Financhill
Buy
54

L.TO Quote, Financials, Valuation and Earnings

Last price:
$62.48
Seasonality move :
1.52%
Day range:
$61.02 - $62.13
52-week range:
$43.32 - $63.43
Dividend yield:
0.88%
P/E ratio:
18.94x
P/S ratio:
0.74x
P/B ratio:
6.53x
Volume:
1.6M
Avg. volume:
1.6M
1-year change:
28.57%
Market cap:
$74.3B
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 Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Sell
46
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
67
Is GOOG Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 37x

Alerts

Sell
46
BE alert for Dec 18

Bloom Energy Corp. [BE] is up 4.27% over the past day.

Sell
44
STRL alert for Dec 18

Sterling Infrastructure, Inc. [STRL] is up 6.62% over the past day.

Sell
39
SOXL alert for Dec 18

Direxion Daily Semiconductor Bull 3X Shares [SOXL] is up 7.28% over the past day.

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

Show me the best stock