Financhill
Sell
47

WEN Quote, Financials, Valuation and Earnings

Last price:
$15.34
Seasonality move :
2.06%
Day range:
$15.17 - $15.57
52-week range:
$13.72 - $20.65
Dividend yield:
6.56%
P/E ratio:
16.05x
P/S ratio:
1.40x
P/B ratio:
11.79x
Volume:
4M
Avg. volume:
6M
1-year change:
-17.66%
Market cap:
$3.1B
Revenue:
$2.2B
EPS (TTM):
$0.95
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.7B $1.9B $2.1B $2.2B $2.2B
Revenue Growth (YoY) 1.45% 9.41% 10.46% 4.11% 2.98%
 
Cost of Revenues $1.1B $1.2B $1.4B $1.4B $1.5B
Gross Profit $621.5M $698.3M $720.8M $776.5M $790M
Gross Profit Margin 35.85% 36.81% 34.4% 35.59% 35.17%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $206.9M $243M $255M $250M $255.2M
Other Inc / (Exp) -$19.7M $5.5M $12.2M $11.8M $7.9M
Operating Expenses $331.3M $354M $367.1M $384.8M $401.6M
Operating Income $290.2M $344.2M $353.7M $391.7M $388.4M
 
Net Interest Expenses $117.7M $109.2M $122.3M $124.1M $123.9M
EBT. Incl. Unusual Items $152.8M $240.6M $243.5M $279.4M $272.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35M $40.2M $66.1M $75M $78.1M
Net Income to Company $117.8M $200.4M $177.4M $204.4M $194.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $117.8M $200.4M $177.4M $204.4M $194.4M
 
Basic EPS (Cont. Ops) $0.53 $0.91 $0.83 $0.98 $0.95
Diluted EPS (Cont. Ops) $0.52 $0.89 $0.82 $0.97 $0.95
Weighted Average Basic Share $223.7M $209.5M $213.8M $209.5M $204.4M
Weighted Average Diluted Share $228M $224.4M $215.8M $211.5M $205.6M
 
EBITDA $403.3M $475.3M $501.6M $552M $554.2M
EBIT $270.5M $349.8M $365.8M $403.5M $396.3M
 
Revenue (Reported) $1.7B $1.9B $2.1B $2.2B $2.2B
Operating Income (Reported) $290.2M $344.2M $353.7M $391.7M $388.4M
Operating Income (Adjusted) $270.5M $349.8M $365.8M $403.5M $396.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $474.3M $473.2M $536.5M $540.7M $574.3M
Revenue Growth (YoY) 11.03% -0.24% 13.38% 0.77% 6.22%
 
Cost of Revenues $296.4M $182.2M $332.8M $235.6M $249.1M
Gross Profit $177.9M $291M $203.7M $305M $325.2M
Gross Profit Margin 37.52% 61.49% 37.96% 56.42% 56.62%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $59.3M $184.7M $87.7M $182.2M $185.6M
Other Inc / (Exp) -$14M -$11.2M -$5.8M $1.9M -$11.5M
Operating Expenses $85.3M $202.6M $107.8M $209.6M $212M
Operating Income $92.7M $88.4M $95.9M $95.4M $113.2M
 
Net Interest Expenses $31M $26.2M $31.9M $30.3M $31.1M
EBT. Incl. Unusual Items $47.6M $51M $58.2M $67.3M $70.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.9M -$1.2M $16.9M $20.4M $23M
Net Income to Company $38.7M $52.1M $41.3M $46.9M $47.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $38.7M $52.1M $41.3M $46.9M $47.5M
 
Basic EPS (Cont. Ops) $0.17 $0.24 $0.19 $0.23 $0.23
Diluted EPS (Cont. Ops) $0.17 $0.24 $0.19 $0.23 $0.23
Weighted Average Basic Share $224.2M $170.4M $213M $205.9M $203.9M
Weighted Average Diluted Share $228.6M $220.4M $215.3M $207.6M $205M
 
EBITDA $112.7M $109.5M $124.1M $137.2M $138.9M
EBIT $78.7M $77.2M $90.1M $97.6M $101.6M
 
Revenue (Reported) $474.3M $473.2M $536.5M $540.7M $574.3M
Operating Income (Reported) $92.7M $88.4M $95.9M $95.4M $113.2M
Operating Income (Adjusted) $78.7M $77.2M $90.1M $97.6M $101.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.7B $1.9B $2.1B $2.2B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.2B $1.4B $1.4B $1.4B
Gross Profit $618.5M $706.1M $689.9M $783.9M $797.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $203.8M $250.7M $224M $257.4M $262.4M
Other Inc / (Exp) -$21.8M $3.8M $16.1M $11.8M $7.4M
Operating Expenses $326.2M $360.1M $340M $392.3M $408.1M
Operating Income $292.3M $345.9M $349.9M $391.6M $389M
 
Net Interest Expenses $117.7M $109.2M $122.3M $124.1M $123.9M
EBT. Incl. Unusual Items $152.8M $240.6M $243.5M $279.4M $272.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35M $40.2M $66.1M $75M $78.1M
Net Income to Company $117.8M $200.4M $177.4M $204.4M $194.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $117.8M $200.4M $177.4M $204.4M $194.4M
 
Basic EPS (Cont. Ops) $0.52 $0.92 $0.83 $0.98 $0.95
Diluted EPS (Cont. Ops) $0.51 $0.89 $0.82 $0.98 $0.95
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $403.3M $475.3M $501.6M $552M $554.2M
EBIT $270.5M $349.8M $365.8M $403.5M $396.3M
 
Revenue (Reported) $1.7B $1.9B $2.1B $2.2B $2.2B
Operating Income (Reported) $292.3M $345.9M $349.9M $391.6M $389M
Operating Income (Adjusted) $270.5M $349.8M $365.8M $403.5M $396.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.9B $2.1B $2.2B $2.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.4B $1.4B $1.4B --
Gross Profit $706.1M $689.9M $783.9M $797.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $250.7M $224M $257.4M $262.4M --
Other Inc / (Exp) $3.8M $16.1M $11.8M $7.4M --
Operating Expenses $360.1M $340M $392.3M $408.1M --
Operating Income $345.9M $349.9M $391.6M $389M --
 
Net Interest Expenses $109.2M $122.3M $124.1M $123.9M --
EBT. Incl. Unusual Items $240.6M $243.5M $279.4M $272.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $40.2M $66.1M $75M $78.1M --
Net Income to Company $200.4M $177.4M $204.4M $194.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $200.4M $177.4M $204.4M $194.4M --
 
Basic EPS (Cont. Ops) $0.92 $0.83 $0.98 $0.95 --
Diluted EPS (Cont. Ops) $0.89 $0.82 $0.98 $0.95 --
Weighted Average Basic Share $837.9M $855.1M $837.9M $817.4M --
Weighted Average Diluted Share $897.6M $863.4M $846.1M $822.5M --
 
EBITDA $475.3M $501.6M $552M $554.2M --
EBIT $349.8M $365.8M $403.5M $396.3M --
 
Revenue (Reported) $1.9B $2.1B $2.2B $2.2B --
Operating Income (Reported) $345.9M $349.9M $391.6M $389M --
Operating Income (Adjusted) $349.8M $365.8M $403.5M $396.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $307M $249.4M $745.9M $516M $450.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $93.7M $101.5M $98.6M $104.8M $86.8M
Inventory $4.7M $5.9M $7.1M $6.7M $6.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $89.7M $30.6M $27M $39.6M $45.6M
Total Current Assets $687.6M $592.8M $1.1B $837.7M $736.1M
 
Property Plant And Equipment $1.9B $2B $1.9B $1.8B $1.8B
Long-Term Investments $312.8M $349.6M $363.4M $348.1M $317.1M
Goodwill $751M $775.3M $773.1M $773.7M $771.5M
Other Intangibles $1.2B $1.3B $1.2B $1.2B $1.2B
Other Long-Term Assets $120.1M $139.1M $171M $178.6M $185.4M
Total Assets $5B $5.1B $5.5B $5.2B $5B
 
Accounts Payable $31.1M $41.2M $44M $27.4M $28.5M
Accrued Expenses $38.4M -- -- -- $118.2M
Current Portion Of Long-Term Debt $29M $24.3M $29.3M $29.3M $78.2M
Current Portion Of Capital Lease Obligations $57.5M $62.8M $66.4M $69.6M $72.6M
Other Current Liabilities $186M $206.7M $178M $163.2M $141.7M
Total Current Liabilities $413.3M $426.9M $388M $381.9M $397.6M
 
Long-Term Debt $2.2B $2.4B $2.8B $2.7B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $4.5B $4.7B $5B $4.9B $4.8B
 
Common Stock $47M $47M $47M $47M $47M
Other Common Equity Adj -$49.6M -$48.2M -$64.2M -$58.4M -$74.8M
Common Equity $549.6M $436.4M $465.7M $309.8M $259.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $549.6M $436.4M $465.7M $309.8M $259.4M
 
Total Liabilities and Equity $5B $5.1B $5.5B $5.2B $5B
Cash and Short Terms $307M $249.4M $745.9M $516M $450.5M
Total Debt $2.2B $2.4B $2.9B $2.8B $2.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $307M $249.4M $745.9M $516M $450.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $93.7M $101.5M $98.6M $104.8M $86.8M
Inventory $4.7M $5.9M $7.1M $6.7M $6.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $89.7M $30.6M $27M $39.6M $45.6M
Total Current Assets $687.6M $592.8M $1.1B $837.7M $736.1M
 
Property Plant And Equipment $1.9B $2B $1.9B $1.8B $1.8B
Long-Term Investments $312.8M $349.6M $363.4M $348.1M $317.1M
Goodwill $751M $775.3M $773.1M $773.7M $771.5M
Other Intangibles $1.2B $1.3B $1.2B $1.2B $1.2B
Other Long-Term Assets $120.1M $139.1M $171M $178.6M $185.4M
Total Assets $5B $5.1B $5.5B $5.2B $5B
 
Accounts Payable $31.1M $41.2M $44M $27.4M $28.5M
Accrued Expenses $38.4M -- -- -- $118.2M
Current Portion Of Long-Term Debt $29M $24.3M $29.3M $29.3M $78.2M
Current Portion Of Capital Lease Obligations $57.5M $62.8M $66.4M $69.6M $72.6M
Other Current Liabilities $186M $206.7M $178M $163.2M $141.7M
Total Current Liabilities $413.3M $426.9M $388M $381.9M $397.6M
 
Long-Term Debt $2.2B $2.4B $2.8B $2.7B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $4.5B $4.7B $5B $4.9B $4.8B
 
Common Stock $47M $47M $47M $47M $47M
Other Common Equity Adj -$49.6M -$48.2M -$64.2M -$58.4M -$74.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $549.6M $436.4M $465.7M $309.8M $259.4M
 
Total Liabilities and Equity $5B $5.1B $5.5B $5.2B $5B
Cash and Short Terms $307M $249.4M $745.9M $516M $450.5M
Total Debt $2.2B $2.4B $2.9B $2.8B $2.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $117.8M $200.4M $177.4M $204.4M $194.4M
Depreciation & Amoritzation $132.8M $125.5M $135.8M $148.6M $157.9M
Stock-Based Compensation $18.9M $22M $24.5M $23.7M $23M
Change in Accounts Receivable -$16.2M -$5.6M -$5.9M $430K -$5.2M
Change in Inventories -$841K -$872K -$1.2M $439K $138K
Cash From Operations $284.4M $345.8M $259.9M $345.4M $355.3M
 
Capital Expenditures $69M $78M $85.5M $85M $94.4M
Cash Acquisitions $1.2M -$68M $8.2M $2.1M $4.9M
Cash From Investing -$68.3M -$154.7M -$77.8M -$86.5M -$129.3M
 
Dividends Paid (Ex Special Dividend) -$64.9M -$94.8M -$106.8M -$209.3M -$204.4M
Special Dividend Paid
Long-Term Debt Issued $153.3M $1.1B $500M -- --
Long-Term Debt Repaid -$199.8M -$984M -$44.1M -$116.3M -$49.7M
Repurchase of Common Stock -$62.2M -$268.5M -$52M -$189.6M -$77.4M
Other Financing Activities -$7.7M -$25.4M -$13.4M -$3.9M -$4.5M
Cash From Financing -$157.9M -$242.7M $288.7M -$504.3M -$303.1M
 
Beginning Cash (CF) $358.7M $418.2M $367M $831.8M $588.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $58.2M -$51.6M $470.8M -$245.4M -$77.1M
Ending Cash (CF) $418.2M $367M $831.8M $588.8M $503.6M
 
Levered Free Cash Flow $215.4M $267.8M $174.4M $260.4M $260.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $38.7M $52.1M $41.3M $46.9M $47.5M
Depreciation & Amoritzation $34M $32.3M $34M $39.6M $37.3M
Stock-Based Compensation $3.8M $5.3M $7M $7M $4.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $78.6M $69.1M $77.3M $75.9M $68.6M
 
Capital Expenditures $24.1M $34.6M $35.5M $29.3M $42M
Cash Acquisitions -$2.4M -$125.5M $4.5M $1.8M $1.7M
Cash From Investing -$27.3M -$169.7M -$31.7M -$31M -$60.5M
 
Dividends Paid (Ex Special Dividend) -$15.7M -$25.9M -$26.6M -$51.4M -$51M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$19M -$19.2M -$11.2M -$38.1M -$12.3M
Repurchase of Common Stock -$15.5M -$142.9M -- -$47.1M -$17.3M
Other Financing Activities -$168K -$121K -$188K -$46K -$90K
Cash From Financing -$42.6M -$185.3M -$35.8M -$131.1M -$52.5M
 
Beginning Cash (CF) $406.4M $652.7M $820.9M $672.9M $554.5M
Foreign Exchange Rate Adjustment $3M $187K $1.2M $2.1M -$6.5M
Additions / Reductions $8.8M -$285.9M $9.7M -$86.2M -$44.4M
Ending Cash (CF) $418.2M $367M $831.8M $588.8M $503.6M
 
Levered Free Cash Flow $54.5M $34.5M $41.8M $46.6M $26.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $117.8M $200.4M $177.4M $204.4M $194.4M
Depreciation & Amoritzation $132.8M $125.5M $135.8M $148.6M $157.9M
Stock-Based Compensation $18.9M $22M $24.5M $23.7M $23M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $284.4M $345.8M $259.9M $345.4M $355.3M
 
Capital Expenditures $69M $78M $85.5M $85M $94.4M
Cash Acquisitions $1.2M -$68M $8.2M $2.1M $4.9M
Cash From Investing -$68.3M -$154.7M -$77.8M -$86.5M -$129.3M
 
Dividends Paid (Ex Special Dividend) -$64.9M -$94.8M -$106.8M -$209.3M -$204.4M
Special Dividend Paid
Long-Term Debt Issued $153.3M $1.1B $500M -- --
Long-Term Debt Repaid -$199.8M -$984M -$44.1M -$116.3M -$49.7M
Repurchase of Common Stock -$62.2M -$268.5M -$52M -$189.6M -$77.4M
Other Financing Activities -$7.7M -$25.4M -$13.4M -$3.9M -$4.5M
Cash From Financing -$157.9M -$242.7M $288.7M -$504.3M -$303.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $58.2M -$51.6M $470.8M -$245.4M -$77.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $215.4M $267.8M $174.4M $260.4M $260.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $200.4M $177.4M $204.4M $194.4M --
Depreciation & Amoritzation $125.5M $135.8M $148.6M $157.9M --
Stock-Based Compensation $22M $24.5M $23.7M $23M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $345.8M $259.9M $345.4M $355.3M --
 
Capital Expenditures $78M $85.5M $85M $94.4M --
Cash Acquisitions -$68M $8.2M $2.1M $4.9M --
Cash From Investing -$154.7M -$77.8M -$86.5M -$129.3M --
 
Dividends Paid (Ex Special Dividend) -$94.8M -$106.8M -$209.3M -$204.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B $500M -- -- --
Long-Term Debt Repaid -$984M -$44.1M -$116.3M -$49.7M --
Repurchase of Common Stock -$268.5M -$52M -$189.6M -$77.4M --
Other Financing Activities -$25.4M -$13.4M -$3.9M -$4.5M --
Cash From Financing -$242.7M $288.7M -$504.3M -$303.1M --
 
Beginning Cash (CF) $2.1B $2.8B $2.9B $2.3B --
Foreign Exchange Rate Adjustment $364K -$6M $2.4M -$8.1M --
Additions / Reductions -$51.6M $470.8M -$245.4M -$77.1M --
Ending Cash (CF) $2.1B $3.3B $2.7B $2.2B --
 
Levered Free Cash Flow $267.8M $174.4M $260.4M $260.9M --

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

GET BETTER TRADE IDEAS

Popular

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…

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

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

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 3.97% over the past day.

Sell
38
ADBE alert for Mar 14

Adobe [ADBE] is up 4.43% over the past day.

Sell
29
CAR alert for Mar 14

Avis Budget Group [CAR] is up 11.68% over the past day.

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

Show me the best stock