Financhill
Buy
72

LBRDA Quote, Financials, Valuation and Earnings

Last price:
$95.62
Seasonality move :
9.19%
Day range:
$92.80 - $96.18
52-week range:
$51.58 - $102.38
Dividend yield:
0%
P/E ratio:
15.26x
P/S ratio:
13.18x
P/B ratio:
1.36x
Volume:
471.8K
Avg. volume:
234.5K
1-year change:
79.4%
Market cap:
$13.7B
Revenue:
$1B
EPS (TTM):
$6.26
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $51M $988M $975M $981M $1B
Revenue Growth (YoY) 240% 1837.26% -1.32% 0.62% 3.57%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $76M $442M $432M $433M $460M
Other Inc / (Exp) $449M $1.1B $1.6B $1B $1.2B
Operating Expenses $111M $991M $947M $908M $924M
Operating Income -$60M -$3M $28M $73M $92M
 
Net Interest Expenses $28M $117M $133M $206M $194M
EBT. Incl. Unusual Items $361M $950M $1.5B $888M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$37M $218M $277M $200M $213M
Net Income to Company $398M $732M $1.3B $688M $869M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $398M $732M $1.3B $688M $869M
 
Basic EPS (Cont. Ops) $2.18 $3.97 $8.01 $4.71 $6.08
Diluted EPS (Cont. Ops) $2.17 $3.93 $7.96 $4.71 $6.08
Weighted Average Basic Share $182M $185M $157M $146M $143M
Weighted Average Diluted Share $183.2M $186M $158M $147M $143M
 
EBITDA $404M $1.3B $1.9B $1.3B $1.5B
EBIT $389M $1.1B $1.7B $1.1B $1.3B
 
Revenue (Reported) $51M $988M $975M $981M $1B
Operating Income (Reported) -$60M -$3M $28M $73M $92M
Operating Income (Adjusted) $389M $1.1B $1.7B $1.1B $1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $247M $238M $246M $245M $266M
Revenue Growth (YoY) 5918.52% -3.64% 3.36% -0.41% 8.57%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $105M $101M $110M $105M $112M
Other Inc / (Exp) $88M $363M $121M $332M $261M
Operating Expenses $238M $231M $230M $217M $223M
Operating Income $9M $7M $16M $28M $43M
 
Net Interest Expenses $33M $26M $45M $51M $40M
EBT. Incl. Unusual Items $64M $344M $92M $309M $264M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12M $45M $23M $68M -$4M
Net Income to Company $52M $299M $69M $241M $268M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $52M $299M $69M $241M $268M
 
Basic EPS (Cont. Ops) $0.27 $1.79 $0.47 $1.69 $1.87
Diluted EPS (Cont. Ops) $0.27 $1.77 $0.47 $1.69 $1.87
Weighted Average Basic Share $194M $167M $146M $143M $143M
Weighted Average Diluted Share $196M $169M $147M $143M $143M
 
EBITDA $161M $434M $195M $410M $357M
EBIT $97M $370M $137M $360M $304M
 
Revenue (Reported) $247M $238M $246M $245M $266M
Operating Income (Reported) $9M $7M $16M $28M $43M
Operating Income (Adjusted) $97M $370M $137M $360M $304M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $293.9M $979M $983M $980M $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $172.6M $438M $441M $428M $467M
Other Inc / (Exp) $534.5M $1.3B $1.4B $1.2B $1.1B
Operating Expenses $337.6M $984M $946M $895M $930M
Operating Income -$43.7M -$5M $37M $85M $107M
 
Net Interest Expenses $55.1M $110M $152M $212M $183M
EBT. Incl. Unusual Items $435.6M $1.2B $1.3B $1.1B $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$22.2M $251M $255M $245M $141M
Net Income to Company $457.8M $979M $1B $860M $896M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $457.8M $979M $1B $860M $896M
 
Basic EPS (Cont. Ops) $2.50 $5.53 $6.70 $5.93 $6.26
Diluted EPS (Cont. Ops) $2.48 $5.47 $6.65 $5.90 $6.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $569.3M $1.6B $1.7B $1.5B $1.4B
EBIT $490.8M $1.3B $1.4B $1.3B $1.2B
 
Revenue (Reported) $293.9M $979M $983M $980M $1B
Operating Income (Reported) -$43.7M -$5M $37M $85M $107M
Operating Income (Adjusted) $490.8M $1.3B $1.4B $1.3B $1.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $247M $238M $246M $245M $266M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $105M $101M $110M $105M $112M
Other Inc / (Exp) $88M $363M $121M $332M $261M
Operating Expenses $238M $231M $230M $217M $223M
Operating Income $9M $7M $16M $28M $43M
 
Net Interest Expenses $33M $26M $45M $51M $40M
EBT. Incl. Unusual Items $64M $344M $92M $309M $264M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12M $45M $23M $68M -$4M
Net Income to Company $52M $299M $69M $241M $268M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $52M $299M $69M $241M $268M
 
Basic EPS (Cont. Ops) $0.27 $1.79 $0.47 $1.69 $1.87
Diluted EPS (Cont. Ops) $0.27 $1.77 $0.47 $1.69 $1.87
Weighted Average Basic Share $194M $167M $146M $143M $143M
Weighted Average Diluted Share $196M $169M $147M $143M $143M
 
EBITDA $161M $434M $195M $410M $357M
EBIT $97M $370M $137M $360M $304M
 
Revenue (Reported) $247M $238M $246M $245M $266M
Operating Income (Reported) $9M $7M $16M $28M $43M
Operating Income (Adjusted) $97M $370M $137M $360M $304M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.4B $191M $375M $158M $163M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $349M $206M $201M $178M $195M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $79M $62M $84M $94M $65M
Total Current Assets $1.8B $459M $660M $430M $423M
 
Property Plant And Equipment $1.1B $1B $1B $1.1B $1.2B
Long-Term Investments $16.2B $13.3B $11.4B $12.1B $13.1B
Goodwill $746M $762M $755M $755M $755M
Other Intangibles $1.3B $1.2B $1.1B $1.1B $1B
Other Long-Term Assets $151M $296M $180M $236M $300M
Total Assets $21.4B $17B $15.1B $15.6B $16.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $113M $106M $137M $59M $64M
Total Current Liabilities $612M $582M $1.7B $178M $200M
 
Long-Term Debt $4.8B $3.7B $2.4B $3.7B $3.8B
Capital Leases -- -- -- -- --
Total Liabilities $7.9B $6.8B $6.6B $6.6B $6.9B
 
Common Stock $2M $1M $1M $1M $1M
Other Common Equity Adj $15M $14M $9M $52M $73M
Common Equity $13.5B $10.1B $8.5B $9B $9.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $12M $12M $18M $20M $15M
Total Equity $13.5B $10.1B $8.5B $9B $9.8B
 
Total Liabilities and Equity $21.4B $17B $15.1B $15.6B $16.7B
Cash and Short Terms $1.4B $191M $375M $158M $163M
Total Debt $4.8B $3.8B $3.8B $3.7B $3.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.2B $300M $169M $108M $226M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $201.2M $169M $194M $186M $174M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $83M $77M $91M $56M $397M
Total Current Assets $1.5B $546M $454M $350M $797M
 
Property Plant And Equipment $1.1B $1B $1B $1.1B $1.2B
Long-Term Investments $15.7B $12.9B $11.6B $12.3B $13.1B
Goodwill $764.7M $762M $755M $755M $755M
Other Intangibles $1.2B $1.1B $1.1B $1B $992M
Other Long-Term Assets $160.5M $201M $206M $237M $227M
Total Assets $20.5B $16.6B $15.1B $15.7B $17B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $133.5M $154M $152M $67M $77M
Total Current Liabilities $676.1M $537M $293M $193M $573M
 
Long-Term Debt $4.6B $4B $3.7B $3.6B $3.4B
Capital Leases -- -- -- -- --
Total Liabilities $7.7B $7B $6.5B $6.6B $6.9B
 
Common Stock $1.9M $1M $1M $1M $1M
Other Common Equity Adj $15.6M $10M $59M $35M $60M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11.7M $16M $18M $20M $15M
Total Equity $12.8B $9.6B $8.6B $9.2B $10.1B
 
Total Liabilities and Equity $20.5B $16.6B $15.1B $15.7B $17B
Cash and Short Terms $1.2B $300M $169M $108M $226M
Total Debt $4.6B $4B $3.7B $3.6B $3.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $398M $732M $1.3B $688M $869M
Depreciation & Amoritzation $15M $267M $262M $230M $207M
Stock-Based Compensation $9M $41M $37M $34M $28M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$96M $3M -$56M $16M $104M
 
Capital Expenditures $2M $134M $181M $222M $247M
Cash Acquisitions $577M $4.2B $3.2B $394M $335M
Cash From Investing $575M $4.1B $3B $150M $130M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.8B $1.5B $325M $1.5B $1.1B
Long-Term Debt Repaid -$1.3B -$2.5B -$231M -$1.6B -$1.2B
Repurchase of Common Stock -$597M -$4.3B -$2.9B -$227M -$89M
Other Financing Activities -$23M -$11M -$9M -$48M -$30M
Cash From Financing $904M -$5.3B -$2.8B -$390M -$181M
 
Beginning Cash (CF) $50M $1.4B $206M $400M $176M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B -$1.2B $194M -$224M $53M
Ending Cash (CF) $1.4B $206M $400M $176M $229M
 
Levered Free Cash Flow -$98M -$131M -$237M -$206M -$143M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $52M $299M $69M $241M $268M
Depreciation & Amoritzation $64M $64M $58M $50M $53M
Stock-Based Compensation $10M $9M $8M $7M $3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $193M $90M $41M $52M $78M
 
Capital Expenditures $28M $32M $54M $61M $65M
Cash Acquisitions $518M $602M $42M $81M $300M
Cash From Investing $490M $574M -$12M $18M $257M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $300M $1.2B $20M $451M
Long-Term Debt Repaid -$183M -$2M -$1.4B -$62M -$449M
Repurchase of Common Stock -$738M -$843M -$40M -$89M --
Other Financing Activities -$2M -$3M -$27M -$1M -$1M
Cash From Financing -$923M -$548M -$235M -$132M $1M
 
Beginning Cash (CF) $1.4B $206M $400M $176M $229M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$240M $116M -$206M -$62M $336M
Ending Cash (CF) $1.2B $322M $194M $114M $565M
 
Levered Free Cash Flow $165M $58M -$13M -$9M $13M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $457.8M $979M $1B $860M $896M
Depreciation & Amoritzation $78.5M $267M $256M $222M $210M
Stock-Based Compensation $17.2M $40M $36M $33M $24M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $111.5M -$100M -$105M $27M $130M
 
Capital Expenditures $30M $138M $203M $229M $251M
Cash Acquisitions $1.1B $4.3B $2.6B $433M $554M
Cash From Investing $1.1B $4.1B $2.5B $180M $369M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.8B $1.8B $1.3B $273M $1.6B
Long-Term Debt Repaid -$1.5B -$2.3B -$1.6B -$262M -$1.6B
Repurchase of Common Stock -$1.3B -$4.4B -$2.1B -$276M --
Other Financing Activities -$23.1M -$12M -$33M -$22M -$30M
Cash From Financing -$17.1M -$4.9B -$2.5B -$287M -$48M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B -$871M -$128M -$80M $451M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $81.5M -$238M -$308M -$202M -$121M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $52M $299M $69M $241M $268M
Depreciation & Amoritzation $64M $64M $58M $50M $53M
Stock-Based Compensation $10M $9M $8M $7M $3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $193M $90M $41M $52M $78M
 
Capital Expenditures $28M $32M $54M $61M $65M
Cash Acquisitions $518M $602M $42M $81M $300M
Cash From Investing $490M $574M -$12M $18M $257M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $300M $1.2B $20M $451M
Long-Term Debt Repaid -$183M -$2M -$1.4B -$62M -$449M
Repurchase of Common Stock -$738M -$843M -$40M -$89M --
Other Financing Activities -$2M -$3M -$27M -$1M -$1M
Cash From Financing -$923M -$548M -$235M -$132M $1M
 
Beginning Cash (CF) $1.4B $206M $400M $176M $229M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$240M $116M -$206M -$62M $336M
Ending Cash (CF) $1.2B $322M $194M $114M $565M
 
Levered Free Cash Flow $165M $58M -$13M -$9M $13M

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

GET BETTER TRADE IDEAS

Popular

Will Google Stock Double by 2030?
Will Google Stock Double by 2030?

If you bought Alphabet (NASDAQ: GOOGL) when Gmail launched in…

Why Did David Tepper Sell NVIDIA Stock?
Why Did David Tepper Sell NVIDIA Stock?

In Q1, billionaire David Tepper of Appaloosa Management sold nearly…

Why Is Planet Labs Stock Up Today?
Why Is Planet Labs Stock Up Today?

Planet Labs (NYSE: PL) opened Friday trading with an unmistakable…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 54x

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
49
NKE alert for Jun 28

Nike [NKE] is up 15.29% over the past day.

Buy
81
KTOS alert for Jun 28

Kratos Defense & Security Solutions [KTOS] is up 10.89% over the past day.

Sell
44
GDXU alert for Jun 28

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 10.89% over the past day.

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

Show me the best stock