Financhill
Buy
61

WBD Quote, Financials, Valuation and Earnings

Last price:
$10.51
Seasonality move :
6.94%
Day range:
$10.38 - $10.79
52-week range:
$6.64 - $12.70
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.66x
P/B ratio:
0.75x
Volume:
52.3M
Avg. volume:
34.9M
1-year change:
-8.32%
Market cap:
$26.2B
Revenue:
$41.3B
EPS (TTM):
-$4.58
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $11.1B $10.7B $12.2B $33.8B $41.3B
Revenue Growth (YoY) 5.6% -4.24% 14.24% 177.39% 22.19%
 
Cost of Revenues $3.8B $3.9B $4.6B $20.4B $24.5B
Gross Profit $7.3B $6.8B $7.6B $13.4B $16.8B
Gross Profit Margin 65.73% 63.83% 62.1% 39.55% 40.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.8B $2.7B $4B $9.7B $9.7B
Other Inc / (Exp) -$241M -$354M $75M -$3.8B -$935M
Operating Expenses $4.1B $4.1B $5.6B $16.9B $17.7B
Operating Income $3.2B $2.7B $2B -$3.5B -$886M
 
Net Interest Expenses $655M $648M $615M $1.7B $2B
EBT. Incl. Unusual Items $2.3B $1.7B $1.4B -$9B -$3.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $81M $373M $236M -$1.7B -$784M
Net Income to Company $2.2B $1.4B $1.2B -$7.3B -$3.1B
 
Minority Interest in Earnings -$144M -$136M -$191M -$74M -$47M
Net Income to Common Excl Extra Items $2.1B $1.2B $1B -$7.4B -$3.1B
 
Basic EPS (Cont. Ops) $2.90 $1.82 $1.55 -$3.82 -$1.28
Diluted EPS (Cont. Ops) $2.88 $1.81 $1.54 -$3.82 -$1.28
Weighted Average Basic Share $529M $599M $588M $1.9B $2.4B
Weighted Average Diluted Share $711M $672M $664M $1.9B $2.4B
 
EBITDA $7.2B $6.7B $7.1B $14.2B $22.4B
EBIT $3B $2.4B $2.1B -$7.2B -$1.6B
 
Revenue (Reported) $11.1B $10.7B $12.2B $33.8B $41.3B
Operating Income (Reported) $3.2B $2.7B $2B -$3.5B -$886M
Operating Income (Adjusted) $3B $2.4B $2.1B -$7.2B -$1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.6B $3.2B $9.8B $10B $9.6B
Revenue Growth (YoY) -4.37% 23% 211.84% 1.59% -3.57%
 
Cost of Revenues $1B $1.5B $5.6B $5.3B $5.2B
Gross Profit $1.6B $1.6B $4.2B $4.7B $4.4B
Gross Profit Margin 60.84% 51.46% 42.72% 46.8% 46.16%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $633M $944M $2.6B $2.3B $2.4B
Other Inc / (Exp) -$94M $56M -$1.7B -$391M -$28M
Operating Expenses $974M $1.3B $4.8B $4.3B $4.1B
Operating Income $584M $336M -$626M $390M $295M
 
Net Interest Expenses $160M $159M $535M $531M $445M
EBT. Incl. Unusual Items $319M $233M -$2.9B -$532M -$178M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$11M $36M -$566M -$125M -$319M
Net Income to Company $330M $197M -$2.3B -$407M $141M
 
Minority Interest in Earnings -$30M -$41M -$23M -$10M -$6M
Net Income to Common Excl Extra Items $300M $156M -$2.3B -$417M $135M
 
Basic EPS (Cont. Ops) $0.44 $0.24 -$0.95 -$0.17 $0.06
Diluted EPS (Cont. Ops) $0.44 $0.24 -$0.95 -$0.17 $0.05
Weighted Average Basic Share $505M $589M $2.4B $2.4B $2.5B
Weighted Average Diluted Share $672M $663M $2.4B $2.4B $2.5B
 
EBITDA $1.6B $1.9B $4.8B $5.2B $5.2B
EBIT $480M $392M -$2.3B $42M $316M
 
Revenue (Reported) $2.6B $3.2B $9.8B $10B $9.6B
Operating Income (Reported) $584M $336M -$626M $390M $295M
Operating Income (Adjusted) $480M $392M -$2.3B $42M $316M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10.7B $11.9B $26B $42B $39.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.8B $4.7B $14.6B $25.6B $23.3B
Gross Profit $6.9B $7.2B $11.4B $16.5B $16.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.7B $3.8B $8.2B $9.8B $9.5B
Other Inc / (Exp) -$328M $251M -$2.5B -$2.2B -$9.1B
Operating Expenses $4B $5.2B $13.8B $17.9B $17B
Operating Income $2.9B $2.1B -$2.4B -$1.4B -$712M
 
Net Interest Expenses $637M $647M $1.3B $2.1B $1.8B
EBT. Incl. Unusual Items $1.9B $1.7B -$6.2B -$5.8B -$11.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $327M $242M -$1.1B -$1B -$411M
Net Income to Company $1.5B $1.4B -$5.1B -$4.8B -$11.2B
 
Minority Interest in Earnings -$124M -$185M -$105M -$61M $17M
Net Income to Common Excl Extra Items $1.4B $1.2B -$5.2B -$4.8B -$11.2B
 
Basic EPS (Cont. Ops) $2.07 $1.89 -$1.68 -$1.94 -$4.57
Diluted EPS (Cont. Ops) $2.06 $1.88 -$1.68 -$1.94 -$4.58
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $6.7B $7.3B $12.9B $19.9B $12.2B
EBIT $2.5B $2.3B -$4.9B -$3.5B -$9.6B
 
Revenue (Reported) $10.7B $11.9B $26B $42B $39.6B
Operating Income (Reported) $2.9B $2.1B -$2.4B -$1.4B -$712M
Operating Income (Adjusted) $2.5B $2.3B -$4.9B -$3.5B -$9.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.8B $9B $22.8B $31B $29.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7B $3.6B $13.5B $18.6B $17.4B
Gross Profit $5.1B $5.5B $9.3B $12.4B $11.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $2.9B $7.2B $7.2B $7.1B
Other Inc / (Exp) -$338M $267M -$2.4B -$864M -$9.1B
Operating Expenses $2.9B $4B $12.2B $13.2B $12.5B
Operating Income $2.1B $1.5B -$2.9B -$795M -$621M
 
Net Interest Expenses $479M $478M $1.2B $1.6B $1.4B
EBT. Incl. Unusual Items $1.3B $1.3B -$6.4B -$3.3B -$11B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $275M $144M -$1.2B -$563M -$190M
Net Income to Company $1B $1.1B -$5.2B -$2.7B -$10.8B
 
Minority Interest in Earnings -$89M -$138M -$52M -$39M $25M
Net Income to Common Excl Extra Items $948M $968M -$5.3B -$2.7B -$10.8B
 
Basic EPS (Cont. Ops) $1.39 $1.47 -$1.76 -$1.12 -$4.41
Diluted EPS (Cont. Ops) $1.39 $1.46 -$1.76 -$1.12 -$4.42
Weighted Average Basic Share $1.5B $1.8B $5.3B $7.3B $7.3B
Weighted Average Diluted Share $2B $2B $5.4B $7.3B $7.4B
 
EBITDA $4.9B $5.5B $11.3B $17B $6.8B
EBIT $1.8B $1.7B -$5.2B -$1.5B -$9.5B
 
Revenue (Reported) $7.8B $9B $22.8B $31B $29.3B
Operating Income (Reported) $2.1B $1.5B -$2.9B -$795M -$621M
Operating Income (Adjusted) $1.8B $1.7B -$5.2B -$1.5B -$9.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.6B $2.1B $3.9B $3.7B $3.8B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.6B $2.5B $2.4B $6.4B $6B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $545M $843M
Other Current Assets $1B $1.5B $913M $2.1B $2.3B
Total Current Assets $5.2B $6.1B $7.3B $14B $14.2B
 
Property Plant And Equipment $951M $1.2B $1.3B $5.3B $6B
Long-Term Investments $568M $507M -- -- --
Goodwill $13.1B $13.1B $12.9B $34.4B $35B
Other Intangibles $11.8B $11.1B $10.1B $71.6B $59.5B
Other Long-Term Assets $2.2B $2.1B $2.8B $8.6B $8.1B
Total Assets $33.7B $34.1B $34.4B $134B $122.8B
 
Accounts Payable $463M $397M $412M $1.5B $1.3B
Accrued Expenses $1.2B $1.3B $2.2B $8.4B $8.3B
Current Portion Of Long-Term Debt -- $335M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.2B $3.1B $3.5B $15B $15.3B
 
Long-Term Debt $14.8B $15.1B $14.4B $48.6B $41.9B
Capital Leases -- -- -- -- --
Total Liabilities $21.8B $21.7B $21B $85.3B $76.3B
 
Common Stock $7M $7M $7M $27M $27M
Other Common Equity Adj -$822M -$651M -$830M -$1.5B -$741M
Common Equity $9.9B $10.5B $11.6B $47.1B $45.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.1B $1.9B $1.8B $1.6B $1.2B
Total Equity $12B $12.4B $13.4B $48.7B $46.5B
 
Total Liabilities and Equity $33.7B $34.1B $34.4B $134B $122.8B
Cash and Short Terms $1.6B $2.1B $3.9B $3.7B $3.8B
Total Debt $15.4B $15.4B $14.8B $49B $43.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.9B $3.1B $2.4B $2.4B $3.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.4B $2.5B $6.7B $6.3B $5.5B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1B $1.1B $2.3B $4.1B $3.6B
Total Current Assets $5.5B $6.7B $12.7B $12.8B $12.5B
 
Property Plant And Equipment $1.1B $1.3B $5.1B $5.8B $6.2B
Long-Term Investments $536M -- -- -- --
Goodwill $13.1B $13B $34.5B $34.7B $25.9B
Other Intangibles $11.1B $10.5B $75B $62.3B $53.8B
Other Long-Term Assets $2.1B $2.9B $8.8B $8.1B $8B
Total Assets $33.4B $34.3B $136B $123.7B $106.3B
 
Accounts Payable $403M -- $1.5B $1.3B $1.1B
Accrued Expenses $1.6B -- $9.2B $10B $10B
Current Portion Of Long-Term Debt -- $349M -- -- $3B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.8B $3.3B $14.7B $14.6B $15.7B
 
Long-Term Debt $15B $14.4B $48.6B $43.5B $37.2B
Capital Leases -- -- -- -- --
Total Liabilities $21.4B $20.9B $86B $77.6B $70.2B
 
Common Stock $7M $7M $27M $27M $27M
Other Common Equity Adj -$898M -$717M -$2.1B -$1.4B -$401M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2B $1.8B $1.6B $1.4B $1.1B
Total Equity $12B $13.4B $50.1B $46.1B $36.2B
 
Total Liabilities and Equity $33.4B $34.3B $136B $123.7B $106.3B
Cash and Short Terms $1.9B $3.1B $2.4B $2.4B $3.3B
Total Debt $15.3B $14.8B $49.9B $44.8B $40.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2.2B $1.4B $1.2B -$7.3B -$3.1B
Depreciation & Amoritzation $4.2B $4.3B $5.1B $21.4B $24B
Stock-Based Compensation $142M $110M $178M $412M $500M
Change in Accounts Receivable -$7M $105M $47M $181M $312M
Change in Inventories -- -- -- -- --
Cash From Operations $3.4B $2.7B $2.8B $4.3B $7.5B
 
Capital Expenditures $289M $402M $373M $987M $1.3B
Cash Acquisitions -$327M -$220M -$186M $3.4B -$162M
Cash From Investing -$438M -$703M -$56M $3.5B -$1.3B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.5B $2.5B -- $2.4B $6.7B
Long-Term Debt Repaid -$2.9B -$2.7B -$574M -$9.7B -$12.1B
Repurchase of Common Stock -$633M -$969M -- -- --
Other Financing Activities -$320M -$366M -$279M -$425M -$466M
Cash From Financing -$2.4B -$1.5B -$853M -$7.7B -$5.8B
 
Beginning Cash (CF) $986M $1.6B $2.1B $3.9B $3.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $604M $487M $1.9B $86M $381M
Ending Cash (CF) $1.6B $2.1B $3.9B $3.9B $4.3B
 
Levered Free Cash Flow $3.1B $2.3B $2.4B $3.3B $6.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $330M $197M -$2.3B -$407M $141M
Depreciation & Amoritzation $1.1B $1.6B $7.1B $5.2B $4.9B
Stock-Based Compensation $32M $39M $107M $143M $159M
Change in Accounts Receivable $34M $185M $305M $400M $708M
Change in Inventories -- -- -- -- --
Cash From Operations $860M $811M $124M $2.5B $847M
 
Capital Expenditures $73M $106M $316M $457M $215M
Cash Acquisitions -$86M -$32M $1.2B -$46M -$36M
Cash From Investing -$396M -$226M $862M -$458M -$218M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $795M $1.7B $2.6B
Long-Term Debt Repaid -$29M -$235M -$3.3B -$4.1B -$3.4B
Repurchase of Common Stock -$214M -- -- -- --
Other Financing Activities -$31M -$38M $187M -$210M -$28M
Cash From Financing -$274M -$273M -$2.3B -$2.6B -$875M
 
Beginning Cash (CF) $1.7B $2.8B $3.9B $3.1B $3.6B
Foreign Exchange Rate Adjustment $28M -$20M -$56M -$80M $119M
Additions / Reductions $190M $312M -$1.3B -$567M -$246M
Ending Cash (CF) $2B $3.1B $2.5B $2.4B $3.5B
 
Levered Free Cash Flow $787M $705M -$192M $2.1B $632M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.5B $1.4B -$5.1B -$4.8B -$11.2B
Depreciation & Amoritzation $4.2B $5B $17.8B $23.4B $21.8B
Stock-Based Compensation $122M $182M $361M $486M $528M
Change in Accounts Receivable $233M -$7M -$136M $287M $862M
Change in Inventories -- -- -- -- --
Cash From Operations $3.4B $2.5B $2.3B $6.7B $6.2B
 
Capital Expenditures $390M $385M $723M $1.4B $930M
Cash Acquisitions -$336M -$190M $3.4B -$119M -$175M
Cash From Investing -$697M -$183M $3.7B -$1.2B -$589M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.5B -- $885M $7.3B $16.7B
Long-Term Debt Repaid -$2.7B -$574M -$7.2B -$12.5B -$20.9B
Repurchase of Common Stock -$1.1B -- -- -- --
Other Financing Activities -$343M -$286M -$185M -$412M -$552M
Cash From Financing -$1.6B -$1.1B -$6.5B -$5.6B -$4.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B $1.2B -$454M -$78M $971M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3B $2.1B $1.6B $5.3B $5.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1B $1.1B -$5.2B -$2.7B -$10.8B
Depreciation & Amoritzation $3.1B $3.8B $16.5B $18.5B $16.3B
Stock-Based Compensation $62M $134M $317M $391M $419M
Change in Accounts Receivable $156M $44M -$139M -$33M $517M
Change in Inventories -- -- -- -- --
Cash From Operations $2.2B $1.9B $1.5B $3.9B $2.7B
 
Capital Expenditures $290M $273M $623M $1B $662M
Cash Acquisitions -$167M -$137M $3.5B -$91M -$104M
Cash From Investing -$550M -$30M $3.7B -$1B -$355M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.5B -- $885M $5.8B $15.8B
Long-Term Debt Repaid -$2.7B -$574M -$7.2B -$10B -$18.8B
Repurchase of Common Stock -$741M -- -- -- --
Other Financing Activities -$317M -$237M -$143M -$130M -$216M
Cash From Financing -$1.3B -$811M -$6.5B -$4.3B -$3.1B
 
Beginning Cash (CF) $4.8B $7B $12B $9.6B $11.3B
Foreign Exchange Rate Adjustment $40M -$69M -$122M -$66M $15M
Additions / Reductions $364M $1.1B -$1.3B -$1.4B -$844M
Ending Cash (CF) $5.2B $8B $10.6B $8.1B $10.5B
 
Levered Free Cash Flow $1.9B $1.6B $835M $2.9B $2B

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

GET BETTER TRADE IDEAS

Popular

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,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 0.24% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 5% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.65% over the past day.

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

Show me the best stock