Financhill
Sell
38

WU Quote, Financials, Valuation and Earnings

Last price:
$9.50
Seasonality move :
0.13%
Day range:
$9.00 - $10.04
52-week range:
$9.00 - $13.93
Dividend yield:
9.41%
P/E ratio:
3.66x
P/S ratio:
0.81x
P/B ratio:
3.48x
Volume:
12.8M
Avg. volume:
6.8M
1-year change:
-26.6%
Market cap:
$3.4B
Revenue:
$4.2B
EPS (TTM):
$2.73
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.8B $5.1B $4.5B $4.4B $4.2B
Revenue Growth (YoY) -8.64% 4.88% -11.74% -2.65% -3.38%
 
Cost of Revenues $2.8B $2.9B $2.6B $2.7B $2.6B
Gross Profit $2B $2.2B $1.8B $1.7B $1.6B
Gross Profit Margin 41.54% 42.88% 41.32% 38.68% 37.75%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $1.1B $964.2M $867.8M $863.4M
Other Inc / (Exp) $3.1M -$83.6M $210.8M $18M $700K
Operating Expenses $1B $1.1B $964.2M $867.8M $863.4M
Operating Income $967.3M $1.1B $884.9M $817.5M $725.8M
 
Net Interest Expenses $115.3M $104.1M $87.1M $89.7M $107.9M
EBT. Incl. Unusual Items $855.1M $935.4M $1B $745.8M $618.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $110.8M $129.6M $98M $119.8M -$315.6M
Net Income to Company $744.3M $805.8M $910.6M $626M $934.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $744.3M $805.8M $910.6M $626M $934.2M
 
Basic EPS (Cont. Ops) $1.81 $1.98 $2.35 $1.69 $2.75
Diluted EPS (Cont. Ops) $1.79 $1.97 $2.34 $1.68 $2.74
Weighted Average Basic Share $412.3M $406.8M $387.2M $370.8M $340M
Weighted Average Diluted Share $415.2M $408.9M $388.4M $371.8M $341.1M
 
EBITDA $1.2B $1.2B $1.3B $1B $917.5M
EBIT $973.6M $1B $1.1B $851.1M $738.4M
 
Revenue (Reported) $4.8B $5.1B $4.5B $4.4B $4.2B
Operating Income (Reported) $967.3M $1.1B $884.9M $817.5M $725.8M
Operating Income (Adjusted) $973.6M $1B $1.1B $851.1M $738.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1.3B $1.1B $1.1B $1.1B
Revenue Growth (YoY) -2.75% 1.02% -15.01% -3.63% 0.56%
 
Cost of Revenues $759.2M $715.3M $681M $656.1M $661.7M
Gross Profit $512.6M $569.5M $410.9M $396.2M $396.5M
Gross Profit Margin 40.31% 44.33% 37.63% 37.65% 37.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $285.5M $252.7M $259.3M $236.9M $218.4M
Other Inc / (Exp) -$300K -$110.4M $84.5M $6.5M -$2.3M
Operating Expenses $285.5M $252.7M $259.3M $236.9M $218.4M
Operating Income $227.1M $316.8M $151.6M $159.3M $178.1M
 
Net Interest Expenses $27.8M $25.5M $19.6M $21.7M $28.1M
EBT. Incl. Unusual Items $199M $180.9M $216.5M $144.1M $147.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $21.9M $12.1M -$32.9M $17.1M -$238M
Net Income to Company $177.1M $168.8M $249.4M $127M $385.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $177.1M $168.8M $249.4M $127M $385.7M
 
Basic EPS (Cont. Ops) $0.43 $0.42 $0.65 $0.35 $1.14
Diluted EPS (Cont. Ops) $0.43 $0.42 $0.65 $0.35 $1.13
Weighted Average Basic Share $411.7M $399.9M $382.4M $359.7M $338.5M
Weighted Average Diluted Share $414.3M $401.7M $383.9M $361M $339.6M
 
EBITDA $283.2M $254.6M $289M $215.5M $221.5M
EBIT $227.1M $206.7M $242.7M $170.4M $178.1M
 
Revenue (Reported) $1.3B $1.3B $1.1B $1.1B $1.1B
Operating Income (Reported) $227.1M $316.8M $151.6M $159.3M $178.1M
Operating Income (Adjusted) $227.1M $206.7M $242.7M $170.4M $178.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.8B $5.1B $4.5B $4.4B $4.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $2.9B $2.6B $2.7B $2.6B
Gross Profit $2B $2.2B $1.8B $1.7B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $1.1B $964.2M $867.8M $863.4M
Other Inc / (Exp) $3.1M -$83.6M $210.8M $18M $700K
Operating Expenses $1B $1.1B $964.2M $867.8M $863.4M
Operating Income $967.3M $1.1B $884.9M $817.5M $725.8M
 
Net Interest Expenses $115.3M $104.1M $87.1M $89.7M $107.9M
EBT. Incl. Unusual Items $855.1M $935.4M $1B $745.8M $618.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $110.8M $129.6M $98M $119.8M -$315.6M
Net Income to Company $744.3M $805.8M $910.6M $626M $934.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $744.3M $805.8M $910.6M $626M $934.2M
 
Basic EPS (Cont. Ops) $1.81 $1.97 $2.35 $1.69 $2.75
Diluted EPS (Cont. Ops) $1.79 $1.97 $2.34 $1.68 $2.73
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.2B $1.2B $1.3B $1B $917.5M
EBIT $973.6M $1B $1.1B $851.1M $738.4M
 
Revenue (Reported) $4.8B $5.1B $4.5B $4.4B $4.2B
Operating Income (Reported) $967.3M $1.1B $884.9M $817.5M $725.8M
Operating Income (Adjusted) $973.6M $1B $1.1B $851.1M $738.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5.1B $4.5B $4.4B $4.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.9B $2.6B $2.7B $2.6B --
Gross Profit $2.2B $1.8B $1.7B $1.6B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $964.2M $867.8M $863.4M --
Other Inc / (Exp) -$83.6M $210.8M $18M $700K --
Operating Expenses $1.1B $964.2M $867.8M $863.4M --
Operating Income $1.1B $884.9M $817.5M $725.8M --
 
Net Interest Expenses $104.1M $87.1M $89.7M $107.9M --
EBT. Incl. Unusual Items $935.4M $1B $745.8M $618.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $129.6M $98M $119.8M -$315.6M --
Net Income to Company $805.8M $910.6M $626M $934.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $805.8M $910.6M $626M $934.2M --
 
Basic EPS (Cont. Ops) $1.97 $2.35 $1.69 $2.75 --
Diluted EPS (Cont. Ops) $1.97 $2.34 $1.68 $2.73 --
Weighted Average Basic Share $1.6B $1.5B $1.5B $1.4B --
Weighted Average Diluted Share $1.6B $1.6B $1.5B $1.4B --
 
EBITDA $1.2B $1.3B $1B $917.5M --
EBIT $1B $1.1B $851.1M $738.4M --
 
Revenue (Reported) $5.1B $4.5B $4.4B $4.2B --
Operating Income (Reported) $1.1B $884.9M $817.5M $725.8M --
Operating Income (Adjusted) $1B $1.1B $851.1M $738.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.1B $1.2B $1.3B $1.3B $2.1B
Short Term Investments $2B -- -- -- $1.3B
Accounts Receivable, Net $1.1B -- -- -- $1.4B
Inventory -- -- -- -- --
Prepaid Expenses $256.8M $232.4M -- $280.4M $307.6M
Other Current Assets -- -- -- -- --
Total Current Assets $5.5B $2.6B $1.5B $1.6B $5.2B
 
Property Plant And Equipment $339.5M $293.9M $110.3M $218M $245.3M
Long-Term Investments $42.2M $204.7M -- $210.4M $212.9M
Goodwill $2.6B $2B $2B $2B $2.1B
Other Intangibles $505M $417.1M $457.9M $380.2M $315.4M
Other Long-Term Assets $83.3M $3B $4.3B $3.8B $100.4M
Total Assets $9.5B $8.8B $8.5B $8.2B $8.4B
 
Accounts Payable $500.9M $450.2M $464M $453M $407.9M
Accrued Expenses $77.1M $5.4M -- $2.3M --
Current Portion Of Long-Term Debt $500M $300M $300M $500M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $627.6M $182.5M $46.9M $46.7M
Total Current Liabilities $5.9B $2.5B $1.9B $1.5B $4.1B
 
Long-Term Debt $2.5B $2.4B $2.1B $2.1B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $9.3B $8.5B $8B $7.7B $7.4B
 
Common Stock $4.1M $3.9M $3.7M $3.5M $3.4M
Other Common Equity Adj -$159.5M -$52.1M -$167.9M -$167.3M -$140.5M
Common Equity $186.6M $355.6M $477.8M $479M $968.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $186.6M $355.6M $477.8M $479M $968.9M
 
Total Liabilities and Equity $9.5B $8.8B $8.5B $8.2B $8.4B
Cash and Short Terms $4.1B $1.2B $1.3B $1.3B $3.4B
Total Debt $3.1B $3B $2.6B $2.5B $2.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.1B $1.2B $1.3B $1.3B $2.1B
Short Term Investments $2B -- -- -- $1.3B
Accounts Receivable, Net $1.1B -- -- -- $1.4B
Inventory -- -- -- -- --
Prepaid Expenses $256.8M $232.4M -- $280.4M $307.6M
Other Current Assets -- -- -- -- --
Total Current Assets $5.5B $2.6B $1.5B $1.6B $5.2B
 
Property Plant And Equipment $339.5M $293.9M $110.3M $218M $245.3M
Long-Term Investments $42.2M $204.7M -- $210.4M $212.9M
Goodwill $2.6B $2B $2B $2B $2.1B
Other Intangibles $505M $417.1M $457.9M $380.2M $315.4M
Other Long-Term Assets $83.3M $3B $4.3B $3.8B $100.4M
Total Assets $9.5B $8.8B $8.5B $8.2B $8.4B
 
Accounts Payable $500.9M $450.2M $464M $453M $407.9M
Accrued Expenses $77.1M $5.4M -- $2.3M --
Current Portion Of Long-Term Debt $500M $300M $300M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $627.6M $182.5M $46.9M $46.7M
Total Current Liabilities $5.9B $2.5B $1.9B $1.5B $4.1B
 
Long-Term Debt $2.5B $2.4B $2.1B $2.1B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $9.3B $8.5B $8B $7.7B $7.4B
 
Common Stock $4.1M $3.9M $3.7M $3.5M $3.4M
Other Common Equity Adj -$159.5M -$52.1M -$167.9M -$167.3M -$140.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $186.6M $355.6M $477.8M $479M $968.9M
 
Total Liabilities and Equity $9.5B $8.8B $8.5B $8.2B $8.4B
Cash and Short Terms $4.1B $1.2B $1.3B $1.3B $3.4B
Total Debt $3.1B $3B $2.6B $2.5B $2.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $744.3M $805.8M $910.6M $626M $934.2M
Depreciation & Amoritzation $225.6M $208.2M $183.8M $183.6M $179.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $877.5M $1B $581.6M $783.1M $406.3M
 
Capital Expenditures $156.8M $214.6M $208.2M $147.8M $130.6M
Cash Acquisitions $49.4M -$149.1M $887.2M -- --
Cash From Investing -$373.5M $192M $525.5M -$140.8M -$16.3M
 
Dividends Paid (Ex Special Dividend) -$370.3M -$381.6M -$364.2M -$349M -$321.5M
Special Dividend Paid
Long-Term Debt Issued -- $891.7M -- -- $798.1M
Long-Term Debt Repaid -- -$1.2B -$300M -$300M --
Repurchase of Common Stock -$239.7M -$409.9M -$369.9M -$308.4M -$186.2M
Other Financing Activities $586.9M -$412M -$57.7M -$124.5M $5.2M
Cash From Financing -$185.9M -$1.3B -$1.2B -$896.8M -$69.3M
 
Beginning Cash (CF) $1.8B $2.1B $2.1B $2B $1.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $318.1M -$32.2M -$70.2M -$254.5M $320.7M
Ending Cash (CF) $2.1B $2.1B $2B $1.8B $2.1B
 
Levered Free Cash Flow $720.7M $830.7M $373.4M $635.3M $275.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $177.1M $168.8M $249.4M $127M $385.7M
Depreciation & Amoritzation $56.1M $47.9M $46.3M $45.1M $43.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $291.9M $359.3M $59.2M $264.5M $134M
 
Capital Expenditures $50.5M $34.4M $60.7M $30.6M $38.8M
Cash Acquisitions $49.4M -- -$9.2M -- --
Cash From Investing -$304.8M -$600K $158.8M -$64.3M $117.8M
 
Dividends Paid (Ex Special Dividend) -$92.5M -$92.9M -$88.7M -$83M -$79.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $798.1M
Long-Term Debt Repaid -- -- $100M -- --
Repurchase of Common Stock -$1.7M -$174.1M -$176.8M -$211.3M -$3.7M
Other Financing Activities $587.6M -$273.7M -$26.5M $37.7M $157.7M
Cash From Financing $523.9M -$385.7M -$287M -$61.8M $427.5M
 
Beginning Cash (CF) $1.3B $2.1B $2.1B $1.6B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $511M -$27M -$69M $138.4M $679.3M
Ending Cash (CF) $2.1B $2.1B $2B $1.8B $2.1B
 
Levered Free Cash Flow $241.4M $324.9M -$1.5M $233.9M $95.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $744.3M $805.8M $910.6M $626M $934.2M
Depreciation & Amoritzation $225.6M $208.2M $183.8M $183.6M $179.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $877.5M $1B $581.6M $783.1M $406.3M
 
Capital Expenditures $156.8M $214.6M $208.2M $147.8M $130.6M
Cash Acquisitions $49.4M -$149.1M $887.2M -- --
Cash From Investing -$373.5M $192M $525.5M -$140.8M -$16.3M
 
Dividends Paid (Ex Special Dividend) -$370.3M -$381.6M -$364.2M -$349M -$321.5M
Special Dividend Paid
Long-Term Debt Issued -- $891.7M -- -- --
Long-Term Debt Repaid -- -$1.2B -$300M -- --
Repurchase of Common Stock -$239.7M -$409.9M -$369.9M -$308.4M -$186.2M
Other Financing Activities $586.9M -$412M -$57.7M -$124.5M $5.2M
Cash From Financing -$185.9M -$1.3B -$1.2B -$896.8M -$69.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $318.1M -$32.2M -$70.2M -$254.5M $320.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $720.7M $830.7M $373.4M $635.3M $275.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $805.8M $910.6M $626M $934.2M --
Depreciation & Amoritzation $208.2M $183.8M $183.6M $179.1M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1B $581.6M $783.1M $406.3M --
 
Capital Expenditures $214.6M $208.2M $147.8M $130.6M --
Cash Acquisitions -$149.1M $887.2M -- -- --
Cash From Investing $192M $525.5M -$140.8M -$16.3M --
 
Dividends Paid (Ex Special Dividend) -$381.6M -$364.2M -$349M -$321.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $891.7M -- -- $798.1M --
Long-Term Debt Repaid -$1.2B -$300M -$300M -- --
Repurchase of Common Stock -$409.9M -$369.9M -$308.4M -$186.2M --
Other Financing Activities -$412M -$57.7M -$124.5M $5.2M --
Cash From Financing -$1.3B -$1.2B -$896.8M -$69.3M --
 
Beginning Cash (CF) $8.6B $8.2B $7.3B $6.2B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$32.2M -$70.2M -$254.5M $320.7M --
Ending Cash (CF) $8.6B $8.1B $7.1B $6.6B --
 
Levered Free Cash Flow $830.7M $373.4M $635.3M $275.7M --

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