Financhill
Sell
40

LAD Quote, Financials, Valuation and Earnings

Last price:
$322.32
Seasonality move :
-0.74%
Day range:
$319.90 - $334.29
52-week range:
$262.10 - $405.14
Dividend yield:
0.68%
P/E ratio:
9.33x
P/S ratio:
0.22x
P/B ratio:
1.16x
Volume:
213.7K
Avg. volume:
235.3K
1-year change:
-7.13%
Market cap:
$7.8B
Revenue:
$36.2B
EPS (TTM):
$34.57
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $13.1B $22.8B $28.2B $31B $36.2B
Revenue Growth (YoY) 3.56% 73.97% 23.46% 10.13% 16.58%
 
Cost of Revenues $11B $18.7B $23.2B $26B $30.9B
Gross Profit $2.1B $4.1B $5B $5B $5.3B
Gross Profit Margin 16.26% 18.1% 17.7% 16.21% 14.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $2.5B $3.1B $3.3B $3.8B
Other Inc / (Exp) $72.1M -$51.6M -$43.2M $22M $39.3M
Operating Expenses $1.4B $2.5B $3.1B $3.3B $3.8B
Operating Income $685M $1.7B $1.9B $1.7B $1.6B
 
Net Interest Expenses $107.5M $130.5M $167.9M $352.1M $536.6M
EBT. Incl. Unusual Items $648.5M $1.5B $1.7B $1.4B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $178.2M $422.1M $468.4M $350.6M $256.7M
Net Income to Company $470.3M $1.1B $1.3B $1B $821.6M
 
Minority Interest in Earnings -- $2.6M $10.6M $10.9M $19.6M
Net Income to Common Excl Extra Items $470.3M $1.1B $1.3B $1B $821.6M
 
Basic EPS (Cont. Ops) $19.76 $36.81 $44.36 $36.39 $29.70
Diluted EPS (Cont. Ops) $19.51 $36.56 $44.20 $36.26 $29.59
Weighted Average Basic Share $23.8M $28.8M $28.2M $27.5M $27M
Weighted Average Diluted Share $24.1M $29M $28.3M $27.6M $27.1M
 
EBITDA $806.2M $1.8B $2.1B $2B $1.9B
EBIT $685M $1.7B $1.9B $1.7B $1.6B
 
Revenue (Reported) $13.1B $22.8B $28.2B $31B $36.2B
Operating Income (Reported) $685M $1.7B $1.9B $1.7B $1.6B
Operating Income (Adjusted) $685M $1.7B $1.9B $1.7B $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.2B $7.3B $8.3B $9.2B $9.7B
Revenue Growth (YoY) 70.43% 18.25% 13.45% 11.41% 4.93%
 
Cost of Revenues $5B $6B $7B $7.9B $8.3B
Gross Profit $1.2B $1.3B $1.3B $1.4B $1.4B
Gross Profit Margin 18.72% 17.44% 15.95% 14.82% 14.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $673.3M $749.2M $850.8M $943.6M $998M
Other Inc / (Exp) -$25M $24.1M $17.8M $3.1M --
Operating Expenses $669.6M $783.5M $869.1M $943.7M $997.5M
Operating Income $485.1M $488.8M $451.4M $423.2M $403M
 
Net Interest Expenses $31.6M $60.3M $98.7M $141.1M $126.1M
EBT. Incl. Unusual Items $422.2M $455.7M $361.3M $285.9M $282.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $113.2M $125.4M $96.4M $64.8M $63.6M
Net Income to Company $309M $330.5M $264.9M $221.1M $218.6M
 
Minority Interest in Earnings $1.1M $700K $3.4M $13.8M $1.5M
Net Income to Common Excl Extra Items $309M $330.3M $264.9M $221.1M $218.6M
 
Basic EPS (Cont. Ops) $10.16 $11.99 $9.47 $7.76 $8.62
Diluted EPS (Cont. Ops) $10.10 $11.94 $9.47 $7.74 $8.62
Weighted Average Basic Share $30.3M $27.5M $27.6M $26.7M $25.2M
Weighted Average Diluted Share $30.5M $27.6M $27.6M $26.8M $25.2M
 
EBITDA $530M $549M $519.5M $510.9M $489.6M
EBIT $485.1M $488.8M $451.4M $423.2M $403M
 
Revenue (Reported) $6.2B $7.3B $8.3B $9.2B $9.7B
Operating Income (Reported) $485.1M $488.8M $451.4M $423.2M $403M
Operating Income (Adjusted) $485.1M $488.8M $451.4M $423.2M $403M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $20.5B $27.6B $30.4B $34.7B $37.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.9B $22.5B $25.4B $29.5B $32.2B
Gross Profit $3.5B $5B $5B $5.2B $5.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1B $3B $3.2B $3.7B $3.9B
Other Inc / (Exp) $50.6M -$19.2M -$18.8M $17.6M --
Operating Expenses $2.1B $3B $3.2B $3.7B $3.8B
Operating Income $1.4B $2B $1.8B $1.5B $1.6B
 
Net Interest Expenses $125.3M $167.5M $301.6M $511.2M $503.6M
EBT. Incl. Unusual Items $1.3B $1.8B $1.4B $1.1B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $352.1M $521.4M $373.3M $250.1M $300.6M
Net Income to Company $957.7M $1.3B $1B $818.7M $905.2M
 
Minority Interest in Earnings $1.1M $9.9M $10.4M $21.3M $6.3M
Net Income to Common Excl Extra Items $957.7M $1.3B $1B $818.9M $905.2M
 
Basic EPS (Cont. Ops) $34.35 $44.98 $37.67 $29.34 $34.66
Diluted EPS (Cont. Ops) $33.66 $44.66 $37.57 $29.24 $34.57
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.6B $2.2B $2B $1.8B $2B
EBIT $1.4B $2B $1.8B $1.5B $1.6B
 
Revenue (Reported) $20.5B $27.6B $30.4B $34.7B $37.7B
Operating Income (Reported) $1.4B $2B $1.8B $1.5B $1.6B
Operating Income (Adjusted) $1.4B $2B $1.8B $1.5B $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $16.5B $21.2B $23.4B $27B $28.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.6B $17.4B $19.5B $23B $24.3B
Gross Profit $2.9B $3.8B $3.8B $4B $4.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8B $2.3B $2.5B $2.9B $3B
Other Inc / (Exp) -$19.4M $13.1M $37.7M $33.6M $49.3M
Operating Expenses $1.7B $2.3B $2.5B $2.8B $2.9B
Operating Income $1.2B $1.5B $1.3B $1.2B $1.2B
 
Net Interest Expenses $96.4M $133.5M $244M $403.2M $370.4M
EBT. Incl. Unusual Items $1.1B $1.4B $1.1B $789.3M $918.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $282.9M $382.2M $287M $186.6M $230.8M
Net Income to Company $770.1M $1B $795.6M $602.6M $688M
 
Minority Interest in Earnings $1.1M $8.4M $8.2M $18.6M $5.3M
Net Income to Common Excl Extra Items $770.1M $1B $795.6M $602.7M $688M
 
Basic EPS (Cont. Ops) $26.88 $35.25 $28.60 $21.55 $26.47
Diluted EPS (Cont. Ops) $26.64 $35.09 $28.56 $21.50 $26.44
Weighted Average Basic Share $85M $85.4M $82.6M $81.4M $77.4M
Weighted Average Diluted Share $85.8M $85.8M $82.7M $81.6M $77.5M
 
EBITDA $1.3B $1.7B $1.5B $1.4B $1.5B
EBIT $1.2B $1.5B $1.3B $1.2B $1.2B
 
Revenue (Reported) $16.5B $21.2B $23.4B $27B $28.4B
Operating Income (Reported) $1.2B $1.5B $1.3B $1.2B $1.2B
Operating Income (Adjusted) $1.2B $1.5B $1.3B $1.2B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $160.2M $174.8M $246.7M $941.4M $402.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $602.4M $866.8M $809.3M $1.1B $1.2B
Inventory $2.5B $2.4B $3.4B $4.8B $5.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $70.5M $63.9M $161.7M $136.8M $221.3M
Total Current Assets $3.3B $3.5B $4.6B $7B $7.8B
 
Property Plant And Equipment $2.5B $3.4B $4B $4.5B $5.3B
Long-Term Investments $101M $606.3M $2.2B $3.3B $4.2B
Goodwill $593M $977.3M $1.5B $1.9B $2.1B
Other Intangibles $350.2M $799.1M $1.9B $2.4B $2.6B
Other Long-Term Assets $1.2B $1.8B $914.7M $642M $1.5B
Total Assets $8.1B $11.4B $15.3B $20B $23.5B
 
Accounts Payable $158.2M $235.4M $258.4M $288M $333.7M
Accrued Expenses $458.3M $753.6M $782.7M $899.1M $1.1B
Current Portion Of Long-Term Debt $66M $223.7M $20.5M $109.6M $192.1M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- $1.6B
Total Current Liabilities $2.5B $2.4B $3.2B $4.9B $6.6B
 
Long-Term Debt $2.3B $3.5B $5.9B $7.6B $8.8B
Capital Leases -- -- -- -- --
Total Liabilities $5.4B $6.7B $10B $13.7B $16.8B
 
Common Stock $788.2M $1.7B $1.1B $1.1B $793.1M
Other Common Equity Adj -$6.3M -$3M -$18M $20.1M -$3.6M
Common Equity $2.7B $4.6B $5.2B $6.2B $6.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $36.8M $44.9M $69M $23.9M
Total Equity $2.7B $4.7B $5.3B $6.3B $6.7B
 
Total Liabilities and Equity $8.1B $11.4B $15.3B $20B $23.5B
Cash and Short Terms $160.2M $174.8M $246.7M $941.4M $402.2M
Total Debt $2.4B $3.8B $5.9B $7.7B $9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $137.8M $233M $256.2M $361.7M $419.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $793.8M $987.4M $988.7M $1.2B $1.2B
Inventory $2B $3.3B $4.4B $6.1B $5.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $112.5M $135.4M $158.2M $224M --
Total Current Assets $3.1B $4.7B $5.8B $7.9B $7.9B
 
Property Plant And Equipment $2.7B $3.8B $4.4B $5.4B $5.4B
Long-Term Investments $449M $1.5B $3.1B $4B $4.8B
Goodwill $740.3M $1.5B $1.7B $2.1B --
Other Intangibles $608.4M $1.9B $2.1B $2.6B --
Other Long-Term Assets $3.1B $714.7M $1.1B $1.5B --
Total Assets $10.2B $14.1B $18.3B $23.3B $24.5B
 
Accounts Payable $248.1M $241.3M $307.3M $301.3M $336.7M
Accrued Expenses $708.5M $809M $872.2M $1.1B --
Current Portion Of Long-Term Debt $206.9M $113.4M $71.2M $123.5M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.2B $2.8B $4.4B $6.7B $6.5B
 
Long-Term Debt $2.9B $5.6B $7B $8.8B $9.7B
Capital Leases -- -- -- -- --
Total Liabilities $5.6B $9B $12.2B $16.6B $17.7B
 
Common Stock $1.9B $1.1B $1.1B $878.3M $165.4M
Other Common Equity Adj -$3.6M -$21.5M -$14.7M $75.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $35.2M $44.5M $70.4M $23.5M $24.9M
Total Equity $4.6B $5B $6.1B $6.6B $6.8B
 
Total Liabilities and Equity $10.2B $14.1B $18.3B $23.3B $24.5B
Cash and Short Terms $137.8M $233M $256.2M $361.7M $419.5M
Total Debt $3.1B $5.7B $7.1B $8.9B $9.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $470.3M $1.1B $1.3B $1B $821.6M
Depreciation & Amoritzation $121.3M $166.3M $228.1M $264.6M $389.8M
Stock-Based Compensation $23.2M $34.7M $41.1M $40.8M $58.4M
Change in Accounts Receivable -$113.5M -$147.1M -$1.5B -$1.3B -$639.2M
Change in Inventories $228.8M $674.6M -$923M -$863.5M -$260.9M
Cash From Operations $746.3M $1.7B -$883.4M -$836.1M $230.6M
 
Capital Expenditures $167.8M $260.4M $303.1M $230.2M $351.4M
Cash Acquisitions $1.5B $2.7B $1.2B $1.2B $1.2B
Cash From Investing -$1.6B -$2.9B -$1.3B -$1.3B -$1.9B
 
Dividends Paid (Ex Special Dividend) $29.1M $38.8M $45.2M $52.8M $56.5M
Special Dividend Paid
Long-Term Debt Issued $2.4B $4B $13.3B $15.6B $15.7B
Long-Term Debt Repaid -$2B -$3.7B -$10.6B -$13B -$14.4B
Repurchase of Common Stock $50.6M $230.7M $688.3M $48.9M $365.9M
Other Financing Activities -$11.1M -$16.1M -$23.4M -$38.6M -$21.6M
Cash From Financing $935.7M $1.2B $2.3B $2.8B $1.1B
 
Beginning Cash (CF) $160.2M $174.8M $246.7M $941.4M $402.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $76.2M $16M $93M $700.5M -$526.2M
Ending Cash (CF) $236.4M $193.3M $336.7M $1.7B -$128.5M
 
Levered Free Cash Flow $578.5M $1.4B -$1.2B -$1.1B -$120.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $309M $330.5M $264.9M $221.1M $218.6M
Depreciation & Amoritzation $44.9M $60.2M $72.2M $78.5M $102.5M
Stock-Based Compensation $8.4M $8.6M $11.1M $16.3M $14M
Change in Accounts Receivable $100M $22.4M -$330.2M -$89.7M -$219.7M
Change in Inventories $340.1M -$345.4M -$148M $219.8M $64.5M
Cash From Operations $681.4M -$298.6M -$112.1M $278.7M $79M
 
Capital Expenditures $81.1M $73.2M $66.6M $62.2M $108.9M
Cash Acquisitions $667.6M $256.6M $226.2M $77.5M $139M
Cash From Investing -$742M -$234.6M -$240.1M -$305.7M -$163.9M
 
Dividends Paid (Ex Special Dividend) $10.7M $11.6M $13.7M $14.2M $13.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $187.6M $3.6B $3.3B $3B --
Long-Term Debt Repaid -$812.1M -$3B -$3.1B -$3.1B --
Repurchase of Common Stock -- $21M -- $56M $399M
Other Financing Activities -$300K -$8.3M $13.4M -$63.6M --
Cash From Financing -$583.3M $659.6M $412.1M -$296.8M $100.6M
 
Beginning Cash (CF) $137.8M $233M $256.2M $359.5M $417.1M
Foreign Exchange Rate Adjustment -- -$2.9M -$2.4M $7M -$2.7M
Additions / Reductions -$643M $123.5M $57.5M -$316.8M $13M
Ending Cash (CF) -$505.2M $353.6M $311.3M $49.7M $427.4M
 
Levered Free Cash Flow $600.3M -$371.8M -$178.7M $216.5M -$29.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $957.7M $1.3B $1B $818.7M $905.2M
Depreciation & Amoritzation $172.5M $207.5M $272.4M $350.9M $406.2M
Stock-Based Compensation $31.6M $40.8M $39.8M $54.5M $59.4M
Change in Accounts Receivable -$187.2M -$116.1M -$2.5B -$736M -$773.2M
Change in Inventories $775M -$1.2B -$568.8M -$689.6M $108.2M
Cash From Operations $1.7B -$835.4M -$734M -$328.6M $576.3M
 
Capital Expenditures $236.3M $276.1M $257M $338.4M $337.2M
Cash Acquisitions $3.3B $1.3B $1.5B $1.2B $419.1M
Cash From Investing -$3.4B -$1.3B -$1.6B -$1.9B -$513M
 
Dividends Paid (Ex Special Dividend) $36.4M $44.4M $50.5M $56.1M $56.2M
Special Dividend Paid
Long-Term Debt Issued $3.1B $11.5B $14.9B $15.6B --
Long-Term Debt Repaid -$3.1B -$8.4B -$13B -$13.3B --
Repurchase of Common Stock $15.9M $859.2M $58.4M $307.6M $755M
Other Financing Activities -$19.3M -$18.4M -$19.9M -$111.1M --
Cash From Financing $1.8B $2.3B $2.3B $2.3B $10.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $80.8M $100.2M $46.3M $111.9M $70M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.5B -$1.1B -$991M -$667M $239.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $770.1M $1B $795.6M $602.6M $688M
Depreciation & Amoritzation $118.5M $159.7M $204M $290.3M $306.7M
Stock-Based Compensation $25.6M $31.7M $30.4M $44.1M $45.1M
Change in Accounts Receivable -$85M -$54M -$1B -$479.5M -$615.8M
Change in Inventories $1B -$852.4M -$498.2M -$324.3M $44.8M
Cash From Operations $1.9B -$618.6M -$469.2M $38.3M $384M
 
Capital Expenditures $194.1M $209.8M $163.7M $271.9M $257.7M
Cash Acquisitions $2.4B $962.6M $1.2B $1.2B $417.6M
Cash From Investing -$2.6B -$1B -$1.2B -$1.8B -$479.4M
 
Dividends Paid (Ex Special Dividend) $28.2M $33.8M $39.1M $42.4M $42.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.5B $9.9B $11.6B $11.6B $8B
Long-Term Debt Repaid -$3B -$7.7B -$10.1B -$10.4B -$7.6B
Repurchase of Common Stock $15.9M $644.4M $14.5M $273.2M $662.3M
Other Financing Activities -$12.3M -$14.6M -$11.1M -$83.6M -$79.2M
Cash From Financing $642M $1.7B $1.7B $1.2B $113.5M
 
Beginning Cash (CF) $1.1B $507.6M $755.3M $1.4B $1.3B
Foreign Exchange Rate Adjustment -- -$3.3M $5.7M $3.9M $4.7M
Additions / Reductions -$22.3M $61.9M $15.2M -$573.4M $22.8M
Ending Cash (CF) $1.1B $566.2M $776.2M $869.4M $1.3B
 
Levered Free Cash Flow $1.7B -$828.4M -$632.9M -$233.6M $126.3M

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

GET BETTER TRADE IDEAS

Popular

Why Did AMD Stock Go Up?
Why Did AMD Stock Go Up?

Since January 9th, shares of chipmaker AMD (NASDAQ:AMD) have been…

Will Data Centers Be In Space?
Will Data Centers Be In Space?

With demand for data centers seemingly growing by the day,…

Why Did SoundHound AI Stock Go Up?
Why Did SoundHound AI Stock Go Up?

SoundHound AI (NASDAQ:SOUN) has moved higher in recent days, breaking…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

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

Buy
57
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
47
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
56
INTC alert for Jan 24

Intel Corp. [INTC] is down 17.01% over the past day.

Buy
64
BNR alert for Jan 24

Burning Rock Biotech Ltd. [BNR] is down 12.81% over the past day.

Sell
19
APGE alert for Jan 24

Apogee Therapeutics, Inc. [APGE] is down 12.28% over the past day.

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

Show me the best stock