Financhill
Sell
30

LBRDA Quote, Financials, Valuation and Earnings

Last price:
$46.18
Seasonality move :
-0.89%
Day range:
$45.31 - $46.45
52-week range:
$44.51 - $95.82
Dividend yield:
0%
P/E ratio:
8.37x
P/S ratio:
8.35x
P/B ratio:
0.75x
Volume:
75.6K
Avg. volume:
128.4K
1-year change:
-42.3%
Market cap:
$6.6B
Revenue:
$1B
EPS (TTM):
$5.51
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $50.7M $988M $975M $981M $1B
Revenue Growth (YoY) 241.25% 1848.49% -1.32% 0.62% 3.57%
 
Cost of Revenues $35.7M $549M $515M $475M $464M
Gross Profit $15M $439M $460M $506M $552M
Gross Profit Margin 29.65% 44.43% 47.18% 51.58% 54.33%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $74.7M $442M $432M $433M $460M
Other Inc / (Exp) $449M $1.1B $1.6B $1B $1.2B
Operating Expenses $74.7M $442M $432M $433M $460M
Operating Income -$59.7M -$3M $28M $73M $92M
 
Net Interest Expenses $28.2M $117M $133M $206M $194M
EBT. Incl. Unusual Items $361.2M $950M $1.5B $888M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$36.4M $218M $277M $200M $213M
Net Income to Company $397.6M $732M $1.3B $688M $869M
 
Minority Interest in Earnings -$11K -- -- -- --
Net Income to Common Excl Extra Items $397.6M $732M $1.3B $688M $869M
 
Basic EPS (Cont. Ops) $2.18 $3.97 $8.01 $4.71 $6.08
Diluted EPS (Cont. Ops) $2.17 $3.93 $7.96 $4.68 $6.08
Weighted Average Basic Share $182M $184.5M $157M $146M $143M
Weighted Average Diluted Share $183.2M $186.2M $158M $147M $143M
 
EBITDA -$44.4M $264M $290M $303M $299M
EBIT -$59.7M -$3M $28M $73M $92M
 
Revenue (Reported) $50.7M $988M $975M $981M $1B
Operating Income (Reported) -$59.7M -$3M $28M $73M $92M
Operating Income (Adjusted) -$59.7M -$3M $28M $73M $92M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $250.2M $248M $240M -- --
Revenue Growth (YoY) 5830.79% -0.89% -3.23% -100% --
 
Cost of Revenues $138.4M $130M $114M -- --
Gross Profit $111.8M $118M $126M -- --
Gross Profit Margin 44.67% 47.58% 52.5% -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $110.1M $111M $105M $113M $8M
Other Inc / (Exp) $325M $404M $241M $197M --
Operating Expenses $110.1M $111M $105M $11M $8M
Operating Income $1.7M $7M $21M -$11M -$8M
 
Net Interest Expenses $28.2M $35M $54M $33M $28M
EBT. Incl. Unusual Items $297.9M $376M $208M $152M $255M
Earnings of Discontinued Ops. -- -- -- $22M -$409M
Income Tax Expense $61.1M $61M $46M $32M --
Net Income to Company $236.8M $315M $162M $142M -$154M
 
Minority Interest in Earnings -$41K -- -- -- --
Net Income to Common Excl Extra Items $236.8M $315M $162M $120M $255M
 
Basic EPS (Cont. Ops) $1.31 $2.07 $1.11 $0.99 -$1.08
Diluted EPS (Cont. Ops) $1.29 $2.05 $1.10 $0.99 -$1.08
Weighted Average Basic Share $181M $152M $146M $143M $143M
Weighted Average Diluted Share $183M $154M $147M $143M $143M
 
EBITDA $69.8M $73M $76M -$11M -$8M
EBIT $1.7M $7M $21M -$11M -$8M
 
Revenue (Reported) $250.2M $248M $240M -- --
Operating Income (Reported) $1.7M $7M $21M -$11M -$8M
Operating Income (Adjusted) $1.7M $7M $21M -$11M -$8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $777.3M $974M $981M $741M $790M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $432.5M $528.6M $479M $352M $340M
Gross Profit $344.8M $445.3M $502M $389M $450M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $362.3M $434.1M $437M $440M $361M
Other Inc / (Exp) $765.3M $1.9B $986M $1.1B --
Operating Expenses $362.3M $434.1M $437M $338M $361M
Operating Income -$17.5M $11.3M $65M $51M $89M
 
Net Interest Expenses $103.5M $118M $193M $191M $153M
EBT. Incl. Unusual Items $643.7M $1.8B $858M $976M $1.3B
Earnings of Discontinued Ops. -- -- -- $22M -$409M
Income Tax Expense $34.2M $323.2M $197M $215M $75M
Net Income to Company $609.5M $1.5B $661M $783M $788M
 
Minority Interest in Earnings -$124K $124K -- -- --
Net Income to Common Excl Extra Items $609.5M $1.5B $661M $761M $1.2B
 
Basic EPS (Cont. Ops) $3.33 $11.04 $4.52 $5.47 $5.51
Diluted EPS (Cont. Ops) $3.30 $8.79 $4.50 $5.47 $5.51
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $195.5M $274.5M $301M $214M $244M
EBIT -$17.5M $11.3M $65M $51M $89M
 
Revenue (Reported) $777.3M $974M $981M $741M $790M
Operating Income (Reported) -$17.5M $11.3M $65M $51M $89M
Operating Income (Adjusted) -$17.5M $11.3M $65M $51M $89M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $739M $725M $731M $491M $527M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $405.4M $385M $349M $226M $221M
Gross Profit $333.7M $340M $382M $265M $306M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $324.9M $317M $322M $329M $230M
Other Inc / (Exp) $545M $1.4B $717M $813M $674M
Operating Expenses $324.9M $317M $322M $227M $230M
Operating Income $8.7M $23M $60M $38M $76M
 
Net Interest Expenses $90M $91M $151M $136M $108M
EBT. Incl. Unusual Items $463M $1.3B $626M $714M $933M
Earnings of Discontinued Ops. -- -- -- $22M -$409M
Income Tax Expense $117.8M $223M $143M $158M $27M
Net Income to Company $345.2M $1.1B $483M $578M $497M
 
Minority Interest in Earnings -$124K -- -- -- --
Net Income to Common Excl Extra Items $345.2M $1.1B $483M $556M $906M
 
Basic EPS (Cont. Ops) $1.88 $6.75 $3.31 $4.04 $3.48
Diluted EPS (Cont. Ops) $1.86 $6.69 $3.29 $4.04 $3.48
Weighted Average Basic Share $563.4M $480M $438M $429M $429M
Weighted Average Diluted Share $568.8M $485M $441M $429M $429M
 
EBITDA $207.5M $218M $229M $140M $181M
EBIT $8.7M $23M $60M $38M $76M
 
Revenue (Reported) $739M $725M $731M $491M $527M
Operating Income (Reported) $8.7M $23M $60M $38M $76M
Operating Income (Adjusted) $8.7M $23M $60M $38M $76M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.4B $206M $399M $174M $163M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $112.3M $86M $121M $104M $126M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $79M $62M $84M $94M $65M
Total Current Assets $1.8B $459M $660M $430M $423M
 
Property Plant And Equipment $1.2B $1.2B $1.1B $1.2B $1.3B
Long-Term Investments $16.2B $13.3B $11.4B $12.1B $13.1B
Goodwill $746M $762M $755M $755M $755M
Other Intangibles $1.3B $1.2B $1.1B $1.1B $1B
Other Long-Term Assets $151M $296M $180M $236M $300M
Total Assets $21.7B $17.2B $15.3B $15.8B $16.8B
 
Accounts Payable $97.9M $99M $92M $86M $112M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $113M $106M $137M $59M $64M
Total Current Liabilities $611.8M $582M $1.7B $178M $200M
 
Long-Term Debt $4.9B $3.9B $2.6B $3.9B $3.9B
Capital Leases -- -- -- -- --
Total Liabilities $8B $6.8B $6.6B $6.6B $6.8B
 
Common Stock $2M $1M $1M $1M $1M
Other Common Equity Adj $15M $14M $9M $52M $73M
Common Equity $13.5B $10.1B $8.5B $9B $9.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11.8M $12M $18M $20M $15M
Total Equity $13.7B $10.3B $8.7B $9.2B $10B
 
Total Liabilities and Equity $21.7B $17.2B $15.3B $15.8B $16.8B
Cash and Short Terms $1.4B $206M $399M $174M $163M
Total Debt $5B $4B $4B $3.9B $3.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $444.9M $234M $108M $173M $73M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $126.6M $124M $108M $186M $12M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $177.5M $79M $122M $63M --
Total Current Assets $742.4M $492M $430M $417M $85M
 
Property Plant And Equipment $1B $1B $1.3B $1.1B --
Long-Term Investments $14.4B $11.5B $12.2B $12.8B $13.1B
Goodwill $762.1M $755M $755M $755M --
Other Intangibles $1.2B $1.1B $1.1B $1B --
Other Long-Term Assets $217.5M $177M $251M $226M --
Total Assets $18.4B $15.1B $15.8B $16.3B $13.2B
 
Accounts Payable $228.2M $113M $104M $112M $22M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $82.5M $108M $71M $56M --
Total Current Liabilities $767.1M $244M $229M $201M $350M
 
Long-Term Debt $4.1B $3.9B $4.1B $3.8B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $7.1B $6.3B $6.8B $6.6B $4.1B
 
Common Stock $1.8M $1M $1M $1M $1M
Other Common Equity Adj $13.3M $18M $45M $70M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11.6M $16M $20M $18M --
Total Equity $11.3B $8.8B $9B $9.7B $9.1B
 
Total Liabilities and Equity $18.4B $15.1B $15.8B $16.3B $13.2B
Cash and Short Terms $444.9M $234M $108M $173M $73M
Total Debt $4.1B $3.9B $4.2B $3.8B $1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $397.6M $732M $1.3B $688M $869M
Depreciation & Amoritzation $15.2M $267M $262M $230M $207M
Stock-Based Compensation $9.1M $41M $37M $34M $28M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$95.7M $3M -$56M $16M $104M
 
Capital Expenditures $1.8M $134M $181M $222M $247M
Cash Acquisitions -- -- -- -- --
Cash From Investing $575.5M $4.1B $3B $150M $130M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.8B $1.5B $325M $1.5B $1.1B
Long-Term Debt Repaid -$1.3B -$2.5B -$231M -$1.6B -$1.2B
Repurchase of Common Stock $596.7M $4.3B $2.9B $227M $89M
Other Financing Activities -$23M -$11M -$9M -$48M -$30M
Cash From Financing $903.8M -$5.3B -$2.8B -$390M -$181M
 
Beginning Cash (CF) $1.4B $206M $399M $174M $163M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B -$1.2B $194M -$224M $53M
Ending Cash (CF) $2.8B -$1B $593M -$50M $216M
 
Levered Free Cash Flow -$97.6M -$131M -$237M -$206M -$143M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $236.8M $315M $162M $142M -$154M
Depreciation & Amoritzation $68.1M $66M $55M $55M --
Stock-Based Compensation $10.6M $10M $9M -$3M -$5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $24.5M -$78M $9M $24M -$18M
 
Capital Expenditures $41.1M $54M $52M -$123M -$119M
Cash Acquisitions -- -- -- -- --
Cash From Investing $854.7M $742M -$48M $73M $281M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $350M -- $50M $848M --
Long-Term Debt Repaid -$67M -- -$2M -$850M --
Repurchase of Common Stock $953.6M $751M -- -- --
Other Financing Activities $1M -$2M -$2M -- --
Cash From Financing -$669.5M -$753M $46M -$2M -$382M
 
Beginning Cash (CF) $444.9M $234M $108M $173M $73M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $209.7M -$89M $7M $95M -$119M
Ending Cash (CF) $654.6M $145M $115M $268M -$46M
 
Levered Free Cash Flow -$16.6M -$132M -$43M $147M $101M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $609.5M $1.5B $661M $783M $788M
Depreciation & Amoritzation $213M $263.2M $236M $218M --
Stock-Based Compensation $34.4M $38M $34M $20M $10M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $77M -$193M -$42M $165M $152M
 
Capital Expenditures $93M $174.8M $198M $73M $64M
Cash Acquisitions -- -- -- -- --
Cash From Investing $3.2B $4.1B $281M $348M $853M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.2B $700M $1.5B $1.1B --
Long-Term Debt Repaid -$3.1B -$831M -$1.6B -$1.3B --
Repurchase of Common Stock $3.2B $4B $281M $276M --
Other Financing Activities -$12M -$15M -$33M -$20M --
Cash From Financing -$3.2B -$4.1B -$363M -$449M -$1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $44.7M -$210.6M -$124M $64M -$97M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$16M -$367.7M -$240M $92M $88M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $345.2M $1.1B $483M $578M $497M
Depreciation & Amoritzation $198.8M $195M $169M $157M $105M
Stock-Based Compensation $31M $28M $25M $11M $4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $136M -$60M -$46M $103M $151M
 
Capital Expenditures $91.2M $132M $149M -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.6B $2.6B -$129M $69M $792M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B $300M $1.5B $1.1B $1.2B
Long-Term Debt Repaid -$1.8B -$203M -$1.5B -$1.2B -$1.9B
Repurchase of Common Stock $2.9B $2.6B $40M $89M --
Other Financing Activities -$1M -$5M -$29M -$1M -$2M
Cash From Financing -$3.7B -$2.5B -$115M -$174M -$1.1B
 
Beginning Cash (CF) $1.9B $879M $402M $364M $820M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$988.4M $28M -$290M -$2M -$152M
Ending Cash (CF) $884.5M $907M $112M $362M $668M
 
Levered Free Cash Flow $44.7M -$192M -$195M $103M $151M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
54
SMX alert for Dec 5

SMX (Security Matters) Plc [SMX] is up 65.26% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is up 0.12% over the past day.

Buy
67
NUTX alert for Dec 5

Nutex Health, Inc. [NUTX] is down 0.53% over the past day.

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

Show me the best stock