
Revenue Growth (YoY) 10.27% 13.35% 4.96% 5.46% 16.65%
 
Cost of Revenues $2.5B $2.9B $3.1B $3.1B $3.6B
Gross Profit $1.6B $1.8B $1.8B $2B $2.4B
Gross Profit Margin 38.86% 37.72% 36.92% 39.14% 39.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $448M $481M $467M $481M $668M
Other Inc / (Exp) -$26M -$29M -$9M -$15M -$8M
Operating Expenses $930M $973M $981M $1B $1.3B
Operating Income $668M $785M $825M $1B $1B
 
Net Interest Expenses $97M $85M $120M $130M $232M
EBT. Incl. Unusual Items $545M $671M $696M $869M $788M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $124M $157M $164M $162M $151M
Net Income to Company $421M $514M $532M $707M $637M
 
Minority Interest in Earnings -- -$1M $1M $1M --
Net Income to Common Excl Extra Items $421M $513M $533M $708M $637M
 
Basic EPS (Cont. Ops) $1.00 $1.24 $1.31 $1.76 $1.58
Diluted EPS (Cont. Ops) $0.99 $1.23 $1.30 $1.75 $1.58
Weighted Average Basic Share $422.9M $415.7M $407.4M $401.7M $402.3M
Weighted Average Diluted Share $424.3M $417.8M $409M $403.5M $403.9M
 
EBITDA $1.1B $1.2B $1.3B $1.5B $1.7B
EBIT $642M $756M $816M $999M $1B
 
Revenue (Reported) $4.1B $4.7B $4.9B $5.2B $6B
Operating Income (Reported) $668M $785M $825M $1B $1B
Operating Income (Adjusted) $642M $756M $816M $999M $1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $15.6B $18.5B $19.9B $20.7B $22.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.5B $11.5B $12.5B $12.7B $13.9B
Gross Profit $6.1B $7B $7.5B $8B $9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.9B $1.9B $1.9B $2.4B
Other Inc / (Exp) -$160M -$246M -$112M -$308M -$86M
Operating Expenses $3.5B $3.9B $4B $4B $4.9B
Operating Income $2.6B $3.1B $3.5B $4B $4.2B
 
Net Interest Expenses $410M $353M $413M $510M $700M
EBT. Incl. Unusual Items $2B $2.5B $2.9B $3.2B $3.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $447M $565M $685M $743M $702M
Net Income to Company $1.6B $1.9B $2.3B $2.5B $2.7B
 
Minority Interest in Earnings -- -$2M -- $28M --
Net Income to Common Excl Extra Items $1.6B $1.9B $2.3B $2.5B $2.7B
 
Basic EPS (Cont. Ops) $3.69 $4.56 $5.50 $6.15 $6.66
Diluted EPS (Cont. Ops) $3.66 $4.54 $5.46 $6.11 $6.63
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.2B $4.8B $5.4B $5.8B $6.5B
EBIT $2.4B $2.8B $3.4B $3.7B $4.1B
 
Revenue (Reported) $15.6B $18.5B $19.9B $20.7B $22.9B
Operating Income (Reported) $2.6B $3.1B $3.5B $4B $4.2B
Operating Income (Adjusted) $2.4B $2.8B $3.4B $3.7B $4.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.1B $4.7B $4.9B $5.2B $6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $2.9B $3.1B $3.1B $3.6B
Gross Profit $1.6B $1.8B $1.8B $2B $2.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $448M $481M $467M $481M $668M
Other Inc / (Exp) -$26M -$29M -$9M -$15M -$8M
Operating Expenses $930M $973M $981M $1B $1.3B
Operating Income $668M $785M $825M $1B $1B
 
Net Interest Expenses $97M $85M $120M $130M $232M
EBT. Incl. Unusual Items $545M $671M $696M $869M $788M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $124M $157M $164M $162M $151M
Net Income to Company $421M $514M $532M $707M $637M
 
Minority Interest in Earnings -- -$1M $1M $1M --
Net Income to Common Excl Extra Items $421M $513M $533M $708M $637M
 
Basic EPS (Cont. Ops) $1.00 $1.24 $1.31 $1.76 $1.58
Diluted EPS (Cont. Ops) $0.99 $1.23 $1.30 $1.75 $1.58
Weighted Average Basic Share $422.9M $415.7M $407.4M $401.7M $402.3M
Weighted Average Diluted Share $424.3M $417.8M $409M $403.5M $403.9M
 
EBITDA $1.1B $1.2B $1.3B $1.5B $1.7B
EBIT $642M $756M $816M $999M $1B
 
Revenue (Reported) $4.1B $4.7B $4.9B $5.2B $6B
Operating Income (Reported) $668M $785M $825M $1B $1B
Operating Income (Adjusted) $642M $756M $816M $999M $1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $553M $118M $351M $458M $414M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.1B $2.3B $2.5B $2.6B $3.3B
Inventory $124M $135M $164M $173M $206M
Prepaid Expenses -- -- -- -- --
Other Current Assets $239M $270M $284M $303M $467M
Total Current Assets $3.5B $3.1B $3.6B $3.8B $4.8B
 
Property Plant And Equipment $14.1B $14.4B $15.7B $17B $19.3B
Long-Term Investments $426M $432M $578M $606M $846M
Goodwill $9B $9B $9.3B $9.3B $13.4B
Other Intangibles $1B $898M $827M $778M $4.2B
Other Long-Term Assets $1.2B $1.3B $1.4B $1.4B $2B
Total Assets $29.3B $29.1B $31.4B $32.8B $44.6B
 
Accounts Payable $1.1B $1.4B $1.8B $1.7B $2B
Accrued Expenses $1.3B $1.4B $1.6B $1.6B $2.2B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.6B $4.1B $4.4B $4.2B $6.3B
 
Long-Term Debt $13.3B $12.7B $14.6B $15.9B $22.5B
Capital Leases -- -- -- -- --
Total Liabilities $21.9B $22B $24.5B $25.9B $36.3B
 
Common Stock $6M $6M $6M $6M $6M
Other Common Equity Adj $39M $17M -$69M -$37M -$115M
Common Equity $7.5B $7.1B $6.8B $6.9B $8.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2M $2M $15M -$7M $2M
Total Equity $7.5B $7.1B $6.9B $6.9B $8.3B
 
Total Liabilities and Equity $29.3B $29.1B $31.4B $32.8B $44.6B
Cash and Short Terms $553M $118M $351M $458M $414M
Total Debt $13.8B $13.4B $15B $16.2B $23.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $476M $155M $257M $322M $216M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2B $2.3B $2.4B $2.5B $3.3B
Inventory $124M $149M $170M $189M $218M
Prepaid Expenses -- -- -- -- --
Other Current Assets $300M $276M $336M $333M $433M
Total Current Assets $3.3B $3.1B $3.4B $3.5B $4.5B
 
Property Plant And Equipment $14B $14.3B $15.7B $17B $19.6B
Long-Term Investments $426M $625M $569M $589M $824M
Goodwill $9B $9B $9.3B $9.2B $13.5B
Other Intangibles $990M $868M $823M $728M $4B
Other Long-Term Assets $1.3B $1.3B $1.5B $1.5B $2.1B
Total Assets $29.1B $29.2B $31.3B $32.7B $44.5B
 
Accounts Payable $1.2B $1.4B $1.5B $1.6B $1.9B
Accrued Expenses $1.3B $1.4B $1.4B $1.4B $1.8B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.3B $3.8B $3.9B $3.9B $5.3B
 
Long-Term Debt $13.2B $13.1B $15B $15.8B $22.9B
Capital Leases -- -- -- -- --
Total Liabilities $21.6B $22.1B $24.5B $25.6B $35.8B
 
Common Stock $6M $6M $6M $6M $6M
Other Common Equity Adj $48M $15M -$57M -$60M -$87M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2M $2M $14M -$4M $1M
Total Equity $7.4B $7.1B $6.8B $7.1B $8.7B
 
Total Liabilities and Equity $29.1B $29.2B $31.3B $32.7B $44.5B
Cash and Short Terms $476M $155M $257M $322M $216M
Total Debt $13.5B $13.5B $15.4B $16.1B $23.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.5B $1.8B $2.2B $2.3B $2.7B
Depreciation & Amoritzation $1.1B $1.3B $1.3B $1.3B $1.5B
Stock-Based Compensation $94M $108M $84M $93M $118M
Change in Accounts Receivable -$179M $28M -$329M -$161M -$313M
Change in Inventories -- -- -- -- --
Cash From Operations $3.4B $4.3B $4.5B $4.7B $5.4B
 
Capital Expenditures $1.6B $1.9B $2.6B $2.9B $3.2B
Cash Acquisitions -$3.2B $21M -$350M -$92M -$7.3B
Cash From Investing -$4.8B -$1.9B -$3.1B -$3.1B -$10.6B
 
Dividends Paid (Ex Special Dividend) -$927M -$970M -$1.1B -$1.1B -$1.2B
Special Dividend Paid
Long-Term Debt Issued $9.4B $7.9B $8.7B $21.3B $24.6B
Long-Term Debt Repaid -$9.6B -$8.4B -$7.3B -$20.4B -$17.9B
Repurchase of Common Stock -$402M -$1.4B -$1.5B -$1.3B -$262M
Other Financing Activities -$84M -$190M -$43M -$42M -$134M
Cash From Financing -$1.6B -$2.9B -$1.2B -$1.5B $5.2B
 
Beginning Cash (CF) $3.6B $648M $194M $445M $552M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3B -$456M $257M $104M -$56M
Ending Cash (CF) $648M $194M $445M $552M $487M
 
Levered Free Cash Flow $1.8B $2.4B $1.9B $1.8B $2.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $421M $514M $532M $707M $637M
Depreciation & Amoritzation $472M $315M $327M $338M $473M
Stock-Based Compensation $23M $25M $26M $30M $51M
Change in Accounts Receivable $199M $93M $138M $176M $51M
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $1.3B $1B $1.4B $1.2B
 
Capital Expenditures $270M $418M $660M $668M $831M
Cash Acquisitions $8M -$4M -$23M $4M $95M
Cash From Investing -$334M -$572M -$778M -$755M -$829M
 
Dividends Paid (Ex Special Dividend) -$247M -$275M -$289M -$307M -$336M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $2.4B $6.9B $4.4B $5B
Long-Term Debt Repaid -$329M -$2.5B -$6.5B -$4.6B -$5.2B
Repurchase of Common Stock -$250M -$250M -$350M -$250M --
Other Financing Activities -$21M -$10M -$29M -$54M -$55M
Cash From Financing -$830M -$635M -$319M -$737M -$536M
 
Beginning Cash (CF) $648M $194M $445M $552M $487M
Foreign Exchange Rate Adjustment $2M $1M -- -$2M $1M
Additions / Reductions -$44M $51M -$53M -$125M -$157M
Ending Cash (CF) $606M $246M $392M $425M $331M
 
Levered Free Cash Flow $850M $840M $384M $699M $377M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.6B $1.9B $2.3B $2.5B $2.7B
Depreciation & Amoritzation $1.2B $1.1B $1.3B $1.3B $1.6B
Stock-Based Compensation $104M $110M $85M $97M $139M
Change in Accounts Receivable -$107M -$78M -$284M -$123M -$438M
Change in Inventories -- -- -- -- --
Cash From Operations $3.8B $4.5B $4.3B $5B $5.2B
 
Capital Expenditures $1.4B $2.1B $2.8B $2.9B $3.4B
Cash Acquisitions -$3.2B $9M -$369M -$65M -$7.2B
Cash From Investing -$4.7B -$2.1B -$3.3B -$3.1B -$10.7B
 
Dividends Paid (Ex Special Dividend) -$938M -$998M -$1.1B -$1.2B -$1.2B
Special Dividend Paid
Long-Term Debt Issued $9.4B $10.3B $13.2B $18.8B $25.2B
Long-Term Debt Repaid -$9.9B -$10.5B -$11.4B -$18.4B -$18.5B
Repurchase of Common Stock -$250M -$1.4B -$1.6B -$1.2B -$12M
Other Financing Activities -$69M -$179M -$62M -$67M -$135M
Cash From Financing -$1.7B -$2.7B -$900M -$1.9B $5.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.6B -$361M $153M $32M -$88M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.3B $2.4B $1.5B $2.1B $1.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $421M $514M $532M $707M $637M
Depreciation & Amoritzation $472M $315M $327M $338M $473M
Stock-Based Compensation $23M $25M $26M $30M $51M
Change in Accounts Receivable $199M $93M $138M $176M $51M
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $1.3B $1B $1.4B $1.2B
 
Capital Expenditures $270M $418M $660M $668M $831M
Cash Acquisitions $8M -$4M -$23M $4M $95M
Cash From Investing -$334M -$572M -$778M -$755M -$829M
 
Dividends Paid (Ex Special Dividend) -$247M -$275M -$289M -$307M -$336M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $2.4B $6.9B $4.4B $5B
Long-Term Debt Repaid -$329M -$2.5B -$6.5B -$4.6B -$5.2B
Repurchase of Common Stock -$250M -$250M -$350M -$250M --
Other Financing Activities -$21M -$10M -$29M -$54M -$55M
Cash From Financing -$830M -$635M -$319M -$737M -$536M
 
Beginning Cash (CF) $648M $194M $445M $552M $487M
Foreign Exchange Rate Adjustment $2M $1M -- -$2M $1M
Additions / Reductions -$44M $51M -$53M -$125M -$157M
Ending Cash (CF) $606M $246M $392M $425M $331M
 
Levered Free Cash Flow $850M $840M $384M $699M $377M

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

GET BETTER TRADE IDEAS

Popular

Where Will AST SpaceMobile Be In 5 Years?
Where Will AST SpaceMobile Be In 5 Years?

Ever tried to send a text from the Nevada desert…

Is TTD The Big Winner If Pharma Ads Are Banned?
Is TTD The Big Winner If Pharma Ads Are Banned?

Last week, Senators Bernie Sanders and Angus King introduced a…

Is Palantir Stock Overvalued?
Is Palantir Stock Overvalued?

By every traditional yardstick, including a price‑to‑sales well above 100,…

Stock Ideas

Buy
65
Is MSFT Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 40x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 48x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Alerts

Sell
11
VEON alert for Jun 16

VEON [VEON] is up 4.61% over the past day.

Buy
74
DAVE alert for Jun 16

Dave [DAVE] is up 3.92% over the past day.

Buy
54
DAR alert for Jun 16

Darling Ingredients [DAR] is up 7.19% over the past day.

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

Show me the best stock