Financhill
Sell
33

WSPOF Quote, Financials, Valuation and Earnings

Last price:
$166.62
Seasonality move :
4.16%
Day range:
$160.51 - $166.96
52-week range:
$138.01 - $185.00
Dividend yield:
0.65%
P/E ratio:
44.06x
P/S ratio:
1.86x
P/B ratio:
4.30x
Volume:
247
Avg. volume:
11.1K
1-year change:
20.73%
Market cap:
$21.7B
Revenue:
$10.7B
EPS (TTM):
$3.78
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $6.7B $6.6B $8.2B $9.2B $10.7B
Revenue Growth (YoY) 10.09% -2.19% 24.78% 11.87% 16.58%
 
Cost of Revenues $1.5B $1.5B $1.9B $2.3B $2.6B
Gross Profit $5.2B $5.1B $6.3B $6.9B $8.1B
Gross Profit Margin 77.23% 77.91% 76.56% 75.06% 75.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.9B $3.9B $4.7B $5.1B $6B
Other Inc / (Exp) -$29.7M -$56.9M -$22.7M -$155.4M -$154M
Operating Expenses $4.8B $4.7B $5.7B $6.2B $7.2B
Operating Income $416.2M $414.2M $601.5M $697M $886M
 
Net Interest Expenses $95.8M $69.2M $64.3M $90M $180.3M
EBT. Incl. Unusual Items $290.7M $288M $514.5M $451.6M $551.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $75.4M $81M $136.4M $117.4M $142.1M
Net Income to Company $215.3M $207M $378.2M $334.1M $409.6M
 
Minority Interest in Earnings $602.8K -$1M -$398.8K -$2.2M -$2.2M
Net Income to Common Excl Extra Items $215.9M $206M $377.8M $331.9M $407.3M
 
Basic EPS (Cont. Ops) $2.05 $1.87 $3.25 $2.76 $3.27
Diluted EPS (Cont. Ops) $2.04 $1.87 $3.23 $2.75 $3.26
Weighted Average Basic Share $105.2M $110M $116.5M $120.4M $124.6M
Weighted Average Diluted Share $105.6M $110.3M $116.9M $120.7M $125M
 
EBITDA $728.1M $713.6M $992.4M $986.5M $1.3B
EBIT $386.5M $358.1M $578.8M $543.3M $736.6M
 
Revenue (Reported) $6.7B $6.6B $8.2B $9.2B $10.7B
Operating Income (Reported) $416.2M $414.2M $601.5M $697M $886M
Operating Income (Adjusted) $386.5M $358.1M $578.8M $543.3M $736.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.6B $2.1B $2.2B $2.7B $2.9B
Revenue Growth (YoY) -4.61% 31.17% 5.41% 20.86% 8.91%
 
Cost of Revenues $337.8M $495.1M $537.8M $642.8M $723.3M
Gross Profit $1.3B $1.6B $1.7B $2B $2.2B
Gross Profit Margin 78.94% 76.47% 75.75% 76.02% 75.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $940.6M $1.2B $1.2B $1.5B $1.6B
Other Inc / (Exp) -$12M -$17.9M -$45.4M -$49.5M -$37.2M
Operating Expenses $1.1B $1.4B $1.5B $1.8B $1.9B
Operating Income $131.4M $183.2M $200M $260.6M $289.1M
 
Net Interest Expenses $12.8M $16.2M $21.1M $48.6M $52.4M
EBT. Incl. Unusual Items $106.6M $149.2M $133.6M $162.5M $199.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28M $38.7M $34.7M $45.5M $50.3M
Net Income to Company $81.6M $106.3M $95.8M $117.5M $149.9M
 
Minority Interest in Earnings $375.2K -$158.8K -$1.2M -$670.6K --
Net Income to Common Excl Extra Items $78.3M $110.4M $97.6M $116.4M $149.2M
 
Basic EPS (Cont. Ops) $0.69 $0.94 $0.80 $0.93 $1.19
Diluted EPS (Cont. Ops) $0.69 $0.94 $0.80 $0.93 $1.19
Weighted Average Basic Share $113.2M $117.5M $121.3M $124.6M $124.7M
Weighted Average Diluted Share $113.4M $117.9M $121.6M $125M $125.1M
 
EBITDA $208.1M $271.9M $257.1M $333.7M $382.2M
EBIT $120.1M $165.1M $155.5M $211.9M $255.2M
 
Revenue (Reported) $1.6B $2.1B $2.2B $2.7B $2.9B
Operating Income (Reported) $131.4M $183.2M $200M $260.6M $289.1M
Operating Income (Adjusted) $120.1M $165.1M $155.5M $211.9M $255.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.5B $7.6B $8.8B $10.6B $11.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.8B $2.1B $2.7B $2.7B
Gross Profit $5.2B $5.9B $6.7B $7.9B $8.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.9B $4.4B $5B $5.9B $6.2B
Other Inc / (Exp) -$81.1M -$19.2M -$127.1M -$117.1M -$150.1M
Operating Expenses $4.7B $5.3B $6B $7.1B $7.5B
Operating Income $411.3M $539.2M $670.4M $830.7M $986.4M
 
Net Interest Expenses $80.8M $61.4M $73.6M $165.4M $201.6M
EBT. Incl. Unusual Items $249.5M $458.6M $469.6M $548.2M $634.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $65.6M $127.1M $124.6M $146.3M $160.6M
Net Income to Company $185.5M $327.2M $343.1M $407.6M $472.3M
 
Minority Interest in Earnings -$143.1K -$1.6M -$2M -$2M -$514.2K
Net Income to Common Excl Extra Items $183.4M $330.3M $343M $399.9M $473.7M
 
Basic EPS (Cont. Ops) $1.67 $2.85 $2.89 $3.21 $3.80
Diluted EPS (Cont. Ops) $1.67 $2.84 $2.87 $3.21 $3.78
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $691.5M $914M $965.2M $1.2B $1.4B
EBIT $331.1M $520M $544.6M $716.9M $841.7M
 
Revenue (Reported) $6.5B $7.6B $8.8B $10.6B $11.2B
Operating Income (Reported) $411.3M $539.2M $670.4M $830.7M $986.4M
Operating Income (Adjusted) $331.1M $520M $544.6M $716.9M $841.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.8B $5.9B $6.5B $8B $8.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $1.3B $1.5B $1.9B $2B
Gross Profit $3.8B $4.6B $5B $6B $6.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9B $3.4B $3.7B $4.5B $4.7B
Other Inc / (Exp) -$48.9M -$11M -$115.4M -$77.6M -$74M
Operating Expenses $3.5B $4.1B $4.5B $5.4B $5.7B
Operating Income $313.6M $439.1M $507.6M $643.7M $744.1M
 
Net Interest Expenses $56.4M $48.9M $58.1M $134.2M $155.5M
EBT. Incl. Unusual Items $208.4M $379.3M $334M $431.9M $514.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $55.4M $101.5M $89.6M $118.6M $136.8M
Net Income to Company $155.6M $275.7M $240.7M $314.2M $377M
 
Minority Interest in Earnings $84.2K -$319.1K -$1.9M -$1.7M --
Net Income to Common Excl Extra Items $152.8M $277.4M $242.5M $311.6M $377.7M
 
Basic EPS (Cont. Ops) $1.39 $2.38 $2.04 $2.50 $3.03
Diluted EPS (Cont. Ops) $1.39 $2.37 $2.02 $2.50 $3.02
Weighted Average Basic Share $326.3M $348M $357.2M $373.8M $374M
Weighted Average Diluted Share $326.9M $349.1M $358.1M $374.7M $375.2M
 
EBITDA $527.5M $728.5M $700.8M $937.8M $1B
EBIT $265.1M $427.6M $392.9M $568.3M $673.1M
 
Revenue (Reported) $4.8B $5.9B $6.5B $8B $8.5B
Operating Income (Reported) $313.6M $439.1M $507.6M $643.7M $744.1M
Operating Income (Adjusted) $265.1M $427.6M $392.9M $568.3M $673.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $195.7M $342.8M $727.4M $365.2M $284.9M
Short Term Investments $87.7M $92.6M $111.1M $79.7M $92.9M
Accounts Receivable, Net $1.2B $1B $1.3B $1.6B $1.8B
Inventory -- -- -- -- --
Prepaid Expenses $79.8M $132.3M $133M $102.3M $180.5M
Other Current Assets -- -- -- -- --
Total Current Assets $2.5B $2.6B $3.4B $3.7B $4.1B
 
Property Plant And Equipment $965.4M $948.3M $960.8M $1B $949.4M
Long-Term Investments $66.8M $88.7M $92.5M $88.6M $94.5M
Goodwill $2.7B $2.9B $3.7B $5B $5.4B
Other Intangibles $272.1M $216.1M $431.3M $812.4M $832.3M
Other Long-Term Assets $918.7K $705.8K $5M $4.7M $4.5M
Total Assets $6.6B $6.9B $8.8B $10.9B $11.7B
 
Accounts Payable $465.8M $399.2M $600.5M $765.4M $835.1M
Accrued Expenses $263.1M $241.2M $365.1M $432.5M $396.2M
Current Portion Of Long-Term Debt $235.6M $232.8M $233.3M $127.8M $99.8M
Current Portion Of Capital Lease Obligations $162.1M $182.8M $199.4M $201.1M $194.1M
Other Current Liabilities -- $3.1M $8.1M $24.5M $61.4M
Total Current Liabilities $2.3B $2.5B $3B $3.4B $3.6B
 
Long-Term Debt $835.9M $217.5M $1.2B $2B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $4.1B $3.7B $5.2B $6.5B $7B
 
Common Stock $2.1B $2.7B $3B $3.5B $3.6B
Other Common Equity Adj $54M $52.3M -$42.7M $36.6M -$19.1M
Common Equity $2.5B $3.2B $3.7B $4.4B $4.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $842.1K $784.2K $549K $2.3M $3.4M
Total Equity $2.6B $3.2B $3.7B $4.4B $4.8B
 
Total Liabilities and Equity $6.6B $6.9B $8.8B $10.9B $11.7B
Cash and Short Terms $283.3M $435.4M $838.5M $444.9M $377.9M
Total Debt $1.1B $450.3M $1.4B $2.2B $2.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $444.8M $500.3M $325.3M $213.6M $1B
Short Term Investments $83.4M $106.3M $85.8M $87M $104.9M
Accounts Receivable, Net $1.2B $1.5B $1.7B $2B $2.2B
Inventory -- -- -- -- --
Prepaid Expenses $65.7M $103.3M $105M $136M $166.9M
Other Current Assets -- -- -- -- --
Total Current Assets $2.7B $3.2B $3.6B $3.8B $6.2B
 
Property Plant And Equipment $945.3M $1B $967.8M $992.6M $995.8M
Long-Term Investments -- -- -- -- --
Goodwill $2.7B $3.8B $5B $5.3B $5.5B
Other Intangibles $217.7M $363.2M $708.1M $807.8M $719.6M
Other Long-Term Assets $90.5M $155M $150.9M $149.9M $178.2M
Total Assets $6.8B $8.7B $10.6B $11.4B $14B
 
Accounts Payable $1.3B $1.6B $1.8B $1.8B $2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $210.7M $40.3M $356.5M $424.7M $425.2M
Current Portion Of Capital Lease Obligations $185.3M $203.7M $204.8M $196.5M $196.7M
Other Current Liabilities -- -- -- $41.7M $886M
Total Current Liabilities $2.4B $2.6B $3.2B $3.5B $4.9B
 
Long-Term Debt $456M $1.4B $2.1B $2.2B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $3.8B $5.1B $6.3B $6.8B $8.9B
 
Common Stock $2.5B $3B $3.5B $3.5B $3.6B
Other Common Equity Adj $84.1M -$2.2M -$37.1M $4.5M $64.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $74.7K $470.4K $2M $3.8M --
Total Equity $3B $3.6B $4.2B $4.6B $5.1B
 
Total Liabilities and Equity $6.8B $8.7B $10.6B $11.4B $14B
Cash and Short Terms $528.2M $606.7M $411.2M $300.7M $1.1B
Total Debt $666.7M $1.4B $2.4B $2.6B $3.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $215.3M $207M $378.2M $334.1M $409.6M
Depreciation & Amoritzation $341.6M $355.5M $413.6M $443.1M $563.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $16.6M $132.9M -$199.3M -$454.7M -$304.8M
Change in Inventories -- -- -- -- --
Cash From Operations $613.5M $839.7M $845.6M $626.3M $730.5M
 
Capital Expenditures $112.3M $69.5M $96.7M $128M $133.3M
Cash Acquisitions -$166.4M -$86.7M -$990.4M -$2B -$262.4M
Cash From Investing -$242.7M -$138.3M -$1.1B -$2.1B -$378M
 
Dividends Paid (Ex Special Dividend) -$58.5M -$65.9M -$64.3M -$69.3M -$120.1M
Special Dividend Paid
Long-Term Debt Issued -- -- $1.4B $1.8B $367.5M
Long-Term Debt Repaid -$196.4M -$864.6M -$869.2M -$1.2B -$547.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.7M -$447.8K -$638.1K -$384.3K -$296.2K
Cash From Financing -$374.3M -$557M $630.3M $1.1B -$442.4M
 
Beginning Cash (CF) $191.3M $177.1M $346.7M $712M $363.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.5M $144.4M $403.1M -$343.7M -$90M
Ending Cash (CF) $178.8M $324.4M $738.8M $377.4M $268M
 
Levered Free Cash Flow $501.3M $770.2M $748.9M $498.3M $597.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $51.4M $102.4M $93.4M $95.3M --
Depreciation & Amoritzation $89M $114.7M $140.5M $192.3M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $80.6M $41.3M -$73.3M -$41.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $282M $411.3M $467.4M $574.2M --
 
Capital Expenditures $22.7M $49.4M $56.8M $51.5M --
Cash Acquisitions -$48M -$24.6M -$41M $864.6K --
Cash From Investing -$63.2M -$65.3M -$74.1M -$40.8M --
 
Dividends Paid (Ex Special Dividend) -$14.4M -$16.3M -$18.4M -$34M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $6.2M -$53.7M -$37.1M --
Long-Term Debt Repaid -$315.1M -$93.1M -$255M -$340M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$147.7K -$2.9K -$1.4K $107.2M --
Cash From Financing -$337.5M -$106.9M -$340.7M -$447.4M --
 
Beginning Cash (CF) $444.4M $501.9M $318.5M $182.9M --
Foreign Exchange Rate Adjustment -$240.7K -$3.7M $3.6M $1.4M --
Additions / Reductions -$118.7M $239.1M $52.7M $86M --
Ending Cash (CF) $324.4M $738.8M $377.4M $268M --
 
Levered Free Cash Flow $259.3M $362M $410.7M $522.7M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $185.5M $327.2M $343.1M $407.6M $472.3M
Depreciation & Amoritzation $362.8M $387.9M $417.4M $511.2M $555.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $160M -$160.1M -$340.1M -$336.3M -$521.1M
Change in Inventories -- -- -- -- --
Cash From Operations $877M $716.2M $570.2M $623.7M $1B
 
Capital Expenditures $104.4M $70M $120.6M $138.6M $124.3M
Cash Acquisitions -$136.1M -$1B -$1.9B -$304.2M -$97.1M
Cash From Investing -$202.1M -$1.1B -$2.1B -$411.3M -$200.9M
 
Dividends Paid (Ex Special Dividend) -$65.8M -$62.5M -$67.1M -$104.5M -$136.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $350.8M $817.1M
Long-Term Debt Repaid -$599.3M -$1.1B -$1.1B -$462.7M -$540.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$656.9K -- -- -- --
Cash From Financing -$371.9M $399.7M $1.3B -$335.7M -$18.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $302.9M $45.3M -$157.3M -$123.3M $800.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $772.5M $646.2M $449.6M $485.1M $895.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $207M $378.2M $334.1M $409.6M $377M
Depreciation & Amoritzation $355.5M $413.6M $443.1M $563.1M $363.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $132.9M -$199.3M -$454.7M -$304.8M -$479.3M
Change in Inventories -- -- -- -- --
Cash From Operations $839.7M $845.6M $626.3M $730.5M $446M
 
Capital Expenditures $69.5M $96.7M $128M $133.3M $72.8M
Cash Acquisitions -$86.7M -$990.4M -$2B -$262.4M -$98M
Cash From Investing -$138.3M -$1.1B -$2.1B -$378M -$160.2M
 
Dividends Paid (Ex Special Dividend) -$65.9M -$64.3M -$69.3M -$120.1M -$102.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.4B $1.8B $367.5M $854.1M
Long-Term Debt Repaid -$864.6M -$869.2M -$1.2B -$547.7M -$200.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$447.8K -$638.1K -$384.3K -$296.2K -$125.2M
Cash From Financing -$557M $630.3M $1.1B -$442.4M $428.8M
 
Beginning Cash (CF) $1.8B $1.6B $2.1B $959.1M $738.6M
Foreign Exchange Rate Adjustment $2.9M -$11M $9.1M -$5.6M $1.4M
Additions / Reductions $144.4M $403.1M -$343.7M -$90M $714.6M
Ending Cash (CF) $1.9B $2B $1.7B $864.3M $1.5B
 
Levered Free Cash Flow $770.2M $748.9M $498.3M $597.1M $373.2M

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

GET BETTER TRADE IDEAS

Popular

4 Top Dividend Stocks to Buy Now
4 Top Dividend Stocks to Buy Now

If you’re looking for steady income, dividend stocks are a…

Will Uber Stock Recover?
Will Uber Stock Recover?

Shares of Uber Technologies (NYSE:UBER) have had a rough few…

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 39x

Sell
47
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 114x

Sell
39
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
87
CEG alert for Jan 11

Constellation Energy [CEG] is up 25.15% over the past day.

Sell
1
MCY alert for Jan 11

Mercury General [MCY] is down 19.87% over the past day.

Buy
84
ATZAF alert for Jan 11

Aritzia [ATZAF] is up 17.63% over the past day.

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

Show me the best stock