Financhill
Buy
55

VWAGY Quote, Financials, Valuation and Earnings

Last price:
$11.91
Seasonality move :
3.05%
Day range:
$11.76 - $11.93
52-week range:
$8.57 - $16.48
Dividend yield:
8.29%
P/E ratio:
5.11x
P/S ratio:
0.17x
P/B ratio:
0.31x
Volume:
307.9K
Avg. volume:
256K
1-year change:
-18.94%
Market cap:
$59B
Revenue:
$351.4B
EPS (TTM):
$2.30
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $254.5B $296B $294.3B $348.9B $351.4B
Revenue Growth (YoY) -10% 16.3% -0.59% 18.56% 0.71%
 
Cost of Revenues $210.1B $240.1B $239.3B $282.9B $287B
Gross Profit $44.5B $55.9B $55B $66B $64.4B
Gross Profit Margin 17.48% 18.88% 18.7% 18.92% 18.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31.8B $35.1B $33.2B $36.9B $38B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $33B $37B $35.8B $38.3B $43.6B
Operating Income $11.5B $18.9B $19.2B $27.8B $20.7B
 
Net Interest Expenses $2.3B $1.2B -- $1.1B $1.3B
EBT. Incl. Unusual Items $13.3B $23.8B $23.3B $25B $18.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.2B $5.6B $6.6B $5.7B $4.8B
Net Income to Company $13.3B $23.8B $23.3B $25B $18.2B
 
Minority Interest in Earnings $49.1M -$54.4M -$416.6M -$1.4B -$1.1B
Net Income to Common Excl Extra Items $10.1B $18.2B $16.3B $17.9B $12.3B
 
Basic EPS (Cont. Ops) $1.90 $3.50 $3.13 $3.44 $2.31
Diluted EPS (Cont. Ops) $1.90 $3.50 $3.13 $3.44 $2.31
Weighted Average Basic Share $5B $5B $5B $5B $5B
Weighted Average Diluted Share $5B $5B $5B $5B $5B
 
EBITDA $46.3B $58.5B $55B $58.8B $55.8B
EBIT $15.9B $26.1B $25B $28.9B $21.9B
 
Revenue (Reported) $254.5B $296B $294.3B $348.9B $351.4B
Operating Income (Reported) $11.5B $18.9B $19.2B $27.8B $20.7B
Operating Income (Adjusted) $15.9B $26.1B $25B $28.9B $21.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $80.4B $72.7B $77.9B $93.9B $93.1B
Revenue Growth (YoY) 9.93% -9.49% 7.07% 20.55% -0.8%
 
Cost of Revenues $61.7B $57.3B $64.5B $75.9B $74.9B
Gross Profit $18.6B $15.4B $13.4B $17.9B $18.2B
Gross Profit Margin 23.18% 21.18% 17.16% 19.11% 19.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.2B $9.6B $9.1B $10.1B $10.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $8.6B $13.1B $12.2B $7.8B $11.6B
Operating Income $10B $2.3B $1.2B $10.1B $6.7B
 
Net Interest Expenses $637.9M -- -- $711.8M $357.1M
EBT. Incl. Unusual Items $11.2B $6.7B $5.2B $5.8B $4.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.8B $2.1B $2.1B $436.1M $857M
Net Income to Company $10.7B $7B $6.2B $5.7B $4.4B
 
Minority Interest in Earnings $7.2M $48M -$313.9M -$248.8M -$203.6M
Net Income to Common Excl Extra Items $8.5B $4.7B $2.8B $5.1B $3.5B
 
Basic EPS (Cont. Ops) $1.65 $0.91 $0.53 $0.99 $0.67
Diluted EPS (Cont. Ops) $1.65 $0.91 $0.53 $0.99 $0.67
Weighted Average Basic Share $5B $5B $5B $5B $5B
Weighted Average Diluted Share $5B $5B $5B $5B $5B
 
EBITDA $22.8B $17.4B $12.1B $18.3B $17B
EBIT $14.6B $9.3B $6.8B $11.3B $7.8B
 
Revenue (Reported) $80.4B $72.7B $77.9B $93.9B $93.1B
Operating Income (Reported) $10B $2.3B $1.2B $10.1B $6.7B
Operating Income (Adjusted) $14.6B $9.3B $6.8B $11.3B $7.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $255.8B $296.1B $293.5B $348.9B $351.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $210.7B $240.3B $238.5B $282.9B $286.9B
Gross Profit $45B $55.9B $55B $66B $64.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31.8B $35B $33.1B $36.9B $37.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $33B $36.8B $35.4B $38.3B $43.6B
Operating Income $12.1B $19B $19.6B $27.7B $20.7B
 
Net Interest Expenses $2.3B $1.2B -- $1.1B $1.3B
EBT. Incl. Unusual Items $14B $23.8B $23.6B $25B $18.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.4B $5.5B $6.6B $5.7B $4.8B
Net Income to Company $13.3B $23.8B $23.3B $25B $18.2B
 
Minority Interest in Earnings $45.4M -$57.8M -$408.5M -$1.4B -$1.1B
Net Income to Common Excl Extra Items $10.6B $18.2B $16.6B $17.9B $12.3B
 
Basic EPS (Cont. Ops) $1.99 $3.50 $3.19 $3.44 $2.30
Diluted EPS (Cont. Ops) $1.99 $3.50 $3.19 $3.44 $2.30
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $47.1B $58.4B $55.2B $58.8B $55.8B
EBIT $16.7B $26.1B $25.2B $28.9B $21.8B
 
Revenue (Reported) $255.8B $296.1B $293.5B $348.9B $351.2B
Operating Income (Reported) $12.1B $19B $19.6B $27.7B $20.7B
Operating Income (Adjusted) $16.7B $26.1B $25.2B $28.9B $21.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $296.1B $293.5B $348.9B $351.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $240.3B $238.5B $282.9B $286.9B --
Gross Profit $55.9B $55B $66B $64.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $35B $33.1B $36.9B $37.9B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $36.8B $35.4B $38.3B $43.6B --
Operating Income $19B $19.6B $27.7B $20.7B --
 
Net Interest Expenses $1.8B $2.1B $1.3B $1.7B --
EBT. Incl. Unusual Items $23.8B $23.6B $25B $18.2B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.5B $6.6B $5.7B $4.8B --
Net Income to Company $23.8B $23.3B $25B $18.2B --
 
Minority Interest in Earnings -$57.8M -$408.5M -$1.4B -$1.1B --
Net Income to Common Excl Extra Items $18.2B $16.6B $17.9B $12.3B --
 
Basic EPS (Cont. Ops) $3.50 $3.19 $3.44 $2.30 --
Diluted EPS (Cont. Ops) $3.50 $3.19 $3.44 $2.30 --
Weighted Average Basic Share $20.1B $20.1B $20.1B $20.1B --
Weighted Average Diluted Share $20.1B $20.1B $20.1B $20.1B --
 
EBITDA $58.4B $55.2B $58.8B $55.8B --
EBIT $26.1B $25.2B $28.9B $21.8B --
 
Revenue (Reported) $296.1B $293.5B $348.9B $351.2B --
Operating Income (Reported) $19B $19.6B $27.7B $20.7B --
Operating Income (Adjusted) $26.1B $25.2B $28.9B $21.8B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $41.7B $45B $31.3B $48B $41.9B
Short Term Investments $31.2B $30.7B $44.6B $34.8B $34.5B
Accounts Receivable, Net $68.6B $59.7B $64.6B $74.3B $70.4B
Inventory $53.5B $49.1B $54.8B $57.4B $55.3B
Prepaid Expenses $354.2M $389.5M $1.2B $1.8B $3.7B
Other Current Assets -$2.5M -- -$1.1M -$1.1M $2.1M
Total Current Assets $239.8B $226.8B $240.4B $264.9B $255.2B
 
Property Plant And Equipment $140.9B $139.7B $132.2B $144.8B $150.5B
Long-Term Investments -- -- -- -- --
Goodwill $28.7B $29.6B $28.1B $29.1B $27.4B
Other Intangibles $54.9B $58.3B $61.2B $69.4B $69.7B
Other Long-Term Assets $1.2M -$2.3M -$1.1M -$2.2M $1M
Total Assets $611.4B $598.5B $604.8B $664B $658.6B
 
Accounts Payable $27.9B $26.7B $30.8B $34.2B $31B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.2B $1.3B $1.2B $1.2B $1.3B
Other Current Liabilities $2.6B $2.5B $2.4B $2.5B $2.5B
Total Current Liabilities $203.4B $186.1B $196B $227.8B $225.8B
 
Long-Term Debt $131.9B $140.3B $122.1B $125.7B $132.4B
Capital Leases -- -- -- -- --
Total Liabilities $453B $433B $413.6B $454.8B $453.9B
 
Common Stock $1.6B $1.5B $1.4B $1.4B $1.3B
Other Common Equity Adj -- -- -- -- --
Common Equity $156.3B $163.5B $177.3B $193.4B $189.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.1B $1.9B $13.9B $15.7B $15B
Total Equity $158.4B $165.5B $191.2B $209.1B $204.7B
 
Total Liabilities and Equity $611.4B $598.5B $604.8B $664B $658.6B
Cash and Short Terms $72.9B $75.7B $75.9B $82.8B $76.4B
Total Debt $206.9B $200.5B $184.5B $207.2B $197B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $41.7B $45B $31.3B $48B $41.9B
Short Term Investments $31.2B $30.7B $44.6B $34.8B $34.5B
Accounts Receivable, Net $68.6B $59.7B $64.6B $74.3B $70.4B
Inventory $53.5B $49.1B $54.8B $57.4B $55.3B
Prepaid Expenses $354.2M $389.5M $1.2B $1.8B $3.7B
Other Current Assets -$2.5M -- -$1.1M -$1.1M $2.1M
Total Current Assets $239.8B $226.8B $240.4B $264.9B $255.2B
 
Property Plant And Equipment $140.9B $139.7B $132.2B $144.8B $150.5B
Long-Term Investments -- -- -- -- --
Goodwill $28.7B $29.6B $28.1B $29.1B $27.4B
Other Intangibles $54.9B $58.3B $61.2B $69.4B $69.7B
Other Long-Term Assets $1.2M -$2.3M -$1.1M -$2.2M $1M
Total Assets $611.4B $598.5B $604.8B $664B $658.6B
 
Accounts Payable $27.9B $26.7B $30.8B $34.2B $31B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.2B $1.3B $1.2B $1.2B $1.3B
Other Current Liabilities $2.6B $2.5B $2.4B $2.5B $2.5B
Total Current Liabilities $203.4B $186.1B $196B $227.8B $225.8B
 
Long-Term Debt $131.9B $140.3B $122.1B $125.7B $132.4B
Capital Leases -- -- -- -- --
Total Liabilities $453B $433B $413.6B $454.8B $453.9B
 
Common Stock $1.6B $1.5B $1.4B $1.4B $1.3B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.1B $1.9B $13.9B $15.7B $15B
Total Equity $158.4B $165.5B $191.2B $209.1B $204.7B
 
Total Liabilities and Equity $611.4B $598.5B $604.8B $664B $658.6B
Cash and Short Terms $72.9B $75.7B $75.9B $82.8B $76.4B
Total Debt $206.9B $200.5B $184.5B $207.2B $197B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $13.3B $23.8B $23.3B $25B $18.2B
Depreciation & Amoritzation $30.4B $32.3B $30B $29.8B $33.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.1B $7.4B -$9.9B -$19.2B -$12.1B
Change in Inventories $1.5B $2.5B -$8.8B -$2.2B -$2.9B
Cash From Operations $28.4B $45.7B $30.1B $21B $18.6B
 
Capital Expenditures $20.3B $21.9B $23.9B $27.9B $29.7B
Cash Acquisitions -$1.2B -$7.3B -$3.4B -$3B -$2.5B
Cash From Investing -$25.9B -$30.9B -$44.1B -$21.4B -$34.2B
 
Dividends Paid (Ex Special Dividend) -$3.4B -$3.6B -$4.6B -$12.7B -$6.3B
Special Dividend Paid
Long-Term Debt Issued $28.8B $38.6B $25.2B $58B $55.8B
Long-Term Debt Repaid -$22.6B -$36.2B -$27B -$45B -$44.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $3.8B -$5.3B $12.5B $17.3B $9.5B
Cash From Financing $8.7B -$9.2B $4.5B $17.3B $12.1B
 
Beginning Cash (CF) $27.8B $39.6B $41.3B $32.2B $47.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.2B $5.6B -$9.6B $16.8B -$3.6B
Ending Cash (CF) $38.2B $46.3B $31.4B $47.1B $43.6B
 
Levered Free Cash Flow $8.2B $23.8B $6.1B -$7B -$11.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $10.7B $7B $6.2B $5.7B $4.4B
Depreciation & Amoritzation $7.3B $8.4B $6.6B $6.9B $8.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.5B $1.5B -$6.2B -$5.5B -$2B
Change in Inventories -$312.5M $515.7M -$2.2B $4.7B $4.5B
Cash From Operations $7B $11.6B $3B $7.3B $5.6B
 
Capital Expenditures $7.4B $8.4B $9.4B $9.7B $10.6B
Cash Acquisitions $13.2M -$7.3B -$623.5M -$2.1B -$1.5B
Cash From Investing -$8.7B -$10.9B -$25B -$13B -$12.8B
 
Dividends Paid (Ex Special Dividend) -$2.8B -$41.9M -$271.5M $12.6M $49.2M
Special Dividend Paid -- -- $2M -- --
Long-Term Debt Issued $7B $9.2B $9.7B $31B $24.5B
Long-Term Debt Repaid -$7.9B -$8.1B -$6.1B -$24.4B -$18.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$8B $2B $18.1B -$1.7B -$10.6B
Cash From Financing -$12.1B $2.6B $19.4B $4.6B -$5.3B
 
Beginning Cash (CF) $52.7B $42.4B $33.3B $49.8B $56.5B
Foreign Exchange Rate Adjustment -$81.3M $422.4M -$1.1B -$1.3B $393.9M
Additions / Reductions -$13.8B $3.3B -$2.7B -$1.2B -$12.5B
Ending Cash (CF) $38.2B $46.3B $31.4B $47.1B $43.6B
 
Levered Free Cash Flow -$325.7M $3.2B -$6.4B -$2.4B -$5.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $13.3B $23.8B $23.3B $25B $18.2B
Depreciation & Amoritzation $30.4B $32.3B $30B $29.8B $33.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.1B $7.4B -$9.9B -$19.2B -$12.1B
Change in Inventories $1.5B $2.5B -$8.8B -$2.2B -$2.9B
Cash From Operations $28.4B $45.7B $30.1B $21B $18.6B
 
Capital Expenditures $20.3B $21.9B $23.9B $27.9B $29.7B
Cash Acquisitions -$1.2B -$7.3B -$3.4B -$3B -$2.5B
Cash From Investing -$25.9B -$30.9B -$44.1B -$21.4B -$34.2B
 
Dividends Paid (Ex Special Dividend) -$3.4B -$3.6B -$4.6B -$12.7B -$6.3B
Special Dividend Paid
Long-Term Debt Issued $28.8B $38.6B $25.2B $58B $55.8B
Long-Term Debt Repaid -$22.6B -$36.2B -$27B -$45B -$44.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $3.8B -$5.3B $12.5B $17.3B $9.5B
Cash From Financing $8.7B -$9.2B $4.5B $17.3B $12.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.2B $5.6B -$9.6B $16.8B -$3.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $8.2B $23.8B $6.1B -$7B -$11.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $23.8B $23.3B $25B $18.2B --
Depreciation & Amoritzation $32.3B $30B $29.8B $33.9B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $7.4B -$9.9B -$19.2B -$12.1B --
Change in Inventories $2.5B -$8.8B -$2.2B -$2.9B --
Cash From Operations $45.7B $30.1B $21B $18.6B --
 
Capital Expenditures $21.9B $23.9B $27.9B $29.7B --
Cash Acquisitions -$7.3B -$3.4B -$3B -$2.5B --
Cash From Investing -$30.9B -$44.1B -$21.4B -$34.2B --
 
Dividends Paid (Ex Special Dividend) -$3.6B -$4.6B -$12.7B -$6.3B --
Special Dividend Paid -- $2M -- -- --
Long-Term Debt Issued $38.6B $25.2B $58B $55.8B --
Long-Term Debt Repaid -$36.2B -$27B -$45B -$44.3B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.3B $12.5B $17.3B $9.5B --
Cash From Financing -$9.2B $4.5B $17.3B $12.1B --
 
Beginning Cash (CF) $175.2B $162.2B $161.9B $213.7B --
Foreign Exchange Rate Adjustment $1.1B -$300.6M -$1.9B $59.5M --
Additions / Reductions $5.6B -$9.6B $16.8B -$3.6B --
Ending Cash (CF) $181.2B $149.6B $177B $210B --
 
Levered Free Cash Flow $23.8B $6.1B -$7B -$11.1B --

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

GET BETTER TRADE IDEAS

Popular

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Tesla Stock: The Bear Case
Tesla Stock: The Bear Case

The recent stock market drop has been a punishing time…

Is VUG a Good ETF to Buy?
Is VUG a Good ETF to Buy?

For the last few years, earnings growth from the tech…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Alerts

Sell
5
CABO alert for Mar 14

Cable One [CABO] is down 2.68% over the past day.

Sell
38
ADBE alert for Mar 14

Adobe [ADBE] is up 4.57% over the past day.

Sell
29
CAR alert for Mar 14

Avis Budget Group [CAR] is up 11.48% over the past day.

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

Show me the best stock