Financhill
Sell
35

LCII Quote, Financials, Valuation and Earnings

Last price:
$99.95
Seasonality move :
1.41%
Day range:
$97.25 - $100.34
52-week range:
$96.19 - $129.38
Dividend yield:
4.36%
P/E ratio:
19.18x
P/S ratio:
0.67x
P/B ratio:
1.77x
Volume:
313.8K
Avg. volume:
224.6K
1-year change:
-16.05%
Market cap:
$2.5B
Revenue:
$3.8B
EPS (TTM):
$5.14
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.4B $2.8B $4.5B $5.2B $3.8B
Revenue Growth (YoY) -4.21% 17.91% 59.96% 16.42% -27.32%
 
Cost of Revenues $1.8B $2.1B $3.4B $3.9B $3B
Gross Profit $539.2M $706.1M $1B $1.3B $776.2M
Gross Profit Margin 22.74% 25.25% 23.32% 24.45% 20.51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $339M $483.2M $644.6M $720.3M $652.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $339M $483.2M $644.6M $720.3M $652.8M
Operating Income $200.2M $222.9M $398.4M $553M $123.4M
 
Net Interest Expenses $8.8M $13.5M $16.4M $27.6M $40.4M
EBT. Incl. Unusual Items $191.4M $209.5M $382M $525.5M $83M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44.9M $51M $94.3M $130.5M $18.8M
Net Income to Company $146.5M $158.4M $287.7M $395M $64.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $146.5M $158.4M $287.7M $395M $64.2M
 
Basic EPS (Cont. Ops) $5.86 $6.30 $11.39 $15.57 $2.54
Diluted EPS (Cont. Ops) $5.84 $6.27 $11.32 $15.48 $2.52
Weighted Average Basic Share $25M $25.1M $25.3M $25.4M $25.3M
Weighted Average Diluted Share $25.1M $25.3M $25.4M $25.5M $25.4M
 
EBITDA $275.6M $320.9M $510.7M $682.2M $255.2M
EBIT $200.2M $222.9M $398.4M $553M $123.4M
 
Revenue (Reported) $2.4B $2.8B $4.5B $5.2B $3.8B
Operating Income (Reported) $200.2M $222.9M $398.4M $553M $123.4M
Operating Income (Adjusted) $200.2M $222.9M $398.4M $553M $123.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $827.7M $1.2B $1.1B $959.3M $915.5M
Revenue Growth (YoY) 41.2% 40.78% -2.85% -15.26% -4.57%
 
Cost of Revenues $606.3M $913.7M $879M $748.4M $695.5M
Gross Profit $221.4M $251.6M $253.1M $210.9M $220M
Gross Profit Margin 26.75% 21.59% 22.35% 21.99% 24.03%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $127M $162.6M $165.5M $165.4M $166.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $127M $162.6M $165.5M $165.4M $166.1M
Operating Income $94.4M $89M $87.6M $45.6M $53.9M
 
Net Interest Expenses $1.9M $4.7M $6.9M $10.3M $6.5M
EBT. Incl. Unusual Items $92.5M $84.4M $80.7M $35.3M $47.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24.1M $21M $19.3M $9.4M $11.8M
Net Income to Company $68.3M $63.4M $61.4M $25.9M $35.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $68.3M $63.4M $61.4M $25.9M $35.6M
 
Basic EPS (Cont. Ops) $2.72 $2.51 $2.41 $1.02 $1.40
Diluted EPS (Cont. Ops) $2.70 $2.49 $2.40 $1.02 $1.39
Weighted Average Basic Share $25.2M $25.3M $25.4M $25.3M $25.5M
Weighted Average Diluted Share $25.3M $25.4M $25.6M $25.5M $25.6M
 
EBITDA $119M $118M $119.8M $78.9M $85.2M
EBIT $94.4M $89M $87.6M $45.6M $53.9M
 
Revenue (Reported) $827.7M $1.2B $1.1B $959.3M $915.5M
Operating Income (Reported) $94.4M $89M $87.6M $45.6M $53.9M
Operating Income (Adjusted) $94.4M $89M $87.6M $45.6M $53.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.6B $4B $5.5B $3.8B $3.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $3.1B $4.1B $3.1B $2.9B
Gross Profit $631.3M $948.3M $1.4B $762M $871.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $434.1M $600.4M $728.4M $664.3M $666.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $434.1M $600.4M $728.4M $664.3M $666.6M
Operating Income $197.1M $347.9M $690M $97.8M $204.7M
 
Net Interest Expenses $13.1M $13.5M $24.9M $39.2M $33.3M
EBT. Incl. Unusual Items $184M $334.4M $665.2M $58.6M $171.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $45.4M $80.3M $170.7M $9.1M $40.5M
Net Income to Company $138.6M $254.1M $494.4M $49.4M $130.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $138.6M $254.1M $494.4M $49.4M $130.9M
 
Basic EPS (Cont. Ops) $5.52 $10.07 $19.49 $1.95 $5.15
Diluted EPS (Cont. Ops) $5.48 $10.01 $19.39 $1.94 $5.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $290M $452.7M $818.1M $229.8M $333.7M
EBIT $197.1M $347.9M $690M $97.8M $204.7M
 
Revenue (Reported) $2.6B $4B $5.5B $3.8B $3.8B
Operating Income (Reported) $197.1M $347.9M $690M $97.8M $204.7M
Operating Income (Adjusted) $197.1M $347.9M $690M $97.8M $204.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2B $3.3B $4.3B $2.9B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $2.5B $3.2B $2.3B $2.2B
Gross Profit $508.8M $751M $1.1B $615.1M $710.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $349.3M $466.5M $550.3M $494.3M $508.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $349.3M $466.5M $550.3M $494.3M $508.2M
Operating Income $159.5M $284.4M $576.1M $120.8M $202.1M
 
Net Interest Expenses $10.8M $10.8M $19.4M $31M $23.8M
EBT. Incl. Unusual Items $148.6M $273.6M $556.7M $89.8M $178.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38.9M $68.2M $144.6M $23.3M $45M
Net Income to Company $109.7M $205.4M $412.1M $66.6M $133.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $109.7M $205.4M $412.1M $66.6M $133.3M
 
Basic EPS (Cont. Ops) $4.37 $8.14 $16.23 $2.63 $5.24
Diluted EPS (Cont. Ops) $4.34 $8.09 $16.17 $2.62 $5.23
Weighted Average Basic Share $75.4M $75.8M $76.2M $75.9M $76.3M
Weighted Average Diluted Share $75.7M $76.1M $76.6M $76.2M $76.5M
 
EBITDA $232.8M $364.6M $672M $219.6M $298.1M
EBIT $159.5M $284.4M $576.1M $120.8M $202.1M
 
Revenue (Reported) $2B $3.3B $4.3B $2.9B $2.9B
Operating Income (Reported) $159.5M $284.4M $576.1M $120.8M $202.1M
Operating Income (Adjusted) $159.5M $284.4M $576.1M $120.8M $202.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $35.4M $51.8M $62.9M $47.5M $66.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $200M $268.6M $319.8M $214.3M $214.7M
Inventory $393.6M $493.9M $1.1B $1B $768.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $41.8M $55.5M $88.3M $99.3M $67.6M
Total Current Assets $670.8M $869.8M $1.6B $1.4B $1.1B
 
Property Plant And Equipment $465.1M $491.4M $591.1M $729.2M $711.2M
Long-Term Investments -- -- -- -- --
Goodwill $351.1M $454.7M $543.2M $567.1M $589.6M
Other Intangibles $341.4M $420.9M $520M $503.3M $448.8M
Other Long-Term Assets $34.2M $61.2M $67M $56.6M $93M
Total Assets $1.9B $2.3B $3.3B $3.2B $3B
 
Accounts Payable $99.3M $184.9M $282.2M $143.5M $183.7M
Accrued Expenses $44M $56.1M $33.9M $35.1M $48.5M
Current Portion Of Long-Term Debt $17.9M $17.8M $71M $23.1M $589K
Current Portion Of Capital Lease Obligations $21.7M $25.4M $30.6M $35.4M $36.3M
Other Current Liabilities $42.8M $52.9M $84.5M $72.3M $66.7M
Total Current Liabilities $271.3M $416.4M $627.2M $421.3M $395M
 
Long-Term Debt $612.9M $720.4M $1.2B $1.1B $846.8M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.4B $2.2B $1.9B $1.6B
 
Common Stock $281K $282K $284K $285K $287K
Other Common Equity Adj $1.1M $7.1M -$501K $6.7M $14.3M
Common Equity $800.7M $908.3M $1.1B $1.4B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $800.7M $908.3M $1.1B $1.4B $1.4B
 
Total Liabilities and Equity $1.9B $2.3B $3.3B $3.2B $3B
Cash and Short Terms $35.4M $51.8M $62.9M $47.5M $66.2M
Total Debt $630.8M $738.2M $1.3B $1.1B $847.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $68.2M $72.6M $23.4M $31.2M $161.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $313.3M $394.8M $335.9M $338.8M $319.2M
Inventory $369.2M $790.7M $1.1B $791.9M $705.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $45.1M $102.4M $66.2M $68.7M $59.1M
Total Current Assets $795.7M $1.4B $1.5B $1.2B $1.2B
 
Property Plant And Equipment $466M $585.2M $666.4M $706.3M $676.6M
Long-Term Investments -- -- -- -- --
Goodwill $413.1M $568.9M $551.6M $579.9M $593.9M
Other Intangibles $373.9M $518.3M $489.6M $462.4M $412.8M
Other Long-Term Assets $62M $55.3M $55.9M $54.6M $96.8M
Total Assets $2.1B $3.1B $3.3B $3B $3B
 
Accounts Payable $175.5M $297.3M $201M $198.9M $193.6M
Accrued Expenses $52.8M $37.6M $39.6M $65.1M $66.8M
Current Portion Of Long-Term Debt $19.9M $74.3M $22.1M $566K $222K
Current Portion Of Capital Lease Obligations $23.8M $28.8M $33.9M $34.6M $39M
Other Current Liabilities $60.5M $96.6M $86M $53.4M $55.4M
Total Current Liabilities $400.5M $684.1M $500.1M $414M $432M
 
Long-Term Debt $616.1M $1B $1B $908.2M $822.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $2.1B $1.8B $1.7B $1.6B
 
Common Stock $282K $284K $285K $287K $288K
Other Common Equity Adj $9M $4.1M -$15.4M $6.6M $19.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $875.6M $1B $1.4B $1.4B $1.4B
 
Total Liabilities and Equity $2.1B $3.1B $3.3B $3B $3B
Cash and Short Terms $68.2M $72.6M $23.4M $31.2M $161.2M
Total Debt $635.9M $1.1B $1.1B $908.8M $822.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $146.5M $158.4M $287.7M $395M $64.2M
Depreciation & Amoritzation $75.4M $98M $112.3M $129.2M $131.8M
Stock-Based Compensation $16.1M $18.5M $27.2M $23.7M $18.2M
Change in Accounts Receivable -$25.5M -$45M -$58.8M $115.7M $1.6M
Change in Inventories $57.8M -$86.9M -$516.7M $117.4M $235.3M
Cash From Operations $269.5M $231.4M -$111.6M $602.5M $527.2M
 
Capital Expenditures $58.2M $57.3M $98.5M $130.6M $62.2M
Cash Acquisitions -$447.8M -$182.1M -$194.1M -$108.5M -$25.9M
Cash From Investing -$503.8M -$232.3M -$281.2M -$241.8M -$83.7M
 
Dividends Paid (Ex Special Dividend) -$63.8M -$70.4M -$87.2M -$102.7M -$106.3M
Special Dividend Paid
Long-Term Debt Issued $955.4M $544M $1.9B $1.1B $248.9M
Long-Term Debt Repaid -$628.9M -$452.8M -$1.3B -$1.3B -$525.9M
Repurchase of Common Stock -- -- -- -$24.1M --
Other Financing Activities -$7.7M -$6.7M -$141.5M -$69.7M -$42.8M
Cash From Financing $255M $14M $404.6M -$374.9M -$426.2M
 
Beginning Cash (CF) $14.9M $35.4M $51.8M $62.9M $47.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20.7M $13.1M $11.8M -$14.1M $17.3M
Ending Cash (CF) $35.4M $51.8M $62.9M $47.5M $66.2M
 
Levered Free Cash Flow $211.3M $174.1M -$210.1M $471.9M $465M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $48.7M $82.3M -$17.1M -$2.4M --
Depreciation & Amoritzation $24.6M $32.1M $33.2M $33M --
Stock-Based Compensation $4.9M $6.9M $3.1M $4.2M --
Change in Accounts Receivable $58.2M $81.9M $133.8M $123.5M --
Change in Inventories -$111.3M -$263.7M $90.9M -$10.8M --
Cash From Operations $18.9M -$123.9M $117M $138M --
 
Capital Expenditures $28.7M $24.7M $26.9M $12.1M --
Cash Acquisitions -$87.2M -$39.6M -$52.8M -- --
Cash From Investing -$112.7M -$64.3M -$84.5M -$12.1M --
 
Dividends Paid (Ex Special Dividend) -$18.9M -$22.7M -$26.5M -$26.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $258.2M $594.9M $283.5M -- --
Long-Term Debt Repaid -$164.3M -$376.7M -$229.1M -$65.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.7M -$15.1M -$13.9M -$10.1M --
Cash From Financing $73.3M $180.4M -$9.9M -$92.7M --
 
Beginning Cash (CF) $68.2M $72.6M $23.4M $31.2M --
Foreign Exchange Rate Adjustment $4.2M -$1.9M $1.5M $1.8M --
Additions / Reductions -$20.5M -$7.8M $22.6M $33.1M --
Ending Cash (CF) $51.8M $62.9M $47.5M $66.2M --
 
Levered Free Cash Flow -$9.8M -$148.5M $90.1M $125.8M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $138.6M $254.1M $494.4M $49.4M $130.9M
Depreciation & Amoritzation $92.8M $104.8M $128.1M $132.1M $129M
Stock-Based Compensation $17.7M $25.2M $27.4M $17.2M $18.2M
Change in Accounts Receivable -$86.3M -$82.6M $63.8M $11.9M $21.4M
Change in Inventories $57.8M -$364.4M -$237.2M $337.1M $70.4M
Cash From Operations $272.5M $31.2M $361.6M $506.3M $401.7M
 
Capital Expenditures $39.1M $102.6M $128.4M $77M $43.5M
Cash Acquisitions -$488.8M -$241.8M -$95.3M -$78.6M -$20M
Cash From Investing -$522.1M -$329.6M -$221.7M -$156.1M -$62.7M
 
Dividends Paid (Ex Special Dividend) -$67.8M -$83.3M -$99M -$106.2M -$106.8M
Special Dividend Paid
Long-Term Debt Issued $837M $1.6B $1.4B $532.4M $86.2M
Long-Term Debt Repaid -$473.5M -$1.1B -$1.5B -$689.4M -$179.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.1M -$128.2M -$71M -$46.6M -$10.1M
Cash From Financing $290.6M $297.4M -$184.6M -$343.4M -$209.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $41M -$927K -$44.6M $6.8M $129M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $233.4M -$71.3M $233.2M $429.3M $358.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $158.4M $287.7M $395M $64.2M $133.3M
Depreciation & Amoritzation $98M $112.3M $129.2M $131.8M $96M
Stock-Based Compensation $18.5M $27.2M $23.7M $18.2M $14M
Change in Accounts Receivable -$45M -$58.8M $115.7M $1.6M -$102.1M
Change in Inventories -$86.9M -$516.7M $117.4M $235.3M $81.2M
Cash From Operations $231.4M -$111.6M $602.5M $527.2M $263.7M
 
Capital Expenditures $57.3M $98.5M $130.6M $62.2M $31.4M
Cash Acquisitions -$182.1M -$194.1M -$108.5M -$25.9M -$20M
Cash From Investing -$232.3M -$281.2M -$241.8M -$83.7M -$50.6M
 
Dividends Paid (Ex Special Dividend) -$70.4M -$87.2M -$102.7M -$106.3M -$80.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $544M $1.9B $1.1B $248.9M $86.2M
Long-Term Debt Repaid -$452.8M -$1.3B -$1.3B -$525.9M -$114.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6.7M -$141.5M -$69.7M -$42.8M -$2K
Cash From Financing $14M $404.6M -$374.9M -$426.2M -$117.2M
 
Beginning Cash (CF) $263.8M $285.7M $196.7M $124.3M $219.2M
Foreign Exchange Rate Adjustment $3.3M -$697K -$1.3M $1.4M -$907K
Additions / Reductions $13.1M $11.8M -$14.1M $17.3M $95.9M
Ending Cash (CF) $280.3M $296.8M $181.3M $143M $314.2M
 
Levered Free Cash Flow $174.1M -$210.1M $471.9M $465M $232.3M

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

GET BETTER TRADE IDEAS

Popular

3 Stocks Buffett Is Betting On
3 Stocks Buffett Is Betting On

Warren Buffett appeared to take a hard look at the…

Why Did Buffett Sell So Much Last Year?
Why Did Buffett Sell So Much Last Year?

In 2024, value investing legend Warren Buffett did the seemingly…

Is American Tower Stock Undervalued?
Is American Tower Stock Undervalued?

The market action of late has been nothing short of…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 39x

Sell
46
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 114x

Sell
40
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
61
ITCI alert for Jan 14

Intra-Cellular Therapies [ITCI] is up 34.08% over the past day.

Buy
78
DJTWW alert for Jan 14

Trump Media & Technology Group [DJTWW] is up 31.44% over the past day.

Sell
30
ESTA alert for Jan 14

Establishment Labs Holdings [ESTA] is down 26.23% over the past day.

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

Show me the best stock