Financhill
Sell
12

WU Quote, Financials, Valuation and Earnings

Last price:
$9.42
Seasonality move :
0.53%
Day range:
$9.08 - $9.30
52-week range:
$9.00 - $13.12
Dividend yield:
10.13%
P/E ratio:
3.46x
P/S ratio:
0.76x
P/B ratio:
3.27x
Volume:
7.1M
Avg. volume:
7.2M
1-year change:
-27.5%
Market cap:
$3.1B
Revenue:
$4.2B
EPS (TTM):
$2.68
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.8B $5.1B $4.5B $4.4B $4.2B
Revenue Growth (YoY) -8.64% 4.88% -11.74% -2.65% -3.38%
 
Cost of Revenues $2.8B $2.9B $2.6B $2.7B $2.6B
Gross Profit $2B $2.2B $1.8B $1.7B $1.6B
Gross Profit Margin 41.54% 42.88% 41.32% 38.68% 37.75%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $1.1B $964.2M $867.8M $863.4M
Other Inc / (Exp) $3.1M -$83.6M $210.8M $18M $700K
Operating Expenses $1B $1.1B $964.2M $867.8M $863.4M
Operating Income $967.3M $1.1B $884.9M $817.5M $725.8M
 
Net Interest Expenses $115.3M $104.1M $87.1M $89.7M $107.9M
EBT. Incl. Unusual Items $855.1M $935.4M $1B $745.8M $618.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $110.8M $129.6M $98M $119.8M -$315.6M
Net Income to Company $744.3M $805.8M $910.6M $626M $934.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $744.3M $805.8M $910.6M $626M $934.2M
 
Basic EPS (Cont. Ops) $1.81 $1.98 $2.35 $1.69 $2.75
Diluted EPS (Cont. Ops) $1.79 $1.97 $2.34 $1.68 $2.74
Weighted Average Basic Share $412.3M $406.8M $387.2M $370.8M $340M
Weighted Average Diluted Share $415.2M $408.9M $388.4M $371.8M $341.1M
 
EBITDA $1.2B $1.2B $1.3B $1B $917.5M
EBIT $973.6M $1B $1.1B $851.1M $738.4M
 
Revenue (Reported) $4.8B $5.1B $4.5B $4.4B $4.2B
Operating Income (Reported) $967.3M $1.1B $884.9M $817.5M $725.8M
Operating Income (Adjusted) $973.6M $1B $1.1B $851.1M $738.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.2B $1.2B $1B $1B $983.6M
Revenue Growth (YoY) 1.68% -4.49% -10.28% 1.18% -6.24%
 
Cost of Revenues $706M $655.1M $629.5M $641.3M $619.2M
Gross Profit $504M $500.6M $407.4M $407.8M $364.4M
Gross Profit Margin 41.65% 43.32% 39.29% 38.87% 37.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $271.2M $263.1M $202.7M $215.7M $187M
Other Inc / (Exp) -$1.9M $148.9M -$1.9M $900K $800K
Operating Expenses $271.2M $263.1M $202.7M $215.7M $187M
Operating Income $232.8M $237.5M $204.7M $192.1M $177.4M
 
Net Interest Expenses $28M $24.2M $21.8M $23M $30.9M
EBT. Incl. Unusual Items $202.9M $362.2M $181M $170M $147.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $21.1M $68.9M $29.2M $27.3M $23.8M
Net Income to Company $181.8M $293.3M $151.8M $142.7M $123.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $181.8M $293.3M $151.8M $142.7M $123.5M
 
Basic EPS (Cont. Ops) $0.44 $0.75 $0.41 $0.41 $0.37
Diluted EPS (Cont. Ops) $0.44 $0.74 $0.40 $0.41 $0.36
Weighted Average Basic Share $411.7M $393.1M $374.4M $344.4M $337.7M
Weighted Average Diluted Share $414.3M $394.5M $375.5M $345.7M $339.2M
 
EBITDA $284.7M $433.8M $252.6M $242.7M $221.8M
EBIT $231.3M $387M $206M $196.1M $179.9M
 
Revenue (Reported) $1.2B $1.2B $1B $1B $983.6M
Operating Income (Reported) $232.8M $237.5M $204.7M $192.1M $177.4M
Operating Income (Adjusted) $231.3M $387M $206M $196.1M $179.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.9B $5B $4.4B $4.4B $4.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $2.8B $2.6B $2.7B $2.6B
Gross Profit $2B $2.2B $1.8B $1.7B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $1B $903.8M $880.8M $834.7M
Other Inc / (Exp) $1.2M $67.2M $60M $20.8M $600K
Operating Expenses $1B $1B $903.8M $880.8M $834.7M
Operating Income $966.9M $1.1B $852.1M $804.9M $711.1M
 
Net Interest Expenses $112M $100.3M $84.7M $90.9M $115.8M
EBT. Incl. Unusual Items $856.1M $1.1B $827.4M $734.8M $595.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $106.7M $177.4M $58.3M $117.9M -$319.1M
Net Income to Company $749.4M $917.3M $769.1M $616.9M $915M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $749.4M $917.3M $769.1M $616.9M $915M
 
Basic EPS (Cont. Ops) $1.82 $2.28 $2.01 $1.69 $2.71
Diluted EPS (Cont. Ops) $1.81 $2.27 $2.00 $1.69 $2.68
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.2B $1.4B $1.1B $1B $896.6M
EBIT $970.1M $1.2B $928.6M $841.2M $722.2M
 
Revenue (Reported) $4.9B $5B $4.4B $4.4B $4.1B
Operating Income (Reported) $966.9M $1.1B $852.1M $804.9M $711.1M
Operating Income (Adjusted) $970.1M $1.2B $928.6M $841.2M $722.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.2B $1.2B $1B $1B $983.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $706M $655.1M $629.5M $641.3M $619.2M
Gross Profit $504M $500.6M $407.4M $407.8M $364.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $271.2M $263.1M $202.7M $215.7M $187M
Other Inc / (Exp) -$1.9M $148.9M -$1.9M $900K $800K
Operating Expenses $271.2M $263.1M $202.7M $215.7M $187M
Operating Income $232.8M $237.5M $204.7M $192.1M $177.4M
 
Net Interest Expenses $28M $24.2M $21.8M $23M $30.9M
EBT. Incl. Unusual Items $202.9M $362.2M $181M $170M $147.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $21.1M $68.9M $29.2M $27.3M $23.8M
Net Income to Company $181.8M $293.3M $151.8M $142.7M $123.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $181.8M $293.3M $151.8M $142.7M $123.5M
 
Basic EPS (Cont. Ops) $0.44 $0.75 $0.41 $0.41 $0.37
Diluted EPS (Cont. Ops) $0.44 $0.74 $0.40 $0.41 $0.36
Weighted Average Basic Share $411.7M $393.1M $374.4M $344.4M $337.7M
Weighted Average Diluted Share $414.3M $394.5M $375.5M $345.7M $339.2M
 
EBITDA $284.7M $433.8M $252.6M $242.7M $221.8M
EBIT $231.3M $387M $206M $196.1M $179.9M
 
Revenue (Reported) $1.2B $1.2B $1B $1B $983.6M
Operating Income (Reported) $232.8M $237.5M $204.7M $192.1M $177.4M
Operating Income (Adjusted) $231.3M $387M $206M $196.1M $179.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.1B $1.2B $1.3B $1.3B $2.1B
Short Term Investments $2B -- -- -- $1.3B
Accounts Receivable, Net $1.1B -- -- -- $1.4B
Inventory -- -- -- -- --
Prepaid Expenses $256.8M $232.4M -- $280.4M $307.6M
Other Current Assets -- -- -- -- --
Total Current Assets $5.5B $2.6B $1.5B $1.6B $5.2B
 
Property Plant And Equipment $339.5M $293.9M $110.3M $218M $245.3M
Long-Term Investments $42.2M $204.7M -- $210.4M $212.9M
Goodwill $2.6B $2B $2B $2B $2.1B
Other Intangibles $505M $417.1M $457.9M $380.2M $315.4M
Other Long-Term Assets $83.3M $3B $4.3B $3.8B $100.4M
Total Assets $9.5B $8.8B $8.5B $8.2B $8.4B
 
Accounts Payable $500.9M $450.2M $464M $453M $407.9M
Accrued Expenses $77.1M $5.4M -- $2.3M --
Current Portion Of Long-Term Debt $500M $300M $300M $500M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $627.6M $182.5M $46.9M $46.7M
Total Current Liabilities $5.9B $2.5B $1.9B $1.5B $4.1B
 
Long-Term Debt $2.5B $2.4B $2.1B $2.1B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $9.3B $8.5B $8B $7.7B $7.4B
 
Common Stock $4.1M $3.9M $3.7M $3.5M $3.4M
Other Common Equity Adj -$159.5M -$52.1M -$167.9M -$167.3M -$140.5M
Common Equity $186.6M $355.6M $477.8M $479M $968.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $186.6M $355.6M $477.8M $479M $968.9M
 
Total Liabilities and Equity $9.5B $8.8B $8.5B $8.2B $8.4B
Cash and Short Terms $4.1B $1.2B $1.3B $1.3B $3.4B
Total Debt $3.1B $3B $2.6B $2.5B $2.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.3B $1.3B $1.2B $1.5B $1.4B
Short Term Investments $1.6B -- -- $1.4B $1.4B
Accounts Receivable, Net $1.3B -- -- $1.8B $1.9B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $5.1B $1.9B $1.5B $4.7B $4.8B
 
Property Plant And Equipment $144.9M $122.9M $103.1M $88.6M $77M
Long-Term Investments -- -- -- -- --
Goodwill $2.6B $2B $2B $2B $2.1B
Other Intangibles $523M $400.1M $440.2M $369M $299.7M
Other Long-Term Assets $905.7M $4B $4.2B $804M $834.5M
Total Assets $9.3B $8.5B $8.2B $8.1B $8.3B
 
Accounts Payable $513.3M $470.7M $409.4M $392.7M $376.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $500M -- $300M $500M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $358.6M $170.7M -- --
Total Current Liabilities $5.6B $1.9B $1.6B $5.6B $4.5B
 
Long-Term Debt $2.7B $2.4B $2.1B $1.6B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $9.1B $8.1B $7.7B $7.7B $7.4B
 
Common Stock $4.1M $3.9M $3.7M $3.4M $3.3M
Other Common Equity Adj -$141.1M -$116.2M -$158.2M -$161.1M -$141.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $218.8M $352.8M $552.8M $397.9M $939.4M
 
Total Liabilities and Equity $9.3B $8.5B $8.2B $8.1B $8.3B
Cash and Short Terms $3.9B $1.3B $1.2B $2.9B $2.9B
Total Debt $3.2B $2.5B $2.5B $2.5B $2.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $744.3M $805.8M $910.6M $626M $934.2M
Depreciation & Amoritzation $225.6M $208.2M $183.8M $183.6M $179.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $877.5M $1B $581.6M $783.1M $406.3M
 
Capital Expenditures $156.8M $214.6M $208.2M $147.8M $130.6M
Cash Acquisitions $49.4M -$149.1M $887.2M -- --
Cash From Investing -$373.5M $192M $525.5M -$140.8M -$16.3M
 
Dividends Paid (Ex Special Dividend) -$370.3M -$381.6M -$364.2M -$349M -$321.5M
Special Dividend Paid
Long-Term Debt Issued -- $891.7M -- -- $798.1M
Long-Term Debt Repaid -- -$1.2B -$300M -$300M --
Repurchase of Common Stock -$239.7M -$409.9M -$369.9M -$308.4M -$186.2M
Other Financing Activities $586.9M -$412M -$57.7M -$124.5M $5.2M
Cash From Financing -$185.9M -$1.3B -$1.2B -$896.8M -$69.3M
 
Beginning Cash (CF) $1.8B $2.1B $2.1B $2B $1.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $318.1M -$32.2M -$70.2M -$254.5M $320.7M
Ending Cash (CF) $2.1B $2.1B $2B $1.8B $2.1B
 
Levered Free Cash Flow $720.7M $830.7M $373.4M $635.3M $275.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $181.8M $293.3M $151.8M $142.7M $123.5M
Depreciation & Amoritzation $53.4M $46.8M $46.6M $46.6M $41.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $175.8M $200M $137.3M $94M $148.2M
 
Capital Expenditures $96.9M $29.8M $57.4M $35.1M $24.4M
Cash Acquisitions -- $896.1M -- -- --
Cash From Investing $269.2M $541M -$36.4M -$6.3M -$111.1M
 
Dividends Paid (Ex Special Dividend) -$96.7M -$91.8M -$88.1M -$80.5M -$82.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $892.6M -- -- $35M $350M
Long-Term Debt Repaid -$730M -$475M -- -- -$500M
Repurchase of Common Stock -$84.5M -$154.4M -$5.1M -$150.6M -$76.7M
Other Financing Activities -$297M -$80.4M $108.9M -$137M -$387.6M
Cash From Financing -$307.5M -$792.7M -$139M -$333.1M -$696.6M
 
Beginning Cash (CF) $2.1B $2.1B $2B $1.8B $2.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $137.5M -$51.7M -$38.1M -$245.4M -$659.5M
Ending Cash (CF) $2.3B $2.1B $2B $1.5B $1.4B
 
Levered Free Cash Flow $78.9M $170.2M $79.9M $58.9M $123.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $749.4M $917.3M $769.1M $616.9M $915M
Depreciation & Amoritzation $220.8M $201.6M $183.6M $183.6M $174.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $940.9M $1.1B $518.9M $739.8M $460.5M
 
Capital Expenditures $218M $147.5M $235.8M $125.5M $119.9M
Cash Acquisitions $49.4M $747M -$8.9M -- --
Cash From Investing -$113.1M $463.8M -$51.9M -$110.7M -$121.1M
 
Dividends Paid (Ex Special Dividend) -$374.6M -$376.7M -$360.5M -$341.4M -$323.3M
Special Dividend Paid
Long-Term Debt Issued $892.6M -- -- $35M $1.1B
Long-Term Debt Repaid -$570M -$909.3M -- -$300M -$500M
Repurchase of Common Stock -$87.1M -$479.8M -$220.6M -$453.9M -$112.3M
Other Financing Activities $290.6M -$195.4M $131.6M -$370.4M -$245.4M
Cash From Financing -$4.2M -$1.8B -$523.6M -$1.1B -$432.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $823.6M -$221.4M -$56.6M -$461.8M -$93.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $722.9M $922M $283.1M $614.3M $340.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $181.8M $293.3M $151.8M $142.7M $123.5M
Depreciation & Amoritzation $53.4M $46.8M $46.6M $46.6M $41.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $175.8M $200M $137.3M $94M $148.2M
 
Capital Expenditures $96.9M $29.8M $57.4M $35.1M $24.4M
Cash Acquisitions -- $896.1M -- -- --
Cash From Investing $269.2M $541M -$36.4M -$6.3M -$111.1M
 
Dividends Paid (Ex Special Dividend) -$96.7M -$91.8M -$88.1M -$80.5M -$82.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $892.6M -- -- $35M $350M
Long-Term Debt Repaid -$730M -$475M -- -- -$500M
Repurchase of Common Stock -$84.5M -$154.4M -$5.1M -$150.6M -$76.7M
Other Financing Activities -$297M -$80.4M $108.9M -$137M -$387.6M
Cash From Financing -$307.5M -$792.7M -$139M -$333.1M -$696.6M
 
Beginning Cash (CF) $2.1B $2.1B $2B $1.8B $2.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $137.5M -$51.7M -$38.1M -$245.4M -$659.5M
Ending Cash (CF) $2.3B $2.1B $2B $1.5B $1.4B
 
Levered Free Cash Flow $78.9M $170.2M $79.9M $58.9M $123.8M

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

GET BETTER TRADE IDEAS

Popular

Is Tesla Stock High Risk or High Reward?
Is Tesla Stock High Risk or High Reward?

EV-making supergiant Tesla, Inc. (NASDAQ:TSLA) is going through a difficult…

Why Did Chase Coleman Buy TSM?
Why Did Chase Coleman Buy TSM?

Billionaire Chase Coleman of Tiger Global Management has built a…

Is IONQ The Next NVIDIA?
Is IONQ The Next NVIDIA?

Quantum computing startup IonQ (NYSE:IONQ) has seen its stock skyrocket…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 47x

Sell
42
Is AAPL Stock a Buy?

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

Alerts

Buy
84
VERA alert for Jun 3

Vera Therapeutics [VERA] is down 2.55% over the past day.

Buy
80
KYMR alert for Jun 3

Kymera Therapeutics [KYMR] is up 1.21% over the past day.

Buy
78
SBET alert for Jun 3

SharpLink Gaming [SBET] is down 8.56% over the past day.

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

Show me the best stock