Financhill
Buy
51

L.TO Quote, Financials, Valuation and Earnings

Last price:
$61.55
Seasonality move :
0.77%
Day range:
$61.45 - $61.93
52-week range:
$43.32 - $63.43
Dividend yield:
0.9%
P/E ratio:
18.62x
P/S ratio:
0.73x
P/B ratio:
6.42x
Volume:
198.3K
Avg. volume:
1.6M
1-year change:
28.64%
Market cap:
$73.1B
Revenue:
$61B
EPS (TTM):
$3.30
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $52.7B $53.2B $56.5B $59.5B $61B
Revenue Growth (YoY) 9.74% 0.87% 6.27% 5.35% 2.5%
 
Cost of Revenues $37.2B $36.9B $39B $41B $41.8B
Gross Profit $15.5B $16.2B $17.5B $18.5B $19.2B
Gross Profit Margin 29.37% 30.52% 30.93% 31.14% 31.51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.6B $13.8B $14.6B $15.3B $15.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $13B $13.2B $14.1B $14.8B $15.3B
Operating Income $2.5B $3B $3.4B $3.7B $3.9B
 
Net Interest Expenses $740M $683M $716M $837M $854M
EBT. Incl. Unusual Items $1.6B $2.4B $2.7B $2.9B $3.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $431M $466M $665M $714M $806M
Net Income to Company $1.2B $2B $2B $2.2B $2.3B
 
Minority Interest in Earnings $84M $101M $73M $87M $104M
Net Income to Common Excl Extra Items $1.2B $2B $2B $2.2B $2.3B
 
Basic EPS (Cont. Ops) $3.08 $5.49 $5.82 $6.59 $1.77
Diluted EPS (Cont. Ops) $3.06 $5.45 $5.76 $6.53 $1.75
Weighted Average Basic Share $355.5M $339.1M $328.1M $316.7M $305.1M
Weighted Average Diluted Share $358.2M $341.8M $331.7M $320M $308.5M
 
EBITDA $5.1B $5.7B $6.2B $6.6B $6.9B
EBIT $2.5B $3B $3.4B $3.7B $3.9B
 
Revenue (Reported) $52.7B $53.2B $56.5B $59.5B $61B
Operating Income (Reported) $2.5B $3B $3.4B $3.7B $3.9B
Operating Income (Adjusted) $2.5B $3B $3.4B $3.7B $3.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $16.1B $17.4B $18.3B $18.5B $19.4B
Revenue Growth (YoY) 2.42% 8.34% 5.04% 1.5% 4.62%
 
Cost of Revenues $11.2B $12.1B $12.7B $12.8B $13.2B
Gross Profit $4.9B $5.3B $5.6B $5.7B $6.2B
Gross Profit Margin 30.33% 30.61% 30.53% 30.85% 31.93%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.2B $4.5B $4.7B $4.6B $4.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4B $4.4B $4.5B $4.4B $4.8B
Operating Income $844M $938M $1B $1.3B $1.4B
 
Net Interest Expenses $206M $225M $241M $254M $280M
EBT. Incl. Unusual Items $660M $774M $831M $1.1B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $172M $199M $182M $263M $293M
Net Income to Company $488M $575M $649M $820M $810M
 
Minority Interest in Earnings $54M $16M $25M $40M $16M
Net Income to Common Excl Extra Items $488M $575M $649M $820M $810M
 
Basic EPS (Cont. Ops) $1.28 $1.71 $1.97 $2.55 $0.67
Diluted EPS (Cont. Ops) $1.27 $1.69 $1.95 $2.53 $0.66
Weighted Average Basic Share $336.7M $325.7M $315.2M $304.2M $1.2B
Weighted Average Diluted Share $340.1M $329.6M $318.4M $306.9M $1.2B
 
EBITDA $1.7B $1.8B $1.9B $2.2B $2.2B
EBIT $844M $938M $1B $1.3B $1.4B
 
Revenue (Reported) $16.1B $17.4B $18.3B $18.5B $19.4B
Operating Income (Reported) $844M $938M $1B $1.3B $1.4B
Operating Income (Adjusted) $844M $938M $1B $1.3B $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $53.7B $55.3B $59B $60.6B $63.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $37.5B $38.1B $40.6B $41.4B $43B
Gross Profit $16.2B $17.1B $18.4B $19.2B $20.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.8B $14.4B $15.2B $15.6B $16.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $13.2B $13.9B $14.6B $15.3B $15.8B
Operating Income $3B $3.2B $3.8B $3.9B $4.4B
 
Net Interest Expenses $688M $693M $795M $867M $903M
EBT. Incl. Unusual Items $2.2B $2.7B $2.9B $3.2B $3.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $593M $499M $707M $809M $934M
Net Income to Company $1.7B $2.2B $2.1B $2.4B $2.6B
 
Minority Interest in Earnings $175M $59M $57M $121M $77M
Net Income to Common Excl Extra Items $1.7B $2.2B $2.1B $2.4B $2.6B
 
Basic EPS (Cont. Ops) $4.27 $6.42 $6.50 $7.26 $3.33
Diluted EPS (Cont. Ops) $4.23 $6.34 $6.43 $7.20 $3.30
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5.6B $5.9B $6.7B $6.9B $7.2B
EBIT $3B $3.2B $3.8B $3.9B $4.4B
 
Revenue (Reported) $53.7B $55.3B $59B $60.6B $63.2B
Operating Income (Reported) $3B $3.2B $3.8B $3.9B $4.4B
Operating Income (Adjusted) $3B $3.2B $3.8B $3.9B $4.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $40.4B $42.5B $45B $46.1B $48.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $28.1B $29.3B $31B $31.4B $32.7B
Gross Profit $12.3B $13.2B $14B $14.7B $15.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.5B $11.1B $11.6B $11.9B $12.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $10.1B $10.8B $11.2B $11.6B $12B
Operating Income $2.2B $2.4B $2.8B $3B $3.5B
 
Net Interest Expenses $526M $536M $623M $653M $702M
EBT. Incl. Unusual Items $1.7B $2B $2.2B $2.4B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $451M $484M $526M $621M $749M
Net Income to Company $1.3B $1.5B $1.6B $1.8B $2.1B
 
Minority Interest in Earnings $129M $87M $71M $105M $78M
Net Income to Common Excl Extra Items $1.3B $1.5B $1.6B $1.8B $2.1B
 
Basic EPS (Cont. Ops) $3.29 $4.19 $4.86 $5.53 $2.95
Diluted EPS (Cont. Ops) $3.26 $4.14 $4.81 $5.48 $2.92
Weighted Average Basic Share $1B $989.3M $955.8M $919M $2.7B
Weighted Average Diluted Share $1B $1B $965.7M $927.6M $2.7B
 
EBITDA $4.3B $4.5B $5B $5.3B $5.6B
EBIT $2.2B $2.4B $2.8B $3B $3.5B
 
Revenue (Reported) $40.4B $42.5B $45B $46.1B $48.2B
Operating Income (Reported) $2.2B $2.4B $2.8B $3B $3.5B
Operating Income (Adjusted) $2.2B $2.4B $2.8B $3B $3.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.9B $2.4B $1.9B $2B $2.1B
Short Term Investments $269M $464M $326M $464M $648M
Accounts Receivable, Net $4.1B $4.4B $5.2B $5.4B $5.7B
Inventory $5.2B $5.2B $5.9B $5.8B $6.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $216M $249M $353M $324M $376M
Total Current Assets $11.6B $12.6B $13.4B $13.6B $14.5B
 
Property Plant And Equipment $12.7B $12.6B $13.1B $14B $15.3B
Long-Term Investments $339M $316M $290M $316M $228M
Goodwill $3.9B $3.9B $4.3B $4.3B $4.4B
Other Intangibles $6.9B $6.4B $6.5B $6B $5.4B
Other Long-Term Assets $131M $35M $94M $111M $222M
Total Assets $35.9B $36.6B $38.1B $39B $40.9B
 
Accounts Payable $5.4B $5.4B $6.2B $6.3B $7.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1.2B $1.5B $1.4B $2B $1.4B
Current Portion Of Capital Lease Obligations $1.4B $1.3B $1.4B $1.5B $1.6B
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8.8B $9.2B $10.1B $10.8B $11.8B
 
Long-Term Debt $14B $13.8B $14.8B $14.7B $16.1B
Capital Leases -- -- -- -- --
Total Liabilities $24.8B $24.9B $26.7B $27.4B $29.6B
 
Common Stock $6.8B $6.6B $6.5B $6.3B $6.2B
Other Common Equity Adj $21M $14M $30M $35M $32M
Common Equity $10.8B $11.4B $11.1B $11.2B $2.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $131M $164M $157M $155M $175M
Total Equity $11.1B $11.7B $11.5B $11.6B $11.3B
 
Total Liabilities and Equity $35.9B $36.6B $38.1B $39B $40.9B
Cash and Short Terms $1.9B $2.4B $1.9B $2B $2.1B
Total Debt $15.9B $16.1B $16.9B $17.3B $18.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.4B $2B $1.8B $1.5B $2.2B
Short Term Investments $593M $294M $595M $536M --
Accounts Receivable, Net $4B $4.8B $5.2B $5.2B $5.4B
Inventory $5.2B $5.8B $5.9B $6B $6.8B
Prepaid Expenses -- $250M -- -- --
Other Current Assets $290M $349M $372M $427M --
Total Current Assets $12B $13B $13.4B $13.2B $15B
 
Property Plant And Equipment $12.6B $12.8B $13.6B $15B $15.9B
Long-Term Investments $287M $298M $48M $49M $60M
Goodwill $3.9B $4.3B $4.4B $4.4B --
Other Intangibles $6.5B $6.6B $6.1B $5.6B --
Other Long-Term Assets $101M $322M $630M $941M --
Total Assets $36B $37.7B $38.3B $39.3B $41.6B
 
Accounts Payable $5.3B $5.8B $6.2B $6.3B $6.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1.2B $1.4B $1.9B $1.3B --
Current Portion Of Capital Lease Obligations $1.4B $1.4B $1.4B $1.5B --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9B $9.7B $10.6B $10.3B $11.1B
 
Long-Term Debt $13.8B $14.7B $14.3B $15.8B $17.3B
Capital Leases -- -- -- -- --
Total Liabilities $24.7B $26.2B $26.7B $27.8B $30B
 
Common Stock $6.7B $6.5B $6.3B $6.3B $6.1B
Other Common Equity Adj $14M $17M $37M $23M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $196M $179M $152M $188M $178M
Total Equity $11.3B $11.5B $11.6B $11.5B $11.6B
 
Total Liabilities and Equity $36B $37.7B $38.3B $39.3B $41.6B
Cash and Short Terms $2.4B $2B $1.8B $1.5B $2.2B
Total Debt $16B $16.8B $17B $18B $19.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.2B $2B $2B $2.2B $2.3B
Depreciation & Amoritzation $2.6B $2.7B $2.8B $2.9B $3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $474M -$302M -$512M -$391M -$275M
Change in Inventories -- -- -$689M $35M -$510M
Cash From Operations $4.9B $4.5B $4.4B $5.2B $5.4B
 
Capital Expenditures $1.2B $1.2B $1.8B $2.1B $2.2B
Cash Acquisitions -- -- $813M -- --
Cash From Investing -$1.4B -$1.3B -$2.4B -$1.8B -$2B
 
Dividends Paid (Ex Special Dividend) $580M $484M $529M $562M $459M
Special Dividend Paid
Long-Term Debt Issued $1.5B $772M $2.1B $988M $1.6B
Long-Term Debt Repaid -$2.7B -$1.8B -$2.3B -$1.8B -$2.4B
Repurchase of Common Stock $898M $1.3B $1.4B $1.8B $1.8B
Other Financing Activities $46M $72M -$24M $6M -$26M
Cash From Financing -$3B -$3B -$2.4B -$3.5B -$3.4B
 
Beginning Cash (CF) $1.7B $2B $1.6B $1.5B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $511M $257M -$368M -$120M -$26M
Ending Cash (CF) $2.2B $2.2B $1.2B $1.4B $1.4B
 
Levered Free Cash Flow $3.7B $3.3B $2.7B $3.2B $3.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $488M $575M $649M $820M $810M
Depreciation & Amoritzation $817M $864M $880M $903M $810M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$121M -$59M $488M -$76M -$108M
Change in Inventories -- -$404M -$314M -$268M -$273M
Cash From Operations $1.2B $1.4B $1.9B $1.8B $1.6B
 
Capital Expenditures $330M $432M $695M $690M $685M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$628M -$921M -$431M -$341M -$318M
 
Dividends Paid (Ex Special Dividend) $241M $270M $287M $319M $335M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $360M $1.3B $101M $55M --
Long-Term Debt Repaid -$479M -$1.2B -$799M -$845M --
Repurchase of Common Stock $300M $402M $413M $517M $464M
Other Financing Activities $30M -- -$7M -$23M --
Cash From Financing -$714M -$542M -$1.5B -$1.8B -$893M
 
Beginning Cash (CF) $1.8B $1.4B $1.2B $993M $1.4B
Foreign Exchange Rate Adjustment -- -$5M -$3M -$1M $2M
Additions / Reductions -$117M -$73M $19M -$289M $400M
Ending Cash (CF) $1.7B $1.3B $1.2B $703M $1.8B
 
Levered Free Cash Flow $895M $963M $1.2B $1.1B $924M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.7B $2.2B $2.1B $2.4B $2.6B
Depreciation & Amoritzation $2.7B $2.8B $2.9B $3B $2.8B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$155M -$522M -$384M -$250M -$56M
Change in Inventories -- -- -$107M -$170M -$710M
Cash From Operations $4.8B $4.3B $5B $5.2B $5.2B
 
Capital Expenditures $1.2B $1.3B $2.3B $2.2B $2B
Cash Acquisitions -- $813M -- -- --
Cash From Investing -$1.3B -$2.2B -$1.9B -$1.6B -$2B
 
Dividends Paid (Ex Special Dividend) $479M $520M $554M $601M $646M
Special Dividend Paid
Long-Term Debt Issued -- $1.6B $1.2B $1.6B --
Long-Term Debt Repaid -- -$2.1B -$2B -$2.5B --
Repurchase of Common Stock $1.4B $1.4B $1.5B $2B $1.9B
Other Financing Activities -- $41M $39M -$100M --
Cash From Financing -$3.3B -$2.5B -$3.2B -$3.8B -$2.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $222M -$416M -$152M -$235M $357M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.6B $3B $2.8B $3B $3.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.3B $1.5B $1.6B $1.8B $2.1B
Depreciation & Amoritzation $2B $2.1B $2.2B $2.3B $2.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$13M -$233M -$105M $36M $255M
Change in Inventories -- -$597M -$15M -$220M -$420M
Cash From Operations $3.5B $3.3B $3.9B $3.9B $3.7B
 
Capital Expenditures $790M $920M $1.4B $1.6B $1.3B
Cash Acquisitions -- $813M -- -- --
Cash From Investing -$1B -$2B -$1.5B -$1.3B -$1.3B
 
Dividends Paid (Ex Special Dividend) $359M $395M $420M $459M $646M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $638M $1.5B $692M $1.3B $692M
Long-Term Debt Repaid -$1.5B -$1.8B -$1.6B -$2.2B -$1.1B
Repurchase of Common Stock $1B $1.2B $1.3B $1.5B $1.6B
Other Financing Activities $4M -$27M $36M -$70M $315M
Cash From Financing -$2.4B -$2B -$2.8B -$3.1B -$2.5B
 
Beginning Cash (CF) $5.2B $5B $3.6B $3.6B $3.2B
Foreign Exchange Rate Adjustment $2M -$5M -$1M $3M -$3M
Additions / Reductions $77M -$596M -$380M -$495M -$112M
Ending Cash (CF) $5.3B $4.4B $3.2B $3.1B $3.1B
 
Levered Free Cash Flow $2.7B $2.4B $2.5B $2.3B $2.4B

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