WSO-BWSO-BNYSE

Revenue (LTM)

$7.2B

-5.0% YoY

Net Income (LTM)

$497M

-7.3% YoY

Free Cash Flow

$536M

Revenue CAGR (5Y)

+7.4%

—Marginsstable

FCF$0.5B

Profitable

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Revenue	6,280	7,274↑15.8%	7,284↑0.1%	7,618↑4.6%	7,239↓5.0%
Gross Profit	1,668	2,030↑21.8%	1,992↓1.9%	2,045↑2.6%	2,030↓0.7%
Operating Income	629	832↑32.3%	795↓4.4%	782↓1.6%	693↓11.4%
Net Income	419	601↑43.5%	536↓10.8%	536↓0.0%	497↓7.3%
EBITDA	657	841↑28.0%	804↓4.4%	792↓1.4%	781↓1.3%
EPS Diluted	10.78	15.41↑42.9%	13.67↓11.3%	13.30↓2.7%	12.25↓7.9%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Cash & Equivalents	118	148↑24.7%	210↑42.4%	526↑150.5%	433↓17.7%
Total Current Assets	1,961	2,299↑17.2%	2,392↑4.1%	3,080↑28.8%	2,955↓4.1%
Total Assets	3,086	3,488↑13.0%	3,729↑6.9%	4,532↑21.5%	4,456↓1.7%
Total Current Liabilities	727	907↑24.7%	712↓21.5%	984↑38.2%	718↓27.1%
Total Liabilities	1,088	1,240↑13.9%	1,113↓10.2%	1,468↑31.9%	1,234↓16.0%
Total Equity	1,665	1,889↑13.5%	2,230↑18.0%	2,657↑19.2%	2,781↑4.7%
Total Debt	454	391↓14.0%	505↑29.3%	447↓11.4%	479↑7.0%
Net Debt	336	243↓27.7%	295↑21.4%	-79↓126.7%	46↑157.7%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Operating Cash Flow	350	572↑63.6%	562↓1.8%	773↑37.6%	570↓26.3%
Capital Expenditure	-25	-36↓40.0%	-35↑0.5%	-30↑15.2%	-34↓13.3%
Free Cash Flow	324	536↑65.5%	526↓1.8%	743↑41.1%	536↓27.9%
Stock-Based Comp	25	29↑13.6%	30↑4.1%	35↑16.7%	0
Net Change in Cash	-28	29↑205.2%	63↑114.1%	316↑405.0%	-93↓129.4%

Values in millions except EPS · Ratios shown as percentages · Click any metric to drill down

Explore More

Filter and sort all 500 stocks

Today's biggest gainers and losers

Visual sector performance