Financhill
Sell
26

LW Quote, Financials, Valuation and Earnings

Last price:
$59.02
Seasonality move :
4.88%
Day range:
$57.96 - $59.97
52-week range:
$47.90 - $89.51
Dividend yield:
2.46%
P/E ratio:
23.14x
P/S ratio:
1.33x
P/B ratio:
5.10x
Volume:
5.1M
Avg. volume:
3.5M
1-year change:
-27.63%
Market cap:
$8.3B
Revenue:
$6.5B
EPS (TTM):
$2.55
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Revenue $3.8B $3.7B $4.1B $5.4B $6.5B
Revenue Growth (YoY) 0.96% -3.2% 11.66% 30.54% 20.88%
 
Cost of Revenues $2.9B $2.8B $3.3B $3.9B $4.7B
Gross Profit $895.2M $832M $832M $1.4B $1.8B
Gross Profit Margin 23.61% 22.67% 20.3% 26.77% 27.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $338.3M $357.2M $387.6M $550M $701.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $338.3M $357.2M $387.6M $550M $701.4M
Operating Income $556.9M $474.8M $444.4M $882.1M $1.1B
 
Net Interest Expenses $108M $118.3M $161M $109.2M $135.8M
EBT. Incl. Unusual Items $448.9M $356.5M $283.4M $772.9M $929.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $112.3M $90.5M $71.8M $224.6M $230M
Net Income to Company $365.9M $317.8M $200.9M $1B $725.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $365.9M $317.8M $200.9M $1B $725.5M
 
Basic EPS (Cont. Ops) $2.50 $2.17 $1.38 $6.98 $5.01
Diluted EPS (Cont. Ops) $2.49 $2.16 $1.38 $6.95 $4.98
Weighted Average Basic Share $146.2M $146.4M $145.5M $144.5M $144.9M
Weighted Average Diluted Share $147.1M $147.1M $145.9M $145.2M $145.6M
 
EBITDA $739.2M $662.6M $636.5M $1.1B $1.4B
EBIT $556.9M $474.8M $444.4M $882.1M $1.1B
 
Revenue (Reported) $3.8B $3.7B $4.1B $5.4B $6.5B
Operating Income (Reported) $556.9M $474.8M $444.4M $882.1M $1.1B
Operating Income (Adjusted) $556.9M $474.8M $444.4M $882.1M $1.1B
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Revenue $895.8M $955M $1.3B -- $1.5B
Revenue Growth (YoY) -4.43% 6.61% 31.27% -- 4.27%
 
Cost of Revenues $699.1M $734M $855.8M -- $1.1B
Gross Profit $196.7M $221M $397.8M -- $422.5M
Gross Profit Margin 21.96% 23.14% 31.73% -- 27.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $96.1M $87.2M $131.5M -- $151.6M
Other Inc / (Exp) -- -- -- -- -$9.6M
Operating Expenses $96.1M $87.2M $131.5M -- $164.2M
Operating Income $100.6M $133.8M $266.3M -- $258.3M
 
Net Interest Expenses $29.3M $25.8M $25.8M -- $47.3M
EBT. Incl. Unusual Items $71.3M $108M $240.5M -- $201.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.3M $31.1M $42.1M -- $57.5M
Net Income to Company $66.1M $106.6M $175.1M -- $146M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $66.1M $106.6M $175.1M -- $146M
 
Basic EPS (Cont. Ops) $0.45 $0.73 $1.22 -- $1.03
Diluted EPS (Cont. Ops) $0.45 $0.73 $1.21 -- $1.03
Weighted Average Basic Share $146.5M $145.1M $144M -- $141.9M
Weighted Average Diluted Share $147.2M $145.5M $144.8M -- $142.4M
 
EBITDA $148.2M $181.3M $317.6M -- $350.9M
EBIT $100.6M $133.8M $266.3M -- $248.7M
 
Revenue (Reported) $895.8M $955M $1.3B -- $1.5B
Operating Income (Reported) $100.6M $133.8M $266.3M -- $258.3M
Operating Income (Adjusted) $100.6M $133.8M $266.3M -- $248.7M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Revenue $3.5B $4B $4.8B -- $6.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $3.2B $3.5B -- $4.9B
Gross Profit $745.1M $775.8M $1.3B -- $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $338.3M $368.5M $475.8M -- $665.8M
Other Inc / (Exp) -- -- -- -- -$84.2M
Operating Expenses $338.3M $368.5M $475.8M -- $668.2M
Operating Income $406.8M $407.3M $831.1M -- $776M
 
Net Interest Expenses $118.8M $164.8M $101.3M -- $176.1M
EBT. Incl. Unusual Items $288M $242.5M $729.8M -- $515.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $73.4M $63.7M $175M -- $172.4M
Net Income to Company $250.7M $234.4M $542.1M -- $367M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $250.7M $234.4M $542.1M -- $367M
 
Basic EPS (Cont. Ops) $1.71 $1.61 $3.77 -- $2.57
Diluted EPS (Cont. Ops) $1.71 $1.59 $3.74 -- $2.55
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $593.9M $595.2M $1B -- $1.1B
EBIT $406.8M $407.3M $831.1M -- $691.8M
 
Revenue (Reported) $3.5B $4B $4.8B -- $6.4B
Operating Income (Reported) $406.8M $407.3M $831.1M -- $776M
Operating Income (Adjusted) $406.8M $407.3M $831.1M -- $691.8M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Revenue $2.7B $2.9B $3.7B $3.4B $4.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $2.4B $2.6B $2.4B $3.7B
Gross Profit $634M $577.8M $1.1B $975.1M $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $258.1M $269.4M $357.6M $340.8M $469.3M
Other Inc / (Exp) -- -- -- -- -$84.2M
Operating Expenses $258.1M $269.4M $357.6M $346.2M $492.8M
Operating Income $375.9M $308.4M $695.1M $628.9M $563.5M
 
Net Interest Expenses $89.6M $136.1M $76.4M $59.8M $135.8M
EBT. Incl. Unusual Items $286.3M $172.3M $618.7M $569.1M $343.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $76.2M $49.4M $152.6M $136.1M $121.7M
Net Income to Company $252.3M $168.9M $510.1M $449.8M $237.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $252.3M $168.9M $510.1M $449.8M $237.3M
 
Basic EPS (Cont. Ops) $1.72 $1.16 $3.55 $3.09 $1.67
Diluted EPS (Cont. Ops) $1.72 $1.15 $3.52 $3.08 $1.66
Weighted Average Basic Share $439.3M $437.4M $432M $290.6M $428.3M
Weighted Average Diluted Share $441.4M $438.7M $434M $292.1M $429.8M
 
EBITDA $518.2M $450.8M $848.4M $769.6M $792.5M
EBIT $375.9M $308.4M $695.1M $628.9M $479.3M
 
Revenue (Reported) $2.7B $2.9B $3.7B $3.4B $4.8B
Operating Income (Reported) $375.9M $308.4M $695.1M $628.9M $563.5M
Operating Income (Adjusted) $375.9M $308.4M $695.1M $628.9M $479.3M
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Cash and Equivalents $1.4B $783.5M $525M $304.8M $71.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $342.1M $366.9M $447.3M $724.2M $743.6M
Inventory $486.7M $513.5M $574.4M $932M $1.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $109.8M $117.8M $112.9M $166.2M $136.4M
Total Current Assets $2.3B $1.8B $1.7B $2.1B $2.1B
 
Property Plant And Equipment $1.7B $1.7B $1.7B $3B $3.7B
Long-Term Investments $250.2M $310.2M $257.4M -- --
Goodwill $303.8M $334.5M $318M $1B $1.1B
Other Intangibles $38.3M $36.9M $33.7M $110.2M $104.9M
Other Long-Term Assets $65.4M $80.4M $172.9M $287.6M $396.4M
Total Assets $4.7B $4.2B $4.1B $6.5B $7.4B
 
Accounts Payable $244.4M $359.3M $402.6M $636.6M $833.8M
Accrued Expenses $85.8M $68.9M $113.5M $177.9M $204.4M
Current Portion Of Long-Term Debt $48.8M $32M $32.2M $213.8M $56.4M
Current Portion Of Capital Lease Obligations $28.4M $29.1M $22.4M $28.5M $29.3M
Other Current Liabilities -- -- -- $53.9M $24.6M
Total Current Liabilities $1B $618.2M $699.1M $1.4B $1.6B
 
Long-Term Debt $3B $2.7B $2.7B $3.2B $3.4B
Capital Leases -- -- -- -- --
Total Liabilities $4.4B $3.7B $3.8B $5.1B $5.6B
 
Common Stock $147M $147.6M $148M $150.3M $150.7M
Other Common Equity Adj -$40.5M $29.5M -$15.6M -$26.8M -$12.9M
Common Equity $240M $480.6M $360.5M $1.4B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $240M $480.6M $360.5M $1.4B $1.8B
 
Total Liabilities and Equity $4.7B $4.2B $4.1B $6.5B $7.4B
Cash and Short Terms $1.4B $783.5M $525M $304.8M $71.4M
Total Debt $3.5B $2.7B $2.7B $3.5B $3.8B
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Cash and Equivalents $714.3M $428.6M $675M -- $67.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $375.6M $430.6M $500.5M -- $716.6M
Inventory $571.5M $634.5M $837.4M -- $1.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $98M $117M $105M -- $161.7M
Total Current Assets $1.8B $1.6B $2.1B -- $2.2B
 
Property Plant And Equipment $1.6B $1.7B $2B -- $3.8B
Long-Term Investments $303.1M $312.8M $243.6M -- $49.2M
Goodwill $333.7M $321.8M $347.7M -- $1B
Other Intangibles $37.5M $34.5M $31.4M -- $311.6M
Other Long-Term Assets $77.7M $136.7M $328.9M -- $66.3M
Total Assets $4.2B $4.1B $5.1B -- $7.4B
 
Accounts Payable $303.6M $349.3M $453.1M -- $664.6M
Accrued Expenses $90.8M $89.2M $82.4M -- $159.4M
Current Portion Of Long-Term Debt $32M $32.2M $49.1M -- $79.3M
Current Portion Of Capital Lease Obligations $28.7M $23.2M $26.5M -- $23.7M
Other Current Liabilities -- -- -- -- $13.2M
Total Current Liabilities $590.2M $612.9M $817.3M -- $1.6B
 
Long-Term Debt $2.7B $2.7B $3.2B -- $3.7B
Capital Leases -- -- -- -- --
Total Liabilities $3.7B $3.7B $4.4B -- $5.8B
 
Common Stock $147.6M $148M $148.3M -- $151.4M
Other Common Equity Adj $22.8M -$7.4M -$52.9M -- -$74.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $451.7M $392.3M $714.8M -- $1.6B
 
Total Liabilities and Equity $4.2B $4.1B $5.1B -- $7.4B
Cash and Short Terms $714.3M $428.6M $675M -- $67.5M
Total Debt $2.7B $2.7B $3.2B -- $4.2B
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Net Income to Stockholders $365.9M $317.8M $200.9M $1B $725.5M
Depreciation & Amoritzation $182.3M $187.8M $192.1M $222.8M $306.8M
Stock-Based Compensation $22.8M $20.6M $21.3M $38.5M $46.8M
Change in Accounts Receivable $1.1M -$21M -$76.3M -$53.6M -$15.1M
Change in Inventories $15.3M -$22M -$63M -$125.1M -$203.3M
Cash From Operations $574M $552.7M $418.6M $761.7M $798.2M
 
Capital Expenditures $167.7M $147.2M $290.1M $654M $929.5M
Cash Acquisitions -$139.3M -- -- -$610.4M -$10.5M
Cash From Investing -$346M -$162.5M -$310.5M -$1.3B -$984.1M
 
Dividends Paid (Ex Special Dividend) -$121.3M -$135.3M -$138.4M -$146.1M -$174M
Special Dividend Paid
Long-Term Debt Issued $1.1B -- $1.7B $570.9M $756.9M
Long-Term Debt Repaid -$336.3M -$305.5M -$1.7B -$32.6M -$401.1M
Repurchase of Common Stock -$28.9M -$36.1M -$158.4M -$51.6M -$225.3M
Other Financing Activities -$1.9M $1.7M -$5M $200K -$4.5M
Cash From Financing $1.1B -$974M -$363.4M $340.8M -$48M
 
Beginning Cash (CF) $12.2M $1.4B $783.5M $525M $304.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B -$583.8M -$255.3M -$238.4M -$233.9M
Ending Cash (CF) $1.4B $783.5M $525M $304.8M $71.4M
 
Levered Free Cash Flow $406.3M $405.5M $128.5M $107.7M -$131.3M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Net Income to Stockholders $66.1M $106.6M $175.1M -- $146M
Depreciation & Amoritzation $47.6M $47.5M $51.3M -- $102.2M
Stock-Based Compensation $6.3M $5.9M $10.4M -- $9.1M
Change in Accounts Receivable -$21.9M -$6.4M $7.6M -- -$20.9M
Change in Inventories $59.7M -$19.9M -$14.2M -- $77.6M
Cash From Operations $56M -$33.5M $47.1M -- $56M
 
Capital Expenditures $49.8M $70.7M $196.5M -- $75.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$52.9M -$78.6M -$224.7M -- -$74.1M
 
Dividends Paid (Ex Special Dividend) -$33.7M -$34.3M -$35.2M -- -$51.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $13.8M $487.5M -- $480.4M
Long-Term Debt Repaid -$8M -$8M -$7.9M -- -$321M
Repurchase of Common Stock -$13.1M -$50.2M -$12.3M -- -$101M
Other Financing Activities $2.1M -$4.2M -$4.2M -- -$900K
Cash From Financing -$52.7M -$82.9M $427.9M -- $6.1M
 
Beginning Cash (CF) $763.9M $621.9M $419.4M -- $79M
Foreign Exchange Rate Adjustment -- $1.7M $5.3M -- $500K
Additions / Reductions -$49.6M -$195M $250.3M -- -$12M
Ending Cash (CF) $714.3M $428.6M $675M -- $67.5M
 
Levered Free Cash Flow $6.2M -$104.2M -$149.4M -- -$19.8M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Net Income to Stockholders $250.7M $234.4M $542.1M -- $367M
Depreciation & Amoritzation $187.1M $187.9M $203M -- $400M
Stock-Based Compensation $22.2M $18.5M $33.8M -- $43.4M
Change in Accounts Receivable -$5M -$54.7M -$59.4M -- $11.6M
Change in Inventories $29.3M -$62.6M -$196.1M -- -$48.9M
Cash From Operations $513.1M $351.9M $579.7M -- $802M
 
Capital Expenditures $132M $272.9M $501.7M -- $716.5M
Cash Acquisitions -- -- -$42.3M -- $700K
Cash From Investing -$162.4M -$282.5M -$620M -- -$718.3M
 
Dividends Paid (Ex Special Dividend) -$134.5M -$137.4M -$141.2M -- -$206.7M
Special Dividend Paid
Long-Term Debt Issued -- $1.7B $517.7M -- $1.7B
Long-Term Debt Repaid -$306.8M -$1.7B -$32.6M -- -$1.3B
Repurchase of Common Stock -$22.9M -$146.9M -$71.9M -- -$254M
Other Financing Activities -$5.6M -$3.6M -$1.9M -- -$18.6M
Cash From Financing $332.8M -$356.3M $270.1M -- -$78.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $683.5M -$286.9M $229.8M -- $5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $381.1M $79M $78M -- $85.5M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Net Income to Stockholders $252.3M $168.9M $510.1M $449.8M $237.3M
Depreciation & Amoritzation $142.3M $142.4M $153.3M $140.7M $313.2M
Stock-Based Compensation $17.6M $15.5M $28M $22.2M $31M
Change in Accounts Receivable -$30.4M -$64.1M -$47.2M -$35.2M $18.1M
Change in Inventories -$80.6M -$121.2M -$254.3M -$216M -$120.6M
Cash From Operations $374.8M $174M $335.1M $455.2M $485.3M
 
Capital Expenditures $92.1M $217.8M $429.4M $507.6M $550.4M
Cash Acquisitions -- -- -$42.3M -$11.2M --
Cash From Investing -$106.2M -$226.2M -$535.7M -$570.8M -$559M
 
Dividends Paid (Ex Special Dividend) -$100.9M -$103M -$105.8M -$81.6M -$154.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.7B $510.8M $222.7M $1.8B
Long-Term Debt Repaid -$297.6M -$1.7B -$24.6M -$88.3M -$1.4B
Repurchase of Common Stock -$22.9M -$133.7M -$47.2M -$164.3M -$193.8M
Other Financing Activities $300K -$5M -$1.9M -$500K -$14.1M
Cash From Financing -$919.9M -$302.2M $331.3M -$112M $69.4M
 
Beginning Cash (CF) $3.2B $2.2B $1.4B $468.1M $271.2M
Foreign Exchange Rate Adjustment $1.6M -$500K $19.3M $1.1M $400K
Additions / Reductions -$651.3M -$354.4M $130.7M -$227.6M -$4.3M
Ending Cash (CF) $2.5B $1.8B $1.6B $241.6M $267.3M
 
Levered Free Cash Flow $282.7M -$43.8M -$94.3M -$52.4M -$65.1M

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

GET BETTER TRADE IDEAS

Popular

What Do I Need to Know About Alcoa Stock?
What Do I Need to Know About Alcoa Stock?

Alcoa (AA) is a global leader in aluminum production. Based…

Is ROOT Stock the Next Big Thing?
Is ROOT Stock the Next Big Thing?

Root Holdings (NASDAQ:ROOT) is the parent company of Root Insurance,…

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock