Financhill
Sell
43

WHR Quote, Financials, Valuation and Earnings

Last price:
$87.91
Seasonality move :
2.28%
Day range:
$89.31 - $91.68
52-week range:
$84.18 - $135.49
Dividend yield:
7.71%
P/E ratio:
12.80x
P/S ratio:
0.30x
P/B ratio:
1.87x
Volume:
974.9K
Avg. volume:
954.9K
1-year change:
-20.98%
Market cap:
$5B
Revenue:
$16.6B
EPS (TTM):
-$5.86
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $19.5B $22B $19.7B $19.5B $16.6B
Revenue Growth (YoY) -4.72% 13% -10.28% -1.36% -14.64%
 
Cost of Revenues $15.6B $17.6B $16.7B $16.3B $14B
Gross Profit $3.8B $4.4B $3.1B $3.2B $2.6B
Gross Profit Margin 19.75% 20.06% 15.58% 16.29% 15.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $2.1B $1.8B $2B $1.7B
Other Inc / (Exp) -$288M $67M -$2.3B -$122M -$724M
Operating Expenses $1.9B $2.1B $1.9B $2B $1.7B
Operating Income $1.9B $2.3B $1.2B $1.1B $866M
 
Net Interest Expenses $168M $16M $171M $422M $331M
EBT. Incl. Unusual Items $1.4B $2.3B -$1.2B $593M -$188M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $382M $518M $265M $77M $10M
Net Income to Company $1.1B $1.8B -$1.5B $488M -$305M
 
Minority Interest in Earnings $10M -$23M -$8M -$7M -$18M
Net Income to Common Excl Extra Items $1.1B $1.8B -$1.5B $481M -$323M
 
Basic EPS (Cont. Ops) $17.15 $28.73 -$27.18 $8.76 -$5.87
Diluted EPS (Cont. Ops) $16.98 $28.36 -$27.18 $8.72 -$5.87
Weighted Average Basic Share $62.7M $62.1M $55.9M $55M $55.1M
Weighted Average Diluted Share $63.3M $62.9M $55.9M $55.2M $55.1M
 
EBITDA $2.2B $3B -$562M $1.4B $503M
EBIT $1.6B $2.5B -$1B $1B $170M
 
Revenue (Reported) $19.5B $22B $19.7B $19.5B $16.6B
Operating Income (Reported) $1.9B $2.3B $1.2B $1.1B $866M
Operating Income (Adjusted) $1.6B $2.5B -$1B $1B $170M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.8B $5.8B $4.9B $5.1B $4.1B
Revenue Growth (YoY) 7.73% 0.29% -15.34% 3.35% -18.71%
 
Cost of Revenues $4.4B $4.8B $4.3B $4.3B $3.5B
Gross Profit $1.4B $1.1B $645M $792M $671M
Gross Profit Margin 23.56% 18.26% 13.1% 15.57% 16.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $523M $555M $537M $557M $418M
Other Inc / (Exp) -$109M -$3M -$1.5B $178M -$383M
Operating Expenses $539M $565M $548M $558M $425M
Operating Income $827M $497M $97M $234M $246M
 
Net Interest Expenses $64M $21M $90M $86M $83M
EBT. Incl. Unusual Items $654M $473M -$1.5B $326M -$219M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $151M $165M $69M -$191M $95M
Net Income to Company $503M $300M -$1.6B $492M -$390M
 
Minority Interest in Earnings -$4M -$2M -- -$1M -$2M
Net Income to Common Excl Extra Items $499M $298M -$1.6B $491M -$392M
 
Basic EPS (Cont. Ops) $7.90 $4.96 -$29.35 $8.91 -$7.10
Diluted EPS (Cont. Ops) $7.77 $4.90 -$29.35 $8.90 -$7.10
Weighted Average Basic Share $63M $60.3M $54.7M $55.3M $55.4M
Weighted Average Diluted Share $63.9M $62M $54.7M $56.1M $55.4M
 
EBITDA $855M $630M -$1.3B $511M -$52M
EBIT $701M $514M -$1.5B $412M -$136M
 
Revenue (Reported) $5.8B $5.8B $4.9B $5.1B $4.1B
Operating Income (Reported) $827M $497M $97M $234M $246M
Operating Income (Adjusted) $701M $514M -$1.5B $412M -$136M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $19.5B $22B $19.7B $19.5B $16.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.6B $17.6B $16.7B $16.3B $14B
Gross Profit $3.8B $4.4B $3.1B $3.2B $2.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $2.1B $1.8B $2B $1.7B
Other Inc / (Exp) -$288M $67M -$2.3B -$122M -$724M
Operating Expenses $1.9B $2.1B $1.9B $2B $1.7B
Operating Income $1.9B $2.3B $1.2B $1.1B $866M
 
Net Interest Expenses $168M $15M $171M $422M $330M
EBT. Incl. Unusual Items $1.4B $2.3B -$1.2B $593M -$187M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $382M $518M $265M $77M $10M
Net Income to Company $1.1B $1.8B -$1.5B $488M -$305M
 
Minority Interest in Earnings $10M -$23M -$8M -$8M -$19M
Net Income to Common Excl Extra Items $1.1B $1.8B -$1.5B $480M -$323M
 
Basic EPS (Cont. Ops) $17.10 $28.62 -$27.99 $8.73 -$5.85
Diluted EPS (Cont. Ops) $16.88 $28.37 -$28.04 $8.71 -$5.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.2B $3B -$562M $1.4B $511M
EBIT $1.6B $2.5B -$1B $1B $178M
 
Revenue (Reported) $19.5B $22B $19.7B $19.5B $16.6B
Operating Income (Reported) $1.9B $2.3B $1.2B $1.1B $866M
Operating Income (Adjusted) $1.6B $2.5B -$1B $1B $178M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $22B $19.7B $19.5B $16.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17.6B $16.7B $16.3B $14B --
Gross Profit $4.4B $3.1B $3.2B $2.6B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1B $1.8B $2B $1.7B --
Other Inc / (Exp) $67M -$2.3B -$122M -$724M --
Operating Expenses $2.1B $1.9B $2B $1.7B --
Operating Income $2.3B $1.2B $1.1B $866M --
 
Net Interest Expenses $49M $171M $422M $330M --
EBT. Incl. Unusual Items $2.3B -$1.2B $593M -$187M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $518M $265M $77M $10M --
Net Income to Company $1.8B -$1.5B $488M -$305M --
 
Minority Interest in Earnings -$23M -$8M -$8M -$19M --
Net Income to Common Excl Extra Items $1.8B -$1.5B $480M -$323M --
 
Basic EPS (Cont. Ops) $28.62 -$27.99 $8.73 -$5.85 --
Diluted EPS (Cont. Ops) $28.37 -$28.04 $8.71 -$5.86 --
Weighted Average Basic Share $248.4M $223.7M $220.1M $220.4M --
Weighted Average Diluted Share $251.8M $224.4M $221.4M $220.5M --
 
EBITDA $3B -$562M $1.4B $511M --
EBIT $2.5B -$1B $1B $178M --
 
Revenue (Reported) $22B $19.7B $19.5B $16.6B --
Operating Income (Reported) $2.3B $1.2B $1.1B $866M --
Operating Income (Adjusted) $2.5B -$1B $1B $178M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.9B $3B $2B $1.6B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.1B $3.1B $1.6B $1.5B $1.3B
Inventory $2.3B $2.7B $2.1B $2.2B $2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $795M $834M $653M $717M $612M
Total Current Assets $9.1B $9.7B $6.4B $6.2B $5.2B
 
Property Plant And Equipment $4.2B $3.8B $2.8B $3B $3.1B
Long-Term Investments -- -- -- -- --
Goodwill $2.5B $2.5B $3.3B $3.3B $3.3B
Other Intangibles $2.2B $2B $3.2B $3.1B $2.7B
Other Long-Term Assets $240M $453M $396M $379M $474M
Total Assets $20.4B $20.3B $17.1B $17.3B $16.3B
 
Accounts Payable $4.8B $5.4B $3.4B $3.6B $3.5B
Accrued Expenses $1.5B $1.5B $1.1B $1.1B $1.1B
Current Portion Of Long-Term Debt $298M $298M $248M $800M $1.9B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.1B $750M $1B $1.2B $560M
Total Current Liabilities $8.3B $8.5B $5.9B $6.9B $7.3B
 
Long-Term Debt $5.1B $4.9B $7.4B $6.4B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $15.6B $15.3B $14.6B $14.8B $13.4B
 
Common Stock $113M $114M $114M $114M $64M
Other Common Equity Adj -$2.8B -$2.4B -$2.1B -$2.2B -$1.5B
Common Equity $3.9B $4.8B $2.3B $2.4B $2.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $910M $167M $170M $175M $250M
Total Equity $4.8B $5B $2.5B $2.5B $2.9B
 
Total Liabilities and Equity $20.4B $20.3B $17.1B $17.3B $16.3B
Cash and Short Terms $2.9B $3B $2B $1.6B $1.3B
Total Debt $5.4B $5.2B $7.6B $7.2B $6.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.9B $3B $2B $1.6B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.1B $3.1B $1.6B $1.5B $1.3B
Inventory $2.3B $2.7B $2.1B $2.2B $2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $795M $834M $653M $717M $612M
Total Current Assets $9.1B $9.7B $6.4B $6.2B $5.2B
 
Property Plant And Equipment $4.2B $3.8B $2.8B $3B $3.1B
Long-Term Investments -- -- -- -- --
Goodwill $2.5B $2.5B $3.3B $3.3B $3.3B
Other Intangibles $2.2B $2B $3.2B $3.1B $2.7B
Other Long-Term Assets $240M $453M $396M $379M $474M
Total Assets $20.4B $20.3B $17.1B $17.3B $16.3B
 
Accounts Payable $4.8B $5.4B $3.4B $3.6B $3.5B
Accrued Expenses $1.5B $1.5B $1.1B $1.1B $1.1B
Current Portion Of Long-Term Debt $298M $298M $248M $800M $1.9B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.1B $750M $1B $1.2B $560M
Total Current Liabilities $8.3B $8.5B $5.9B $6.9B $7.3B
 
Long-Term Debt $5.1B $4.9B $7.4B $6.4B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $15.6B $15.3B $14.6B $14.8B $13.4B
 
Common Stock $113M $114M $114M $114M $64M
Other Common Equity Adj -$2.8B -$2.4B -$2.1B -$2.2B -$1.5B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $910M $167M $170M $175M $250M
Total Equity $4.8B $5B $2.5B $2.5B $2.9B
 
Total Liabilities and Equity $20.4B $20.3B $17.1B $17.3B $16.3B
Cash and Short Terms $2.9B $3B $2B $1.6B $1.3B
Total Debt $5.4B $5.2B $7.6B $7.2B $6.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1B $1.8B -$1.5B $488M -$305M
Depreciation & Amoritzation $568M $494M $475M $361M $333M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$940M -$232M $854M $159M -$14M
Change in Inventories $249M -$648M -$49M -$123M $172M
Cash From Operations $1.5B $2.2B $1.4B $915M $835M
 
Capital Expenditures $410M $525M $570M $549M $451M
Cash Acquisitions -- -$439M -$3.1B -$14M -$245M
Cash From Investing -$237M -$660M -$3.6B -$553M -$602M
 
Dividends Paid (Ex Special Dividend) -$311M -$338M -$390M -$384M -$384M
Special Dividend Paid
Long-Term Debt Issued $1B $300M $2.8B $304M $300M
Long-Term Debt Repaid -$569M -$300M -$300M -$750M -$801M
Repurchase of Common Stock -$121M -$1B -$903M -- -$50M
Other Financing Activities $1M -$35M -- -- $448M
Cash From Financing -$253M -$1.3B $1.2B -$792M -$476M
 
Beginning Cash (CF) $2B $2.9B $3B $2B $1.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1B $177M -$972M -$430M -$243M
Ending Cash (CF) $2.9B $3B $2B $1.6B $1.3B
 
Levered Free Cash Flow $1.1B $1.7B $820M $366M $384M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $503M $300M -$1.6B $492M -$390M
Depreciation & Amoritzation $154M $116M $131M $99M $84M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$277M $57M $344M $518M $261M
Change in Inventories $81M $137M $310M $159M $190M
Cash From Operations $1.1B $882M $1.1B $1.2B $1.1B
 
Capital Expenditures $159M $219M $236M $211M $136M
Cash Acquisitions -- -- -$3B -- --
Cash From Investing -$13M -$214M -$3.2B -$210M -$136M
 
Dividends Paid (Ex Special Dividend) -$79M -$85M -$95M -$94M -$97M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2M -- $2.5B -- --
Long-Term Debt Repaid -$1M -- -- -$500M --
Repurchase of Common Stock -- -$400M -- -- --
Other Financing Activities -- $4M -- $1M $1M
Cash From Financing -$1.8B -$483M $2.4B -$589M -$698M
 
Beginning Cash (CF) $3.5B $2.9B $1.8B $1.1B $1.1B
Foreign Exchange Rate Adjustment $97M -$16M $12M $17M -$81M
Additions / Reductions -$704M $185M $246M $438M $272M
Ending Cash (CF) $2.9B $3B $2B $1.6B $1.3B
 
Levered Free Cash Flow $934M $663M $844M $1B $970M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1B $1.8B -$1.5B $488M -$305M
Depreciation & Amoritzation $568M $494M $475M $361M $333M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$940M -$232M $854M $159M -$14M
Change in Inventories $249M -$648M -$49M -$123M $172M
Cash From Operations $1.5B $2.2B $1.4B $915M $835M
 
Capital Expenditures $410M $525M $570M $549M $451M
Cash Acquisitions -- -$439M -$3.1B -$14M -$245M
Cash From Investing -$237M -$660M -$3.6B -$553M -$602M
 
Dividends Paid (Ex Special Dividend) -$311M -$338M -$390M -$384M -$384M
Special Dividend Paid
Long-Term Debt Issued $1B -- $2.8B $304M $300M
Long-Term Debt Repaid -$569M -- -$300M -$750M -$801M
Repurchase of Common Stock -$121M -$1B -$903M -- -$50M
Other Financing Activities -- -$35M -- -- $448M
Cash From Financing -$253M -$1.3B $1.2B -$792M -$476M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1B $177M -$972M -$430M -$243M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B $1.7B $820M $366M $384M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.8B -$1.5B $488M -$305M --
Depreciation & Amoritzation $494M $475M $361M $333M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$232M $854M $159M -$14M --
Change in Inventories -$648M -$49M -$123M $172M --
Cash From Operations $2.2B $1.4B $915M $835M --
 
Capital Expenditures $525M $570M $549M $451M --
Cash Acquisitions -$439M -$3.1B -$14M -$245M --
Cash From Investing -$660M -$3.6B -$553M -$602M --
 
Dividends Paid (Ex Special Dividend) -$338M -$390M -$384M -$384M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $300M $2.8B $304M $300M --
Long-Term Debt Repaid -$300M -$300M -$750M -$801M --
Repurchase of Common Stock -$1B -$903M -- -$50M --
Other Financing Activities -$35M -- -- $448M --
Cash From Financing -$1.3B $1.2B -$792M -$476M --
 
Beginning Cash (CF) $11.5B $8.6B $5.7B $5.1B --
Foreign Exchange Rate Adjustment -$67M -$20M $45M -$149M --
Additions / Reductions $177M -$972M -$430M -$243M --
Ending Cash (CF) $11.7B $7.5B $5.4B $4.8B --
 
Levered Free Cash Flow $1.7B $820M $366M $384M --

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

GET BETTER TRADE IDEAS

Popular

Is LUV Stock a Buy, Sell or Hold?
Is LUV Stock a Buy, Sell or Hold?

Southwest Airlines (NYSE:LUV) is one of America’s major air transportation…

Should I Buy Alcoa Stock?
Should I Buy Alcoa Stock?

Alcoa (AA) finds itself in an interesting position in early…

Where Will Nu Holdings Stock Be in 2030?
Where Will Nu Holdings Stock Be in 2030?

Despite fast growth, high profitability and an extraordinary runway ahead,…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
44
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Sell
43
MNPR alert for Apr 3

Monopar Therapeutics [MNPR] is down 7.6% over the past day.

Buy
75
BKTI alert for Apr 3

BK Technologies [BKTI] is down 9.92% over the past day.

Sell
34
SWTX alert for Apr 3

SpringWorks Therapeutics [SWTX] is down 6.19% over the past day.

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

Show me the best stock