Financhill
Sell
26

LKQ Quote, Financials, Valuation and Earnings

Last price:
$30.26
Seasonality move :
-0.62%
Day range:
$30.00 - $30.48
52-week range:
$28.13 - $44.82
Dividend yield:
3.97%
P/E ratio:
11.23x
P/S ratio:
0.56x
P/B ratio:
1.18x
Volume:
3.4M
Avg. volume:
5.2M
1-year change:
-17.55%
Market cap:
$7.7B
Revenue:
$14.4B
EPS (TTM):
$2.69
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.6B $13.1B $12.8B $13.9B $14.4B
Revenue Growth (YoY) -7.02% 12.55% -2.25% 8.38% 3.53%
 
Cost of Revenues $7.3B $8B $7.8B $8.6B $9.1B
Gross Profit $4.3B $5.1B $5B $5.3B $5.3B
Gross Profit Margin 37.22% 38.68% 38.97% 38.19% 36.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.3B $3.6B $3.5B $3.9B $3.9B
Other Inc / (Exp) -$41.7M -$44M $139M -$16M -$135M
Operating Expenses $3.3B $3.6B $3.5B $3.9B $3.9B
Operating Income $1.1B $1.5B $1.4B $1.4B $1.3B
 
Net Interest Expenses $110.8M $71.4M $78M $214M $262M
EBT. Incl. Unusual Items $885M $1.4B $1.5B $1.2B $958M
Earnings of Discontinued Ops. -$198K $648K $6M -$6M --
Income Tax Expense $249.5M $330.6M $385M $306M $273M
Net Income to Company $640.4M $1.1B $1.2B $938M $693M
 
Minority Interest in Earnings $1.9M $1.3M $1M $2M $3M
Net Income to Common Excl Extra Items $640.5M $1.1B $1.1B $944M $693M
 
Basic EPS (Cont. Ops) $2.10 $3.68 $4.15 $3.52 $2.62
Diluted EPS (Cont. Ops) $2.09 $3.66 $4.13 $3.51 $2.61
Weighted Average Basic Share $304.6M $296.8M $277.1M $267.6M $263.6M
Weighted Average Diluted Share $305M $297.7M $278M $268.3M $263.9M
 
EBITDA $1.4B $1.8B $1.7B $1.7B $1.8B
EBIT $1.1B $1.5B $1.4B $1.4B $1.3B
 
Revenue (Reported) $11.6B $13.1B $12.8B $13.9B $14.4B
Operating Income (Reported) $1.1B $1.5B $1.4B $1.4B $1.3B
Operating Income (Adjusted) $1.1B $1.5B $1.4B $1.4B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.3B $3.1B $3.6B $3.5B $3.5B
Revenue Growth (YoY) 8.17% -5.84% 14.95% -3.22% 1.33%
 
Cost of Revenues $2B $1.9B $2.3B $2.2B $2.3B
Gross Profit $1.3B $1.2B $1.3B $1.3B $1.2B
Gross Profit Margin 38.81% 39.24% 36.83% 36.23% 35.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $897.9M $861M $979M $971M $958M
Other Inc / (Exp) -$1M $1M -$24M -$20M --
Operating Expenses $897.5M $861M $979M $931M $958M
Operating Income $381.9M $357M $335M $320M $288M
 
Net Interest Expenses $15.4M $17M $62M $60M $55M
EBT. Incl. Unusual Items $365.6M $347M $263M $246M $223M
Earnings of Discontinued Ops. -- $1M $1M $4M $2M
Income Tax Expense $89.3M $88M $60M $61M $45M
Net Income to Company $284M $262M $208M $192M $180M
 
Minority Interest in Earnings -$49K -- -- $1M --
Net Income to Common Excl Extra Items $284M $261M $207M $188M $178M
 
Basic EPS (Cont. Ops) $0.97 $0.96 $0.78 $0.73 $0.70
Diluted EPS (Cont. Ops) $0.96 $0.95 $0.78 $0.73 $0.70
Weighted Average Basic Share $294M $273.8M $267.8M $262.3M $257.1M
Weighted Average Diluted Share $294.9M $274.6M $268.4M $262.6M $257.3M
 
EBITDA $452.2M $421M $419M $416M $393M
EBIT $381.9M $357M $335M $320M $288M
 
Revenue (Reported) $3.3B $3.1B $3.6B $3.5B $3.5B
Operating Income (Reported) $381.9M $357M $335M $320M $288M
Operating Income (Adjusted) $381.9M $357M $335M $320M $288M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $12.9B $13B $13.4B $14.4B $14B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.9B $8B $8.2B $9.1B $8.9B
Gross Profit $5B $5B $5.1B $5.3B $5.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.5B $3.6B $3.7B $4B $3.9B
Other Inc / (Exp) -$9.1M $130M -$14M -$111M --
Operating Expenses $3.5B $3.6B $3.7B $4B $3.9B
Operating Income $1.5B $1.4B $1.4B $1.3B $1.2B
 
Net Interest Expenses $80.3M $61.4M $177M $254M $246M
EBT. Incl. Unusual Items $1.4B $1.5B $1.3B $965M $928M
Earnings of Discontinued Ops. $543K $5.6M $2M -$3M $2M
Income Tax Expense $358.7M $344.6M $344M $257M $236M
Net Income to Company $1B $1.2B $955M $714M $699M
 
Minority Interest in Earnings $1.5M $497K $2M $3M $2M
Net Income to Common Excl Extra Items $1B $1.2B $953M $717M $697M
 
Basic EPS (Cont. Ops) $3.45 $4.22 $3.56 $2.70 $2.70
Diluted EPS (Cont. Ops) $3.44 $4.21 $3.55 $2.70 $2.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.8B $1.7B $1.7B $1.7B $1.6B
EBIT $1.5B $1.4B $1.4B $1.3B $1.2B
 
Revenue (Reported) $12.9B $13B $13.4B $14.4B $14B
Operating Income (Reported) $1.5B $1.4B $1.4B $1.3B $1.2B
Operating Income (Adjusted) $1.5B $1.4B $1.4B $1.3B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9.9B $9.8B $10.4B $10.9B $10.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6B $6B $6.4B $6.9B $6.8B
Gross Profit $3.9B $3.8B $4B $4B $3.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.6B $2.7B $2.8B $3B $2.9B
Other Inc / (Exp) -$25M $149M -$4M -$99M -$19M
Operating Expenses $2.6B $2.7B $2.8B $3B $2.9B
Operating Income $1.2B $1.1B $1.1B $1B $906M
 
Net Interest Expenses $55.1M $46M $150M $190M $180M
EBT. Incl. Unusual Items $1.1B $1.2B $1B $743M $719M
Earnings of Discontinued Ops. -- $5M $1M $4M $2M
Income Tax Expense $290M $304M $263M $214M $179M
Net Income to Company $855.3M $955M $760M $536M $542M
 
Minority Interest in Earnings $754K -- $1M $2M $1M
Net Income to Common Excl Extra Items $855.3M $950M $759M $532M $540M
 
Basic EPS (Cont. Ops) $2.86 $3.41 $2.84 $2.02 $2.10
Diluted EPS (Cont. Ops) $2.85 $3.39 $2.83 $2.01 $2.09
Weighted Average Basic Share $897.7M $840.9M $802.8M $794.7M $774.3M
Weighted Average Diluted Share $900.1M $843.7M $804.9M $795.9M $775.2M
 
EBITDA $1.4B $1.3B $1.4B $1.3B $1.2B
EBIT $1.2B $1.1B $1.1B $1B $906M
 
Revenue (Reported) $9.9B $9.8B $10.4B $10.9B $10.6B
Operating Income (Reported) $1.2B $1.1B $1.1B $1B $906M
Operating Income (Adjusted) $1.2B $1.1B $1.1B $1B $906M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $312.2M $274.1M $278M $299M $234M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.1B $998M $1.2B $1.1B
Inventory $2.4B $2.6B $2.8B $3.1B $3.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $233.9M $296M $230M $283M $330M
Total Current Assets $4B $4.3B $4.3B $4.9B $4.9B
 
Property Plant And Equipment $2.6B $2.7B $2.5B $2.9B $2.9B
Long-Term Investments $155.2M $180.7M $141M $159M $174M
Goodwill $4.6B $4.5B $4.3B $5.6B $5.4B
Other Intangibles $814.2M $746M $653M $1.3B $1.2B
Other Long-Term Assets $163.7M $225M $204M $287M $377M
Total Assets $12.4B $12.6B $12B $15.1B $15B
 
Accounts Payable $932.4M $1.2B $1.3B $1.6B $1.8B
Accrued Expenses $543.6M $532M $512M $569M $566M
Current Portion Of Long-Term Debt $58.5M $35M $34M $596M $38M
Current Portion Of Capital Lease Obligations $221.8M $203M $188M $224M $237M
Other Current Liabilities $130M $112M $89M $149M $94M
Total Current Liabilities $2B $2.2B $2.3B $3.3B $2.9B
 
Long-Term Debt $4B $4B $3.7B $4.8B $5.3B
Capital Leases -- -- -- -- --
Total Liabilities $6.7B $6.8B $6.5B $8.9B $8.9B
 
Common Stock $3.2M $3.2M $3M $3M $3M
Other Common Equity Adj -$99M -$153M -$323M -$240M -$417M
Common Equity $5.7B $5.8B $5.5B $6.2B $6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $39.7M $38.9M $38M $14M $15M
Total Equity $5.7B $5.8B $5.5B $6.2B $6B
 
Total Liabilities and Equity $12.4B $12.6B $12B $15.1B $15B
Cash and Short Terms $312.2M $274.1M $278M $299M $234M
Total Debt $4.1B $4B $3.7B $5.4B $5.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $402.7M $269M $401M $353M $289M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $1.1B $1.3B $1.3B $1.4B
Inventory $2.4B $2.6B $3B $3.1B $3.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $247.8M $247M $275M $319M --
Total Current Assets $4.3B $4.2B $5.3B $5.1B $5.7B
 
Property Plant And Equipment $2.5B $2.4B $2.7B $3B $2.7B
Long-Term Investments $178.4M $146M $158M $159M $178M
Goodwill $4.5B $4.1B $5.5B $5.6B --
Other Intangibles $755.4M $626M $1.2B $1.2B --
Other Long-Term Assets $208.7M $198M $265M $350M --
Total Assets $12.5B $11.7B $15.2B $15.5B $15.6B
 
Accounts Payable $1.3B $1.4B $1.7B $1.8B $1.9B
Accrued Expenses $587.9M $533M $607M $615M --
Current Portion Of Long-Term Debt $36.8M $50M $574M $44M --
Current Portion Of Capital Lease Obligations $203.1M $181M $210M $247M --
Other Current Liabilities $123.1M $123M $321M $135M --
Total Current Liabilities $2.3B $2.4B $3.6B $3B $3.6B
 
Long-Term Debt $3.5B $3.5B $4.9B $5.5B $4.7B
Capital Leases -- -- -- -- --
Total Liabilities $6.5B $6.4B $9.2B $9.2B $9B
 
Common Stock $3.2M $3M $3M $3M $3M
Other Common Equity Adj -$148.6M -$539M -$372M -$195M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $40.1M $39M $39M $16M $25M
Total Equity $5.9B $5.3B $6B $6.3B $6.6B
 
Total Liabilities and Equity $12.5B $11.7B $15.2B $15.5B $15.6B
Cash and Short Terms $402.7M $269M $401M $353M $289M
Total Debt $3.6B $3.5B $5.5B $5.5B $5.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $640.4M $1.1B $1.2B $938M $693M
Depreciation & Amoritzation $299.5M $284M $264M $319M $406M
Stock-Based Compensation $29.1M $33.7M $38M $40M $30M
Change in Accounts Receivable $93.6M -$16.2M -$16M $5M -$2M
Change in Inventories $433.1M -$234.5M -$342M $71M -$253M
Cash From Operations $1.4B $1.4B $1.3B $1.4B $1.1B
 
Capital Expenditures $172.7M $293.5M $222M $358M $311M
Cash Acquisitions $7.4M $123.9M $4M $2.2B $60M
Cash From Investing -$165.9M -$418.8M $172M -$2.4B -$406M
 
Dividends Paid (Ex Special Dividend) -- -- $284M $302M $318M
Special Dividend Paid
Long-Term Debt Issued $952M $5B $1.6B $4.6B $2.1B
Long-Term Debt Repaid -$2.3B -$5B -$1.7B -$3.1B -$2.1B
Repurchase of Common Stock $117.3M $876.8M $1B $38M $360M
Other Financing Activities -$30M -$120M -$22M -$63M -$51M
Cash From Financing -$1.5B -$985.1M -$1.4B $1.1B -$746M
 
Beginning Cash (CF) $312.2M $274.1M $278M $299M $234M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$222.7M -$38M $4M $21M -$60M
Ending Cash (CF) $101.3M $234.9M $258M $325M $145M
 
Levered Free Cash Flow $1.3B $1.1B $1B $998M $810M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $284M $262M $208M $192M $180M
Depreciation & Amoritzation $70.4M $64M $84M $89M $98M
Stock-Based Compensation $8.2M $8M $9M $6M $10M
Change in Accounts Receivable $27.6M $68M $69M $52M $14M
Change in Inventories -$60.1M -$90M -$4M -$11M $34M
Cash From Operations $428.9M $273M $441M $420M $440M
 
Capital Expenditures $44.9M $49M $97M $79M $53M
Cash Acquisitions $37.3M -$1M $2.1B $16M --
Cash From Investing -$91.8M -$21M -$2.2B -$122M -$45M
 
Dividends Paid (Ex Special Dividend) -- $68M $74M $79M $78M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $444M $516M $816M $191M --
Long-Term Debt Repaid -$467M -$334M -$444M -$226M --
Repurchase of Common Stock $230.8M $344M -- $125M $40M
Other Financing Activities -$3M -$2M -$6M -$1M --
Cash From Financing -$257.1M -$232M $292M -$240M -$393M
 
Beginning Cash (CF) $402.7M $269M $401M $353M $289M
Foreign Exchange Rate Adjustment -$6M -$16M -$9M $11M $1M
Additions / Reductions $74M $4M -$1.5B $69M $3M
Ending Cash (CF) $470.7M $257M -$1.1B $433M $293M
 
Levered Free Cash Flow $384.1M $224M $344M $341M $387M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1B $1.2B $955M $714M $699M
Depreciation & Amoritzation $291.6M $268.3M $286M $389M $409M
Stock-Based Compensation $31.2M $39.7M $36M $33M $35M
Change in Accounts Receivable -$11.6M -$467K -$52M -$14M -$41M
Change in Inventories -$155.1M -$530.7M $135M -$105M -$151M
Cash From Operations $1.7B $1B $1.4B $1.1B $968M
 
Capital Expenditures $195.5M $308.8M $307M $350M $246M
Cash Acquisitions $67M $61.1M $2.2B $72M $12M
Cash From Investing -$260.3M $26.1M -$2.5B -$353M -$250M
 
Dividends Paid (Ex Special Dividend) -- $210M $296M $320M $312M
Special Dividend Paid
Long-Term Debt Issued $4.3B $2.3B $4.7B $2.1B --
Long-Term Debt Repaid -$5B -$1.9B -$3B -$2.3B --
Repurchase of Common Stock $603.9M $1.2B $176M $310M $199M
Other Financing Activities -$127.1M -$14M -$61M -$49M --
Cash From Financing -$1.4B -$1.1B $1.2B -$805M -$792M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18.7M -$133.6M $155M -$54M -$74M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.5B $706.3M $1.1B $748M $722M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $855.3M $955M $760M $536M $542M
Depreciation & Amoritzation $212.7M $197M $219M $289M $303M
Stock-Based Compensation $25M $31M $29M $22M $27M
Change in Accounts Receivable -$133.8M -$118M -$154M -$173M -$212M
Change in Inventories -$52.9M -$349M $128M -$48M $54M
Cash From Operations $1.4B $1B $1.1B $886M $733M
 
Capital Expenditures $132.7M $148M $233M $225M $160M
Cash Acquisitions $66.8M $4M $2.2B $46M -$2M
Cash From Investing -$200.8M $244M -$2.4B -$300M -$144M
 
Dividends Paid (Ex Special Dividend) -- $210M $222M $240M $234M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.1B $1.3B $4.4B $1.9B $682M
Long-Term Debt Repaid -$4.5B -$1.5B -$2.7B -$1.9B -$623M
Repurchase of Common Stock $574.6M $872M $8M $280M $119M
Other Financing Activities -$122M -$16M -$55M -$41M $7M
Cash From Financing -$1.1B -$1.2B $1.4B -$516M -$562M
 
Beginning Cash (CF) $1.3B $861M $2.6B $973M $805M
Foreign Exchange Rate Adjustment -$4.8M -$42M -- $1M $30M
Additions / Reductions $90.5M -$5M $146M $71M $57M
Ending Cash (CF) $1.4B $814M $2.8B $1B $892M
 
Levered Free Cash Flow $1.2B $862M $911M $661M $573M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock