Whitbread logo

Whitbread

WTBDY | OTC
Chart Builder DCF Calculator
$9.09
-$0.22 (-2.36%)
At close: Oct 30, 2026, 3:50 PM ET
$9.09
$0.00 (0.00%)
After-hours: Oct 30, 2026, 4:00 PM ET
TTM
Period Ending
Q2 2027
Aug 31, 2026
Q4 2026
Feb 28, 2026
Q2 2026
Aug 31, 2025
Q4 2025
Feb 28, 2025
Q2 2025
Aug 31, 2024
Q4 2024
Feb 28, 2024
Q2 2024
Aug 31, 2023
Q4 2023
Mar 2, 2023
Q2 2023
Sep 1, 2022
Q4 2022
Feb 28, 2022
Q2 2022
Aug 31, 2021
Net Income
57.7M 212.9M 250.7M 253.7M 238.8M 312.1M 338.1M 278.8M 314.2M 42.5M -283.8M
Depreciation & Amortization
444.2M 426.2M 410M 401.8M 399.9M 383.4M 358.6M 345.5M 340M 326.9M 310.3M
Stock-Based Compensation
n/a n/a 8.3M 16.8M 15M 15.8M 19.6M 17.7M 14M 12.9M 13.8M
Other Working Capital
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Non-Cash Items
288.4M 121.8M 73.3M 78M 83.4M 438.3M 483.8M 118.5M 215.2M 413.4M 552.5M
Deferred Income Tax
-17.3M 2.8M 23.3M 60.3M 81.6M 87M 65.7M 52.6M 48.7M 16.7M -81.5M
Change in Working Capital
-20.9M -9.5M -11.8M -41.2M -38.5M 10.7M -17M -13.2M 77.3M 182.5M 141.7M
Operating Cash Flow
752.1M 754.2M 753.8M 760.9M 771.7M 877.1M 878.6M 799.9M 731M 510.7M 160.3M
Capital Expenditures
-606.5M -655.7M -612.5M -478.6M -470.9M -498.6M -412.6M -482M -397.7M -221.5M -214.8M
Cash Acquisitions
237.9M 312.9M 187.8M 134.6M 90.9M 56.9M -10.6M -25.3M -34.1M 20.1M 48.9M
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a -1M -3.2M -2.2M
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-21.8M -21.8M 84.6M 116.9M 78.7M 36M -29.4M 21.3M 40.8M n/a -4.3M
Investing Cash Flow
-411.3M -384.3M -440.6M -363.6M -394.1M -443.9M -442.2M -486M -392M -204.6M -172.4M
Debt Repayment
-450M -450M n/a -75M -75M -73.8M -73.8M -65.4M -65.4M -291M -291M
Common Stock Repurchased
-187.4M -261.7M -176.1M -264.3M -489.7M -591.1M -264.7M -32.5M -32.5M n/a n/a
Dividend Paid
-163.7M -168.8M -169.7M -178.1M -180.3M -164.7M -148.3M -119.1M -70.1M n/a n/a
Other Financial Acitivies
-170.4M -171M 234.1M 330.5M -69.6M -72.1M -64.3M -66.4M -141.7M -138.3M 512.1M
Financial Cash Flow
-965M -1.05B -109.7M -185.3M -813M -900.2M -549.6M -283.4M -309.5M -429.1M 221.1M
Net Cash Flow
-555.2M -675.3M 205.3M 212.3M -436M -468.1M -1.28B -1.13B 30.1M -123.6M 208.5M
Free Cash Flow
145.6M 98.5M 141.3M 282.3M 300.8M 378.5M 466M 317.9M 333.3M 289.2M -54.5M
Adj. Free Cash Flow
145.6M 98.5M 133M 265.5M 285.8M 362.7M 446.4M 300.2M 319.3M 276.3M -68.3M
Maintenance CapEx
-1.09B -1.05B -798M -478.6M -185.5M n/a n/a n/a -108.4M -228.2M -399.92M
Growth CapEx
-129.7M -84.4M -285.4M -498.6M -698M -980.6M -810.3M -703.5M -504.1M -221.5M -131.58M
Owner Earnings
416.6M 465.2M 727.5M 1.16B 1.46B 1.68B 1.61B 1.31B 782.9M -108.6M -336.62M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.