Financhill
Sell
36

LH Quote, Financials, Valuation and Earnings

Last price:
$224.77
Seasonality move :
7.68%
Day range:
$222.28 - $233.74
52-week range:
$191.97 - $258.59
Dividend yield:
1.28%
P/E ratio:
25.51x
P/S ratio:
1.46x
P/B ratio:
2.34x
Volume:
1.4M
Avg. volume:
710.9K
1-year change:
6.53%
Market cap:
$18.8B
Revenue:
$13B
EPS (TTM):
$8.82
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14B $13.1B $11.9B $12.2B $13B
Revenue Growth (YoY) 20.98% -6.03% -9.69% 2.51% 6.97%
 
Cost of Revenues $9B $8.1B $8.2B $8.8B $9.4B
Gross Profit $5B $5B $3.7B $3.4B $3.6B
Gross Profit Margin 35.43% 38.01% 31.26% 27.67% 27.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.7B $1.8B $2B $2.2B
Other Inc / (Exp) -$521.6M $26.8M -$335M -$355.2M $29.8M
Operating Expenses $2B $1.9B $2B $2.2B $2.5B
Operating Income $2.9B $3.1B $1.8B $1.1B $1.1B
 
Net Interest Expenses $207.4M $211.8M $179.8M $199.6M $208.3M
EBT. Incl. Unusual Items $2.2B $2.9B $1.2B $568.9M $959.5M
Earnings of Discontinued Ops. -- $181.9M $277.1M $38.8M --
Income Tax Expense $662.1M $690M $233.9M $188.5M $212.4M
Net Income to Company $1.6B $2.2B $1B $380.4M $747.1M
 
Minority Interest in Earnings -$900K -$2.2M -$1.5M -$1.2M -$1.1M
Net Income to Common Excl Extra Items $1.6B $2.4B $1.3B $418M $746M
 
Basic EPS (Cont. Ops) $15.99 $24.60 $14.05 $4.80 $8.89
Diluted EPS (Cont. Ops) $15.88 $24.39 $13.97 $4.77 $8.84
Weighted Average Basic Share $97.3M $96.7M $91.1M $87.1M $83.9M
Weighted Average Diluted Share $98M $97.5M $91.6M $87.6M $84.4M
 
EBITDA $3.1B $3.7B $2B $1.3B $1.8B
EBIT $2.4B $3.1B $1.4B $768.5M $1.2B
 
Revenue (Reported) $14B $13.1B $11.9B $12.2B $13B
Operating Income (Reported) $2.9B $3.1B $1.8B $1.1B $1.1B
Operating Income (Adjusted) $2.4B $3.1B $1.4B $768.5M $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.5B $1.1B $2.9B $3B $3.3B
Revenue Growth (YoY) 52.02% -76.14% 173.47% 3.54% 9.76%
 
Cost of Revenues $2.6B $328.2M $2.1B $2.2B $2.4B
Gross Profit $1.9B $743.1M $798.1M $821.4M $896.3M
Gross Profit Margin 42.43% 69.36% 27.24% 27.08% 26.92%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $518M $281.9M $455.5M $532.9M $595.2M
Other Inc / (Exp) -$5.1M -$18.6M -$238.7M -$327.6M $16.5M
Operating Expenses $608.8M $234.7M $500.1M $592.1M $665.6M
Operating Income $1.3B $508.4M $298M $229.3M $230.7M
 
Net Interest Expenses $48.3M $42.8M $49.1M $48.8M $63.4M
EBT. Incl. Unusual Items $1.2B $447M $10.2M -$147.1M $183.8M
Earnings of Discontinued Ops. -- -- $39.3M -- --
Income Tax Expense $304.1M $75.3M -$26.9M $19.7M $40.2M
Net Income to Company $938.6M $371.7M $37.1M -$166.8M $143.6M
 
Minority Interest in Earnings -$300K -$600K -$300K -$300K -$200K
Net Income to Common Excl Extra Items $938.3M $553M $76.1M -$167.1M $143.4M
 
Basic EPS (Cont. Ops) $9.62 $5.80 $0.86 -$1.97 $1.72
Diluted EPS (Cont. Ops) $9.54 $5.75 $0.86 -$1.97 $1.70
Weighted Average Basic Share $97.3M $95.5M $88.7M $84.7M $83.6M
Weighted Average Diluted Share $98.3M $96.3M $89.2M $85.5M $84.1M
 
EBITDA $1.5B $509.7M $189.7M $48.1M $417.8M
EBIT $1.3B $489.8M $59.3M -$98.3M $247.2M
 
Revenue (Reported) $4.5B $1.1B $2.9B $3B $3.3B
Operating Income (Reported) $1.3B $508.4M $298M $229.3M $230.7M
Operating Income (Adjusted) $1.3B $489.8M $59.3M -$98.3M $247.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14B $13.1B $12.6B $12.2B $13B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9B $8.1B $8.8B $8.8B $9.4B
Gross Profit $5B $5B $3.9B $3.4B $3.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.7B $1.8B $2B $2.2B
Other Inc / (Exp) -$521.6M $26.8M -$338.2M -$355.2M $29.8M
Operating Expenses $2B $1.9B $2B $2.2B $2.5B
Operating Income $2.9B $3.1B $1.8B $1.1B $1.1B
 
Net Interest Expenses $207.4M $211.8M $179.9M $199.6M $208.3M
EBT. Incl. Unusual Items $2.2B $2.9B $1.3B $568.9M $959.5M
Earnings of Discontinued Ops. -- -- $206.1M $38.8M --
Income Tax Expense $662.1M $690M $251.4M $188.5M $212.4M
Net Income to Company $1.6B $2.2B $1B $380.4M $747.1M
 
Minority Interest in Earnings -$900K -$2.2M -$1.5M -$1.2M -$1.1M
Net Income to Common Excl Extra Items $1.6B $2.4B $1.3B $418M $746M
 
Basic EPS (Cont. Ops) $15.95 $24.58 $13.93 $4.69 $8.89
Diluted EPS (Cont. Ops) $15.81 $24.38 $13.86 $4.65 $8.82
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.1B $3.7B $2B $1.3B $1.8B
EBIT $2.4B $3.1B $1.5B $768.5M $1.2B
 
Revenue (Reported) $14B $13.1B $12.6B $12.2B $13B
Operating Income (Reported) $2.9B $3.1B $1.8B $1.1B $1.1B
Operating Income (Adjusted) $2.4B $3.1B $1.5B $768.5M $1.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $13.1B $12.6B $12.2B $13B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.1B $8.8B $8.8B $9.4B --
Gross Profit $5B $3.9B $3.4B $3.6B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.8B $2B $2.2B --
Other Inc / (Exp) $26.8M -$338.2M -$355.2M $29.8M --
Operating Expenses $1.9B $2B $2.2B $2.5B --
Operating Income $3.1B $1.8B $1.1B $1.1B --
 
Net Interest Expenses $211.8M $179.9M $199.6M $208.3M --
EBT. Incl. Unusual Items $2.9B $1.3B $568.9M $959.5M --
Earnings of Discontinued Ops. -- $206.1M $38.8M -- --
Income Tax Expense $690M $251.4M $188.5M $212.4M --
Net Income to Company $2.2B $1B $380.4M $747.1M --
 
Minority Interest in Earnings -$2.2M -$1.5M -$1.2M -$1.1M --
Net Income to Common Excl Extra Items $2.4B $1.3B $418M $746M --
 
Basic EPS (Cont. Ops) $24.58 $13.93 $4.69 $8.89 --
Diluted EPS (Cont. Ops) $24.38 $13.86 $4.65 $8.82 --
Weighted Average Basic Share $386.8M $364.3M $348.4M $335.8M --
Weighted Average Diluted Share $390.1M $366.6M $350.5M $337.5M --
 
EBITDA $3.7B $2B $1.3B $1.8B --
EBIT $3.1B $1.5B $768.5M $1.2B --
 
Revenue (Reported) $13.1B $12.6B $12.2B $13B --
Operating Income (Reported) $3.1B $1.8B $1.1B $1.1B --
Operating Income (Adjusted) $3.1B $1.5B $768.5M $1.2B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3B $1.5B $320.6M $536.8M $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5B $2.3B $1.8B $1.9B $1.9B
Inventory $423.2M $401.4M $470.6M $474.6M $493.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $364.8M $478.1M $610.4M $655.3M $697.6M
Total Current Assets $5.1B $5.3B $4.6B $3.8B $4.8B
 
Property Plant And Equipment $2.7B $2.8B $2.8B $2.9B $3B
Long-Term Investments $73.5M $60.9M $65.7M $26.9M $16.3M
Goodwill $7.8B $8B $6.1B $6.1B $6.4B
Other Intangibles $4B $3.7B $3.1B $3.3B $3.5B
Other Long-Term Assets $410M $462.6M $3.4B $536.5M $652.2M
Total Assets $20.1B $20.4B $20.2B $16.7B $18.4B
 
Accounts Payable $638.9M $621.3M $852.2M $827.5M $875.8M
Accrued Expenses $359.7M $429M $236.8M $245.1M $223.1M
Current Portion Of Long-Term Debt $1.7M $1.5M $1.7M $1.1M $400K
Current Portion Of Capital Lease Obligations $198.7M $197.5M $169.8M $172.2M $190.7M
Other Current Liabilities -- -- $657.6M -- --
Total Current Liabilities $3.1B $2.8B $3.1B $3.2B $3.3B
 
Long-Term Debt $5.4B $5.4B $5B $4.1B $5.3B
Capital Leases -- -- -- -- --
Total Liabilities $10.6B $10.1B $10B $8.8B $10.3B
 
Common Stock $9M $8.5M $8.1M $7.7M $7.6M
Other Common Equity Adj -$161.9M -$191.9M -$493.2M -$59.3M -$261.6M
Common Equity $9.4B $10.3B $10.1B $7.9B $8.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $20.7M $20.6M $18.9M $15.5M $14.3M
Total Equity $9.5B $10.3B $10.1B $7.9B $8.1B
 
Total Liabilities and Equity $20.1B $20.4B $20.2B $16.7B $18.4B
Cash and Short Terms $1.3B $1.5B $320.6M $536.8M $1.5B
Total Debt $5.8B $5.4B $5.3B $5.1B $6.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3B $1.5B $320.6M $536.8M $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5B $2.3B $1.8B $1.9B $1.9B
Inventory $423.2M $401.4M $470.6M $474.6M $493.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $364.8M $478.1M $610.4M $655.3M $697.6M
Total Current Assets $5.1B $5.3B $4.6B $3.8B $4.8B
 
Property Plant And Equipment $2.7B $2.8B $2.8B $2.9B $3B
Long-Term Investments $73.5M $60.9M $65.7M $26.9M $16.3M
Goodwill $7.8B $8B $6.1B $6.1B $6.4B
Other Intangibles $4B $3.7B $3.1B $3.3B $3.5B
Other Long-Term Assets $410M $462.6M $3.4B $536.5M $652.2M
Total Assets $20.1B $20.4B $20.2B $16.7B $18.4B
 
Accounts Payable $638.9M $621.3M $852.2M $827.5M $875.8M
Accrued Expenses $359.7M $429M $236.8M $245.1M $223.1M
Current Portion Of Long-Term Debt $1.7M $1.5M $1.7M $1.1M $400K
Current Portion Of Capital Lease Obligations $198.7M $197.5M $169.8M $172.2M $190.7M
Other Current Liabilities -- -- $657.6M -- --
Total Current Liabilities $3.1B $2.8B $3.1B $3.2B $3.3B
 
Long-Term Debt $5.4B $5.4B $5B $4.1B $5.3B
Capital Leases -- -- -- -- --
Total Liabilities $10.6B $10.1B $10B $8.8B $10.3B
 
Common Stock $9M $8.5M $8.1M $7.7M $7.6M
Other Common Equity Adj -$161.9M -$191.9M -$493.2M -$59.3M -$261.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $20.7M $20.6M $18.9M $15.5M $14.3M
Total Equity $9.5B $10.3B $10.1B $7.9B $8.1B
 
Total Liabilities and Equity $20.1B $20.4B $20.2B $16.7B $18.4B
Cash and Short Terms $1.3B $1.5B $320.6M $536.8M $1.5B
Total Debt $5.8B $5.4B $5.3B $5.1B $6.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.6B $2.2B $1B $380.4M $747.1M
Depreciation & Amoritzation $624.7M $577M $537.2M $577.3M $643.5M
Stock-Based Compensation $111.7M $132.9M $116.8M $128.7M $116.7M
Change in Accounts Receivable -$955.9M $226.3M $23.1M -$75.3M -$21.9M
Change in Inventories -$196.6M $2.8M -$45.5M -$700K -$12.6M
Cash From Operations $2.1B $3.1B $2B $1.3B $1.6B
 
Capital Expenditures $381.7M $421.5M $429.3M $453.6M $489.9M
Cash Acquisitions -$267.6M -$496.9M -$1.2B -$671.5M -$823.9M
Cash From Investing -$643.2M -$884.6M -$1.7B -$1.2B -$1.4B
 
Dividends Paid (Ex Special Dividend) -- -- -$195.2M -$254M -$243.1M
Special Dividend Paid
Long-Term Debt Issued $151.7M $1B $787.4M $2.5B $4.5B
Long-Term Debt Repaid -$563.9M -$1.4B -$787.4M -$2.8B -$3.5B
Repurchase of Common Stock -$100M -$1.7B -$1.1B -$1B -$250.1M
Other Financing Activities -$61.1M -$74M -$77.6M -$59.4M $216.9M
Cash From Financing -$517.4M -$2.1B -$1.3B -$59.3M $779.9M
 
Beginning Cash (CF) $337.5M $1.3B $1.5B $430M $536.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $974.7M $67.9M -$1.1B $96.9M $998.9M
Ending Cash (CF) $1.3B $1.4B $320.6M $536.8M $1.5B
 
Levered Free Cash Flow $1.8B $2.7B $1.5B $874.1M $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $770.1M $492.1M $208.4M $228.3M --
Depreciation & Amoritzation $183.9M $161.5M $142.1M $154.5M --
Stock-Based Compensation $28.7M $38.2M $32.9M $31.6M --
Change in Accounts Receivable $104.2M -$64.1M -$51.5M -$123.2M --
Change in Inventories -$4.7M -$37.4M -$10M -$600K --
Cash From Operations $1.2B $356M $121.2M -$29.8M --
 
Capital Expenditures $95.4M $117.2M $78.2M $133.8M --
Cash Acquisitions -$39.6M -$457.3M -$5.9M -$259.4M --
Cash From Investing -$132.4M -$573.1M -$99.7M -$393.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -$64.4M -$62.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $827.9M $253.2M --
Long-Term Debt Repaid -$375M -- -$827.9M -$210.8M --
Repurchase of Common Stock -$68.5M -- -- -- --
Other Financing Activities -$31.3M -$35.9M -$23.8M -$18.7M --
Cash From Financing -$450.1M -$17.7M -$60.6M -$11.7M --
 
Beginning Cash (CF) $1.3B $1.5B $430M $536.8M --
Foreign Exchange Rate Adjustment -$5.1M -$4.4M $3M -$2.9M --
Additions / Reductions $575.1M -$234.8M -$138.2M -$434.6M --
Ending Cash (CF) $1.9B $1.2B $294.8M $99.3M --
 
Levered Free Cash Flow $1.1B $238.8M $43M -$163.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.6B $2.2B $1B $380.4M $747.1M
Depreciation & Amoritzation $624.7M $577M $537.2M $577.3M $643.5M
Stock-Based Compensation $111.7M $132.9M $116.8M $128.7M $116.7M
Change in Accounts Receivable -$955.9M $226.3M $23.1M -$75.3M -$21.9M
Change in Inventories -$196.6M $2.8M -$45.5M -$700K -$12.6M
Cash From Operations $2.1B $3.1B $2B $1.3B $1.6B
 
Capital Expenditures $381.7M $421.5M $429.3M $453.6M $489.9M
Cash Acquisitions -$267.6M -$496.9M -$1.2B -$671.5M -$823.9M
Cash From Investing -$643.2M -$884.6M -$1.7B -$1.2B -$1.4B
 
Dividends Paid (Ex Special Dividend) -- -- -$195.2M -$254M -$243.1M
Special Dividend Paid
Long-Term Debt Issued $151.7M -- $787.4M $2.5B $4.5B
Long-Term Debt Repaid -$563.9M -$1.4B -$787.4M -$2.8B -$3.5B
Repurchase of Common Stock -$100M -$1.7B -- -- --
Other Financing Activities -$61.1M -$74M -$77.6M -$59.4M $216.9M
Cash From Financing -$517.4M -$2.1B -$1.3B -$59.3M $779.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $974.7M $67.9M -$1.1B $96.9M $998.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.8B $2.7B $1.5B $874.1M $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $770.1M $492.1M $208.4M $228.3M --
Depreciation & Amoritzation $183.9M $161.5M $142.1M $154.5M --
Stock-Based Compensation $28.7M $38.2M $32.9M $31.6M --
Change in Accounts Receivable $104.2M -$64.1M -$51.5M -$123.2M --
Change in Inventories -$4.7M -$37.4M -$10M -$600K --
Cash From Operations $1.2B $356M $121.2M -$29.8M --
 
Capital Expenditures $95.4M $117.2M $78.2M $133.8M --
Cash Acquisitions -$39.6M -$457.3M -$5.9M -$259.4M --
Cash From Investing -$132.4M -$573.1M -$99.7M -$393.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -$64.4M -$62.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $827.9M $253.2M --
Long-Term Debt Repaid -$375M -- -$827.9M -$210.8M --
Repurchase of Common Stock -$68.5M -- -- -- --
Other Financing Activities -$31.3M -$35.9M -$23.8M -$18.7M --
Cash From Financing -$450.1M -$17.7M -$60.6M -$11.7M --
 
Beginning Cash (CF) $1.3B $1.5B $430M $536.8M --
Foreign Exchange Rate Adjustment -$5.1M -$4.4M $3M -$2.9M --
Additions / Reductions $575.1M -$234.8M -$138.2M -$434.6M --
Ending Cash (CF) $1.9B $1.2B $294.8M $99.3M --
 
Levered Free Cash Flow $1.1B $238.8M $43M -$163.6M --

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