Financhill
Buy
51

WMB Quote, Financials, Valuation and Earnings

Last price:
$55.06
Seasonality move :
2.67%
Day range:
$51.89 - $57.16
52-week range:
$37.18 - $61.67
Dividend yield:
3.41%
P/E ratio:
31.00x
P/S ratio:
6.57x
P/B ratio:
5.55x
Volume:
16.4M
Avg. volume:
8.7M
1-year change:
43.78%
Market cap:
$68.8B
Revenue:
$10.5B
EPS (TTM):
$1.82
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.7B $10.6B $11B $10.9B $10.5B
Revenue Growth (YoY) -5.88% 37.67% 3.18% -0.53% -3.7%
 
Cost of Revenues $3.3B $5.9B $5.5B $4.1B $4.3B
Gross Profit $4.4B $4.8B $5.5B $6.8B $6.2B
Gross Profit Margin 56.81% 44.73% 50.15% 62.36% 58.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $466M $558M $636M $665M $708M
Other Inc / (Exp) -$1.1B $614M $656M $1.4B $944M
Operating Expenses $1.8B $2.1B $2.5B $2.6B $2.8B
Operating Income $2.6B $2.6B $3B $4.2B $3.3B
 
Net Interest Expenses $1.2B $1.2B $1.1B $1.2B $1.3B
EBT. Incl. Unusual Items $277M $2.1B $2.5B $4.4B $3B
Earnings of Discontinued Ops. -- -- -- -$97M --
Income Tax Expense $79M $511M $425M $1B $640M
Net Income to Company $198M $1.6B $2.1B $3.3B $2.3B
 
Minority Interest in Earnings $13M -$45M -$68M -$124M -$121M
Net Income to Common Excl Extra Items $211M $1.5B $2B $3.2B $2.2B
 
Basic EPS (Cont. Ops) $0.17 $1.25 $1.68 $2.61 $1.82
Diluted EPS (Cont. Ops) $0.17 $1.24 $1.67 $2.60 $1.82
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.2B
 
EBITDA $3.2B $5.1B $5.7B $7.7B $6.6B
EBIT $1.4B $3.3B $3.7B $5.6B $4.4B
 
Revenue (Reported) $7.7B $10.6B $11B $10.9B $10.5B
Operating Income (Reported) $2.6B $2.6B $3B $4.2B $3.3B
Operating Income (Adjusted) $1.4B $3.3B $3.7B $5.6B $4.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.1B $3.3B $2.9B $2.8B $2.7B
Revenue Growth (YoY) -0.71% 55.69% -10.04% -4.98% -1.47%
 
Cost of Revenues $953M $1.7B $1.2B $977M $1.2B
Gross Profit $1.1B $1.5B $1.7B $1.8B $1.6B
Gross Profit Margin 54.45% 46.36% 58.6% 64.91% 56.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $112M $169M $159M $182M $188M
Other Inc / (Exp) -$225M $181M $155M $702M $86M
Operating Expenses $439M $573M $645M $719M $763M
Operating Income $700M $937M $1.1B $1.1B $793M
 
Net Interest Expenses $290M $288M $274M $243M $271M
EBT. Incl. Unusual Items $185M $830M $953M $1.5B $608M
Earnings of Discontinued Ops. -- -- -- -$9M --
Income Tax Expense $55M $198M $256M $370M $91M
Net Income to Company $130M $632M $697M $1.2B $517M
 
Minority Interest in Earnings -$14M -$10M -$28M -$30M -$31M
Net Income to Common Excl Extra Items $116M $622M $669M $1.1B $486M
 
Basic EPS (Cont. Ops) $0.09 $0.51 $0.55 $0.94 $0.39
Diluted EPS (Cont. Ops) $0.09 $0.51 $0.54 $0.93 $0.39
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.2B
 
EBITDA $911M $1.6B $1.7B $2.4B $1.5B
EBIT $475M $1.1B $1.2B $1.9B $946M
 
Revenue (Reported) $2.1B $3.3B $2.9B $2.8B $2.7B
Operating Income (Reported) $700M $937M $1.1B $1.1B $793M
Operating Income (Adjusted) $475M $1.1B $1.2B $1.9B $946M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.7B $10.6B $11B $10.9B $10.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.3B $5.9B $5.5B $4.1B $4.3B
Gross Profit $4.4B $4.8B $5.5B $6.8B $6.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $466M $558M $636M $665M $708M
Other Inc / (Exp) -$1.1B $614M $656M $1.4B $944M
Operating Expenses $1.8B $2.1B $2.5B $2.6B $2.8B
Operating Income $2.6B $2.6B $3B $4.2B $3.3B
 
Net Interest Expenses $1.2B $1.2B $1.1B $1.2B $1.3B
EBT. Incl. Unusual Items $277M $2.1B $2.5B $4.4B $3B
Earnings of Discontinued Ops. -- -- -- -$97M --
Income Tax Expense $79M $511M $425M $1B $640M
Net Income to Company $198M $1.6B $2.1B $3.3B $2.3B
 
Minority Interest in Earnings $13M -$45M -$68M -$124M -$121M
Net Income to Common Excl Extra Items $211M $1.5B $2B $3.2B $2.2B
 
Basic EPS (Cont. Ops) $0.16 $1.25 $1.68 $2.62 $1.82
Diluted EPS (Cont. Ops) $0.16 $1.24 $1.67 $2.61 $1.82
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.2B $5.1B $5.7B $7.7B $6.6B
EBIT $1.4B $3.3B $3.7B $5.6B $4.4B
 
Revenue (Reported) $7.7B $10.6B $11B $10.9B $10.5B
Operating Income (Reported) $2.6B $2.6B $3B $4.2B $3.3B
Operating Income (Adjusted) $1.4B $3.3B $3.7B $5.6B $4.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $10.6B $11B $10.9B $10.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.9B $5.5B $4.1B $4.3B --
Gross Profit $4.8B $5.5B $6.8B $6.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $558M $636M $665M $708M --
Other Inc / (Exp) $614M $656M $1.4B $944M --
Operating Expenses $2.1B $2.5B $2.6B $2.8B --
Operating Income $2.6B $3B $4.2B $3.3B --
 
Net Interest Expenses $1.2B $1.1B $1.2B $1.3B --
EBT. Incl. Unusual Items $2.1B $2.5B $4.4B $3B --
Earnings of Discontinued Ops. -- -- -$97M -- --
Income Tax Expense $511M $425M $1B $640M --
Net Income to Company $1.6B $2.1B $3.3B $2.3B --
 
Minority Interest in Earnings -$45M -$68M -$124M -$121M --
Net Income to Common Excl Extra Items $1.5B $2B $3.2B $2.2B --
 
Basic EPS (Cont. Ops) $1.25 $1.68 $2.62 $1.82 --
Diluted EPS (Cont. Ops) $1.24 $1.67 $2.61 $1.82 --
Weighted Average Basic Share $4.9B $4.9B $4.9B $4.9B --
Weighted Average Diluted Share $4.9B $4.9B $4.9B $4.9B --
 
EBITDA $5.1B $5.7B $7.7B $6.6B --
EBIT $3.3B $3.7B $5.6B $4.4B --
 
Revenue (Reported) $10.6B $11B $10.9B $10.5B --
Operating Income (Reported) $2.6B $3B $4.2B $3.3B --
Operating Income (Adjusted) $3.3B $3.7B $5.6B $4.4B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $142M $1.7B $152M $2.2B $60M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $999M $2B $1.8B $1.7B $1.9B
Inventory $136M $379M $320M $274M $279M
Prepaid Expenses -- -- -- -- --
Other Current Assets $149M $211M $279M $195M $192M
Total Current Assets $1.4B $4.5B $3.8B $4.5B $2.7B
 
Property Plant And Equipment $28.9B $29.3B $30.9B $34.3B $38.7B
Long-Term Investments $5.2B $5.1B $5.1B $4.6B $4.1B
Goodwill -- -- -- $463M $466M
Other Intangibles $7.4B $7.4B $7.4B $7.1B $6.7B
Other Long-Term Assets $1.2B $1.3B $1.3B $1.6B $1.8B
Total Assets $44.2B $47.6B $48.4B $52.6B $54.5B
 
Accounts Payable $482M $1.7B $2.3B $1.4B $1.6B
Accrued Expenses $420M $491M $513M $322M $350M
Current Portion Of Long-Term Debt $893M $2B $627M $2.3B $1.7B
Current Portion Of Capital Lease Obligations $28M $23M $25M $24M $26M
Other Current Liabilities $304M $478M $820M $581M $602M
Total Current Liabilities $2.3B $5B $4.9B $5.8B $5.3B
 
Long-Term Debt $21.5B $21.7B $21.9B $23.4B $24.7B
Capital Leases -- -- -- -- --
Total Liabilities $29.6B $33.5B $34.4B $37.7B $39.7B
 
Common Stock $1.3B $1.3B $1.3B $1.3B $1.3B
Other Common Equity Adj -$96M -$33M -$24M -- $76M
Common Equity $11.7B $11.4B $11.5B $12.4B $12.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.8B $2.7B $2.6B $2.5B $2.4B
Total Equity $14.6B $14.1B $14B $14.9B $14.8B
 
Total Liabilities and Equity $44.2B $47.6B $48.4B $52.6B $54.5B
Cash and Short Terms $142M $1.7B $152M $2.2B $60M
Total Debt $22.3B $23.7B $22.9B $26.4B $26.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $142M $1.7B $152M $2.2B $60M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $999M $2B $1.8B $1.7B $1.9B
Inventory $136M $379M $320M $274M $279M
Prepaid Expenses -- -- -- -- --
Other Current Assets $149M $211M $279M $195M $192M
Total Current Assets $1.4B $4.5B $3.8B $4.5B $2.7B
 
Property Plant And Equipment $28.9B $29.3B $30.9B $34.3B $38.7B
Long-Term Investments $5.2B $5.1B $5.1B $4.6B $4.1B
Goodwill -- -- -- $463M $466M
Other Intangibles $7.4B $7.4B $7.4B $7.1B $6.7B
Other Long-Term Assets $1.2B $1.3B $1.3B $1.6B $1.8B
Total Assets $44.2B $47.6B $48.4B $52.6B $54.5B
 
Accounts Payable $482M $1.7B $2.3B $1.4B $1.6B
Accrued Expenses $420M $491M $513M $322M $350M
Current Portion Of Long-Term Debt $893M $2B $627M $2.3B $1.7B
Current Portion Of Capital Lease Obligations $28M $23M $25M $24M $26M
Other Current Liabilities $304M $478M $820M $581M $602M
Total Current Liabilities $2.3B $5B $4.9B $5.8B $5.3B
 
Long-Term Debt $21.5B $21.7B $21.9B $23.4B $24.7B
Capital Leases -- -- -- -- --
Total Liabilities $29.6B $33.5B $34.4B $37.7B $39.7B
 
Common Stock $1.3B $1.3B $1.3B $1.3B $1.3B
Other Common Equity Adj -$96M -$33M -$24M -- $76M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.8B $2.7B $2.6B $2.5B $2.4B
Total Equity $14.6B $14.1B $14B $14.9B $14.8B
 
Total Liabilities and Equity $44.2B $47.6B $48.4B $52.6B $54.5B
Cash and Short Terms $142M $1.7B $152M $2.2B $60M
Total Debt $22.3B $23.7B $22.9B $26.4B $26.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $198M $1.6B $2.1B $3.3B $2.3B
Depreciation & Amoritzation $1.7B $1.8B $2B $2.1B $2.2B
Stock-Based Compensation $52M $81M $73M $77M $99M
Change in Accounts Receivable -$2M -$545M -$733M $1.1B -$169M
Change in Inventories -$28M -$139M -$110M $13M -$9M
Cash From Operations $3.5B $3.9B $4.9B $5.9B $5B
 
Capital Expenditures $1.3B $1.2B $2.3B $2.6B $2.7B
Cash Acquisitions -$325M -$266M -$1.1B -$1.4B -$2.2B
Cash From Investing -$1.6B -$1.5B -$3.4B -$3.9B -$4.9B
 
Dividends Paid (Ex Special Dividend) -$1.9B -$2B -$2.1B -$2.2B -$2.3B
Special Dividend Paid
Long-Term Debt Issued $3.9B $2.2B $1.8B $2.8B $3.6B
Long-Term Debt Repaid -$3.8B -$894M -$2.9B -$634M -$2.9B
Repurchase of Common Stock -- -- -$9M -$130M --
Other Financing Activities -$211M -$220M -$240M -$239M -$274M
Cash From Financing -$2.1B -$942M -$3B -$49M -$2.2B
 
Beginning Cash (CF) $289M $142M $1.7B $152M $2.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$147M $1.5B -$1.5B $2B -$2.1B
Ending Cash (CF) $142M $1.7B $152M $2.2B $60M
 
Levered Free Cash Flow $2.2B $2.7B $2.6B $3.4B $2.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $130M $632M $697M $1.2B $517M
Depreciation & Amoritzation $436M $454M $505M $529M $565M
Stock-Based Compensation $13M $21M $15M $18M $30M
Change in Accounts Receivable $16M -$7M -$61M -$206M -$536M
Change in Inventories $5M -$27M $42M -$16M -$3M
Cash From Operations $1.1B $1.1B $1.2B $1.8B $1.2B
 
Capital Expenditures $307M $290M $817M $689M $800M
Cash Acquisitions -$175M -$61M -$26M -$607M -$262M
Cash From Investing -$476M -$357M -$840M -$1.3B -$1.1B
 
Dividends Paid (Ex Special Dividend) -$485M -$498M -$518M -$544M -$579M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1M $1.3B $3M $1M --
Long-Term Debt Repaid -$5M -$7M -$857M -$613M -$660M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$37M -$71M -$60M -$43M -$67M
Cash From Financing -$566M $684M -$1.1B -$477M -$850M
 
Beginning Cash (CF) $70M $214M $859M $2.1B $762M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $72M $1.5B -$707M $76M -$702M
Ending Cash (CF) $142M $1.7B $152M $2.2B $60M
 
Levered Free Cash Flow $807M $849M $402M $1.1B $418M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $198M $1.6B $2.1B $3.3B $2.3B
Depreciation & Amoritzation $1.7B $1.8B $2B $2.1B $2.2B
Stock-Based Compensation $52M $81M $73M $77M $99M
Change in Accounts Receivable -$2M -$545M -$733M $1.1B -$169M
Change in Inventories -$28M -$139M -$110M $13M -$9M
Cash From Operations $3.5B $3.9B $4.9B $5.9B $5B
 
Capital Expenditures $1.3B $1.2B $2.3B $2.6B $2.7B
Cash Acquisitions -$325M -$266M -$1.1B -$1.4B -$2.2B
Cash From Investing -$1.6B -$1.5B -$3.4B -$3.9B -$4.9B
 
Dividends Paid (Ex Special Dividend) -$1.9B -$2B -$2.1B -$2.2B -$2.3B
Special Dividend Paid
Long-Term Debt Issued $3.9B $2.2B $1.8B $2.8B $3.6B
Long-Term Debt Repaid -$3.8B -$894M -$2.9B -$634M -$2.9B
Repurchase of Common Stock -- -- -$9M -$130M --
Other Financing Activities -$211M -$220M -$240M -$239M -$274M
Cash From Financing -$2.1B -$942M -$3B -$49M -$2.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$147M $1.5B -$1.5B $2B -$2.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.2B $2.7B $2.6B $3.4B $2.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.6B $2.1B $3.3B $2.3B --
Depreciation & Amoritzation $1.8B $2B $2.1B $2.2B --
Stock-Based Compensation $81M $73M $77M $99M --
Change in Accounts Receivable -$545M -$733M $1.1B -$169M --
Change in Inventories -$139M -$110M $13M -$9M --
Cash From Operations $3.9B $4.9B $5.9B $5B --
 
Capital Expenditures $1.2B $2.3B $2.6B $2.7B --
Cash Acquisitions -$266M -$1.1B -$1.4B -$2.2B --
Cash From Investing -$1.5B -$3.4B -$3.9B -$4.9B --
 
Dividends Paid (Ex Special Dividend) -$2B -$2.1B -$2.2B -$2.3B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.2B $1.8B $2.8B $3.6B --
Long-Term Debt Repaid -$894M -$2.9B -$634M -$2.9B --
Repurchase of Common Stock -- -$9M -$130M -- --
Other Financing Activities -$220M -$240M -$239M -$274M --
Cash From Financing -$942M -$3B -$49M -$2.2B --
 
Beginning Cash (CF) $2.7B $3.3B $3.3B $3.6B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5B -$1.5B $2B -$2.1B --
Ending Cash (CF) $4.2B $1.7B $5.3B $1.5B --
 
Levered Free Cash Flow $2.7B $2.6B $3.4B $2.3B --

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

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

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

Buy
52
Is NVDA Stock a Buy?

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

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is down 15.35% over the past day.

Sell
31
TECS alert for Apr 10

Direxion Daily Technology Bear 3x Shares [TECS] is up 12.66% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 13.3% over the past day.

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

Show me the best stock