Financhill
Sell
26

WU Quote, Financials, Valuation and Earnings

Last price:
$10.49
Seasonality move :
-0.66%
Day range:
$10.60 - $10.87
52-week range:
$10.51 - $14.19
Dividend yield:
8.78%
P/E ratio:
5.49x
P/S ratio:
0.88x
P/B ratio:
5.54x
Volume:
11.6M
Avg. volume:
4.9M
1-year change:
-10.23%
Market cap:
$3.6B
Revenue:
$4.4B
EPS (TTM):
$1.95
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $5.3B $4.8B $5.1B $4.5B $4.4B
Revenue Growth (YoY) -5.33% -8.64% 4.88% -11.74% -2.65%
 
Cost of Revenues $3.1B $2.8B $2.9B $2.6B $2.7B
Gross Profit $2.2B $2B $2.2B $1.8B $1.7B
Gross Profit Margin 41.68% 41.54% 42.88% 41.32% 38.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3B $1B $1.1B $964.2M $867.8M
Other Inc / (Exp) $533.1M $3.1M -$83.6M $210.8M $18M
Operating Expenses $1.3B $1B $1.1B $964.2M $867.8M
Operating Income $934M $967.3M $1.1B $884.9M $817.5M
 
Net Interest Expenses $145.7M $115.3M $104.1M $87.1M $89.7M
EBT. Incl. Unusual Items $1.3B $855.1M $935.4M $1B $745.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $263.1M $110.8M $129.6M $98M $119.8M
Net Income to Company $1.1B $744.3M $805.8M $910.6M $626M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1B $744.3M $805.8M $910.6M $626M
 
Basic EPS (Cont. Ops) $2.47 $1.81 $1.98 $2.35 $1.69
Diluted EPS (Cont. Ops) $2.46 $1.79 $1.97 $2.34 $1.68
Weighted Average Basic Share $427.6M $412.3M $406.8M $387.2M $370.8M
Weighted Average Diluted Share $430.9M $415.2M $408.9M $388.4M $371.8M
 
EBITDA $1.7B $1.2B $1.2B $1.3B $1B
EBIT $1.5B $973.6M $1B $1.1B $851.1M
 
Revenue (Reported) $5.3B $4.8B $5.1B $4.5B $4.4B
Operating Income (Reported) $934M $967.3M $1.1B $884.9M $817.5M
Operating Income (Adjusted) $1.5B $973.6M $1B $1.1B $851.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.3B $1.3B $1.1B $1.1B $1B
Revenue Growth (YoY) -3.7% 2.21% -15.29% 0.75% -5.63%
 
Cost of Revenues $721.7M $720.1M $637.3M $687.2M $653.6M
Gross Profit $536.8M $566.2M $452.3M $410.6M $382.4M
Gross Profit Margin 42.65% 44.02% 41.51% 37.4% 36.91%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $251.6M $247.6M $220.5M $199.7M $217.5M
Other Inc / (Exp) $3.5M -$1.8M -$17.8M $16.8M $200K
Operating Expenses $251.6M $247.6M $220.5M $199.7M $217.5M
Operating Income $285.2M $318.6M $231.8M $210.9M $164.9M
 
Net Interest Expenses $27.7M $25.3M $20.3M $23.4M $29.4M
EBT. Incl. Unusual Items $261M $291.5M $193.7M $204.3M $135.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $32.4M $58.8M $19.8M $33.3M -$129.1M
Net Income to Company $228.6M $232.7M $173.9M $171M $264.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $228.6M $232.7M $173.9M $171M $264.8M
 
Basic EPS (Cont. Ops) $0.56 $0.57 $0.45 $0.46 $0.78
Diluted EPS (Cont. Ops) $0.55 $0.57 $0.45 $0.46 $0.78
Weighted Average Basic Share $411.6M $406.3M $386.5M $373.9M $338.3M
Weighted Average Diluted Share $414.6M $408M $387.6M $375M $339.5M
 
EBITDA $343.4M $368.5M $263.7M $277.3M $210.9M
EBIT $289.2M $317.2M $218.9M $231.3M $167.9M
 
Revenue (Reported) $1.3B $1.3B $1.1B $1.1B $1B
Operating Income (Reported) $285.2M $318.6M $231.8M $210.9M $164.9M
Operating Income (Adjusted) $289.2M $317.2M $218.9M $231.3M $167.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.9B $5.1B $4.7B $4.4B $4.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $2.9B $2.7B $2.7B $2.6B
Gross Profit $2B $2.1B $2B $1.7B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.1B $957.6M $890.2M $881.9M
Other Inc / (Exp) $9.8M $26.5M $15.9M $96M $9.5M
Operating Expenses $1.1B $1.1B $957.6M $890.2M $881.9M
Operating Income $966.7M $1B $1.1B $809.8M $707M
 
Net Interest Expenses $122.9M $106.4M $93M $87.6M $101.5M
EBT. Incl. Unusual Items $853.6M $953.5M $973M $818.2M $615M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $151M $139.4M $143M $69.8M -$60.5M
Net Income to Company $702.6M $814.1M $830M $748.4M $675.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $702.6M $814.1M $830M $748.4M $675.5M
 
Basic EPS (Cont. Ops) $1.70 $1.98 $2.12 $1.99 $1.96
Diluted EPS (Cont. Ops) $1.68 $1.98 $2.11 $1.98 $1.95
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.2B $1.3B $1.3B $1.1B $911.5M
EBIT $981.5M $1.1B $1.1B $923.4M $730.7M
 
Revenue (Reported) $4.9B $5.1B $4.7B $4.4B $4.2B
Operating Income (Reported) $966.7M $1B $1.1B $809.8M $707M
Operating Income (Adjusted) $981.5M $1.1B $1.1B $923.4M $730.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.6B $3.8B $3.4B $3.3B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $2.2B $1.9B $2B $2B
Gross Profit $1.5B $1.6B $1.4B $1.3B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $755.7M $798.6M $704.9M $630.9M $645M
Other Inc / (Exp) $3.4M $26.8M $126.3M $11.5M $3M
Operating Expenses $755.7M $798.6M $704.9M $630.9M $645M
Operating Income $740.2M $806.3M $733.3M $658.2M $547.7M
 
Net Interest Expenses $87.5M $78.6M $67.5M $68M $79.8M
EBT. Incl. Unusual Items $656.1M $754.5M $792.1M $601.7M $470.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $88.9M $117.5M $130.9M $102.7M -$77.6M
Net Income to Company $567.2M $637M $661.2M $499M $548.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $567.2M $637M $661.2M $499M $548.5M
 
Basic EPS (Cont. Ops) $1.38 $1.55 $1.70 $1.34 $1.61
Diluted EPS (Cont. Ops) $1.36 $1.55 $1.69 $1.33 $1.60
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.1B $1B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.1B $1B
 
EBITDA $916M $994.5M $1B $819.2M $696M
EBIT $746.5M $834.2M $866.9M $680.7M $560.3M
 
Revenue (Reported) $3.6B $3.8B $3.4B $3.3B $3.2B
Operating Income (Reported) $740.2M $806.3M $733.3M $658.2M $547.7M
Operating Income (Adjusted) $746.5M $834.2M $866.9M $680.7M $560.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.8B $2.1B $1.2B $1.3B $1.8B
Short Term Investments $1.7B $2B -- -- $1.5B
Accounts Receivable, Net $1.2B $1.1B -- -- $1.7B
Inventory -- -- -- -- --
Prepaid Expenses $198.8M $256.8M $232.4M -- $280.4M
Other Current Assets -- -- -- -- --
Total Current Assets $4.9B $5.5B $2.6B $1.5B $5.2B
 
Property Plant And Equipment $386.6M $339.5M $293.9M $110.3M $218M
Long-Term Investments $33M $42.2M $204.7M -- $210.4M
Goodwill $2.6B $2.6B $2B $2B $2B
Other Intangibles $494.9M $505M $417.1M $457.9M $380.2M
Other Long-Term Assets $126.9M $83.3M $3B $4.3B $108.8M
Total Assets $8.8B $9.5B $8.8B $8.5B $8.2B
 
Accounts Payable $601.9M $500.9M $450.2M $464M $453M
Accrued Expenses $16M $77.1M $5.4M -- $2.3M
Current Portion Of Long-Term Debt $500M $500M $500M $500M $500M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $627.6M $182.5M $46.9M
Total Current Liabilities $5.7B $5.9B $2.7B $2.1B $5.7B
 
Long-Term Debt $2.5B $2.5B $2.2B $1.9B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $8.8B $9.3B $8.5B $8B $7.7B
 
Common Stock $4.2M $4.1M $3.9M $3.7M $3.5M
Other Common Equity Adj -$209M -$159.5M -$52.1M -$167.9M -$167.3M
Common Equity -$39.5M $186.6M $355.6M $477.8M $479M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$39.5M $186.6M $355.6M $477.8M $479M
 
Total Liabilities and Equity $8.8B $9.5B $8.8B $8.5B $8.2B
Cash and Short Terms $3.5B $4.1B $1.2B $1.3B $3.2B
Total Debt $3.2B $3.1B $3B $2.6B $2.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.6B $1B $1.2B $1.1B $1.4B
Short Term Investments $2.2B -- -- -- $1.5B
Accounts Receivable, Net $1.1B -- -- -- $1.5B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $4.8B $2.5B $2B $1.1B $4.4B
 
Property Plant And Equipment $156M $131.5M $112M $90.8M $86.7M
Long-Term Investments -- -- -- -- --
Goodwill $2.6B $2B $2B $2B $2.1B
Other Intangibles $449.3M $441M $466.2M $406.9M $330.8M
Other Long-Term Assets $814.5M $3.8B $4.3B $4.2B $792.4M
Total Assets $8.8B $8.9B $8.9B $7.9B $7.7B
 
Accounts Payable $457.2M $442.9M $435.7M $433.1M $426M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $500M $500M $500M $500M $500M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $855.4M $550.5M -- --
Total Current Liabilities $5.5B $2.8B $2.5B $1.8B $4.9B
 
Long-Term Debt $2.5B $2.2B $1.9B $1.6B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $8.8B $8.5B $8.4B $7.3B $7B
 
Common Stock $4.1M $4M $3.9M $3.7M $3.4M
Other Common Equity Adj -$186.6M -$126.7M -$121.2M -$184.1M -$141.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $67.1M $368.6M $528.3M $613.6M $652.7M
 
Total Liabilities and Equity $8.8B $8.9B $8.9B $7.9B $7.7B
Cash and Short Terms $3.8B $1B $1.2B $1.1B $2.9B
Total Debt $3B $2.9B $2.6B $2.3B $2.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.1B $744.3M $805.8M $910.6M $626M
Depreciation & Amoritzation $257.7M $225.6M $208.2M $183.8M $183.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $914.6M $877.5M $1B $581.6M $783.1M
 
Capital Expenditures $127.7M $156.8M $214.6M $208.2M $147.8M
Cash Acquisitions $711.7M $49.4M -$149.1M $887.2M --
Cash From Investing $167M -$373.5M $192M $525.5M -$140.8M
 
Dividends Paid (Ex Special Dividend) -$340.8M -$370.3M -$381.6M -$364.2M -$349M
Special Dividend Paid
Long-Term Debt Issued $495.9M -- $891.7M -- --
Long-Term Debt Repaid -$824.9M -- -$1.2B -$300M -$300M
Repurchase of Common Stock -$552.6M -$239.7M -$409.9M -$369.9M -$308.4M
Other Financing Activities -$418.4M $586.9M -$412M -$57.7M -$124.5M
Cash From Financing -$1.5B -$185.9M -$1.3B -$1.2B -$896.8M
 
Beginning Cash (CF) $2.2B $1.8B $2.1B $2.1B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$402.5M $318.1M -$32.2M -$70.2M -$254.5M
Ending Cash (CF) $1.8B $2.1B $2.1B $2B $1.8B
 
Levered Free Cash Flow $786.9M $720.7M $830.7M $373.4M $635.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $228.6M $232.7M $173.9M $171M $264.8M
Depreciation & Amoritzation $54.2M $51.3M $44.8M $46M $43M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $237.8M $336.5M $215.6M $254.6M $212.1M
 
Capital Expenditures $22.1M $34.9M $63.2M $27.1M $27.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$24.5M $89.9M $74.4M -$11.4M -$65.7M
 
Dividends Paid (Ex Special Dividend) -$92.9M -$95.2M -$90.7M -$87.3M -$79.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$185M -- -$494.6M -$129.9M
Long-Term Debt Repaid $145M -- -$100M -- --
Repurchase of Common Stock -$300K -$75.3M -$7.6M -$91.1M -$1.7M
Other Financing Activities -- -$49.2M $80.9M $457.5M -$73.1M
Cash From Financing -$143M -$364.7M -$102.3M -$225.5M -$204.2M
 
Beginning Cash (CF) $1.2B $2.1B $1.9B $1.6B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $70.3M $61.7M $187.7M $17.7M -$57.8M
Ending Cash (CF) $1.3B $2.1B $2.1B $1.6B $1.4B
 
Levered Free Cash Flow $215.7M $301.6M $152.4M $227.5M $184.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $702.6M $814.1M $830M $748.4M $675.5M
Depreciation & Amoritzation $236.5M $216.4M $185.4M $184.8M $180.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $834.9M $977.9M $881.7M $577.8M $536.8M
 
Capital Expenditures $140.5M $230.7M $181.9M $177.9M $122.4M
Cash Acquisitions -- -$99.7M $896.4M -$9.2M --
Cash From Investing -$558.7M -$112.2M $366.1M $82.3M -$198.4M
 
Dividends Paid (Ex Special Dividend) -$361.5M -$381.2M -$368.4M -$354.7M -$324.9M
Special Dividend Paid
Long-Term Debt Issued $185.9M $891.7M -- -- --
Long-Term Debt Repaid -$324.9M -$1.2B -$400M -- --
Repurchase of Common Stock -$306.8M -$237.5M -$367.2M -$273.9M -$393.8M
Other Financing Activities -$418.2M $449.3M -$304.9M -$188.7M -$114.8M
Cash From Financing -$1.3B -$359.9M -$1.3B -$1.1B -$558.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1B $505.8M -$28.2M -$461.9M -$220.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $694.4M $747.2M $699.8M $399.9M $414.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $567.2M $637M $661.2M $499M $548.5M
Depreciation & Amoritzation $169.5M $160.3M $137.5M $138.5M $135.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $585.6M $686M $522.4M $518.6M $272.3M
 
Capital Expenditures $106.3M $180.2M $147.5M $117.2M $91.8M
Cash Acquisitions -- -$149.1M $896.4M -- --
Cash From Investing -$68.7M $192.6M $366.7M -$76.5M -$134.1M
 
Dividends Paid (Ex Special Dividend) -$277.8M -$288.7M -$275.5M -$266M -$241.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $891.7M -- -- --
Long-Term Debt Repaid -- -$1.2B -$400M -$300M --
Repurchase of Common Stock -$238M -$235.8M -$193.1M -$97.1M -$182.5M
Other Financing Activities -$700K -$138.3M -$31.2M -$162.2M -$152.5M
Cash From Financing -$709.8M -$883.8M -$890.3M -$835M -$496.8M
 
Beginning Cash (CF) $3.7B $6.5B $6.1B $5.7B $4.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$192.9M -$5.2M -$1.2M -$392.9M -$358.6M
Ending Cash (CF) $3.5B $6.5B $6.1B $5.3B $4.5B
 
Levered Free Cash Flow $479.3M $505.8M $374.9M $401.4M $180.5M

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 up 1.63% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 7.45% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.7% over the past day.

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

Show me the best stock