
Werner Enterprises (WERN) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
712.1M
Gross Profit
69.6M
9.77%
Operating Income
-5.8M
-0.82%
Net Income
-10.2M
-1.44%
EPS (Diluted)
$-0.16
Balance Sheet Metrics
Total Assets
3.0B
Total Liabilities
1.5B
Shareholders Equity
1.5B
Debt to Equity
1.03
Cash Flow Metrics
Operating Cash Flow
32.3M
Free Cash Flow
5.9M
Revenue & Profitability Trend
Werner Enterprises Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 3.0B | 3.3B | 3.3B | 2.7B | 2.4B |
Cost of Goods Sold | 2.7B | 2.9B | 2.8B | 2.3B | 1.9B |
Gross Profit | 338.6M | 423.7M | 521.6M | 477.9M | 460.9M |
Gross Margin % | 11.2% | 12.9% | 15.9% | 17.5% | 19.4% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 162.6M | 157.0M | 163.2M | 112.1M | 124.3M |
Other Operating Expenses | 12.7M | -12.4M | -62.6M | -39.4M | 13.4M |
Total Operating Expenses | 175.3M | 144.6M | 100.6M | 72.7M | 137.7M |
Operating Income | 66.1M | 176.4M | 323.1M | 309.1M | 227.4M |
Operating Margin % | 2.2% | 5.4% | 9.8% | 11.3% | 9.6% |
Non-Operating Items | |||||
Interest Income | 6.9M | 6.7M | 1.7M | 1.2M | 1.6M |
Interest Expense | 39.2M | 33.5M | 11.8M | 4.4M | 4.2M |
Other Non-Operating Income | 8.6M | -1.8M | 11.8M | 40.1M | -163.0K |
Pre-tax Income | 42.5M | 147.8M | 324.8M | 346.0M | 224.7M |
Income Tax | 8.9M | 35.5M | 79.2M | 84.5M | 55.6M |
Effective Tax Rate % | 21.0% | 24.0% | 24.4% | 24.4% | 24.8% |
Net Income | 33.6M | 112.3M | 245.6M | 261.5M | 169.1M |
Net Margin % | 1.1% | 3.4% | 7.5% | 9.6% | 7.1% |
Key Metrics | |||||
EBITDA | 364.2M | 481.1M | 604.3M | 577.8M | 492.2M |
EPS (Basic) | $0.55 | $1.77 | $3.82 | $3.97 | $2.49 |
EPS (Diluted) | $0.55 | $1.76 | $3.74 | $3.82 | $2.44 |
Basic Shares Outstanding | 62450000 | 63444681 | 63223003 | 65790112 | 67931726 |
Diluted Shares Outstanding | 62450000 | 63444681 | 63223003 | 65790112 | 67931726 |
Income Statement Trend
Werner Enterprises Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 40.8M | 61.7M | 107.2M | 54.2M | 29.3M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 391.7M | 444.9M | 518.8M | 460.5M | 341.1M |
Inventory | 14.2M | 18.1M | 14.5M | 11.1M | 12.1M |
Other Current Assets | 15.3M | 67.9M | 74.5M | 63.4M | 33.7M |
Total Current Assets | 541.8M | 634.6M | 762.6M | 631.2M | 456.9M |
Non-Current Assets | |||||
Property, Plant & Equipment | 2.5B | 2.5B | 2.5B | 2.2B | 2.1B |
Goodwill | 334.6M | 344.7M | 346.9M | 204.6M | 0 |
Intangible Assets | 76.4M | 86.5M | 81.5M | 55.3M | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 370.7M | 334.8M | 295.1M | 229.3M | 156.5M |
Total Non-Current Assets | 2.5B | 2.5B | 2.3B | 2.0B | 1.7B |
Total Assets | 3.1B | 3.2B | 3.1B | 2.6B | 2.2B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 112.4M | 136.0M | 124.5M | 94.0M | 83.3M |
Short-term Debt | 20.0M | 2.5M | 6.2M | 5.0M | 25.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 56.3M | 29.5M | 30.0M | 24.0M | 28.2M |
Total Current Liabilities | 355.7M | 330.6M | 309.5M | 268.7M | 274.0M |
Non-Current Liabilities | |||||
Long-term Debt | 630.0M | 646.2M | 687.5M | 422.5M | 175.0M |
Deferred Tax Liabilities | 269.5M | 320.2M | 313.3M | 268.5M | 237.9M |
Other Non-Current Liabilities | 66.2M | 54.3M | 59.7M | 43.3M | 43.1M |
Total Non-Current Liabilities | 1.2B | 1.3B | 1.3B | 971.5M | 687.6M |
Total Liabilities | 1.6B | 1.6B | 1.6B | 1.2B | 961.6M |
Equity | |||||
Common Stock | 805.0K | 805.0K | 805.0K | 805.0K | 805.0K |
Retained Earnings | 2.0B | 2.0B | 1.9B | 1.7B | 1.4B |
Treasury Stock | 617.1M | 551.1M | 551.6M | 441.7M | 337.9M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.5B | 1.6B | 1.5B | 1.4B | 1.2B |
Key Metrics | |||||
Total Debt | 650.0M | 648.8M | 693.8M | 427.5M | 200.0M |
Working Capital | 186.0M | 304.0M | 453.1M | 362.5M | 182.9M |
Balance Sheet Composition
Werner Enterprises Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 33.6M | 112.3M | 245.6M | 261.5M | 169.1M |
Depreciation & Amortization | 290.4M | 299.5M | 279.9M | 267.7M | 263.3M |
Stock-Based Compensation | 8.9M | 11.9M | 12.5M | 10.8M | 8.9M |
Working Capital Changes | 83.0M | 96.4M | -25.5M | -138.3M | 9.1M |
Operating Cash Flow | 353.6M | 515.5M | 549.5M | 433.7M | 457.2M |
Investing Activities | |||||
Capital Expenditures | -234.9M | -408.7M | -317.6M | -193.0M | -266.2M |
Acquisitions | -3.8M | -3.6M | -184.1M | -201.8M | 0 |
Investment Purchases | -6.0M | -2.9M | -20.2M | -10.0M | -5.0M |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -241.4M | -434.9M | -514.3M | -397.3M | -263.3M |
Financing Activities | |||||
Share Repurchases | -67.1M | 0 | -110.4M | -104.4M | -56.5M |
Dividends Paid | -35.1M | -34.2M | -32.2M | -29.1M | -24.9M |
Debt Issuance | 205.0M | 50.0M | 370.0M | 250.0M | 0 |
Debt Repayment | -313.8M | -140.0M | -103.8M | -27.5M | -140.0M |
Financing Cash Flow | -198.2M | -137.1M | 114.3M | 62.2M | -276.0M |
Free Cash Flow | -84.1M | -124.4M | -58.5M | -38.0M | 32.8M |
Net Change in Cash | -86.1M | -56.5M | 149.4M | 98.5M | -82.1M |
Cash Flow Trend
Werner Enterprises Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
31.59
Forward P/E
19.18
Price to Book
1.13
Price to Sales
0.54
PEG Ratio
19.18
Profitability Ratios
Profit Margin
1.77%
Operating Margin
7.14%
Return on Equity
3.49%
Return on Assets
1.44%
Financial Health
Current Ratio
1.74
Debt to Equity
49.73
Beta
1.08
Per Share Data
EPS (TTM)
$0.85
Book Value per Share
$23.75
Revenue per Share
$48.17
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
wern | 1.6B | 31.59 | 1.13 | 3.49% | 1.77% | 49.73 |
Old Dominion Freight | 30.5B | 28.20 | 7.20 | 26.25% | 19.42% | 4.02 |
XPO | 14.2B | 41.67 | 7.96 | 21.04% | 4.31% | 238.63 |
ArcBest | 1.6B | 10.82 | 1.27 | 12.50% | 3.90% | 37.79 |
Marten Transport | 967.6M | 47.48 | 1.26 | 2.72% | 2.27% | 0.04 |
Universal Logistics | 621.5M | 10.22 | 0.95 | 9.67% | 3.66% | 121.69 |
Financial data is updated regularly. All figures are in the company's reporting currency.