JW-A - John Wiley & Sons, Inc.
Price:
--
--
| Metric | 2025 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||
| Revenue | 1,677.6 | 1,822.4 | 1,775.2 | 1,760.8 | 1,782.7 | 1,742.6 | 1,699.1 | 1,611.4 | 1,673.7 | 1,234.9 | 1,044.2 | 974.0 | 923.0 | 854.0 | 734.4 | 613.8 | 594.8 | 508.4 | 467.1 | 432 | 362.7 | 331.1 | 294.3 | 272.9 |
| Cost of Revenue | 483.2 | 550.9 | 551.6 | 574.2 | 580.1 | 565.8 | 569.2 | 553.3 | 575.8 | 441.6 | 355.8 | 335.9 | 308.9 | 288.9 | 243.2 | 185.6 | 158.2 | 142.9 | 134.8 | 129.1 | 104.2 | 94.2 | 81.6 | 76 |
| Gross Profit | 1,194.4 | 1,271.5 | 1,223.6 | 1,186.6 | 1,202.6 | 1,176.8 | 1,129.9 | 1,058.1 | 1,097.9 | 793.3 | 688.4 | 638.1 | 614.1 | 565.0 | 491.2 | 428.2 | 436.6 | 365.5 | 332.3 | 302.9 | 258.5 | 236.9 | 212.7 | 196.9 |
| Operating Expenses | ||||||||||||||||||||||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 947.4 | 1,005 | 969.5 | 933.1 | 922.2 | 910.8 | 872.2 | 839.6 | 872.2 | 631.8 | 535.7 | 498.5 | 474.9 | 432.7 | 373.5 | 301.5 | 294.4 | 261.4 | 250 | 233.8 | 198.5 | 187 | 170 | 162.4 |
| Other Expenses | 0 | 0 | 0 | 0 | 0 | 9.3 | 0 | 0 | 0 | 0 | 0 | 0 | 9.8 | 12.1 | 30.0 | 31.3 | 53.2 | 40.5 | 41.4 | 34.3 | 27 | 23 | 23.8 | 21.5 |
| Operating Expenses | 947.4 | 1,005 | 969.5 | 933.1 | 922.2 | 920.1 | 872.2 | 839.6 | 872.2 | 631.8 | 535.7 | 498.5 | 484.7 | 444.8 | 403.4 | 332.8 | 347.6 | 301.9 | 291.4 | 268.1 | 225.5 | 210 | 193.8 | 183.9 |
| Operating Income | ||||||||||||||||||||||||
| Operating Income | 247.0 | 266.5 | 254.2 | 253.4 | 280.4 | 256.6 | 257.7 | 218.5 | 225.7 | 161.5 | 152.7 | 139.6 | 129.4 | 120.3 | 87.8 | 95.4 | 89.0 | 63.6 | 40.9 | 34.8 | 33 | 31 | 18.9 | 13 |
| Interest Expense | 52.5 | 17.1 | 13.9 | 13.1 | 9.0 | 17.3 | 32.3 | 48.4 | 66.7 | 21.8 | 8.8 | 5.7 | 4.3 | 7.7 | 6.6 | 5.2 | 6.4 | 1.6 | 0 | 4 | 0 | 1.1 | 1.9 | 2.4 |
| Interest Income | 0 | 3.1 | 2.8 | 2.6 | 3.0 | 2.4 | 0.8 | 6.2 | 5.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profitability | ||||||||||||||||||||||||
| EBITDA | 396.6 | 420.5 | 402.3 | 402.9 | 418.5 | 389.2 | 380.6 | 334.2 | 341.6 | 249.8 | 234.7 | 221.2 | 200.7 | 183.2 | 147.1 | 149.3 | 142.2 | 104.2 | 82.3 | 69.1 | 60 | 54 | 42.7 | 34.5 |
| EBIT | 247.0 | 266.5 | 254.2 | 253.4 | 280.4 | 256.6 | 257.7 | 218.5 | 225.7 | 161.5 | 152.7 | 142.9 | 129.4 | 120.3 | 87.8 | 95.4 | 89.0 | 63.7 | 40.9 | 34.8 | 33 | 31 | 18.9 | 13 |
| Income Before Tax | 142.9 | 225.5 | 195.5 | 186.9 | 272.1 | 231.1 | 200.2 | 164.5 | 161.5 | 139.5 | 143.8 | 135.7 | 125.1 | 112.6 | 81.1 | 90.2 | 82.6 | 62 | 58.1 | 30.8 | 38.8 | 25.8 | 17 | 10.6 |
| Income Tax Expense | 58.7 | 48.6 | 35.0 | 42.7 | 59.3 | 59.2 | 56.7 | 36.2 | 14.0 | 39.9 | 33.5 | 51.8 | 36.3 | 25.3 | 23.8 | 31.3 | 30.2 | 22.3 | 21.5 | 10.5 | 14.1 | 7.5 | 4.9 | 2.9 |
| Net Income | 84.2 | 176.9 | 160.5 | 144.2 | 212.7 | 171.9 | 143.5 | 128.3 | 147.5 | 99.6 | 110.3 | 83.8 | 88.8 | 87.3 | 57.3 | 58.9 | 52.4 | 39.7 | 36.6 | 20.3 | 24.7 | 18.3 | 12.1 | 7.7 |
| Per Share Data | ||||||||||||||||||||||||
| EPS (Basic) | 1.56 | 3.01 | 2.72 | 2.46 | 3.57 | 2.83 | 2.39 | 2.20 | 2.55 | 1.75 | 1.90 | 1.38 | 1.44 | 1.42 | 0.94 | 0.97 | 0.85 | 0.63 | 0.58 | 0.31 | 0.38 | 0.29 | 0.19 | 0.13 |
| EPS (Diluted) | 1.53 | 2.97 | 2.70 | 2.39 | 3.47 | 2.80 | 2.39 | 2.15 | 2.49 | 1.71 | 1.85 | 1.35 | 1.41 | 1.38 | 0.91 | 0.93 | 0.81 | 0.60 | 0.55 | 0.31 | 0.38 | 0.28 | 0.19 | 0.13 |
| Shares Outstanding | 54.1 | 58.8 | 59.1 | 58.7 | 59.5 | 60.7 | 58.3 | 58.4 | 57.9 | 56.9 | 58.1 | 60.7 | 61.8 | 61.5 | 61.0 | 60.7 | 61.6 | 63.0 | 63.1 | 65.5 | 65 | 63.1 | 63.7 | 59.2 |
| Metric | 2025 | 2009 | 2008 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||||||
| Cash & Cash Equivalents | 85.9 | 102.8 | 59.3 | 82.0 | 33.2 | 39.7 | 52.9 | 42.3 | 149 | 127.4 | 79.1 | 55.3 | 34.4 | 57.5 | 46.3 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 228.4 | 178.6 | 224.8 | 130.0 | 116.9 | 119.7 | 62.5 | 68.1 | 53.8 | 56.1 | 61.8 | 60.3 | 52.6 | 46 | 36 |
| Inventory | 22.9 | 111.3 | 118.2 | 83.8 | 83.3 | 69.8 | 50.8 | 46.1 | 40 | 44.9 | 49.1 | 44 | 41.5 | 37.3 | 39.2 |
| Other Current Assets | 102.7 | 0 | 0 | 12.4 | 27.3 | 34.4 | 13.3 | 20.6 | 13.2 | 9.2 | 14.1 | 11 | 12.7 | 12.8 | 12 |
| Total Current Assets | 439.9 | 439.6 | 447.6 | 324.0 | 272.3 | 275.3 | 189.5 | 177.1 | 256 | 237.6 | 204.1 | 170.6 | 141.2 | 153.6 | 133.5 |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment | 228.3 | 141.2 | 145.7 | 117.3 | 114.9 | 72.1 | 52.3 | 38.2 | 34.7 | 34.3 | 32.7 | 23 | 21.2 | 19.6 | 18.9 |
| Goodwill | 1,121.5 | 590.0 | 708.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 595.0 | 919.4 | 1,120.4 | 471.3 | 473.1 | 468.5 | 283.8 | 297.1 | 174.9 | 172.8 | 165.1 | 52.4 | 53.4 | 43.7 | 43.7 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 306.8 | 119.5 | 137.8 | 83.0 | 81.4 | 78.9 | 59.1 | 56.9 | 63 | 62.2 | 56 | 38.5 | 31.7 | 27 | 24.5 |
| Total Non-Current Assets | 2,251.6 | 1,784.1 | 2,141.2 | 690.6 | 672.1 | 620.9 | 398.5 | 392.2 | 272.6 | 269.3 | 253.8 | 113.9 | 106.3 | 90.3 | 87.1 |
| Total Assets | 2,691.5 | 2,223.7 | 2,588.8 | 1,014.6 | 956.0 | 896.1 | 588.0 | 569.3 | 528.6 | 506.9 | 457.9 | 284.5 | 247.5 | 243.9 | 220.6 |
| Current Liabilities | |||||||||||||||
| Account Payables | 60.9 | 160.3 | 189.3 | 68.3 | 71.3 | 67.5 | 42.5 | 45.8 | 34.7 | 36.9 | 31 | 37 | 34.3 | 25.6 | 19.8 |
| Short-Term Debt | 10 | 67.5 | 45 | 0 | 35 | 30 | 30 | 30 | 0 | 0 | 0.2 | 0 | 0.6 | 6.1 | 4.1 |
| Deferred Revenue | 462.7 | 246.6 | 315.8 | 127.2 | 118.6 | 125.8 | 117.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 93.1 | 0 | 0 | 5.7 | (9.9) | 0 | 0 | 178.2 | 160.4 | 141.5 | 133.2 | 102.1 | 95.1 | 86.9 | 77.8 |
| Total Current Liabilities | 820.9 | 597.0 | 691.2 | 306.4 | 333.1 | 320.4 | 246.8 | 254.1 | 195.1 | 178.4 | 164.4 | 139.1 | 130 | 118.6 | 101.7 |
| Non-Current Liabilities | |||||||||||||||
| Long-Term Debt | 789.4 | 754.9 | 797.3 | 200 | 200 | 235 | 65 | 95 | 125 | 125 | 125 | 0 | 0 | 26 | 32 |
| Deferred Tax Liabilities | 105.1 | 176.4 | 228.0 | 12.9 | 5.6 | 14.3 | 21.3 | 15.4 | 16 | 16.1 | 14.7 | 12.4 | 4.9 | 4.1 | 6.9 |
| Other Non-Current Liabilities | 142.3 | 181.9 | 183.2 | 80.3 | 83.1 | 49.8 | 34.9 | 32.1 | 30.3 | 26.6 | 24.8 | 15 | 13.8 | 12.9 | 8.7 |
| Total Non-Current Liabilities | 1,118.4 | 1,113.2 | 1,208.5 | 293.2 | 288.7 | 299.1 | 121.2 | 142.5 | 171.3 | 167.7 | 164.5 | 27.4 | 18.7 | 43 | 47.6 |
| Total Liabilities | 1,939.3 | 1,710.2 | 1,899.7 | 599.5 | 612.0 | 619.5 | 368.0 | 396.6 | 366.4 | 346.1 | 328.9 | 166.5 | 148.7 | 161.6 | 149.3 |
| Stockholders' Equity | |||||||||||||||
| Common Stock | 83.2 | 83.2 | 83.2 | 83.2 | 83.2 | 83.2 | 83.2 | 83.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings | 1,591.2 | 892.5 | 794.8 | 441.5 | 369.0 | 294.0 | 247.7 | 198.5 | 154.8 | 150.4 | 120.8 | 106.7 | 87.5 | 74 | 66.1 |
| Accumulated Other Comprehensive Income | (478.9) | (258.4) | 12.6 | 0.1 | (8.5) | (4.1) | (4.9) | (5.3) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 752.2 | 513.5 | 689.1 | 415.1 | 344.0 | 276.6 | 220.0 | 172.7 | 162.2 | 160.8 | 129 | 118 | 98.8 | 82.3 | 71.3 |
| Total Liabilities & Equity | 2,691.5 | 2,223.7 | 2,588.8 | 1,014.6 | 956.0 | 896.1 | 588.0 | 569.3 | 528.6 | 506.9 | 457.9 | 284.5 | 247.5 | 243.9 | 220.6 |
| Debt Metrics | |||||||||||||||
| Total Debt | 899.2 | 822.4 | 842.3 | 200 | 235 | 265 | 95 | 125 | 125 | 125 | 125.2 | 0 | 0.6 | 32.1 | 36.1 |
| Net Debt | 813.3 | 719.6 | 783.0 | 118.0 | 201.8 | 225.3 | 42.1 | 82.7 | (24) | (2.4) | 46.1 | (55.3) | (33.8) | (25.4) | (10.2) |
| Metric | 2025 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Net Income | 84.2 | 83.8 | 88.8 | 87.3 | 57.3 | 58.9 | 52.4 | 39.7 | 36.6 | 20.3 | 24.7 | 18.3 | 12.1 | 7.7 |
| Depreciation & Amortization | 148.2 | 78.4 | 71.4 | 63.0 | 59.3 | 53.9 | 53.2 | 40.5 | 41.4 | 34.3 | 27 | 23 | 23.8 | 21.5 |
| Stock-Based Compensation | 22.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | (154.9) | 41.6 | 1.4 | (33.3) | (13.1) | (3.0) | 0.6 | 25.8 | 15.7 | (13.1) | (5.7) | (0.9) | (1.7) | 0.7 |
| Other Non-Cash Items | 102.9 | 22.4 | 23.9 | 40.9 | 40.5 | 17.7 | 23.9 | 16.2 | 0.1 | 19.2 | 14.2 | 9.4 | 7 | 8.1 |
| Operating Cash Flow | 202.6 | 243.5 | 212.2 | 169.1 | 140.4 | 131.0 | 131.8 | 117.9 | 104.1 | 63.9 | 68.1 | 51.9 | 39.7 | 36.7 |
| Investing Activities | ||||||||||||||
| Capital Expenditure | (61.5) | (26.8) | (29.2) | (63.2) | (33.6) | (28.7) | (15.8) | (21) | (72.6) | (138.3) | (39.8) | (39.8) | (31.6) | (24.1) |
| Acquisitions | 0 | (22.5) | (3.1) | (10.5) | (232.4) | (10.1) | (145.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | 0 | (15.2) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales/Maturities of Investments | 0 | 5.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | (32.5) | (64.4) | (59.4) | (51.8) | (48.0) | (33.2) | (33.2) | (32.1) | 26.5 | 0 | 0 | 0 | 9.2 | 1.9 |
| Investing Cash Flow | (94.0) | (123.8) | (91.7) | (125.6) | (314.1) | (71.9) | (194.1) | (53.1) | (46.1) | (138.3) | (39.8) | (39.8) | (22.4) | (22.2) |
| Financing Activities | ||||||||||||||
| Net Debt Issuance | 18.2 | (4.0) | (35) | (30) | 170 | (30) | 0 | 0 | (0.2) | 113.2 | (0.6) | (31.5) | (4) | (4) |
| Stock Repurchased | (60.4) | (94.8) | (26.1) | (11.7) | (1.9) | (9.5) | (35.3) | (38.5) | (4.3) | (10.5) | (3.3) | (0.2) | 0 | 0 |
| Dividends Paid | (76.1) | (18.1) | (16.3) | (12.3) | (11.0) | (9.7) | (8.6) | (7.9) | (7) | (6.2) | (5.5) | (4.8) | (4.2) | (4.1) |
| Other Financing Activities | (7.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.2) | 0 | 0 | 0 |
| Financing Cash Flow | (125.3) | (113.5) | (72.4) | (52.5) | 159.9 | (47.3) | (41.9) | (44.6) | (9.2) | 97.7 | (7.3) | (35.9) | (5.4) | (6.9) |
| Cash Position | ||||||||||||||
| Net Change in Cash | (13.6) | 7.4 | 48.8 | (6.5) | (13.2) | 10.6 | (106.7) | 21.6 | 48.3 | 23.8 | 20.7 | (23) | 11.1 | 6.3 |
| Cash at Beginning | 99.5 | 82.0 | 33.2 | 39.7 | 52.9 | 42.3 | 149.0 | 127.4 | 79.1 | 55.3 | 34.4 | 57.5 | 46.3 | 40 |
| Cash at End | 85.9 | 89.4 | 82.0 | 33.2 | 39.7 | 52.9 | 42.3 | 149 | 127.4 | 79.1 | 55.1 | 34.5 | 57.4 | 46.3 |
| Free Cash Flow | 141.1 | 216.7 | 183.0 | 105.9 | 106.7 | 102.4 | 116.0 | 96.9 | 31.5 | (74.4) | 28.3 | 12.1 | 8.1 | 12.6 |
| Key Metrics | 2025 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||||||
| Revenue | 1,677.6 | 1,822.4 | 1,775.2 | 1,760.8 | 1,782.7 | 1,742.6 | 1,699.1 | 1,611.4 | 1,673.7 | 1,234.9 | 1,044.2 | 974.0 | 923.0 | 854.0 | 734.4 | 613.8 | 594.8 | 508.4 | 467.1 | 432 | 362.7 | 331.1 | 294.3 | 272.9 |
| Gross Profit | 1,194.4 | 1,271.5 | 1,223.6 | 1,186.6 | 1,202.6 | 1,176.8 | 1,129.9 | 1,058.1 | 1,097.9 | 793.3 | 688.4 | 638.1 | 614.1 | 565.0 | 491.2 | 428.2 | 436.6 | 365.5 | 332.3 | 302.9 | 258.5 | 236.9 | 212.7 | 196.9 |
| Operating Income | 247.0 | 266.5 | 254.2 | 253.4 | 280.4 | 256.6 | 257.7 | 218.5 | 225.7 | 161.5 | 152.7 | 139.6 | 129.4 | 120.3 | 87.8 | 95.4 | 89.0 | 63.6 | 40.9 | 34.8 | 33 | 31 | 18.9 | 13 |
| Net Income | 84.2 | 176.9 | 160.5 | 144.2 | 212.7 | 171.9 | 143.5 | 128.3 | 147.5 | 99.6 | 110.3 | 83.8 | 88.8 | 87.3 | 57.3 | 58.9 | 52.4 | 39.7 | 36.6 | 20.3 | 24.7 | 18.3 | 12.1 | 7.7 |
| EPS (Diluted) | 1.53 | 2.97 | 2.70 | 2.39 | 3.47 | 2.80 | 2.39 | 2.15 | 2.49 | 1.71 | 1.85 | 1.35 | 1.41 | 1.38 | 0.91 | 0.93 | 0.81 | 0.60 | 0.55 | 0.31 | 0.38 | 0.28 | 0.19 | 0.13 |
| Balance Sheet | ||||||||||||||||||||||||
| Cash & Equivalents | 85.9 | 102.8 | 59.3 | 82.0 | 33.2 | 39.7 | 52.9 | 42.3 | 149 | 127.4 | 79.1 | 55.3 | 34.4 | 57.5 | 46.3 | |||||||||
| Total Assets | 2,691.5 | 2,223.7 | 2,588.8 | 1,014.6 | 956.0 | 896.1 | 588.0 | 569.3 | 528.6 | 506.9 | 457.9 | 284.5 | 247.5 | 243.9 | 220.6 | |||||||||
| Total Debt | 899.2 | 822.4 | 842.3 | 200 | 235 | 265 | 95 | 125 | 125 | 125 | 125.2 | 0 | 0.6 | 32.1 | 36.1 | |||||||||
| Stockholders' Equity | 752.2 | 513.5 | 689.1 | 415.1 | 344.0 | 276.6 | 220.0 | 172.7 | 162.2 | 160.8 | 129 | 118 | 98.8 | 82.3 | 71.3 | |||||||||
| Cash Flow | ||||||||||||||||||||||||
| Operating Cash Flow | 202.6 | 243.5 | 212.2 | 169.1 | 140.4 | 131.0 | 131.8 | 117.9 | 104.1 | 63.9 | 68.1 | 51.9 | 39.7 | 36.7 | ||||||||||
| Capital Expenditure | (61.5) | (26.8) | (29.2) | (63.2) | (33.6) | (28.7) | (15.8) | (21) | (72.6) | (138.3) | (39.8) | (39.8) | (31.6) | (24.1) | ||||||||||
| Free Cash Flow | 141.1 | 216.7 | 183.0 | 105.9 | 106.7 | 102.4 | 116.0 | 96.9 | 31.5 | (74.4) | 28.3 | 12.1 | 8.1 | 12.6 | ||||||||||