Financhill
Buy
62

LH Quote, Financials, Valuation and Earnings

Last price:
$248.82
Seasonality move :
5.13%
Day range:
$244.27 - $248.43
52-week range:
$191.97 - $258.59
Dividend yield:
1.17%
P/E ratio:
28.43x
P/S ratio:
1.57x
P/B ratio:
2.48x
Volume:
741K
Avg. volume:
920.3K
1-year change:
22.03%
Market cap:
$20.6B
Revenue:
$13B
EPS (TTM):
$8.65
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14B $13.1B $11.9B $12.2B $13B
Revenue Growth (YoY) 20.98% -6.03% -9.69% 2.51% 6.97%
 
Cost of Revenues $9B $8.1B $8.2B $8.8B $9.4B
Gross Profit $5B $5B $3.7B $3.4B $3.6B
Gross Profit Margin 35.43% 38.01% 31.26% 27.67% 27.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.7B $1.8B $2B $2.2B
Other Inc / (Exp) -$521.6M $26.8M -$335M -$355.2M $29.8M
Operating Expenses $2B $1.9B $2B $2.2B $2.5B
Operating Income $2.9B $3.1B $1.8B $1.1B $1.1B
 
Net Interest Expenses $207.4M $211.8M $179.8M $199.6M $208.3M
EBT. Incl. Unusual Items $2.2B $2.9B $1.2B $568.9M $959.5M
Earnings of Discontinued Ops. -- $181.9M $277.1M $38.8M --
Income Tax Expense $662.1M $690M $233.9M $188.5M $212.4M
Net Income to Company $1.6B $2.2B $1B $380.4M $747.1M
 
Minority Interest in Earnings -$900K -$2.2M -$1.5M -$1.2M -$1.1M
Net Income to Common Excl Extra Items $1.6B $2.4B $1.3B $418M $746M
 
Basic EPS (Cont. Ops) $15.99 $24.60 $14.05 $4.80 $8.89
Diluted EPS (Cont. Ops) $15.88 $24.39 $13.97 $4.77 $8.84
Weighted Average Basic Share $97.3M $96.7M $91.1M $87.1M $83.9M
Weighted Average Diluted Share $98M $97.5M $91.6M $87.6M $84.4M
 
EBITDA $3.1B $3.7B $2B $1.3B $1.8B
EBIT $2.4B $3.1B $1.4B $768.5M $1.2B
 
Revenue (Reported) $14B $13.1B $11.9B $12.2B $13B
Operating Income (Reported) $2.9B $3.1B $1.8B $1.1B $1.1B
Operating Income (Adjusted) $2.4B $3.1B $1.4B $768.5M $1.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.2B $3.9B $3B $3.2B $3.3B
Revenue Growth (YoY) 47.37% -6.29% -22.1% 4.57% 5.3%
 
Cost of Revenues $2.6B $2.7B $2.2B $2.3B $2.4B
Gross Profit $1.6B $1.2B $850.1M $897.3M $948M
Gross Profit Margin 38.42% 31.62% 27.98% 28.25% 28.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $429.8M $464.1M $457.2M $508.4M $546M
Other Inc / (Exp) -$6.8M -$19.4M -$16.5M $15.5M -$1.2M
Operating Expenses $521.9M $531.2M $510.6M $568.5M $615.6M
Operating Income $1.1B $701.7M $339.5M $328.8M $332.4M
 
Net Interest Expenses $48.5M $42.2M $50.7M $46.9M $56M
EBT. Incl. Unusual Items $1B $640.1M $272.3M $297.4M $275.2M
Earnings of Discontinued Ops. -- -- $4.9M -- --
Income Tax Expense $251.7M $148M $63.9M $69.1M $62.2M
Net Income to Company $770.1M $492.1M $208.4M $228.3M $213M
 
Minority Interest in Earnings -$500K -$500K -$400K -$300K -$200K
Net Income to Common Excl Extra Items $769.6M $491.6M $212.9M $228M $212.8M
 
Basic EPS (Cont. Ops) $7.88 $5.27 $2.41 $2.71 $2.54
Diluted EPS (Cont. Ops) $7.82 $5.23 $2.39 $2.69 $2.52
Weighted Average Basic Share $97.6M $93.2M $88.4M $84.1M $83.6M
Weighted Average Diluted Share $98.5M $94M $89M $84.7M $84.3M
 
EBITDA $1.3B $843.8M $465.1M $498.8M $498M
EBIT $1.1B $682.3M $323M $344.3M $331.2M
 
Revenue (Reported) $4.2B $3.9B $3B $3.2B $3.3B
Operating Income (Reported) $1.1B $701.7M $339.5M $328.8M $332.4M
Operating Income (Adjusted) $1.1B $682.3M $323M $344.3M $331.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $15.3B $12.9B $11.8B $12.3B $13.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.5B $8.2B $8.3B $8.9B $9.5B
Gross Profit $5.8B $4.6B $3.5B $3.4B $3.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8B $1.7B $1.8B $2.1B $2.3B
Other Inc / (Exp) -$45.5M $14.2M -$335.3M -$323.2M $13.1M
Operating Expenses $2.1B $1.9B $2B $2.3B $2.5B
Operating Income $3.8B $2.7B $1.5B $1.1B $1.1B
 
Net Interest Expenses $200.9M $205.5M $188.4M $195.8M $217.4M
EBT. Incl. Unusual Items $3.5B $2.5B $958.1M $594M $937.3M
Earnings of Discontinued Ops. -- -- $211M $33.9M --
Income Tax Expense $864.6M $586.3M $167.3M $193.7M $205.5M
Net Income to Company $2.6B $1.9B $719.8M $400.3M $731.8M
 
Minority Interest in Earnings -$1.1M -$2.2M -$1.4M -$1.1M -$1M
Net Income to Common Excl Extra Items $2.6B $2.1B $1B $433.1M $730.8M
 
Basic EPS (Cont. Ops) $27.10 $21.97 $11.07 $4.99 $8.72
Diluted EPS (Cont. Ops) $26.90 $21.79 $11.02 $4.95 $8.65
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.4B $3.3B $1.7B $1.4B $1.8B
EBIT $3.7B $2.7B $1.1B $789.8M $1.2B
 
Revenue (Reported) $15.3B $12.9B $11.8B $12.3B $13.2B
Operating Income (Reported) $3.8B $2.7B $1.5B $1.1B $1.1B
Operating Income (Adjusted) $3.7B $2.7B $1.1B $789.8M $1.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.2B $3.9B $3B $3.2B $3.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6B $2.7B $2.2B $2.3B $2.4B
Gross Profit $1.6B $1.2B $850.1M $897.3M $948M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $429.8M $464.1M $457.2M $508.4M $546M
Other Inc / (Exp) -$6.8M -$19.4M -$16.5M $15.5M -$1.2M
Operating Expenses $521.9M $531.2M $510.6M $568.5M $615.6M
Operating Income $1.1B $701.7M $339.5M $328.8M $332.4M
 
Net Interest Expenses $48.5M $42.2M $50.7M $46.9M $56M
EBT. Incl. Unusual Items $1B $640.1M $272.3M $297.4M $275.2M
Earnings of Discontinued Ops. -- -- $4.9M -- --
Income Tax Expense $251.7M $148M $63.9M $69.1M $62.2M
Net Income to Company $770.1M $492.1M $208.4M $228.3M $213M
 
Minority Interest in Earnings -$500K -$500K -$400K -$300K -$200K
Net Income to Common Excl Extra Items $769.6M $491.6M $212.9M $228M $212.8M
 
Basic EPS (Cont. Ops) $7.88 $5.27 $2.41 $2.71 $2.54
Diluted EPS (Cont. Ops) $7.82 $5.23 $2.39 $2.69 $2.52
Weighted Average Basic Share $97.6M $93.2M $88.4M $84.1M $83.6M
Weighted Average Diluted Share $98.5M $94M $89M $84.7M $84.3M
 
EBITDA $1.3B $843.8M $465.1M $498.8M $498M
EBIT $1.1B $682.3M $323M $344.3M $331.2M
 
Revenue (Reported) $4.2B $3.9B $3B $3.2B $3.3B
Operating Income (Reported) $1.1B $701.7M $339.5M $328.8M $332.4M
Operating Income (Adjusted) $1.1B $682.3M $323M $344.3M $331.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3B $1.5B $320.6M $536.8M $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5B $2.3B $1.8B $1.9B $1.9B
Inventory $423.2M $401.4M $470.6M $474.6M $493.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $364.8M $478.1M $610.4M $655.3M $697.6M
Total Current Assets $5.1B $5.3B $4.6B $3.8B $4.8B
 
Property Plant And Equipment $2.7B $2.8B $2.8B $2.9B $3B
Long-Term Investments $73.5M $60.9M $65.7M $26.9M $16.3M
Goodwill $7.8B $8B $6.1B $6.1B $6.4B
Other Intangibles $4B $3.7B $3.1B $3.3B $3.5B
Other Long-Term Assets $410M $462.6M $3.4B $536.5M $652.2M
Total Assets $20.1B $20.4B $20.2B $16.7B $18.4B
 
Accounts Payable $638.9M $621.3M $852.2M $827.5M $875.8M
Accrued Expenses $359.7M $429M $236.8M $245.1M $223.1M
Current Portion Of Long-Term Debt $1.7M $1.5M $1.7M $1.1M $400K
Current Portion Of Capital Lease Obligations $198.7M $197.5M $169.8M $172.2M $190.7M
Other Current Liabilities -- -- $657.6M -- --
Total Current Liabilities $3.1B $2.8B $3.1B $3.2B $3.3B
 
Long-Term Debt $5.4B $5.4B $5B $4.1B $5.3B
Capital Leases -- -- -- -- --
Total Liabilities $10.6B $10.1B $10B $8.8B $10.3B
 
Common Stock $9M $8.5M $8.1M $7.7M $7.6M
Other Common Equity Adj -$161.9M -$191.9M -$493.2M -$59.3M -$261.6M
Common Equity $9.4B $10.3B $10.1B $7.9B $8.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $20.7M $20.6M $18.9M $15.5M $14.3M
Total Equity $9.5B $10.3B $10.1B $7.9B $8.1B
 
Total Liabilities and Equity $20.1B $20.4B $20.2B $16.7B $18.4B
Cash and Short Terms $1.3B $1.5B $320.6M $536.8M $1.5B
Total Debt $5.8B $5.4B $5.3B $5.1B $6.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.9B $1.2B $393.9M $99.3M $369.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.3B $2.2B $2.3B $2.1B $2.1B
Inventory $427.5M $440.7M $481.4M $475M $488.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $416.8M $515.7M $769.8M $678.1M $657.5M
Total Current Assets $5.6B $5.2B $4.7B $3.5B $3.8B
 
Property Plant And Equipment $2.7B $2.8B $2.9B $2.9B $3.1B
Long-Term Investments $85M $62.2M $65.8M $17.7M $168M
Goodwill $7.7B $8.2B $8.1B $6.2B $6.4B
Other Intangibles $3.8B $4B $3.9B $3.4B $3.5B
Other Long-Term Assets $422.3M $462.6M $459.1M $546M $647M
Total Assets $20.4B $20.7B $20.2B $16.5B $17.6B
 
Accounts Payable $621.3M $623.6M $880.7M $695.5M $717.9M
Accrued Expenses $1.5B $1.3B $929.5M $649.3M $770.4M
Current Portion Of Long-Term Debt $1.4M $1.6M $1.7M $999.1M $400K
Current Portion Of Capital Lease Obligations $197.6M $199.9M $187.3M $177.7M $187.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.4B $2.6B $2.9B $3.9B $2.1B
 
Long-Term Debt $4.9B $5.4B $5.1B $3B $5.6B
Capital Leases -- -- -- -- --
Total Liabilities $10.4B $10B $9.8B $8.6B $9.3B
 
Common Stock $9M $8.5M $8.1M $7.7M $7.6M
Other Common Equity Adj -$226.5M -$264.9M -$444.2M -$185.4M -$191.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $20.9M $20.6M $19.3M $15.2M $14.3M
Total Equity $10B $10.7B $10.4B $8B $8.3B
 
Total Liabilities and Equity $20.4B $20.7B $20.2B $16.5B $17.6B
Cash and Short Terms $1.9B $1.2B $393.9M $99.3M $369.4M
Total Debt $5.4B $5.4B $5.4B $5.1B $5.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.6B $2.2B $1B $380.4M $747.1M
Depreciation & Amoritzation $624.7M $577M $537.2M $577.3M $643.5M
Stock-Based Compensation $111.7M $132.9M $116.8M $128.7M $116.7M
Change in Accounts Receivable -$955.9M $226.3M $23.1M -$75.3M -$21.9M
Change in Inventories -$196.6M $2.8M -$45.5M -$700K -$12.6M
Cash From Operations $2.1B $3.1B $2B $1.3B $1.6B
 
Capital Expenditures $381.7M $421.5M $429.3M $453.6M $489.9M
Cash Acquisitions -$267.6M -$496.9M -$1.2B -$671.5M -$823.9M
Cash From Investing -$643.2M -$884.6M -$1.7B -$1.2B -$1.4B
 
Dividends Paid (Ex Special Dividend) -- -- -$195.2M -$254M -$243.1M
Special Dividend Paid
Long-Term Debt Issued $151.7M $1B $787.4M $2.5B $4.5B
Long-Term Debt Repaid -$563.9M -$1.4B -$787.4M -$2.8B -$3.5B
Repurchase of Common Stock -$100M -$1.7B -$1.1B -$1B -$250.1M
Other Financing Activities -$61.1M -$74M -$77.6M -$59.4M $216.9M
Cash From Financing -$517.4M -$2.1B -$1.3B -$59.3M $779.9M
 
Beginning Cash (CF) $337.5M $1.3B $1.5B $430M $536.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $974.7M $67.9M -$1.1B $96.9M $998.9M
Ending Cash (CF) $1.3B $1.4B $320.6M $536.8M $1.5B
 
Levered Free Cash Flow $1.8B $2.7B $1.5B $874.1M $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $770.1M $492.1M $208.4M $228.3M $213M
Depreciation & Amoritzation $183.9M $161.5M $142.1M $154.5M $166.8M
Stock-Based Compensation $28.7M $38.2M $32.9M $31.6M $32.8M
Change in Accounts Receivable $104.2M -$64.1M -$51.5M -$123.2M -$166.9M
Change in Inventories -$4.7M -$37.4M -$10M -$600K $8.4M
Cash From Operations $1.2B $356M $121.2M -$29.8M $18.5M
 
Capital Expenditures $95.4M $117.2M $78.2M $133.8M $126M
Cash Acquisitions -$39.6M -$457.3M -$5.9M -$259.4M -$210.5M
Cash From Investing -$132.4M -$573.1M -$99.7M -$393.1M -$336M
 
Dividends Paid (Ex Special Dividend) -- -- -$64.4M -$62.1M -$61.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $827.9M $253.2M $64.8M
Long-Term Debt Repaid -$375M -- -$827.9M -$210.8M -$1.1B
Repurchase of Common Stock -$68.5M -- -- -- --
Other Financing Activities -$31.3M -$35.9M -$23.8M -$18.7M $196.2M
Cash From Financing -$450.1M -$17.7M -$60.6M -$11.7M -$839.7M
 
Beginning Cash (CF) $1.3B $1.5B $430M $536.8M $1.5B
Foreign Exchange Rate Adjustment -$5.1M -$4.4M $3M -$2.9M $7.9M
Additions / Reductions $575.1M -$234.8M -$138.2M -$434.6M -$1.2B
Ending Cash (CF) $1.9B $1.2B $294.8M $99.3M $369.4M
 
Levered Free Cash Flow $1.1B $238.8M $43M -$163.6M -$107.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $2.6B $1.9B $719.8M $400.3M $731.8M
Depreciation & Amoritzation $664M $554.6M $517.8M $589.7M $655.8M
Stock-Based Compensation $122.5M $142.4M $111.5M $127.4M $117.9M
Change in Accounts Receivable -$897.3M $58M $35.7M -$147M -$65.6M
Change in Inventories -$190.7M -$29.9M -$18.1M $8.7M -$3.6M
Cash From Operations $3.1B $2.3B $1.7B $1.2B $1.6B
 
Capital Expenditures $370.5M $443.3M $390.3M $509.2M $482.1M
Cash Acquisitions -$299.3M -$914.6M -$711M -$925M -$775M
Cash From Investing -$669M -$1.3B -$1.2B -$1.5B -$1.3B
 
Dividends Paid (Ex Special Dividend) -- -- -$259.6M -$251.7M -$242.6M
Special Dividend Paid
Long-Term Debt Issued -- $1B $1.6B $1.9B $4.3B
Long-Term Debt Repaid -$787.2M -$1B -$1.6B -$2.2B -$4.3B
Repurchase of Common Stock -$68.5M -- -- -- --
Other Financing Activities -$62.7M -$78.6M -$65.5M -$54.3M $431.8M
Cash From Financing -$864.7M -$1.6B -$1.4B -$10.4M -$48.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6B -$742M -$1B -$199.5M $276.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.7B $1.9B $1.3B $667.5M $1.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $770.1M $492.1M $208.4M $228.3M $213M
Depreciation & Amoritzation $183.9M $161.5M $142.1M $154.5M $166.8M
Stock-Based Compensation $28.7M $38.2M $32.9M $31.6M $32.8M
Change in Accounts Receivable $104.2M -$64.1M -$51.5M -$123.2M -$166.9M
Change in Inventories -$4.7M -$37.4M -$10M -$600K $8.4M
Cash From Operations $1.2B $356M $121.2M -$29.8M $18.5M
 
Capital Expenditures $95.4M $117.2M $78.2M $133.8M $126M
Cash Acquisitions -$39.6M -$457.3M -$5.9M -$259.4M -$210.5M
Cash From Investing -$132.4M -$573.1M -$99.7M -$393.1M -$336M
 
Dividends Paid (Ex Special Dividend) -- -- -$64.4M -$62.1M -$61.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $827.9M $253.2M $64.8M
Long-Term Debt Repaid -$375M -- -$827.9M -$210.8M -$1.1B
Repurchase of Common Stock -$68.5M -- -- -- --
Other Financing Activities -$31.3M -$35.9M -$23.8M -$18.7M $196.2M
Cash From Financing -$450.1M -$17.7M -$60.6M -$11.7M -$839.7M
 
Beginning Cash (CF) $1.3B $1.5B $430M $536.8M $1.5B
Foreign Exchange Rate Adjustment -$5.1M -$4.4M $3M -$2.9M $7.9M
Additions / Reductions $575.1M -$234.8M -$138.2M -$434.6M -$1.2B
Ending Cash (CF) $1.9B $1.2B $294.8M $99.3M $369.4M
 
Levered Free Cash Flow $1.1B $238.8M $43M -$163.6M -$107.5M

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

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

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

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

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

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

Show me the best stock