Financhill
Buy
70

WAB Quote, Financials, Valuation and Earnings

Last price:
$173.44
Seasonality move :
8.57%
Day range:
$180.98 - $186.54
52-week range:
$143.22 - $210.88
Dividend yield:
0.46%
P/E ratio:
30.83x
P/S ratio:
3.13x
P/B ratio:
3.15x
Volume:
727.1K
Avg. volume:
1.2M
1-year change:
27.4%
Market cap:
$31.8B
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 The Bad News Priced Into Nike Stock Now?
Is The Bad News Priced Into Nike Stock Now?

Despite its dominance in the athletic shoe and apparel industry,…

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…

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 10.04% over the past day.

Buy
75
BKTI alert for Apr 3

BK Technologies [BKTI] is down 7.68% over the past day.

Sell
34
SWTX alert for Apr 3

SpringWorks Therapeutics [SWTX] is down 7.29% over the past day.

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

Show me the best stock