Financhill
Buy
62

WF Quote, Financials, Valuation and Earnings

Last price:
$54.75
Seasonality move :
3.17%
Day range:
$50.01 - $54.66
52-week range:
$29.44 - $57.97
Dividend yield:
4.85%
P/E ratio:
6.77x
P/S ratio:
1.45x
P/B ratio:
0.58x
Volume:
150.9K
Avg. volume:
76.9K
1-year change:
65.25%
Market cap:
$13.2B
Revenue:
$9.3B
EPS (TTM):
$7.95
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.5B $8.4B $8.9B $9B $9.3B
Revenue Growth (YoY) -1.95% 28.7% 5.9% 1.7% 2.49%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.1B $3.4B $3.3B $3.2B $3.1B
Other Inc / (Exp) $353.4M $527M $283.3M $521.1M $1.5B
Operating Expenses $3.5B $3.9B $3.7B $3.6B $3.4B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.7B $3.2B $3.5B $2.7B $3.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $409.9M $807.9M $915.7M $681.5M $770.9M
Net Income to Company $1.3B $2.4B $2.6B $2B $2.3B
 
Minority Interest in Earnings -$175.4M -$191.7M -$141.6M -$92.3M -$62.7M
Net Income to Common Excl Extra Items $1.1B $2.2B $2.5B $1.9B $2.3B
 
Basic EPS (Cont. Ops) $4.41 $8.96 $9.91 $7.42 $8.69
Diluted EPS (Cont. Ops) $4.41 $8.96 $9.91 $7.42 $8.69
Weighted Average Basic Share $240.7M $241.3M $242.7M $245M $247M
Weighted Average Diluted Share $240.7M $241.3M $242.7M $245M $247M
 
EBITDA -- -- -- -- --
EBIT $4.7B $5.8B $8.2B $11.8B $12.7B
 
Revenue (Reported) $6.5B $8.4B $8.9B $9B $9.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $4.7B $5.8B $8.2B $11.8B $12.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2B $2.3B $2.3B $2.3B $2.2B
Revenue Growth (YoY) 21.89% 11.39% 3.1% -1.48% -5.16%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $756.1M $753.7M $761.5M $727.9M $853.7M
Other Inc / (Exp) $168M $142.7M $270.8M $464.2M $183.5M
Operating Expenses $879.2M $867.2M $865.7M $827.2M $952.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $845.2M $966.6M $997.9M $859.8M $594.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $200M $242.8M $254.3M $229.3M $144.5M
Net Income to Company $645.1M $723.9M $743.6M $630.5M $450.2M
 
Minority Interest in Earnings -$46.5M -$27.6M -$25.9M -$11.2M -$26M
Net Income to Common Excl Extra Items $598.7M $696.3M $717.7M $619.3M $424.2M
 
Basic EPS (Cont. Ops) $2.43 $2.81 $2.86 $2.38 $1.61
Diluted EPS (Cont. Ops) $2.43 $2.81 $2.86 $2.38 $1.61
Weighted Average Basic Share $240.8M $242.6M $242.6M $248.9M $246.4M
Weighted Average Diluted Share $240.8M $242.6M $242.6M $248.9M $246.4M
 
EBITDA -- -- -- -- --
EBIT $1.5B $1.8B $3.1B $3.3B $2.7B
 
Revenue (Reported) $2B $2.3B $2.3B $2.3B $2.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.5B $1.8B $3.1B $3.3B $2.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6.9B $8.6B $8.9B $9B $9.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.2B $3.4B $3.3B $3.2B $3.2B
Other Inc / (Exp) $69.5M $501.8M $434.3M $721.1M $1.2B
Operating Expenses $3.6B $3.9B $3.7B $3.6B $3.6B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.9B $3.4B $3.6B $2.6B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $445.9M $852.9M $928.4M $660.4M $688.3M
Net Income to Company $1.5B $2.5B $2.6B $1.9B $2.1B
 
Minority Interest in Earnings -$188.2M -$173.1M -$139.6M -$77.8M -$77.2M
Net Income to Common Excl Extra Items $1.3B $2.3B $2.5B $1.8B $2.1B
 
Basic EPS (Cont. Ops) $5.05 $9.38 $10.01 $6.98 $7.95
Diluted EPS (Cont. Ops) $5.05 $9.38 $10.01 $6.98 $7.95
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $4.6B $6B $9.5B $12B $12.1B
 
Revenue (Reported) $6.9B $8.6B $8.9B $9B $9.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $4.6B $6B $9.5B $12B $12.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2B $2.3B $2.3B $2.3B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $756.1M $753.7M $761.5M $727.9M $853.7M
Other Inc / (Exp) $168M $142.7M $270.8M $464.2M $183.5M
Operating Expenses $879.2M $867.2M $865.7M $827.2M $952.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $845.2M $966.6M $997.9M $859.8M $594.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $200M $242.8M $254.3M $229.3M $144.5M
Net Income to Company $645.1M $723.9M $743.6M $630.5M $450.2M
 
Minority Interest in Earnings -$46.5M -$27.6M -$25.9M -$11.2M -$26M
Net Income to Common Excl Extra Items $598.7M $696.3M $717.7M $619.3M $424.2M
 
Basic EPS (Cont. Ops) $2.43 $2.81 $2.86 $2.38 $1.61
Diluted EPS (Cont. Ops) $2.43 $2.81 $2.86 $2.38 $1.61
Weighted Average Basic Share $240.8M $242.6M $242.6M $248.9M $246.4M
Weighted Average Diluted Share $240.8M $242.6M $242.6M $248.9M $246.4M
 
EBITDA -- -- -- -- --
EBIT $1.5B $1.8B $3.1B $3.3B $2.7B
 
Revenue (Reported) $2B $2.3B $2.3B $2.3B $2.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.5B $1.8B $3.1B $3.3B $2.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $9.2B $17.3B $27.1B $23.7B $18.5B
Short Term Investments $27.5B $32.9B $26.2B $29.4B $29.7B
Accounts Receivable, Net $3.5B $5.8B $4.3B $7B $4.4B
Inventory -- -- -- -- --
Prepaid Expenses $182.6M $210.7M $306.6M $341.6M $376.5M
Other Current Assets -- -- -- -- --
Total Current Assets $56.6B $71.5B $69.2B $69.5B $65.4B
 
Property Plant And Equipment $4B $4.2B $4.5B $5B $5B
Long-Term Investments $59.3B $60B $66.1B $66.8B $61.6B
Goodwill $306.5M $290.2M $314.8M $345.4M $327.8M
Other Intangibles $1.3B $1.1B $992.5M $1B $942.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $366B $375.6B $380.5B $386.5B $357B
 
Accounts Payable $3.7B $5.9B $4.8B $7.9B $4.9B
Accrued Expenses $1.9B $1.7B $2.5B $3.4B $3.2B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $7.2B $9.6B $10.5B $13B $10B
 
Long-Term Debt $53.1B $57.6B $56B $58B $55.4B
Capital Leases -- -- -- -- --
Total Liabilities $341.4B $351.4B $355.5B $360.5B $332.6B
 
Common Stock $3.3B $3.1B $2.9B $3B $2.6B
Other Common Equity Adj -- -- -- -- --
Common Equity $21.1B $21.7B $22.8B $24.6B $23.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.4B $2.5B $2.3B $1.3B $1.2B
Total Equity $24.5B $24.2B $25B $25.9B $24.4B
 
Total Liabilities and Equity $366B $375.6B $380.5B $386.5B $357B
Cash and Short Terms $36.7B $50.2B $53.3B $53.1B $48.3B
Total Debt $53.1B $57.6B $56B $58B $55.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $9.8B $10.8B $23.9B $23.6B $17.4B
Short Term Investments $27.2B $33.4B $26B $26.6B $29.2B
Accounts Receivable, Net $8.5B $6.5B $8.4B $8.4B $10.7B
Inventory -- -- -- -- --
Prepaid Expenses $261.3M $337.7M $349.2M $346.5M $416.9M
Other Current Assets -- -- -- -- --
Total Current Assets $54.7B $63.4B $66.6B $66.2B $73.1B
 
Property Plant And Equipment $3.9B $4.3B $4.4B $4.9B $4.9B
Long-Term Investments $55.3B $62.9B $65.1B $62.9B $60.3B
Goodwill $297.4M $287.5M $348.1M $333.3M --
Other Intangibles $1.2B $1.1B $999.8M $1B $1.3B
Other Long-Term Assets -- -- -- -- --
Total Assets $367B $384.7B $368.6B $373.5B $362.2B
 
Accounts Payable $8.6B $7.5B $9.1B $9.4B $11.6B
Accrued Expenses $1.5B $1.6B $2.7B $3.2B $3.1B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $12B $11.5B $14.2B $14.3B $16.9B
 
Long-Term Debt $52.1B $59.5B $55.8B $55.9B $54B
Capital Leases -- -- -- -- --
Total Liabilities $343B $360.5B $343.5B $348.4B $338.1B
 
Common Stock $3.2B $3B $2.8B $2.8B $2.6B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.2B $2.5B $2.3B $1.3B $1.2B
Total Equity $24B $24.2B $25.1B $25.1B $24.2B
 
Total Liabilities and Equity $367B $384.7B $368.6B $373.5B $362.2B
Cash and Short Terms $37B $44.2B $49.9B $50.3B $46.7B
Total Debt $52.1B $59.5B $55.8B $55.9B $54B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.3B $2.4B $2.6B $2B $2.3B
Depreciation & Amoritzation $451.7M $691.8M $722.1M $760M $853.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$209.5M $3.3B $14.5B $1.2B -$4.5B
 
Capital Expenditures $222.8M $225.5M $270.1M $300.9M $302.1M
Cash Acquisitions -$264M -$1.4M -$563.2M -$635M -$493.2M
Cash From Investing -$1.2B -$9.3B -$5.4B -$1.7B -$25.1M
 
Dividends Paid (Ex Special Dividend) -$426.4M -$321.8M -$508.9M -$748.7M -$644M
Special Dividend Paid
Long-Term Debt Issued $21.2B $31.3B $20.4B $25.6B $30.1B
Long-Term Debt Repaid -$18.9B -$22.7B -$18.7B -$26.4B -$28.4B
Repurchase of Common Stock -- -$3.3M -- -$121M -$100.2M
Other Financing Activities $109.6M -$408.8M $284M -$528.6M -$65.1M
Cash From Financing $2B $7.9B $1.5B -$2.2B $913.1M
 
Beginning Cash (CF) $15B $15.2B $16B $26.2B $22.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $558.7M $1.9B $10.5B -$2.7B -$3.6B
Ending Cash (CF) $14.6B $18B $26.6B $23.4B $20B
 
Levered Free Cash Flow -$432.3M $3.1B $14.2B $940.3M -$4.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $645.1M $723.9M $743.6M $630.5M $450.2M
Depreciation & Amoritzation $124.7M $181.6M $193.2M $207.4M $212.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1B $8.3B -$2.7B -$165.9M -$282M
 
Capital Expenditures $48.9M $43.7M $46.5M $58.3M $53.2M
Cash Acquisitions -- -- -$228M -$110.6M -$106.6M
Cash From Investing -$877.3M -$2.5B $308.1M $1.9B $269.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.1B $6.3B $5.8B $6.1B $4B
Long-Term Debt Repaid -$5.5B -$4.4B -$6.1B -$7.2B -$4.8B
Repurchase of Common Stock -- -- -- -$102.7M -$14.2M
Other Financing Activities -$50.5M $220.2M $45.1M $233.4M -$305.3M
Cash From Financing $549.6M $2.1B -$264.6M -$923.7M -$1.2B
 
Beginning Cash (CF) $9B $17.1B $26.9B $23B $18.8B
Foreign Exchange Rate Adjustment $358.3M $218.8M $128.9M $265.4M $25.6M
Additions / Reductions $681M $7.9B -$2.7B $770M -$1.2B
Ending Cash (CF) $10B $25.2B $24.3B $24B $17.6B
 
Levered Free Cash Flow $959.8M $8.3B -$2.8B -$224.2M -$335.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.5B $2.5B $2.6B $1.9B $2.1B
Depreciation & Amoritzation $460.2M $748.7M $733.7M $774.2M $858.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $10.6B $3.5B $3.8B -$4.6B
 
Capital Expenditures $223M $220.3M $273M $312.6M $297M
Cash Acquisitions -- -$1.4M -$791.1M -$517.6M -$489.2M
Cash From Investing -$1.9B -$10.9B -$2.7B -$173.5M -$1.6B
 
Dividends Paid (Ex Special Dividend) -$426.4M -$321.8M -$508.9M -$748.7M -$644M
Special Dividend Paid
Long-Term Debt Issued $18.3B $31.5B $20B $25.9B $27.9B
Long-Term Debt Repaid -$18.7B -$21.5B -$20.4B -$27.5B -$26B
Repurchase of Common Stock -- -- -- -$223.8M -$11.7M
Other Financing Activities -$237.5M -$138.1M $108.9M -$340.3M -$603.8M
Cash From Financing -$1.1B $9.5B -$855.4M -$2.8B $672.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.4B $9.2B -$44.3M $765.3M -$5.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.4B $10.4B $3.2B $3.5B -$4.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $645.1M $723.9M $743.6M $630.5M $450.2M
Depreciation & Amoritzation $124.7M $181.6M $193.2M $207.4M $212.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1B $8.3B -$2.7B -$165.9M -$282M
 
Capital Expenditures $48.9M $43.7M $46.5M $58.3M $53.2M
Cash Acquisitions -- -- -$228M -$110.6M -$106.6M
Cash From Investing -$877.3M -$2.5B $308.1M $1.9B $269.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.1B $6.3B $5.8B $6.1B $4B
Long-Term Debt Repaid -$5.5B -$4.4B -$6.1B -$7.2B -$4.8B
Repurchase of Common Stock -- -- -- -$102.7M -$14.2M
Other Financing Activities -$50.5M $220.2M $45.1M $233.4M -$305.3M
Cash From Financing $549.6M $2.1B -$264.6M -$923.7M -$1.2B
 
Beginning Cash (CF) $9B $17.1B $26.9B $23B $18.8B
Foreign Exchange Rate Adjustment $358.3M $218.8M $128.9M $265.4M $25.6M
Additions / Reductions $681M $7.9B -$2.7B $770M -$1.2B
Ending Cash (CF) $10B $25.2B $24.3B $24B $17.6B
 
Levered Free Cash Flow $959.8M $8.3B -$2.8B -$224.2M -$335.2M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 1.15% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.98% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 8.75% over the past day.

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

Show me the best stock