Financhill
Buy
59

WMB Quote, Financials, Valuation and Earnings

Last price:
$59.00
Seasonality move :
0.99%
Day range:
$58.39 - $59.71
52-week range:
$37.69 - $61.67
Dividend yield:
3.23%
P/E ratio:
32.75x
P/S ratio:
6.94x
P/B ratio:
5.86x
Volume:
5.9M
Avg. volume:
7.9M
1-year change:
49.63%
Market cap:
$72.7B
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 Netflix a Must-own Stock?
Is Netflix a Must-own Stock?

The early months of 2025 have been very hard on…

Why Did Bill Ackman Buy Uber Stock?
Why Did Bill Ackman Buy Uber Stock?

In February, Pershing Square manager Bill Ackman revealed that his…

Should You Buy Alibaba Stock Despite the Risks?
Should You Buy Alibaba Stock Despite the Risks?

Markets rebounded slightly after U.S. President Donald Trump announced a…

Stock Ideas

Buy
61
Is AAPL Stock a Buy?

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

Buy
58
Is MSFT Stock a Buy?

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

Buy
59
Is NVDA Stock a Buy?

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

Alerts

Sell
48
APPF alert for Apr 26

AppFolio [APPF] is down 18.16% over the past day.

Sell
15
KNSL alert for Apr 26

Kinsale Capital Group [KNSL] is down 16.33% over the past day.

Sell
44
BNTX alert for Apr 26

BioNTech SE [BNTX] is down 15.39% over the past day.

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

Show me the best stock