Financhill
Buy
51

LEGIF Quote, Financials, Valuation and Earnings

Last price:
$89.25
Seasonality move :
-2.77%
Day range:
$89.25 - $89.25
52-week range:
$74.50 - $104.10
Dividend yield:
2.97%
P/E ratio:
--
P/S ratio:
5.40x
P/B ratio:
0.81x
Volume:
--
Avg. volume:
256
1-year change:
13.04%
Market cap:
$6.6B
Revenue:
$1.3B
EPS (TTM):
-$8.50
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $909.4M $983.1M $1.1B $1.2B $1.3B
Revenue Growth (YoY) 0.21% 8.1% 15.75% 6.54% 10.82%
 
Cost of Revenues $424.5M $495.2M $520.7M $777.7M $715.8M
Gross Profit $484.9M $487.9M $617.1M $434.6M $627.6M
Gross Profit Margin 53.32% 49.63% 54.24% 35.85% 46.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.9M $16.7M $38.3M $56.3M $51.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $69.7M $70.9M $154.5M $175.2M $22.8M
Operating Income $415.1M $417M $462.6M $259.4M $604.7M
 
Net Interest Expenses $170.8M $114.5M $142.5M $148.2M $160.9M
EBT. Incl. Unusual Items $1.2B $1.6B $2.5B $535.7M -$2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $257.7M $34.8M $489.8M $285.4M -$452M
Net Income to Company $1.4B $1.8B $2.7B $662.4M -$2B
 
Minority Interest in Earnings -$4.4M -$3.8M -$3.7M -$3.6M -$4.2M
Net Income to Common Excl Extra Items $914.9M $1.6B $2B $246.8M -$1.7B
 
Basic EPS (Cont. Ops) $14.04 $21.96 $28.10 $3.35 -$22.92
Diluted EPS (Cont. Ops) $13.94 $21.21 $25.70 $1.53 -$22.92
Weighted Average Basic Share $65.2M $70.8M $72.5M $73.5M $74.1M
Weighted Average Diluted Share $73.5M $76M $79.5M $80.6M $81.2M
 
EBITDA $1.3B $1.8B $2.7B $1B -$1.9B
EBIT $1.3B $1.7B $2.7B $686.5M -$2B
 
Revenue (Reported) $909.4M $983.1M $1.1B $1.2B $1.3B
Operating Income (Reported) $415.1M $417M $462.6M $259.4M $604.7M
Operating Income (Adjusted) $1.3B $1.7B $2.7B $686.5M -$2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $251.9M $292.9M $303.4M $338.9M $355.5M
Revenue Growth (YoY) 10.94% 16.27% 3.6% 11.71% 4.87%
 
Cost of Revenues $105.1M $127.2M $144.5M $161.5M $182.5M
Gross Profit $146.8M $165.7M $159M $177.5M $173M
Gross Profit Margin 58.26% 56.56% 52.39% 52.36% 48.67%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.6M $15M $705.2K $762.2K $549.9K
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $8M $12.5M $6.3M $11.2M $15.3M
Operating Income $138.8M $153.2M $152.6M $166.3M $157.7M
 
Net Interest Expenses $29.7M $32.3M $38.5M $38.7M $47.7M
EBT. Incl. Unusual Items $70.3M $121.3M $162.9M $81.1M $131.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.3M $30.4M $34.7M $17.7M $26.3M
Net Income to Company $194.4M $129M $74M $169.5M $158M
 
Minority Interest in Earnings -$935.5K -$943.3K -$1M -$979.9K -$879.9K
Net Income to Common Excl Extra Items $49M $90M $127.2M $62.4M $104.6M
 
Basic EPS (Cont. Ops) $0.58 $1.19 $1.65 $0.84 $1.41
Diluted EPS (Cont. Ops) $0.58 $1.19 $1.65 $0.84 $1.41
Weighted Average Basic Share $84.2M $75.5M $74.1M $74.1M $74.5M
Weighted Average Diluted Share $84.2M $75.5M $74.1M $74.1M $74.5M
 
EBITDA $105.1M $159.1M $205.6M $130.9M $188.3M
EBIT $100.1M $153.6M $201.4M $126.5M $183.7M
 
Revenue (Reported) $251.9M $292.9M $303.4M $338.9M $355.5M
Operating Income (Reported) $138.8M $153.2M $152.6M $166.3M $157.7M
Operating Income (Adjusted) $100.1M $153.6M $201.4M $126.5M $183.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $941.6M $1.1B $1.2B $1.3B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $427.5M $552M $655.6M $809.4M $734M
Gross Profit $514.1M $563.1M $556.6M $500.3M $639.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.2M $46.6M $97.1M $54.8M $51.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $60.4M $78.6M $192.1M $117.8M $49.6M
Operating Income $453.7M $484.5M $364.5M $382.5M $590M
 
Net Interest Expenses $146.6M $135.9M $150.7M $156.8M $176.5M
EBT. Incl. Unusual Items $1.3B $2.4B $2.4B -$2.3B -$807.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $229.3M $181.6M $469.6M -$298.9M -$180.7M
Net Income to Company $1.6B $2.4B $2.4B -$2B -$723.7M
 
Minority Interest in Earnings -$3.1M -$3.7M -$3.7M -$3.8M -$3.4M
Net Income to Common Excl Extra Items $1.1B $2.2B $1.9B -$2B -$630.1M
 
Basic EPS (Cont. Ops) $15.72 $30.76 $26.41 -$27.61 -$8.50
Diluted EPS (Cont. Ops) $15.35 $28.26 $22.27 -$27.72 -$8.50
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.5B $2.6B $2.7B -$1.9B -$592.5M
EBIT $1.4B $2.5B $2.6B -$2.2B -$608.9M
 
Revenue (Reported) $941.6M $1.1B $1.2B $1.3B $1.4B
Operating Income (Reported) $453.7M $484.5M $364.5M $382.5M $590M
Operating Income (Adjusted) $1.4B $2.5B $2.6B -$2.2B -$608.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $711.6M $842.9M $918.4M $1B $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $303.5M $356.7M $493.4M $529.7M $548.2M
Gross Profit $408.1M $486.2M $425M $487.3M $499.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.5M $30.5M $61M $2.1M $1.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $31.4M $38.3M $79.3M $23.6M $50.2M
Operating Income $376.7M $447.9M $345.7M $463.7M $448.9M
 
Net Interest Expenses $80.1M $101.1M $109.7M $118.7M $134.4M
EBT. Incl. Unusual Items $901.4M $1.7B $1.6B -$1.3B $13M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $175.9M $334.4M $314.2M -$273.8M -$983.7K
Net Income to Company $1.1B $1.8B $1.5B -$1.2B $132.2M
 
Minority Interest in Earnings -$1.8M -$3M -$3M -$3.1M -$2.3M
Net Income to Common Excl Extra Items $723.7M $1.4B $1.3B -$1.1B $11.7M
 
Basic EPS (Cont. Ops) $10.28 $18.92 $17.24 -$14.34 $0.16
Diluted EPS (Cont. Ops) $10.01 $17.20 $13.83 -$14.45 $0.16
Weighted Average Basic Share $223.2M $220.2M $219.8M $222.3M $222.7M
Weighted Average Diluted Share $228.6M $231.2M $244.5M $229.4M $229.8M
 
EBITDA $996.1M $1.8B $1.8B -$1.2B $175.4M
EBIT $981.6M $1.8B $1.7B -$1.2B $161.9M
 
Revenue (Reported) $711.6M $842.9M $918.4M $1B $1B
Operating Income (Reported) $376.7M $447.9M $345.7M $463.7M $448.9M
Operating Income (Adjusted) $981.6M $1.8B $1.7B -$1.2B $161.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $503.1M $409.5M $762.7M $386.6M $304.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $91.6M $79.2M $175.2M $175.7M $301.6M
Inventory $5.2M $8.9M $3.3M $5.4M $5.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $634M $534.7M $996M $619.1M $710.6M
 
Property Plant And Equipment $93.6M $106.1M $97.7M $158.3M $154.5M
Long-Term Investments -- -- -- -- --
Goodwill $156M $122.5M -- -- --
Other Intangibles $1.5M $3.4M -- $6.2M $5.5M
Other Long-Term Assets $448.1K $246K $215.1K $965.2K $5.7M
Total Assets $14.5B $18.8B $23.3B $22.9B $21.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $10.6M -- -- $8.9M $8M
Other Current Liabilities $267.9M $400.8M $384.5M $298.4M $314.3M
Total Current Liabilities $532M $1.1B $2.2B $619.1M $856.8M
 
Long-Term Debt $5.4B -- -- $9.8B $9.8B
Capital Leases -- -- -- -- --
Total Liabilities $7.8B $9.7B $13.2B $13.2B $13.1B
 
Common Stock $77.3M $88.7M $82.4M $79.5M $81.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $6.6B $9.1B $10.1B $9.7B $8.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $26.9M $29.9M $28.3M $27.1M $27.6M
Total Equity $6.6B $9.1B $10.1B $9.7B $8.3B
 
Total Liabilities and Equity $14.5B $18.8B $23.3B $22.9B $21.3B
Cash and Short Terms $503.1M $409.5M $762.7M $386.6M $304.3M
Total Debt $5.6B -- -- $10B $10.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $996.5M $597.5M $304.9M $323.6M $517M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $131.7M $352.3M $314.1M $263.6M $696.4M
Inventory $11.4M $9.2M $8.9M $12.4M $13M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $997.9M $669.5M $645.6M $1.5B
 
Property Plant And Equipment $95.6M $95.7M $140.8M $154.9M $156.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $352.2K $232K $3.3M $3.5M $21.2M
Total Assets $17.1B $20.2B $21.9B $21.2B $22B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $11M -- -- --
Other Current Liabilities $303.5M $279.1M $298.1M $321M $487.8M
Total Current Liabilities $923M $453.8M $538.9M $1.5B $2.6B
 
Long-Term Debt -- $7.6B -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $9.3B $10.5B $12.1B $12.6B $13.8B
 
Common Stock $84.6M $84.4M $72.8M $78.4M $83.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $28.8M $29.6M $24.9M $26.6M $27.9M
Total Equity $7.8B $9.7B $9.9B $8.6B $8.2B
 
Total Liabilities and Equity $17.1B $20.2B $21.9B $21.2B $22B
Cash and Short Terms $996.5M $597.5M $304.9M $323.6M $517M
Total Debt -- $7.7B -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.4B $1.8B $2.7B $662.4M -$2B
Depreciation & Amoritzation $18.1M $96.4M $21.4M $331.6M $18.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $10.1M -$8.6M -$36.3M -$71.8M -$40.5M
Change in Inventories -- -- -- -- --
Cash From Operations $356.2M $372.4M $418.5M $410.2M $484.9M
 
Capital Expenditures $10.9M $17.8M $13.4M $82.2M $16.8M
Cash Acquisitions -$278.4M -$23.1M -$1.5B -$9.7M -$17.2M
Cash From Investing -$547.5M -$1.5B -$3.3B -$1.1B -$456.3M
 
Dividends Paid (Ex Special Dividend) -$249.8M -$196.9M -$219.6M -$193.3M --
Special Dividend Paid
Long-Term Debt Issued $1.5B $1.1B $3.8B $2.1B $757.1M
Long-Term Debt Repaid -$738.2M -$217.2M -$282.7M -$1.5B -$860.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$18.8M -$1.5M $118.3K -$2.1M -$5.4M
Cash From Financing $434.9M $1B $3.2B $375.9M -$120.3M
 
Beginning Cash (CF) $261.5M $515.3M $396.8M $712.5M $392.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $243.6M -$132.2M $402.5M -$330.5M -$91.7M
Ending Cash (CF) $505.1M $383M $799.4M $382M $300.4M
 
Levered Free Cash Flow $345.4M $354.6M $405.1M $328.1M $468.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $194.4M $129M $74M $169.5M $158M
Depreciation & Amoritzation $5.6M $5.2M -$2M $4.3M $4.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$8.7M -$18.2M -$36.8M -$68.8M -$55.5M
Change in Inventories -- -- -- -- --
Cash From Operations $115.9M $73.8M $57.6M $45.8M $15.9M
 
Capital Expenditures $2.1M $3M $3.8M $1.6M $6.4M
Cash Acquisitions -$59.6M -$5.8M -$292.7M $11.7M $2.6M
Cash From Investing -$302.6M -$498.1M -$243M -$10M -$291.4M
 
Dividends Paid (Ex Special Dividend) -$201.6M $4.9M $10.6M -- -$3.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $54.6M -$28.4M $103.7M $76.5M $570.3M
Long-Term Debt Repaid -$19.4M -$1.1M $74.5M -$136.3M -$26.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $5.3M $2.3M $2M $1.1M -$109.8K
Cash From Financing -$148.4M -$27.8M $186.7M -$63.8M $535.3M
 
Beginning Cash (CF) $1.3B $1.1B $350.3M $361.4M $242.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$335M -$452.2M $1.2M -$27.9M $259.8M
Ending Cash (CF) $992.6M $607.3M $312.5M $332.8M $509.1M
 
Levered Free Cash Flow $113.9M $70.8M $53.8M $44.2M $9.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.6B $2.4B $2.4B -$2B -$723.7M
Depreciation & Amoritzation $20.3M $97.1M $118.2M $234.7M $16.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$11M -$25.5M -$76.6M -$87.1M -$1.5M
Change in Inventories -- -- -- -- --
Cash From Operations $387.5M $394.7M $376M $483.2M $466.2M
 
Capital Expenditures $9.6M $12.5M $75.2M $22.9M $17.4M
Cash Acquisitions -$304.8M -$8.4M -$1.8B $285.8M -$17.2M
Cash From Investing -$1.3B -$1.7B -$3.4B -$381.1M -$611M
 
Dividends Paid (Ex Special Dividend) -$203.3M -$214.2M -$185.3M -$8.7M -$168.5M
Special Dividend Paid
Long-Term Debt Issued $1.9B $1.5B $4.5B $183.1M $1.7B
Long-Term Debt Repaid -$640.6M -$279M -$1.5B -$284.6M -$1.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$1.2M -$1.7M -$20.2M
Cash From Financing $1.4B $909.6M $2.8B -$126M $318.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $543.2M -$385.3M -$177.5M -$23.9M $173.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $377.9M $382.2M $300.8M $460.3M $448.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.1B $1.8B $1.5B -$1.2B $132.2M
Depreciation & Amoritzation $15.1M $15.8M $112.6M $15.8M $13.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$71.7M -$88.7M -$128.9M -$144.3M -$105.3M
Change in Inventories -- -- -- -- --
Cash From Operations $281.2M $303.5M $261M $333.9M $315.2M
 
Capital Expenditures $12.9M $7.5M $69.4M $10.1M $10.8M
Cash Acquisitions -$26.4M -$11.8M -$295.5M -$0 $0
Cash From Investing -$710.9M -$879.1M -$992M -$256.4M -$411.1M
 
Dividends Paid (Ex Special Dividend) -$201.6M -$219M -$184.7M -- -$168.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $938.3M $1.3B $2B $79M $1B
Long-Term Debt Repaid -$202.9M -$264.7M -$1.4B -$206.7M -$511.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $56.9M $117.9K -$1.2M -$762.2K -$15.5M
Cash From Financing $894.6M $787.5M $362.9M -$139M $299.8M
 
Beginning Cash (CF) $2.1B $2.4B $1.7B $1.1B $854.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $465M $211.9M -$368.1M -$61.5M $203.9M
Ending Cash (CF) $2.6B $2.6B $1.2B $1B $1.1B
 
Levered Free Cash Flow $268.4M $295.9M $191.6M $323.8M $304.4M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock