Financhill
Buy
76

WELL Quote, Financials, Valuation and Earnings

Last price:
$147.76
Seasonality move :
3.3%
Day range:
$145.38 - $148.29
52-week range:
$87.87 - $158.55
Dividend yield:
1.77%
P/E ratio:
94.77x
P/S ratio:
11.46x
P/B ratio:
2.97x
Volume:
2.5M
Avg. volume:
2.9M
1-year change:
61.22%
Market cap:
$94.8B
Revenue:
$7.9B
EPS (TTM):
$1.56
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.6B $4.7B $5.8B $6.5B $7.9B
Revenue Growth (YoY) -10.08% 2.68% 22.65% 12.16% 21.23%
 
Cost of Revenues $2.6B $2.8B $3.6B $3.9B $4.8B
Gross Profit $2B $1.9B $2.2B $2.5B $3B
Gross Profit Margin 43.36% 41.09% 38.39% 39.06% 38.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $128.4M $126.7M $150.4M $179.1M $235.5M
Other Inc / (Exp) -$244.6M -$102.8M -$43.6M $17.4M -$47M
Operating Expenses $1.3B $1.2B $1.5B $1.6B $1.9B
Operating Income $727.4M $763.4M $746.2M $940.5M $1.1B
 
Net Interest Expenses $514.4M $489.9M $529.5M $607.8M $574.3M
EBT. Incl. Unusual Items -$31.6M $170.8M $173.1M $350M $524.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10M $8.7M $7.2M $6.4M $2.7M
Net Income to Company $1B $374.5M $160.6M $358.1M $972.9M
 
Minority Interest in Earnings -$60M -$38.3M -$19.4M -$18M -$21.2M
Net Income to Common Excl Extra Items $978.8M $336.1M $141.2M $340.1M $951.7M
 
Basic EPS (Cont. Ops) $2.36 $0.79 $0.31 $0.66 $1.58
Diluted EPS (Cont. Ops) $2.33 $0.78 $0.30 $0.66 $1.57
Weighted Average Basic Share $415.5M $425M $462.2M $515.6M $603M
Weighted Average Diluted Share $417.4M $426.8M $465.2M $518.7M $608.8M
 
EBITDA $1.5B $1.7B $2B $2.4B $2.8B
EBIT $482.8M $660.6M $702.6M $957.9M $1.1B
 
Revenue (Reported) $4.6B $4.7B $5.8B $6.5B $7.9B
Operating Income (Reported) $727.4M $763.4M $746.2M $940.5M $1.1B
Operating Income (Adjusted) $482.8M $660.6M $702.6M $957.9M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.3B $1.5B $1.7B $2.2B
Revenue Growth (YoY) -11.16% 16.07% 16.45% 13.82% 29.18%
 
Cost of Revenues $620.6M $785.2M $938.8M $1B $1.4B
Gross Profit $496.1M $510.9M $570.5M $681.9M $809.9M
Gross Profit Margin 44.43% 39.42% 37.8% 39.69% 36.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27.8M $33.1M $41.3M $44.3M $48.7M
Other Inc / (Exp) -$51.4M -$2.7M -$29.2M -$12.3M -$17.4M
Operating Expenses $353.7M $317.6M $394.1M $427.6M $528.9M
Operating Income $142.5M $193.3M $176.4M $254.3M $281.1M
 
Net Interest Expenses $121.2M $121.8M $140.4M $154.6M $154.5M
EBT. Incl. Unusual Items -$30.2M $68.7M $6.8M $87.5M $109.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $290K $2.1M -$4.1M -$4.8M $114K
Net Income to Company $155.3M $66.2M $1.8M $88.4M $123.8M
 
Minority Interest in Earnings $8.5M -$7.5M -$5.5M -$4.5M -$3.8M
Net Income to Common Excl Extra Items $163.7M $58.7M -$3.7M $83.9M $120M
 
Basic EPS (Cont. Ops) $0.39 $0.13 -$0.01 $0.15 $0.19
Diluted EPS (Cont. Ops) $0.39 $0.13 -$0.01 $0.15 $0.19
Weighted Average Basic Share $417.3M $437M $483.5M $549.3M $625.8M
Weighted Average Diluted Share $419M $438.9M $486.6M $552.7M $634.4M
 
EBITDA $336.9M $478.8M $496.6M $634.3M $748.3M
EBIT $91M $190.6M $147.2M $242M $263.7M
 
Revenue (Reported) $1.1B $1.3B $1.5B $1.7B $2.2B
Operating Income (Reported) $142.5M $193.3M $176.4M $254.3M $281.1M
Operating Income (Adjusted) $91M $190.6M $147.2M $242M $263.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.6B $4.7B $5.8B $6.5B $7.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6B $2.8B $3.6B $3.9B $4.8B
Gross Profit $2B $1.9B $2.2B $2.5B $3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $128.4M $126.7M $150.4M $179.1M $235.5M
Other Inc / (Exp) -$244.6M -$102.8M -$43.6M $17.4M -$47M
Operating Expenses $1.3B $1.2B $1.5B $1.6B $1.9B
Operating Income $727.4M $763.4M $746.2M $940.5M $1.1B
 
Net Interest Expenses $514.4M $489.9M $529.5M $607.8M $574.3M
EBT. Incl. Unusual Items -$31.6M $170.8M $173.1M $350M $524.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10M $8.7M $7.2M $6.4M $2.7M
Net Income to Company $1B $374.5M $160.6M $358.1M $972.9M
 
Minority Interest in Earnings -$60M -$38.3M -$19.4M -$18M -$21.2M
Net Income to Common Excl Extra Items $978.8M $336.1M $141.2M $340.1M $951.7M
 
Basic EPS (Cont. Ops) $2.36 $0.78 $0.32 $0.65 $1.57
Diluted EPS (Cont. Ops) $2.33 $0.78 $0.32 $0.64 $1.56
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.5B $1.7B $2B $2.4B $2.8B
EBIT $482.8M $660.6M $702.6M $957.9M $1.1B
 
Revenue (Reported) $4.6B $4.7B $5.8B $6.5B $7.9B
Operating Income (Reported) $727.4M $763.4M $746.2M $940.5M $1.1B
Operating Income (Adjusted) $482.8M $660.6M $702.6M $957.9M $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4.7B $5.8B $6.5B $7.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $3.6B $3.9B $4.8B --
Gross Profit $1.9B $2.2B $2.5B $3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $126.7M $150.4M $179.1M $235.5M --
Other Inc / (Exp) -$102.8M -$43.6M $17.4M -$47M --
Operating Expenses $1.2B $1.5B $1.6B $1.9B --
Operating Income $763.4M $746.2M $940.5M $1.1B --
 
Net Interest Expenses $489.9M $529.5M $607.8M $574.3M --
EBT. Incl. Unusual Items $170.8M $173.1M $350M $524.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.7M $7.2M $6.4M $2.7M --
Net Income to Company $374.5M $160.6M $358.1M $972.9M --
 
Minority Interest in Earnings -$38.3M -$19.4M -$18M -$21.2M --
Net Income to Common Excl Extra Items $336.1M $141.2M $340.1M $951.7M --
 
Basic EPS (Cont. Ops) $0.78 $0.32 $0.65 $1.57 --
Diluted EPS (Cont. Ops) $0.78 $0.32 $0.64 $1.56 --
Weighted Average Basic Share $1.7B $1.8B $2.1B $2.4B --
Weighted Average Diluted Share $1.7B $1.9B $2.1B $2.4B --
 
EBITDA $1.7B $2B $2.4B $2.8B --
EBIT $660.6M $702.6M $957.9M $1.1B --
 
Revenue (Reported) $4.7B $5.8B $6.5B $7.9B --
Operating Income (Reported) $763.4M $746.2M $940.5M $1.1B --
Operating Income (Adjusted) $660.6M $702.6M $957.9M $1.1B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.5B $269.3M $631.7M $2B $3.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $973.1M $1.2B $1.5B $1.5B $1.7B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $3.4B $2.6B $3.1B $5B $7.2B
 
Property Plant And Equipment $465.9M $522.8M $323.9M $351M $1.2B
Long-Term Investments $946.2M $1B $1.5B $1.6B $1.9B
Goodwill $68.3M $68.3M $68.3M $68.3M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $32.5B $34.9B $37.9B $44B $51B
 
Accounts Payable $101.6M $174.8M $216.7M $173.2M $229.3M
Accrued Expenses $305.8M $387.9M $374.4M $422.2M $568.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $622.8M $1.3B $1.2B $1.1B $1.4B
 
Long-Term Debt $13.8B $13.8B $14.5B $15.7B $15.5B
Capital Leases -- -- -- -- --
Total Liabilities $15.3B $15.9B $16.5B $17.6B $18.5B
 
Common Stock $418.7M $448.6M $491.9M $565.9M $637M
Other Common Equity Adj -$148.5M -$121.3M -$119.7M -$163.2M -$359.8M
Common Equity $16B $17.6B $20.3B $25.4B $32B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.3B $1.4B $1.1B $967.4M $616.4M
Total Equity $17.2B $19B $21.4B $26.4B $32.6B
 
Total Liabilities and Equity $32.5B $34.9B $37.9B $44B $51B
Cash and Short Terms $1.5B $269.3M $631.7M $2B $3.5B
Total Debt $13.8B $14.1B $14.5B $15.7B $15.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.5B $269.3M $631.7M $2B $3.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $973.1M $1.2B $1.5B $1.5B $1.7B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $3.4B $2.6B $3.1B $5B $7.2B
 
Property Plant And Equipment $465.9M $522.8M $323.9M $351M $1.2B
Long-Term Investments $946.2M $1B $1.5B $1.6B $1.9B
Goodwill $68.3M $68.3M $68.3M -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $32.5B $34.9B $37.9B $44B $51B
 
Accounts Payable $101.6M $174.8M $216.7M $173.2M $229.3M
Accrued Expenses $305.8M $387.9M $374.4M $422.2M $568.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $622.8M $1.3B $1.2B $1.1B $1.4B
 
Long-Term Debt $13.8B $13.8B $14.5B $15.7B $15.5B
Capital Leases -- -- -- -- --
Total Liabilities $15.3B $15.9B $16.5B $17.6B $18.5B
 
Common Stock $418.7M $448.6M $491.9M $565.9M $637M
Other Common Equity Adj -$148.5M -$121.3M -$119.7M -$163.2M -$359.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.3B $1.4B $1.1B $967.4M $616.4M
Total Equity $17.2B $19B $21.4B $26.4B $32.6B
 
Total Liabilities and Equity $32.5B $34.9B $37.9B $44B $51B
Cash and Short Terms $1.5B $269.3M $631.7M $2B $3.5B
Total Debt $13.8B $14.1B $14.5B $15.7B $15.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1B $374.5M $160.6M $358.1M $972.9M
Depreciation & Amoritzation $1B $1.1B $1.3B $1.4B $1.7B
Stock-Based Compensation $28.3M $17.8M $26.1M $37.2M $75.8M
Change in Accounts Receivable -$54.6M -$122.1M -$191.4M $3.4M -$68.6M
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $1.3B $1.3B $1.6B $2.3B
 
Capital Expenditures $17.5M $19.4M $30.5M $50.7M $58.1M
Cash Acquisitions -$1.3B -$4.5B -$2.8B -$3.9B -$3.8B
Cash From Investing $2.3B -$4.5B -$3.7B -$5.7B -$5.5B
 
Dividends Paid (Ex Special Dividend) -$1.1B -$1B -$1.1B -$1.3B -$1.5B
Special Dividend Paid
Long-Term Debt Issued $1.7B $1.7B $1.2B $1.4B $1.2B
Long-Term Debt Repaid -$2.3B -$1.7B -$782.1M -$741.9M -$1.8B
Repurchase of Common Stock -$7.7M -- -- -- --
Other Financing Activities -$917.3M -$65.4M -$146.4M $44.1M -$330.1M
Cash From Financing -$2.1B $1.6B $2.8B $5.4B $4.9B
 
Beginning Cash (CF) $385.8M $2B $346.8M $722.3M $2.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6B -$1.7B $386.2M $1.3B $1.6B
Ending Cash (CF) $2B $346.8M $722.3M $2.1B $3.7B
 
Levered Free Cash Flow $1.3B $1.3B $1.3B $1.6B $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $155.3M $66.2M $1.8M $88.4M $123.8M
Depreciation & Amoritzation $245.8M $288.2M $349.4M $392.3M $484.6M
Stock-Based Compensation $7.4M $2.9M $6.7M $8.4M $13.5M
Change in Accounts Receivable -$53.8M -$38.3M -$66.6M $79.6M $24.4M
Change in Inventories -- -- -- -- --
Cash From Operations $255.2M $283.3M $253.4M $370.5M $559.2M
 
Capital Expenditures $4.2M $5.3M $9.8M $14.5M $14.2M
Cash Acquisitions -$620.5M -$1.5B -$124.7M -$2.6B -$1.9B
Cash From Investing $18.2M -$1.5B -$419.3M -$3.1B -$2.2B
 
Dividends Paid (Ex Special Dividend) -$255.1M -$265.4M -$298.2M -$338.3M -$418.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $17.1M $516.3M $23.4M $3.7M $194.2M
Long-Term Debt Repaid -$1.7B -$78.8M -$461.7M -$302.8M -$141.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$19.8M $41M $40.5M $29.8M -$197.5M
Cash From Financing -$414.7M $1.2B $457M $2.1B $1.6B
 
Beginning Cash (CF) $2.2B $362.6M $425.2M $2.7B $3.8B
Foreign Exchange Rate Adjustment $7M -$169K $6M $25.5M -$16.8M
Additions / Reductions -$141.3M -$15.7M $291.1M -$636.1M -$56.2M
Ending Cash (CF) $2B $346.8M $722.3M $2.1B $3.7B
 
Levered Free Cash Flow $250.9M $278M $243.6M $356M $545.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1B $374.5M $160.6M $358.1M $972.9M
Depreciation & Amoritzation $1B $1.1B $1.3B $1.4B $1.7B
Stock-Based Compensation $28.3M $17.8M $26.1M $37.2M $75.8M
Change in Accounts Receivable -$54.6M -$122.1M -$191.4M $3.4M -$68.6M
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $1.3B $1.3B $1.6B $2.3B
 
Capital Expenditures $17.5M $19.4M $30.5M $50.7M $58.1M
Cash Acquisitions -$1.3B -$4.5B -$2.8B -$3.9B -$3.8B
Cash From Investing $2.3B -$4.5B -$3.7B -$5.7B -$5.5B
 
Dividends Paid (Ex Special Dividend) -$1.1B -$1B -$1.1B -$1.3B -$1.5B
Special Dividend Paid
Long-Term Debt Issued $1.7B $1.7B $1.2B $1.4B $1.2B
Long-Term Debt Repaid -$2.3B -$1.7B -$782.1M -$741.9M -$1.8B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$917.3M -$65.4M -$146.4M $44.1M -$330.1M
Cash From Financing -$2.1B $1.6B $2.8B $5.4B $4.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6B -$1.7B $386.2M $1.3B $1.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.3B $1.3B $1.3B $1.6B $2.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $374.5M $160.6M $358.1M $972.9M --
Depreciation & Amoritzation $1.1B $1.3B $1.4B $1.7B --
Stock-Based Compensation $17.8M $26.1M $37.2M $75.8M --
Change in Accounts Receivable -$122.1M -$191.4M $3.4M -$68.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $1.3B $1.6B $2.3B --
 
Capital Expenditures $19.4M $30.5M $50.7M $58.1M --
Cash Acquisitions -$4.5B -$2.8B -$3.9B -$3.8B --
Cash From Investing -$4.5B -$3.7B -$5.7B -$5.5B --
 
Dividends Paid (Ex Special Dividend) -$1B -$1.1B -$1.3B -$1.5B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.7B $1.2B $1.4B $1.2B --
Long-Term Debt Repaid -$1.7B -$782.1M -$741.9M -$1.8B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$65.4M -$146.4M $44.1M -$330.1M --
Cash From Financing $1.6B $2.8B $5.4B $4.9B --
 
Beginning Cash (CF) $5.8B $1.6B $6.3B $11.2B --
Foreign Exchange Rate Adjustment -$1M -$10.6M $11M -$11.7M --
Additions / Reductions -$1.7B $386.2M $1.3B $1.6B --
Ending Cash (CF) $4.1B $2B $7.7B $12.8B --
 
Levered Free Cash Flow $1.3B $1.3B $1.6B $2.2B --

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

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock