Financhill
Buy
64

LNVGY Quote, Financials, Valuation and Earnings

Last price:
$24.38
Seasonality move :
-2.71%
Day range:
$24.27 - $24.50
52-week range:
$19.79 - $31.82
Dividend yield:
4.05%
P/E ratio:
13.34x
P/S ratio:
0.26x
P/B ratio:
2.76x
Volume:
53.9K
Avg. volume:
47.1K
1-year change:
-6.88%
Market cap:
$15.1B
Revenue:
$56.9B
EPS (TTM):
$1.83
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $50.7B $60.7B $71.6B $61.9B $56.9B
Revenue Growth (YoY) -0.63% 19.77% 17.91% -13.5% -8.21%
 
Cost of Revenues $42.4B $51B $59.6B $51.4B $47.1B
Gross Profit $8.4B $9.8B $12B $10.5B $9.8B
Gross Profit Margin 16.48% 16.08% 16.82% 16.95% 17.24%
 
R&D Expenses $1.3B $1.5B $2.1B $2.2B $2B
Selling, General & Admin $5.5B $6B $6.7B $5.6B $5.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $6.9B $7.6B $9B $7.8B $7.8B
Operating Income $1.4B $2.2B $3.1B $2.7B $2B
 
Net Interest Expenses $406.3M $373.9M $305.9M $533M $618.7M
EBT. Incl. Unusual Items $1B $1.8B $2.8B $2.1B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $213.2M $461.2M $622.4M $455.2M $263.1M
Net Income to Company $1B $1.8B $2.8B $2.1B $1.4B
 
Minority Interest in Earnings -$85.7M -$102.2M -$115.5M -$73.1M -$91.8M
Net Income to Common Excl Extra Items $718.9M $1.2B $2B $1.6B $1B
 
Basic EPS (Cont. Ops) $1.12 $1.91 $3.49 $2.70 $1.68
Diluted EPS (Cont. Ops) $1.09 $1.78 $3.15 $2.55 $1.61
Weighted Average Basic Share $596.1M $595.5M $581.4M $595.4M $601.1M
Weighted Average Diluted Share $643M $656.2M $654.1M $648.5M $649.7M
 
EBITDA $2.4B $3.2B $4.4B $4.1B $3.5B
EBIT $1.5B $2.2B $3.1B $2.8B $2.1B
 
Revenue (Reported) $50.7B $60.7B $71.6B $61.9B $56.9B
Operating Income (Reported) $1.4B $2.2B $3.1B $2.7B $2B
Operating Income (Adjusted) $1.5B $2.2B $3.1B $2.8B $2.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $14.5B $17.9B $17.1B $14.4B $17.9B
Revenue Growth (YoY) 7.37% 23.07% -4.36% -15.02% 4.45%
 
Cost of Revenues $12.3B $14.9B $14.2B $11.9B $15.1B
Gross Profit $2.3B $3B $2.9B $2.5B $2.8B
Gross Profit Margin 15.52% 16.82% 16.83% 17.5% 15.66%
 
R&D Expenses $306.5M $482M $555.7M $498.2M $547.5M
Selling, General & Admin $1.4B $1.6B $1.4B $1.4B $1.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.7B $2.2B $2B $2B $2.1B
Operating Income $564.5M $816.6M $850.9M $514M $650.6M
 
Net Interest Expenses $82.3M $72.3M $144M $152.1M $170.4M
EBT. Incl. Unusual Items $470.4M $742.1M $710.1M $357.6M $473.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $120.8M $185.1M $156.2M $68.6M $89.9M
Net Income to Company $470.4M $742.1M $710.1M -- --
 
Minority Interest in Earnings -$25.9M -$45.1M -$12.6M -$39.8M -$24.7M
Net Income to Common Excl Extra Items $323.6M $512M $541.2M $249.2M $358.5M
 
Basic EPS (Cont. Ops) $0.52 $0.88 $0.91 $0.42 $0.58
Diluted EPS (Cont. Ops) $0.50 $0.79 $0.85 $0.40 $0.56
Weighted Average Basic Share $598.2M $579.3M $596.1M $595.8M $614.9M
Weighted Average Diluted Share $642.3M $656.6M $655.1M $652.9M $657.9M
 
EBITDA $818.1M $1.1B $1.2B $547.3M $671.5M
EBIT $561M $828.6M $883.6M $547.3M $671.5M
 
Revenue (Reported) $14.5B $17.9B $17.1B $14.4B $17.9B
Operating Income (Reported) $564.5M $816.6M $850.9M $514M $650.6M
Operating Income (Adjusted) $561M $828.6M $883.6M $547.3M $671.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $52.5B $67.7B $70.9B $59.4B $60.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $44.1B $56.4B $58.9B $49.2B $50.1B
Gross Profit $8.4B $11.3B $12B $10.2B $10.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.3B $1.8B $2.2B $2.2B $2.2B
Selling, General & Admin $5.4B $6.7B $6.4B $5.5B $5.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $6.8B $8.6B $8.8B $7.7B $7.9B
Operating Income $1.7B $2.7B $3.1B $2.4B $2.2B
 
Net Interest Expenses $360.7M $356.6M $367.7M $603.4M $629.9M
EBT. Incl. Unusual Items $1.3B $2.4B $2.8B $1.8B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $304.7M $605.2M $579.5M $372.7M $306.4M
Net Income to Company $1.3B $2.4B $2.8B -- --
 
Minority Interest in Earnings -$87.8M -$119.9M -$87.7M -$89.2M -$101.3M
Net Income to Common Excl Extra Items $877.4M $1.6B $2.1B $1.3B $1.2B
 
Basic EPS (Cont. Ops) $1.38 $2.72 $3.59 $2.24 $1.92
Diluted EPS (Cont. Ops) $1.33 $2.42 $3.29 $2.12 $1.83
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $2.7B $3.9B $4.5B $3.6B $3B
EBIT $1.7B $2.8B $3.2B $2.5B $2.3B
 
Revenue (Reported) $52.5B $67.7B $70.9B $59.4B $60.2B
Operating Income (Reported) $1.7B $2.7B $3.1B $2.4B $2.2B
Operating Income (Adjusted) $1.7B $2.8B $3.2B $2.5B $2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $27.9B $34.8B $34B $27.3B $33.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $23.6B $29B $28.3B $11.9B $15.1B
Gross Profit $4.3B $5.8B $5.7B $2.5B $2.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $639.1M $948.4M $1.1B $498.2M $547.5M
Selling, General & Admin $2.7B $3.3B $3B $1.4B $1.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.3B $4.3B $4.1B $2B $2.1B
Operating Income $1B $1.6B $1.6B $514M $650.6M
 
Net Interest Expenses $181.1M $163.8M $225.6M $152.1M $170.4M
EBT. Incl. Unusual Items $802.5M $1.4B $1.4B $357.6M $473.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $206.1M $350.1M $307.3M $68.6M $89.9M
Net Income to Company $802.5M $1.4B $1.4B -- --
 
Minority Interest in Earnings -$46.5M -$64.2M -$36.4M -$39.8M -$24.7M
Net Income to Common Excl Extra Items $549.9M $978.1M $1.1B $249.2M $358.5M
 
Basic EPS (Cont. Ops) $0.88 $1.69 $1.79 $0.42 $0.58
Diluted EPS (Cont. Ops) $0.85 $1.50 $1.65 $0.40 $0.56
Weighted Average Basic Share $1.2B $1.2B $1.2B $595.8M $614.9M
Weighted Average Diluted Share $1.3B $1.3B $1.3B $652.9M $657.9M
 
EBITDA $1.5B $2.2B $2.3B $547.3M $671.5M
EBIT $998.4M $1.6B $1.7B $547.3M $671.5M
 
Revenue (Reported) $27.9B $34.8B $34B $27.3B $33.3B
Operating Income (Reported) $1B $1.6B $1.6B $514M $650.6M
Operating Income (Adjusted) $998.4M $1.6B $1.7B $547.3M $671.5M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $3.6B $3.1B $3.9B $4.3B $3.6B
Short Term Investments $15.9M $13.2M $34.2M $10.9M $7.6M
Accounts Receivable, Net $6.3B $8.4B $11.2B $7.9B $8.1B
Inventory $4.9B $6.4B $8.3B $6.4B $6.7B
Prepaid Expenses $1.2B $1.2B $1.3B $2B $1.4B
Other Current Assets -- -- -- -- --
Total Current Assets $18.7B $23.3B $29B $22.9B $22.7B
 
Property Plant And Equipment $2.3B $2.5B $2.6B $2.8B $2.7B
Long-Term Investments -- -- -- -- --
Goodwill $4.7B $4.8B $4.9B $5B $4.9B
Other Intangibles $3.5B $3.7B $3.6B $3.8B $3.7B
Other Long-Term Assets $224.4M $275.4M $424.2M $202.5M $397.5M
Total Assets $32.1B $38B $44.5B $38.9B $38.8B
 
Accounts Payable $7.5B $10.2B $13.2B $9.8B $10.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $92M $133.7M $145.1M $123.7M $101.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $23.3B $27.4B $32.8B $26.1B $26.1B
 
Long-Term Debt $1.6B $3.3B $2.6B $3.7B $3.6B
Capital Leases -- -- -- -- --
Total Liabilities $28.1B $34.4B $39.1B $32.9B $32.7B
 
Common Stock $3.2B $3.2B $3.2B $3.3B $3.5B
Other Common Equity Adj -- -- -- -- --
Common Equity $4.2B $3.6B $5B $5.6B $5.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$131.9M $51.5M $404.1M $459.4M $498.6M
Total Equity $4.1B $3.6B $5.4B $6B $6.1B
 
Total Liabilities and Equity $32.1B $38B $44.5B $38.9B $38.8B
Cash and Short Terms $3.6B $3.1B $4B $4.3B $3.6B
Total Debt $6.3B $4.9B $3.4B $4B $3.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $3.7B $3.6B $5.6B $3.7B $4.2B
Short Term Investments $54M $83.5M $60.4M $62M $60.2M
Accounts Receivable, Net $7.2B $9.5B $9.8B $7.8B $9.4B
Inventory $5.2B $8.7B $8.4B $6.2B $9.1B
Prepaid Expenses $1.1B $1.3B $1.4B $1.7B $1.4B
Other Current Assets -- -- -- -- --
Total Current Assets $21.3B $27.6B $28.1B $23.4B $28.2B
 
Property Plant And Equipment $2.6B $2.7B $2.8B $3.2B $2.9B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $8B -- -- -- --
Other Long-Term Assets $232.5M $396.9M $295.4M $284.7M $467.3M
Total Assets $35.1B $42.6B $43.3B $39.3B $44.5B
 
Accounts Payable $8.5B $11.5B $12.3B $10.9B $14.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $96.8M $139.3M $147M $120.6M $92.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $24.6B $31.3B $30.8B $27.1B $32.7B
 
Long-Term Debt $2.5B $3.3B $3.9B $3.6B $2.6B
Capital Leases -- -- -- -- --
Total Liabilities $30.6B $38.4B $37.7B $33.7B $38.4B
 
Common Stock $3.2B $3.2B $3.3B $3.3B $3.5B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -$208.4M -- -- --
Minority Interest, Total -$59.3M $135.8M $442.6M $451.3M $614.2M
Total Equity $4.5B $4.1B $5.6B $5.6B $6.1B
 
Total Liabilities and Equity $35.1B $42.6B $43.3B $39.3B $44.5B
Cash and Short Terms $3.8B $3.7B $5.6B $3.8B $4.2B
Total Debt $6B $5B $4.5B $3.9B $3.6B
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $1B $1.8B $2.8B $2.1B $1.4B
Depreciation & Amoritzation $969.8M $1.1B $1.3B $1.4B $1.4B
Stock-Based Compensation $258.6M $291.7M $368.9M $336.1M $277.6M
Change in Accounts Receivable $674.1M -$3.6B -$2.8B $4.7B -$190.9M
Change in Inventories -$1.5B -$1.5B -$1.9B $1.9B -$360.7M
Cash From Operations $2.2B $3.7B $4.1B $2.8B $2B
 
Capital Expenditures $953.1M $843.8M $1.3B $1.6B $1.3B
Cash Acquisitions -$19.8M -$165.2M -$122.2M -$506.9M -$147.1M
Cash From Investing -$957M -$975.9M -$1.5B -$1.9B -$1.3B
 
Dividends Paid (Ex Special Dividend) -$437.1M -$445.9M -$495.2M -$580.7M -$583.3M
Special Dividend Paid
Long-Term Debt Issued $4.1B $6.9B $10.3B $12.9B $11.8B
Long-Term Debt Repaid -$3.9B -$7.8B -$10.6B -$12.3B -$11.9B
Repurchase of Common Stock -- -$16.6M -$254.5M -$46.4M --
Other Financing Activities $22.6M -$992.9M -$112.8M $17M $27.1M
Cash From Financing -$238.5M -$3.2B -$1.8B -$413.8M -$1.3B
 
Beginning Cash (CF) $2.7B $3.6B $3.1B $3.9B $4.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1B -$551.3M $821.2M $472.6M -$608.6M
Ending Cash (CF) $3.6B $3.1B $3.9B $4.3B $3.6B
 
Levered Free Cash Flow $1.3B $2.8B $2.8B $1.2B $725.1M
Period Ending 2019-03-31 2020-03-31 2021-03-31 2022-03-31 2023-03-31
Net Income to Stockholders $180.2M $77.3M $380.3M $520.2M $130.4M
Depreciation & Amoritzation $204.1M $266.5M $294.6M $326.6M $337.5M
Stock-Based Compensation $59.2M $65.9M $102.6M $101.3M $92.5M
Change in Accounts Receivable $458.6M $3.8B $839.6M $1.7B $1.3B
Change in Inventories $357.7M -$948.5M -$594.8M $140.9M $1.1B
Cash From Operations -$478.1M $431.6M $601.4M $1.5B $244.4M
 
Capital Expenditures $232.5M $252.3M $279.5M $364.5M $374.2M
Cash Acquisitions -$449K -- -$32.2M -$236.6M -$2M
Cash From Investing -$181.5M -$237.8M -$279.6M -$574.1M -$314M
 
Dividends Paid (Ex Special Dividend) -- -$6M $128K -$1K -$1.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B $1B $2.1B $2.3B $1.2B
Long-Term Debt Repaid -$2B -$992M -$2.7B -$2.6B -$1.7B
Repurchase of Common Stock -- -- -- -- -$46.4M
Other Financing Activities $17.4M -$12.2M $17M -$292.1M -$4.1M
Cash From Financing -$86M -$69M -$1.2B -$750.1M -$729.1M
 
Beginning Cash (CF) $3.4B $3.5B $4B $3.8B $5B
Foreign Exchange Rate Adjustment $8.5M -$94.8M -$68.9M $35.6M $29.9M
Additions / Reductions -$745.5M $124.8M -$902.9M $138.2M -$798.8M
Ending Cash (CF) $2.7B $3.6B $3.1B $3.9B $4.3B
 
Levered Free Cash Flow -$710.5M $179.4M $321.9M $1.1B -$129.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.3B $2.4B $2.8B -- --
Depreciation & Amoritzation $1B $1.2B $1.3B -- --
Stock-Based Compensation $262.7M $337.6M $354.1M $261.6M $177.3M
Change in Accounts Receivable $588.7M -$2.7B $1.6B -- --
Change in Inventories -$1.5B -$3.5B $301.9M -- --
Cash From Operations $2.1B $4.6B $4.6B $2.9B --
 
Capital Expenditures $839M $1B $1.5B $1.2B $808.6M
Cash Acquisitions -$127.9M $76.7M -$732.3M -$506.6M -$10.7M
Cash From Investing -$952.5M -$1B -$2.2B -- --
 
Dividends Paid (Ex Special Dividend) -$440.7M -$481.3M -$577.6M -$579.9M -$124.5M
Special Dividend Paid
Long-Term Debt Issued $5B $9.5B $13.7B -- --
Long-Term Debt Repaid -$5B -$10.4B -$12.9B -- --
Repurchase of Common Stock -$16.6M -- -- -- --
Other Financing Activities $23.4M -$938.1M -$147.9M -- --
Cash From Financing -$705.6M -$3.6B -$243.7M -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $400.3M -$85M $2.2B -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.2B $3.5B $3.1B -- --
Period Ending 2020-12-23 2021-12-23 2022-12-23 2023-12-23
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock