Financhill
Sell
36

LNR.TO Quote, Financials, Valuation and Earnings

Last price:
$77.29
Seasonality move :
4.39%
Day range:
$77.11 - $78.20
52-week range:
$43.84 - $81.38
Dividend yield:
1.45%
P/E ratio:
18.90x
P/S ratio:
0.46x
P/B ratio:
0.77x
Volume:
48.1K
Avg. volume:
91.9K
1-year change:
24.34%
Market cap:
$4.6B
Revenue:
$10.6B
EPS (TTM):
$4.09
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.8B $6.5B $7.9B $9.7B $10.6B
Revenue Growth (YoY) -21.59% 12.4% 21.13% 22.93% 8.72%
 
Cost of Revenues $5B $5.6B $6.9B $8.4B $9.1B
Gross Profit $784M $934.5M $972.1M $1.3B $1.5B
Gross Profit Margin 13.48% 14.3% 12.28% 13.57% 14.21%
 
R&D Expenses -- -- -- $146.1M $168.3M
Selling, General & Admin $353.6M $349.6M $411.2M $526.6M $592.1M
Other Inc / (Exp) -$38.2M -$21.4M $23.5M -$23.9M -$301.6M
Operating Expenses $349.2M $346.5M $408.5M $670.4M $760.4M
Operating Income $434.8M $588M $563.6M $650.1M $743.6M
 
Net Interest Expenses $71.9M $34.1M $28.3M $69.4M $126.8M
EBT. Incl. Unusual Items $397.3M $590.5M $569.2M $703.8M $476.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $95.3M $141.6M $136.9M $200.8M $217.9M
Net Income to Company $279.1M $420.6M $426.2M $503.1M $258.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $279.1M $420.6M $426.2M $503.1M $258.3M
 
Basic EPS (Cont. Ops) $4.27 $6.43 $6.67 $8.18 $4.20
Diluted EPS (Cont. Ops) $4.27 $6.41 $6.67 $8.17 $4.19
Weighted Average Basic Share $65.3M $65.5M $63.9M $61.5M $61.5M
Weighted Average Diluted Share $65.3M $65.6M $63.9M $61.6M $61.6M
 
EBITDA $889.4M $1B $1B $1.1B $1.3B
EBIT $434.8M $588M $563.6M $650.1M $743.6M
 
Revenue (Reported) $5.8B $6.5B $7.9B $9.7B $10.6B
Operating Income (Reported) $434.8M $588M $563.6M $650.1M $743.6M
Operating Income (Adjusted) $434.8M $588M $563.6M $650.1M $743.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.6B $2.1B $2.4B $2.6B $2.5B
Revenue Growth (YoY) 0.47% 27.55% 16.02% 8.28% -3.57%
 
Cost of Revenues $1.4B $1.8B $2.1B $2.3B $2.2B
Gross Profit $235.5M $277.9M $340.3M $380.2M $367.5M
Gross Profit Margin 14.32% 13.25% 13.98% 14.42% 14.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $85M $108.7M $139.4M $152.4M $141.7M
Other Inc / (Exp) -$2M $15.5M $13.4M -$8.1M --
Operating Expenses $85M $108.7M $139.4M $152.4M $141.7M
Operating Income $150.5M $169.2M $200.9M $227.8M $225.8M
 
Net Interest Expenses $4.5M $8.6M $20.7M $33.3M $22.3M
EBT. Incl. Unusual Items $154.3M $176.5M $196.5M $184.6M $229.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $37.7M $43.3M $49.7M $46.7M $59.9M
Net Income to Company $108.8M $133.2M $146.7M $138M $169.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $108.8M $133.2M $146.7M $138M $169.2M
 
Basic EPS (Cont. Ops) $1.66 $2.10 $2.38 $2.24 $2.83
Diluted EPS (Cont. Ops) $1.66 $2.10 $2.38 $2.24 $2.82
Weighted Average Basic Share $65.5M $63.6M $61.5M $61.6M $59.8M
Weighted Average Diluted Share $65.6M $63.6M $61.5M $61.6M $60M
 
EBITDA $259.2M $279.9M $322.9M $377.9M $378.7M
EBIT $150.5M $169.2M $200.9M $227.8M $225.8M
 
Revenue (Reported) $1.6B $2.1B $2.4B $2.6B $2.5B
Operating Income (Reported) $150.5M $169.2M $200.9M $227.8M $225.8M
Operating Income (Adjusted) $150.5M $169.2M $200.9M $227.8M $225.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.7B $7.4B $9.3B $10.7B $10.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.7B $6.5B $8.1B $9.1B $8.6B
Gross Profit $1.1B $886.9M $1.3B $1.5B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $359.5M $397.2M $505.3M $588.6M $572.6M
Other Inc / (Exp) -$38.7M $29.3M -$9.8M -$2.9M --
Operating Expenses $359.5M $397.2M $505.3M $588.6M $572.6M
Operating Income $690.7M $489.7M $746.2M $929.7M $901.4M
 
Net Interest Expenses $20.6M $21.3M $59.5M $119M $98.3M
EBT. Incl. Unusual Items $676.1M $518.7M $679M $800M $474.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $164.5M $121.2M $188.1M $205.1M $232.7M
Net Income to Company $483.4M $384.2M $490.9M $594.9M $241.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $483.4M $384.2M $490.9M $594.9M $241.5M
 
Basic EPS (Cont. Ops) $7.39 $5.93 $7.96 $9.66 $4.10
Diluted EPS (Cont. Ops) $7.38 $5.93 $7.96 $9.66 $4.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.2B $928.3M $1.2B $1.5B $1.5B
EBIT $690.7M $489.7M $746.2M $929.7M $901.4M
 
Revenue (Reported) $6.7B $7.4B $9.3B $10.7B $10.1B
Operating Income (Reported) $690.7M $489.7M $746.2M $929.7M $901.4M
Operating Income (Adjusted) $690.7M $489.7M $746.2M $929.7M $901.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5B $5.9B $7.3B $8.2B $7.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.2B $5.1B $6.3B $7B $6.5B
Gross Profit $776.8M $726M $1B $1.2B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $253.6M $301.1M $395.2M $457.2M $437.7M
Other Inc / (Exp) -$19.6M $31.1M -$2.2M $18.8M $15.9M
Operating Expenses $253.6M $301.1M $395.2M $457.2M $437.7M
Operating Income $523.2M $424.9M $607.5M $741M $730.5M
 
Net Interest Expenses $14.6M $17.4M $48.6M $98.3M $69.8M
EBT. Incl. Unusual Items $520.9M $449M $558.9M $655.1M $653.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $129.3M $109M $160.2M $164.6M $179.4M
Net Income to Company $370.3M $334M $398.7M $490.6M $473.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $370.3M $334M $398.7M $490.6M $473.8M
 
Basic EPS (Cont. Ops) $5.66 $5.16 $6.47 $7.97 $7.89
Diluted EPS (Cont. Ops) $5.66 $5.16 $6.47 $7.97 $7.88
Weighted Average Basic Share $196.4M $194.5M $185M $184.7M $180.1M
Weighted Average Diluted Share $196.5M $194.5M $185M $184.7M $180.3M
 
EBITDA $861.1M $752.6M $962.5M $1.2B $1.2B
EBIT $523.2M $424.9M $607.5M $741M $730.5M
 
Revenue (Reported) $5B $5.9B $7.3B $8.2B $7.7B
Operating Income (Reported) $523.2M $424.9M $607.5M $741M $730.5M
Operating Income (Adjusted) $523.2M $424.9M $607.5M $741M $730.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $861.1M $928.4M $860.5M $653.3M $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $888.2M $870.6M $1.2B $1.3B $1.3B
Inventory $864.2M $1.1B $1.5B $1.8B $2.1B
Prepaid Expenses $34.8M -- -- -- --
Other Current Assets -- $40.6M $47.3M $65.1M $78.1M
Total Current Assets $2.7B $3B $3.7B $4B $4.6B
 
Property Plant And Equipment $2.6B $2.4B $2.8B $3.7B $3.6B
Long-Term Investments $322M $201.6M $68.1M $52.5M $33.4M
Goodwill $890.1M $853.3M $948.9M $1B $832.6M
Other Intangibles $871M $813M $916.3M $954.7M $1.1B
Other Long-Term Assets -- -- -- -- --
Total Assets $7.6B $7.4B $8.6B $9.9B $10.5B
 
Accounts Payable $865.5M $984.5M $1.2B $1.4B $1.3B
Accrued Expenses $586.8M $461.9M $622.7M $744.5M $783M
Current Portion Of Long-Term Debt $577.3M $21.1M $26.7M $40.5M $45.7M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $45.2M $7.3M $32M $4.7M $64.1M
Total Current Liabilities $2.2B $1.7B $2.2B $2.5B $2.5B
 
Long-Term Debt $725.9M $770.5M $1.3B $1.7B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $2.8B $3.8B $4.5B $5.1B
 
Common Stock $146.2M $146.2M $138.9M $142.1M $140.5M
Other Common Equity Adj $108.2M -$25.9M -$15.9M $17M -$51.3M
Common Equity $4.4B $4.6B $4.8B $5.3B $5.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.4B $4.6B $4.8B $5.3B $5.4B
 
Total Liabilities and Equity $7.6B $7.4B $8.6B $9.9B $10.5B
Cash and Short Terms $861.1M $928.4M $860.5M $653.3M $1.1B
Total Debt $1.3B $791.5M $1.3B $1.8B $2.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $806M $856M $694.6M $824.4M $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $968.4M $1.3B $1.5B $1.6B $1.6B
Inventory $977.1M $1.4B $1.7B $2.1B $2B
Prepaid Expenses $42.9M $53.1M -- -- --
Other Current Assets -- -- $54.8M $77.6M --
Total Current Assets $2.9B $3.7B $4B $4.7B $5.1B
 
Property Plant And Equipment $2.4B $2.7B $3.4B $3.8B $3.6B
Long-Term Investments $212M $69.4M $53.3M $37.9M $47.7M
Goodwill $862M $893.7M $1B $1.2B --
Other Intangibles $821.6M $905.6M $934M $1.2B --
Other Long-Term Assets -- -- -- -- --
Total Assets $7.3B $8.4B $9.6B $11.1B $11B
 
Accounts Payable $1.5B $2.1B $2.2B $2.4B $2.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $21.4M $749.9M $34.2M $45.2M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $7.4M $52.6M $15.8M $14.4M --
Total Current Liabilities $1.7B $3B $2.4B $2.6B $2.8B
 
Long-Term Debt $779M $558.9M $1.7B $2.4B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $2.7B $3.8B $4.4B $5.3B $4.9B
 
Common Stock $146.2M $138.8M $138.9M $142.1M $138M
Other Common Equity Adj -$4.9M -$84.2M -$4.4M $90.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.6B $4.6B $5.2B $5.8B $6B
 
Total Liabilities and Equity $7.3B $8.4B $9.6B $11.1B $11B
Cash and Short Terms $806M $856M $694.6M $824.4M $1.2B
Total Debt $800.3M $1.3B $1.7B $2.5B $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $279.1M $420.6M $426.2M $503.1M $258.3M
Depreciation & Amoritzation $454.6M $448.8M $441M $491.5M $605.4M
Stock-Based Compensation $2.9M $3.3M $3.1M $3.9M $3.5M
Change in Accounts Receivable $95.4M $24.8M -$215.4M -$120M $202.2M
Change in Inventories $139.5M -$227.4M -$351.1M -$239.8M -$37M
Cash From Operations $1.4B $909.5M $447.7M $745.4M $1.1B
 
Capital Expenditures $291.6M $254.5M $423.3M $790.3M $563.7M
Cash Acquisitions -- -- $325.5M $407.1M $620.5M
Cash From Investing -$290.3M -$267.3M -$715.7M -$1.2B -$1.1B
 
Dividends Paid (Ex Special Dividend) $23.5M $44.5M $51.1M $54.1M $61.5M
Special Dividend Paid
Long-Term Debt Issued -- $494M -- -- $700M
Long-Term Debt Repaid -$601.2M -$981.7M -- -$242.3M -$232.7M
Repurchase of Common Stock $13.3M -- $236.1M -- $42M
Other Financing Activities $41.4M -$39.8M -- -- --
Cash From Financing -$593.4M -$572.8M $176.8M $255.6M $363.7M
 
Beginning Cash (CF) $861.1M $928.4M $860.5M $653.3M $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $522.9M $67.3M -$67.9M -$207.2M $401.3M
Ending Cash (CF) $1.4B $993.7M $815.9M $432M $1.5B
 
Levered Free Cash Flow $1.1B $654.9M $24.5M -$44.9M $562.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $108.8M $133.2M $146.7M $138M $169.2M
Depreciation & Amoritzation $108.7M $110.7M $121.9M $150.2M $153M
Stock-Based Compensation $706K $765K $783K $776K $775K
Change in Accounts Receivable $21M -$164.3M -$57.3M $79.1M $24.9M
Change in Inventories -$28.8M -$77.3M -$42.3M $117.3M $83.3M
Cash From Operations $278.7M $108.9M $63.5M $332.7M $359.7M
 
Capital Expenditures $61.6M $87.9M $205.7M $109.6M $75.9M
Cash Acquisitions -- -- $318.3M $3.2M --
Cash From Investing -$67.8M -$87.9M -$522.7M -$111M -$72.1M
 
Dividends Paid (Ex Special Dividend) $10.5M $12.7M $13.5M $15.4M $17.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $469.6M $550M -$72.2M --
Long-Term Debt Repaid -$131M -- -$217.8M -$75M --
Repurchase of Common Stock -- $110.5M -- -- --
Other Financing Activities -$2.1M -- -- -- --
Cash From Financing -$141.4M -$67M -$231.3M -$162.6M -$86.8M
 
Beginning Cash (CF) $806M $856M $694.6M $824.4M $1.2B
Foreign Exchange Rate Adjustment $4.9M $24.6M $9.4M $5.4M $27.2M
Additions / Reductions $74.4M -$21.5M -$681.1M $64.5M $228M
Ending Cash (CF) $885.4M $859.2M $22.8M $894.4M $1.5B
 
Levered Free Cash Flow $217.1M $21M -$142.2M $223.1M $283.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $483.4M $384.2M $490.9M $594.9M $241.5M
Depreciation & Amoritzation $461.9M $438.6M $468.2M $575.8M $625.6M
Stock-Based Compensation $3.2M $3.4M $3.5M $3.5M $3.5M
Change in Accounts Receivable -$5.2M -$285.1M -$113.8M $12.5M $64.1M
Change in Inventories -$105M -$390.6M -$187.2M -$172.9M $135.2M
Cash From Operations $1.2B $452.8M $693.1M $921M $1.3B
 
Capital Expenditures $260.3M $342.3M $744.2M $690.4M $387.6M
Cash Acquisitions -- $328.4M $315.5M $709.2M --
Cash From Investing -$266.1M -$643.7M -$1.1B -$1.4B -$318.3M
 
Dividends Paid (Ex Special Dividend) $39.3M $51.9M $53M $59.7M $65.1M
Special Dividend Paid
Long-Term Debt Issued -- -- $80.4M $176M --
Long-Term Debt Repaid -$1.1B -- -- -- --
Repurchase of Common Stock -- $193.7M $42.4M -- $99.9M
Other Financing Activities -$40.5M -- -- -- --
Cash From Financing -$668.4M $218.9M $207M $593M -$557.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $235.9M $50M -$161.4M $129.8M $407.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $919.8M $110.4M -$51.1M $230.7M $865.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $370.3M $334M $398.7M $490.6M $473.8M
Depreciation & Amoritzation $337.9M $327.7M $355M $439.3M $459.5M
Stock-Based Compensation $2.1M $2.3M $2.8M $2.3M $2.3M
Change in Accounts Receivable -$79.6M -$389.5M -$287.9M -$155.4M -$293.5M
Change in Inventories -$132.1M -$295.2M -$131.3M -$64.3M $107.9M
Cash From Operations $690.8M $234.1M $479.4M $655.1M $782.2M
 
Capital Expenditures $177.2M $265M $586M $486.1M $310M
Cash Acquisitions -- $328.4M $318.3M $620.5M --
Cash From Investing -$185M -$561.4M -$902.3M -$1.1B -$300.2M
 
Dividends Paid (Ex Special Dividend) $31.4M $38.8M $40.6M $46.2M $49.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $494M $469.6M $550M $726M --
Long-Term Debt Repaid -$976.7M -- -$242.1M -$75M -$137.5M
Repurchase of Common Stock -- $193.7M -- -- $57.9M
Other Financing Activities -$40.5M -- -- -- --
Cash From Financing -$554.6M $237.1M $267.3M $604.8M -$316.1M
 
Beginning Cash (CF) $2.2B $2.6B $3B $2.4B $3.1B
Foreign Exchange Rate Adjustment -$6.3M $17.8M -$10.4M $10.5M $11.8M
Additions / Reductions -$55.1M -$72.4M -$165.9M $171.1M $177.7M
Ending Cash (CF) $2.1B $2.6B $2.8B $2.6B $3.3B
 
Levered Free Cash Flow $513.5M -$31M -$106.6M $169M $472.2M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock