Financhill
Buy
66

WAB Quote, Financials, Valuation and Earnings

Last price:
$178.62
Seasonality move :
11.35%
Day range:
$175.50 - $179.28
52-week range:
$139.12 - $210.88
Dividend yield:
0.48%
P/E ratio:
29.63x
P/S ratio:
3.01x
P/B ratio:
3.03x
Volume:
1.1M
Avg. volume:
1.4M
1-year change:
26.87%
Market cap:
$30.5B
Revenue:
$10.4B
EPS (TTM):
$6.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.6B $7.8B $8.4B $9.7B $10.4B
Revenue Growth (YoY) -7.85% 3.52% 6.9% 15.73% 7.34%
 
Cost of Revenues $5.4B $5.5B $5.8B $6.7B $7B
Gross Profit $2.1B $2.4B $2.5B $2.9B $3.4B
Gross Profit Margin 28.28% 30.29% 30.38% 30.42% 32.41%
 
R&D Expenses $162M $176M $209M $218M $206M
Selling, General & Admin $948M $1B $1B $1.1B $1.2B
Other Inc / (Exp) $11M $38M $29M $44M $2M
Operating Expenses $1.4B $1.5B $1.5B $1.7B $1.8B
Operating Income $745M $876M $1B $1.3B $1.6B
 
Net Interest Expenses $199M $177M $186M $218M $201M
EBT. Incl. Unusual Items $557M $737M $854M $1.1B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $145M $172M $213M $267M $343M
Net Income to Company $412M $565M $641M $825M $1.1B
 
Minority Interest in Earnings $2M -$7M -$8M -$10M -$11M
Net Income to Common Excl Extra Items $414M $558M $633M $815M $1.1B
 
Basic EPS (Cont. Ops) $2.18 $2.96 $3.46 $4.54 $6.05
Diluted EPS (Cont. Ops) $2.17 $2.96 $3.46 $4.53 $6.04
Weighted Average Basic Share $189.9M $187.7M $182.2M $178.8M $174.1M
Weighted Average Diluted Share $190.4M $188.1M $182.8M $179.5M $174.8M
 
EBITDA $1.1B $1.4B $1.5B $1.8B $2.1B
EBIT $756M $914M $1B $1.3B $1.6B
 
Revenue (Reported) $7.6B $7.8B $8.4B $9.7B $10.4B
Operating Income (Reported) $745M $876M $1B $1.3B $1.6B
Operating Income (Adjusted) $756M $914M $1B $1.3B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2B $2.1B $2.3B $2.5B $2.6B
Revenue Growth (YoY) -14.56% 2.44% 11.24% 9.54% 2.26%
 
Cost of Revenues $1.5B $1.4B $1.7B $1.8B $1.8B
Gross Profit $505.4M $652M $652M $764M $797M
Gross Profit Margin 24.98% 31.45% 28.27% 30.25% 30.86%
 
R&D Expenses $38.3M $52M $60M $61M $51M
Selling, General & Admin $235.1M $264M $272M $296M $333M
Other Inc / (Exp) $5.2M $13M $14M $27M $3M
Operating Expenses $343.8M $388M $405M $456M $463M
Operating Income $161.6M $264M $247M $308M $334M
 
Net Interest Expenses $48.7M $42M $51M $55M $53M
EBT. Incl. Unusual Items $118.1M $235M $210M $280M $284M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.6M $42M $51M $63M $71M
Net Income to Company $86.5M $193M $159M $217M $213M
 
Minority Interest in Earnings $1M -$3M -$1M -$2M -$1M
Net Income to Common Excl Extra Items $87.5M $190M $158M $215M $212M
 
Basic EPS (Cont. Ops) $0.46 $1.02 $0.86 $1.20 $1.23
Diluted EPS (Cont. Ops) $0.46 $1.02 $0.86 $1.20 $1.23
Weighted Average Basic Share $189.3M $186.2M $181M $177.9M $171.1M
Weighted Average Diluted Share $189.8M $186.6M $181.9M $178.9M $172.1M
 
EBITDA $266.4M $386M $367M $480M $455M
EBIT $166.8M $277M $261M $335M $337M
 
Revenue (Reported) $2B $2.1B $2.3B $2.5B $2.6B
Operating Income (Reported) $161.6M $264M $247M $308M $334M
Operating Income (Adjusted) $166.8M $277M $261M $335M $337M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.6B $7.8B $8.4B $9.7B $10.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.4B $5.5B $5.8B $6.7B $7B
Gross Profit $2.1B $2.4B $2.5B $2.9B $3.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $162M $176M $209M $218M $206M
Selling, General & Admin $948M $1B $1B $1.1B $1.2B
Other Inc / (Exp) $11M $38M $29M $43M --
Operating Expenses $1.4B $1.5B $1.5B $1.7B $1.8B
Operating Income $745M $876M $1B $1.3B $1.6B
 
Net Interest Expenses $199M $177M $186M $218M $201M
EBT. Incl. Unusual Items $557M $737M $854M $1.1B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $145M $172M $213M $267M $343M
Net Income to Company $412M $565M $641M $825M $1.1B
 
Minority Interest in Earnings $2M -$7M -$8M -$10M -$11M
Net Income to Common Excl Extra Items $414M $558M $633M $815M $1.1B
 
Basic EPS (Cont. Ops) $2.17 $2.96 $3.45 $4.54 $6.04
Diluted EPS (Cont. Ops) $2.17 $2.96 $3.45 $4.52 $6.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.1B $1.4B $1.5B $1.8B $2.1B
EBIT $756M $914M $1B $1.3B $1.6B
 
Revenue (Reported) $7.6B $7.8B $8.4B $9.7B $10.4B
Operating Income (Reported) $745M $876M $1B $1.3B $1.6B
Operating Income (Adjusted) $756M $914M $1B $1.3B $1.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $7.8B $8.4B $9.7B $10.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.5B $5.8B $6.7B $7B --
Gross Profit $2.4B $2.5B $2.9B $3.4B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $176M $209M $218M $206M --
Selling, General & Admin $1B $1B $1.1B $1.2B --
Other Inc / (Exp) $38M $29M $43M -- --
Operating Expenses $1.5B $1.5B $1.7B $1.8B --
Operating Income $876M $1B $1.3B $1.6B --
 
Net Interest Expenses $177M $186M $218M $201M --
EBT. Incl. Unusual Items $737M $854M $1.1B $1.4B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $172M $213M $267M $343M --
Net Income to Company $565M $641M $825M $1.1B --
 
Minority Interest in Earnings -$7M -$8M -$10M -$11M --
Net Income to Common Excl Extra Items $558M $633M $815M $1.1B --
 
Basic EPS (Cont. Ops) $2.96 $3.45 $4.54 $6.04 --
Diluted EPS (Cont. Ops) $2.96 $3.45 $4.52 $6.03 --
Weighted Average Basic Share $750.9M $728.7M $715.3M $696.4M --
Weighted Average Diluted Share $752.4M $731.2M $718.1M $699.4M --
 
EBITDA $1.4B $1.5B $1.8B $2.1B --
EBIT $914M $1B $1.3B $1.6B --
 
Revenue (Reported) $7.8B $8.4B $9.7B $10.4B --
Operating Income (Reported) $876M $1B $1.3B $1.6B --
Operating Income (Adjusted) $914M $1B $1.3B $1.6B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $599M $473M $541M $620M $706M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $969M $1.1B $975M $1.2B $1.2B
Inventory $1.6B $1.7B $2B $2.3B $2.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $227M $193M $233M $267M $212M
Total Current Assets $3.9B $3.8B $4.3B $4.9B $4.9B
 
Property Plant And Equipment $1.6B $1.5B $1.4B $1.5B $1.4B
Long-Term Investments -- -- -- -- --
Goodwill $8.5B $8.6B $8.5B $8.8B $8.7B
Other Intangibles $3.9B $3.7B $3.4B $3.2B $2.9B
Other Long-Term Assets $619M $833M $850M $663M $668M
Total Assets $18.5B $18.5B $18.5B $19B $18.7B
 
Accounts Payable $909M $1B $1.3B $1.3B $1.3B
Accrued Expenses $985M $932M $843M $880M $874M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.2B $2.9B $3.5B $4.1B $3.8B
 
Long-Term Debt $3.8B $4.1B $3.8B $3.3B $3.5B
Capital Leases -- -- -- -- --
Total Liabilities $8.3B $8.2B $8.4B $8.5B $8.6B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$339M -$466M -$661M -$590M -$846M
Common Equity $10.1B $10.2B $10.1B $10.5B $10.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $30M $38M $45M $37M $42M
Total Equity $10.2B $10.2B $10.1B $10.5B $10.1B
 
Total Liabilities and Equity $18.5B $18.5B $18.5B $19B $18.7B
Cash and Short Terms $599M $473M $541M $620M $706M
Total Debt $4.2B $4.1B $4B $4.1B $4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $599M $473M $541M $620M $706M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $969M $1.1B $975M $1.2B $1.2B
Inventory $1.6B $1.7B $2B $2.3B $2.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $227M $193M $233M $267M $212M
Total Current Assets $3.9B $3.8B $4.3B $4.9B $4.9B
 
Property Plant And Equipment $1.6B $1.5B $1.4B $1.5B $1.4B
Long-Term Investments -- -- -- -- --
Goodwill $8.5B $8.6B $8.5B $8.8B $8.7B
Other Intangibles $3.9B $3.7B $3.4B $3.2B $2.9B
Other Long-Term Assets $619M $833M $850M $663M $668M
Total Assets $18.5B $18.5B $18.5B $19B $18.7B
 
Accounts Payable $909M $1B $1.3B $1.3B $1.3B
Accrued Expenses $985M $932M $843M $880M $874M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.2B $2.9B $3.5B $4.1B $3.8B
 
Long-Term Debt $3.8B $4.1B $3.8B $3.3B $3.5B
Capital Leases -- -- -- -- --
Total Liabilities $8.3B $8.2B $8.4B $8.5B $8.6B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$339M -$466M -$661M -$590M -$846M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $30M $38M $45M $37M $42M
Total Equity $10.2B $10.2B $10.1B $10.5B $10.1B
 
Total Liabilities and Equity $18.5B $18.5B $18.5B $19B $18.7B
Cash and Short Terms $599M $473M $541M $620M $706M
Total Debt $4.2B $4.1B $4B $4.1B $4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $412M $565M $641M $825M $1.1B
Depreciation & Amoritzation $385M $441M $426M $477M $459M
Stock-Based Compensation $20M $46M $41M $47M $66M
Change in Accounts Receivable $315M -$76M -$52M -$195M -$34M
Change in Inventories $181M -$41M -$368M -$58M -$117M
Cash From Operations $784M $1.1B $1B $1.2B $1.8B
 
Capital Expenditures $136M $130M $149M $186M $207M
Cash Acquisitions -$40M -$435M -$89M -$308M -$149M
Cash From Investing -$155M -$540M -$235M -$492M -$343M
 
Dividends Paid (Ex Special Dividend) -$93M -$92M -$111M -$123M -$140M
Special Dividend Paid
Long-Term Debt Issued $3.9B $5.4B $6.1B $5.6B $2.3B
Long-Term Debt Repaid -$4.1B -$5.6B -$6.1B -$5.5B -$2.3B
Repurchase of Common Stock -$207M -$300M -$473M -$409M -$1.1B
Other Financing Activities -$120M -$100M -$94M -$143M -$70M
Cash From Financing -$619M -$653M -$708M -$633M -$1.4B
 
Beginning Cash (CF) $604M $599M $473M $541M $620M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10M -$120M $95M $76M $120M
Ending Cash (CF) $599M $473M $541M $620M $715M
 
Levered Free Cash Flow $648M $943M $889M $1B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $86.5M $193M $159M $217M $213M
Depreciation & Amoritzation $99.6M $109M $106M $145M $118M
Stock-Based Compensation $2.4M $12M $11M $11M $22M
Change in Accounts Receivable $69.8M -$111M -$13M $19M $58M
Change in Inventories $173.2M -$9M $33M $143M -$2M
Cash From Operations $325.9M $314M $410M $686M $723M
 
Capital Expenditures $37.3M $52M $67M $77M $84M
Cash Acquisitions $300K -$30M -$20M -$81M -$153M
Cash From Investing -$35.1M -$65M -$86M -$156M -$237M
 
Dividends Paid (Ex Special Dividend) -$23.8M -$23M -$28M -$31M -$34M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $942M $1.1B $1.5B $1.2B $386M
Long-Term Debt Repaid -$959.9M -$1.1B -$1.6B -$1.2B -$388M
Repurchase of Common Stock -$101.7M -$100M -$73M -$157M -$123M
Other Financing Activities -$114.8M -$98M -$89M -$115M -$3M
Cash From Financing -$258.2M -$220M -$313M -$310M -$162M
 
Beginning Cash (CF) $559.3M $456M $514M $392M $410M
Foreign Exchange Rate Adjustment $7.3M -$12M $16M $8M -$19M
Additions / Reductions $32.6M $29M $11M $220M $324M
Ending Cash (CF) $599M $473M $541M $620M $715M
 
Levered Free Cash Flow $288.6M $262M $343M $609M $639M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $412M $565M $641M $825M $1.1B
Depreciation & Amoritzation $385M $441M $426M $477M $459M
Stock-Based Compensation $20M $46M $41M $47M $66M
Change in Accounts Receivable $315M -$76M -$52M -$195M -$34M
Change in Inventories $181M -$41M -$368M -$58M -$117M
Cash From Operations $784M $1.1B $1B $1.2B $1.8B
 
Capital Expenditures $136M $130M $149M $186M $207M
Cash Acquisitions -$40M -$435M -$89M -$308M -$149M
Cash From Investing -$155M -$540M -$235M -$492M -$343M
 
Dividends Paid (Ex Special Dividend) -$93M -$92M -$111M -$123M -$140M
Special Dividend Paid
Long-Term Debt Issued $3.9B $5.4B $6.1B $5.6B $2.3B
Long-Term Debt Repaid -$4.1B -$5.6B -$6.1B -$5.5B -$2.3B
Repurchase of Common Stock -$207M -$300M -$473M -$409M -$1.1B
Other Financing Activities -$120M -$100M -$94M -$143M -$70M
Cash From Financing -$619M -$653M -$708M -$633M -$1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10M -$120M $95M $76M $120M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $648M $943M $889M $1B $1.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $565M $641M $825M $1.1B --
Depreciation & Amoritzation $441M $426M $477M $459M --
Stock-Based Compensation $46M $41M $47M $66M --
Change in Accounts Receivable -$76M -$52M -$195M -$34M --
Change in Inventories -$41M -$368M -$58M -$117M --
Cash From Operations $1.1B $1B $1.2B $1.8B --
 
Capital Expenditures $130M $149M $186M $207M --
Cash Acquisitions -$435M -$89M -$308M -$149M --
Cash From Investing -$540M -$235M -$492M -$343M --
 
Dividends Paid (Ex Special Dividend) -$92M -$111M -$123M -$140M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.4B $6.1B $5.6B $2.3B --
Long-Term Debt Repaid -$5.6B -$6.1B -$5.5B -$2.3B --
Repurchase of Common Stock -$300M -$473M -$409M -$1.1B --
Other Financing Activities -$100M -$94M -$143M -$70M --
Cash From Financing -$653M -$708M -$633M -$1.4B --
 
Beginning Cash (CF) $2B $2B $1.7B $2.3B --
Foreign Exchange Rate Adjustment -$6M -$27M $3M -$25M --
Additions / Reductions -$120M $95M $76M $120M --
Ending Cash (CF) $1.9B $2B $1.8B $2.4B --
 
Levered Free Cash Flow $943M $889M $1B $1.6B --

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

GET BETTER TRADE IDEAS

Popular

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

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…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

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

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock