Financhill
Sell
47

LKQ Quote, Financials, Valuation and Earnings

Last price:
$40.91
Seasonality move :
8.18%
Day range:
$40.12 - $40.87
52-week range:
$35.56 - $53.68
Dividend yield:
2.97%
P/E ratio:
15.42x
P/S ratio:
0.74x
P/B ratio:
1.74x
Volume:
7.2M
Avg. volume:
2.9M
1-year change:
-23.69%
Market cap:
$10.5B
Revenue:
$14.4B
EPS (TTM):
$2.62
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% 12.56% -2.25% 8.38% 3.53%
 
Cost of Revenues $7B $7.8B $7.6B $8.3B $8.7B
Gross Profit $4.6B $5.3B $5.2B $5.6B $5.6B
Gross Profit Margin 39.5% 40.66% 40.82% 40.21% 39.09%
 
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 $3.5B $3.8B $3.8B $4.2B $4.3B
Operating Income $1.1B $1.5B $1.4B $1.4B $1.3B
 
Net Interest Expenses $128.2M $51M $63M $171M $241M
EBT. Incl. Unusual Items $885M $1.4B $1.5B $1.2B $958M
Earnings of Discontinued Ops. -$95K $1M $6M -$6M --
Income Tax Expense $249.5M $331M $385M $306M $273M
Net Income to Company $640M $1.1B $1.2B $938M $693M
 
Minority Interest in Earnings -$2M -$1M -$1M -$2M -$3M
Net Income to Common Excl Extra Items $638.4M $1.1B $1.1B $936M $690M
 
Basic EPS (Cont. Ops) $2.10 $3.68 $4.15 $3.51 $2.63
Diluted EPS (Cont. Ops) $2.10 $3.67 $4.14 $3.50 $2.63
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 $1.3B $1.8B $1.9B $1.8B $1.6B
EBIT $1B $1.5B $1.6B $1.4B $1.2B
 
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) $1B $1.5B $1.6B $1.4B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3B $3.2B $3B $3.5B $3.4B
Revenue Growth (YoY) -1.86% 7.86% -5.81% 16.66% -4.11%
 
Cost of Revenues $1.8B $1.9B $1.8B $2.1B $2B
Gross Profit $1.2B $1.3B $1.2B $1.4B $1.3B
Gross Profit Margin 39.6% 39.83% 40.75% 39.96% 39.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $815M $920M $861M $1B $925M
Other Inc / (Exp) $15.9M -$19M -$10M -$12M -$36M
Operating Expenses $887.4M $985M $920M $1.1B $1B
Operating Income $282.5M $284M $303M $289M $307M
 
Net Interest Expenses $51.5M -- $21M $55M $62M
EBT. Incl. Unusual Items $246.9M $270M $272M $222M $209M
Earnings of Discontinued Ops. $543K $1M $1M -$7M --
Income Tax Expense $68.7M $41M $81M $43M $57M
Net Income to Company $181.3M $236M $195M $178M $157M
 
Minority Interest in Earnings -$722K -- -$1M -$1M -$1M
Net Income to Common Excl Extra Items $181M $236M $194M $177M $156M
 
Basic EPS (Cont. Ops) $0.60 $0.82 $0.73 $0.66 $0.60
Diluted EPS (Cont. Ops) $0.60 $0.81 $0.72 $0.66 $0.60
Weighted Average Basic Share $304M $289.6M $267.8M $267.6M $259.7M
Weighted Average Diluted Share $304.5M $290.8M $268.4M $268.3M $259.7M
 
EBITDA $376.7M $358M $366M $386M $381M
EBIT $298.3M $286M $299M $286M $275M
 
Revenue (Reported) $3B $3.2B $3B $3.5B $3.4B
Operating Income (Reported) $282.5M $284M $303M $289M $307M
Operating Income (Adjusted) $298.3M $286M $299M $286M $275M
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) -- -- -- -- --
 
Cost of Revenues $7B $7.8B $7.6B $8.3B $8.7B
Gross Profit $4.6B $5.3B $5.2B $5.6B $5.6B
Gross Profit Margin -- -- -- -- --
 
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 $3.5B $3.8B $3.8B $4.2B $4.3B
Operating Income $1.1B $1.5B $1.4B $1.4B $1.3B
 
Net Interest Expenses $128.2M $51M $63M $171M $241M
EBT. Incl. Unusual Items $885M $1.4B $1.5B $1.2B $958M
Earnings of Discontinued Ops. -$95K $1M $6M -$6M --
Income Tax Expense $249.5M $331M $385M $306M $273M
Net Income to Company $640M $1.1B $1.2B $938M $693M
 
Minority Interest in Earnings -$2M -$1M -$1M -$2M -$3M
Net Income to Common Excl Extra Items $638.4M $1.1B $1.1B $936M $690M
 
Basic EPS (Cont. Ops) $2.11 $3.68 $4.14 $3.50 $2.62
Diluted EPS (Cont. Ops) $2.11 $3.66 $4.11 $3.50 $2.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.3B $1.8B $1.9B $1.8B $1.6B
EBIT $1B $1.5B $1.6B $1.4B $1.2B
 
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) $1B $1.5B $1.6B $1.4B $1.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $13.1B $12.8B $13.9B $14.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.8B $7.6B $8.3B $8.7B --
Gross Profit $5.3B $5.2B $5.6B $5.6B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.6B $3.5B $3.9B $3.9B --
Other Inc / (Exp) -$44M $139M -$16M -$135M --
Operating Expenses $3.8B $3.8B $4.2B $4.3B --
Operating Income $1.5B $1.4B $1.4B $1.3B --
 
Net Interest Expenses $56M $63M $171M $241M --
EBT. Incl. Unusual Items $1.4B $1.5B $1.2B $958M --
Earnings of Discontinued Ops. $1M $6M -$6M -- --
Income Tax Expense $331M $385M $306M $273M --
Net Income to Company $1.1B $1.2B $938M $693M --
 
Minority Interest in Earnings -$1M -$1M -$2M -$3M --
Net Income to Common Excl Extra Items $1.1B $1.1B $936M $690M --
 
Basic EPS (Cont. Ops) $3.68 $4.14 $3.50 $2.62 --
Diluted EPS (Cont. Ops) $3.66 $4.11 $3.50 $2.62 --
Weighted Average Basic Share $1.2B $1.1B $1.1B $1.1B --
Weighted Average Diluted Share $1.2B $1.1B $1.1B $1.1B --
 
EBITDA $1.8B $1.9B $1.8B $1.6B --
EBIT $1.5B $1.6B $1.4B $1.2B --
 
Revenue (Reported) $13.1B $12.8B $13.9B $14.4B --
Operating Income (Reported) $1.5B $1.4B $1.4B $1.3B --
Operating Income (Adjusted) $1.5B $1.6B $1.4B $1.2B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $312.2M $274M $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 $181M $141M $159M $169M
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 $2.8B $2.8B $2.6B $3.7B $4.1B
Capital Leases -- -- -- -- --
Total Liabilities $6.7B $6.8B $6.5B $8.9B $8.9B
 
Common Stock $3.2M $3M $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 $39M $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 $274M $278M $299M $234M
Total Debt $2.9B $2.8B $2.7B $4.3B $4.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $312.2M $274M $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 $181M $141M $159M $169M
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 $2.8B $2.8B $2.6B $3.7B $4.1B
Capital Leases -- -- -- -- --
Total Liabilities $6.7B $6.8B $6.5B $8.9B $8.9B
 
Common Stock $3.2M $3M $3M $3M $3M
Other Common Equity Adj -$99M -$153M -$323M -$240M -$417M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $39.7M $39M $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 $274M $278M $299M $234M
Total Debt $2.9B $2.8B $2.7B $4.3B $4.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $640M $1.1B $1.2B $938M $693M
Depreciation & Amoritzation $299M $284M $264M $319M $406M
Stock-Based Compensation $29M $34M $38M $40M $30M
Change in Accounts Receivable $94M -$16M -$16M $5M -$2M
Change in Inventories $433M -$235M -$342M $71M -$253M
Cash From Operations $1.4B $1.4B $1.3B $1.4B $1.1B
 
Capital Expenditures $173M $293M $222M $358M $311M
Cash Acquisitions -$2M -$117M $395M -$2.1B -$60M
Cash From Investing -$166M -$419M $172M -$2.4B -$406M
 
Dividends Paid (Ex Special Dividend) -- -$73M -$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 -$117M -$877M -$1B -$38M -$360M
Other Financing Activities -$30M -$120M -$22M -$63M -$51M
Cash From Financing -$1.5B -$985M -$1.4B $1.1B -$746M
 
Beginning Cash (CF) $535M $312M $274M $278M $299M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$235M -$37M $28M $16M -$31M
Ending Cash (CF) $312M $274M $278M $299M $239M
 
Levered Free Cash Flow $1.3B $1.1B $1B $998M $810M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $181.3M $236M $195M $178M $157M
Depreciation & Amoritzation $78.4M $72M $67M $100M $106M
Stock-Based Compensation $6.1M $9M $7M $11M $8M
Change in Accounts Receivable $122.6M $118M $102M $159M $171M
Change in Inventories -$102.3M -$182M $7M -$57M -$205M
Cash From Operations $309.4M $5M $240M $212M $235M
 
Capital Expenditures $63.1M $160M $74M $125M $86M
Cash Acquisitions $5.1M -$56M -- $84M -$14M
Cash From Investing -$59.6M -$218M -$72M -$53M -$106M
 
Dividends Paid (Ex Special Dividend) -- -$73M -$74M -$80M -$78M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $241.2M $937M $312M $208M $190M
Long-Term Debt Repaid -$569.4M -$483M -$241M -$379M -$252M
Repurchase of Common Stock -$29M -$302M -$168M -$30M -$80M
Other Financing Activities -$5.1M $2M -$6M -$8M -$10M
Cash From Financing -$362.2M $81M -$177M -$289M -$230M
 
Beginning Cash (CF) $421.4M $403M $269M $401M $370M
Foreign Exchange Rate Adjustment $2.9M $3M $18M $5M -$30M
Additions / Reductions -$112.4M -$132M -$9M -$130M -$101M
Ending Cash (CF) $312M $274M $278M $299M $239M
 
Levered Free Cash Flow $246.3M -$155M $166M $87M $149M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $640M $1.1B $1.2B $938M $693M
Depreciation & Amoritzation $299M $284M $264M $319M $406M
Stock-Based Compensation $29M $34M $38M $40M $30M
Change in Accounts Receivable $94M -$16M -$16M $5M -$2M
Change in Inventories $433M -$235M -$342M $71M -$253M
Cash From Operations $1.4B $1.4B $1.3B $1.4B $1.1B
 
Capital Expenditures $173M $293M $222M $358M $311M
Cash Acquisitions -$2M -$117M $395M -$2.1B -$60M
Cash From Investing -$166M -$419M $172M -$2.4B -$406M
 
Dividends Paid (Ex Special Dividend) -- -$73M -$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 -$117M -$877M -$1B -$38M -$360M
Other Financing Activities -$30M -$120M -$22M -$63M -$51M
Cash From Financing -$1.5B -$985M -$1.4B $1.1B -$746M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$235M -$37M $28M $16M -$31M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.3B $1.1B $1B $998M $810M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.1B $1.2B $938M $693M --
Depreciation & Amoritzation $284M $264M $319M $406M --
Stock-Based Compensation $34M $38M $40M $30M --
Change in Accounts Receivable -$16M -$16M $5M -$2M --
Change in Inventories -$235M -$342M $71M -$253M --
Cash From Operations $1.4B $1.3B $1.4B $1.1B --
 
Capital Expenditures $293M $222M $358M $311M --
Cash Acquisitions -$117M $395M -$2.1B -$60M --
Cash From Investing -$419M $172M -$2.4B -$406M --
 
Dividends Paid (Ex Special Dividend) -$73M -$284M -$302M -$318M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5B $1.6B $4.6B $2.1B --
Long-Term Debt Repaid -$5B -$1.7B -$3.1B -$2.1B --
Repurchase of Common Stock -$877M -$1B -$38M -$360M --
Other Financing Activities -$120M -$22M -$63M -$51M --
Cash From Financing -$985M -$1.4B $1.1B -$746M --
 
Beginning Cash (CF) $1.6B $1.1B $2.9B $1.3B --
Foreign Exchange Rate Adjustment -$1M -$24M $5M -$29M --
Additions / Reductions -$37M $28M $16M -$31M --
Ending Cash (CF) $1.6B $1.1B $2.9B $1.3B --
 
Levered Free Cash Flow $1.1B $1B $998M $810M --

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

GET BETTER TRADE IDEAS

Popular

Why Did Progressive Stock Go Down?
Why Did Progressive Stock Go Down?

Shares of insurance giant Progressive (NYSE:PGR) have fallen considerably over…

Why Did StoneCo Stock Go Up So Much?
Why Did StoneCo Stock Go Up So Much?

Brazilian fintech company StoneCo (NASDAQ:STNE) has been on a tear…

Is Tenable Stock a Buy, Sell or Hold?
Is Tenable Stock a Buy, Sell or Hold?

Tenable (NASDAQ:TENB) is a cybersecurity company with a focus on…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 24

Regencell Bioscience Holdings [RGC] is down 28.36% over the past day.

Buy
54
TNXP alert for Mar 24

Tonix Pharmaceuticals Holding [TNXP] is up 32.39% over the past day.

Sell
36
VMI alert for Mar 24

Valmont Industries [VMI] is up 4.67% over the past day.

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

Show me the best stock