Financhill
Sell
41

LBRDA Quote, Financials, Valuation and Earnings

Last price:
$76.24
Seasonality move :
1.21%
Day range:
$75.53 - $76.33
52-week range:
$47.17 - $100.44
Dividend yield:
0%
P/E ratio:
14.04x
P/S ratio:
10.94x
P/B ratio:
1.14x
Volume:
35K
Avg. volume:
279.6K
1-year change:
-2.81%
Market cap:
$10.9B
Revenue:
$981M
EPS (TTM):
$5.43
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $15M $51M $988M $975M $981M
Revenue Growth (YoY) -32.6% 240% 1837.26% -1.32% 0.62%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $33M $76M $442M $432M $433M
Other Inc / (Exp) $209M $449M $1.1B $1.6B $1B
Operating Expenses $44M $111M $991M $947M $908M
Operating Income -$29M -$60M -$3M $28M $73M
 
Net Interest Expenses $25M $28M $117M $133M $206M
EBT. Incl. Unusual Items $155M $361M $950M $1.5B $888M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38M -$37M $218M $277M $200M
Net Income to Company $117M $398M $732M $1.3B $688M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $117M $398M $732M $1.3B $688M
 
Basic EPS (Cont. Ops) $0.65 $2.18 $3.97 $8.01 $4.71
Diluted EPS (Cont. Ops) $0.64 $2.17 $3.93 $7.96 $4.68
Weighted Average Basic Share $181.5M $182M $185M $157M $146M
Weighted Average Diluted Share $182.8M $183.2M $186M $158M $147M
 
EBITDA $182M $404M $1.3B $1.9B $1.3B
EBIT $180M $389M $1.1B $1.7B $1.1B
 
Revenue (Reported) $15M $51M $988M $975M $981M
Operating Income (Reported) -$29M -$60M -$3M $28M $73M
Operating Income (Adjusted) $180M $389M $1.1B $1.7B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.2M $250M $248M $240M $262M
Revenue Growth (YoY) 13.63% 5825.58% -0.8% -3.23% 9.17%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18M $110M $111M $105M $113M
Other Inc / (Exp) $114M $325M $404M $241M $197M
Operating Expenses $20.5M $249M $241M $219M $232M
Operating Income -$16.3M $1M $7M $21M $30M
 
Net Interest Expenses $3.7M $28M $35M $54M $46M
EBT. Incl. Unusual Items $93.9M $298M $376M $208M $181M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25M $61M $61M $46M $39M
Net Income to Company $69M $237M $315M $162M $142M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $69M $237M $315M $162M $142M
 
Basic EPS (Cont. Ops) $0.38 $1.31 $2.07 $1.11 $0.99
Diluted EPS (Cont. Ops) $0.38 $1.29 $2.05 $1.10 $0.99
Weighted Average Basic Share $181.5M $181M $152M $146M $143M
Weighted Average Diluted Share $182.5M $183M $154M $147M $143M
 
EBITDA $97.7M $394M $477M $317M $282M
EBIT $97.7M $326M $411M $262M $227M
 
Revenue (Reported) $4.2M $250M $248M $240M $262M
Operating Income (Reported) -$16.3M $1M $7M $21M $30M
Operating Income (Adjusted) $97.7M $326M $411M $262M $227M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $16.5M $777.6M $974M $981M $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $46.7M $363.7M $434M $437M $440M
Other Inc / (Exp) $364M $765.3M $1.9B $986M $1.1B
Operating Expenses $58M $796.1M $962M $916M $911M
Operating Income -$41.5M -$18.6M $12M $65M $92M
 
Net Interest Expenses $20.7M $103.3M $118M $193M $204M
EBT. Incl. Unusual Items $301.8M $643.5M $1.8B $858M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $76.7M $33.8M $323M $197M $222M
Net Income to Company $225.1M $609.7M $1.5B $661M $783M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $225.1M $609.7M $1.5B $661M $783M
 
Basic EPS (Cont. Ops) $1.25 $3.33 $8.88 $4.58 $5.44
Diluted EPS (Cont. Ops) $1.23 $3.30 $8.80 $4.54 $5.43
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $324.1M $959.7M $2.2B $1.3B $1.4B
EBIT $322.5M $746.8M $1.9B $1.1B $1.2B
 
Revenue (Reported) $16.5M $777.6M $974M $981M $1B
Operating Income (Reported) -$41.5M -$18.6M $12M $65M $92M
Operating Income (Adjusted) $322.5M $746.8M $1.9B $1.1B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $12.4M $739M $725M $731M $753M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $37.3M $325M $317M $322M $329M
Other Inc / (Exp) $228.7M $545M $1.4B $717M $813M
Operating Expenses $45.9M $731M $702M $671M $674M
Operating Income -$33.4M $8M $23M $60M $79M
 
Net Interest Expenses $14.7M $90M $91M $151M $149M
EBT. Incl. Unusual Items $180.5M $463M $1.3B $626M $743M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $47.2M $118M $223M $143M $165M
Net Income to Company $133.3M $345M $1.1B $483M $578M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $133.3M $345M $1.1B $483M $578M
 
Basic EPS (Cont. Ops) $0.74 $1.88 $6.75 $3.31 $4.04
Diluted EPS (Cont. Ops) $0.73 $1.86 $6.69 $3.28 $4.04
Weighted Average Basic Share $545.3M $563M $480M $438M $429M
Weighted Average Diluted Share $548.2M $569M $485M $441M $429M
 
EBITDA $196.3M $752M $1.6B $946M $1B
EBIT $195.2M $553M $1.4B $777M $892M
 
Revenue (Reported) $12.4M $739M $725M $731M $753M
Operating Income (Reported) -$33.4M $8M $23M $60M $79M
Operating Income (Adjusted) $195.2M $553M $1.4B $777M $892M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $49.7M $1.4B $191M $375M $158M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2M $349M $206M $201M $178M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.2M $79M $62M $84M $94M
Total Current Assets $52.1M $1.8B $459M $660M $430M
 
Property Plant And Equipment $532K $1.1B $1B $1B $1.1B
Long-Term Investments $12.2B $16.2B $13.3B $11.4B $12.1B
Goodwill $6.5M $746M $762M $755M $755M
Other Intangibles $888K $1.3B $1.2B $1.1B $1.1B
Other Long-Term Assets $1.6M $151M $296M $180M $236M
Total Assets $12.3B $21.4B $17B $15.1B $15.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.2M $113M $106M $137M $59M
Total Current Liabilities $12.1M $612M $582M $1.7B $178M
 
Long-Term Debt $572.9M $4.8B $3.7B $2.4B $3.7B
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $7.9B $6.8B $6.6B $6.6B
 
Common Stock $1.8M $2M $1M $1M $1M
Other Common Equity Adj $8.2M $15M $14M $9M $52M
Common Equity $10.7B $13.5B $10.1B $8.5B $9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $12M $12M $18M $20M
Total Equity $10.7B $13.5B $10.1B $8.5B $9B
 
Total Liabilities and Equity $12.3B $21.4B $17B $15.1B $15.6B
Cash and Short Terms $49.7M $1.4B $191M $375M $158M
Total Debt $572.9M $4.8B $3.8B $3.8B $3.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $400.3M $319.4M $203M $88M $168M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $245.6M $210M $220M $186M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.2M $177.5M $79M $122M $63M
Total Current Assets $402.5M $742.4M $492M $430M $417M
 
Property Plant And Equipment -- $1B $1B $1B $1.1B
Long-Term Investments $12.5B $14.4B $11.5B $12.2B $12.8B
Goodwill -- $762.1M $755M $755M $755M
Other Intangibles -- $1.2B $1.1B $1.1B $1B
Other Long-Term Assets $8.8M $217.5M $177M $251M $226M
Total Assets $12.9B $18.4B $15.1B $15.8B $16.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $82.5M $108M $71M $56M
Total Current Liabilities $16.3M $767.1M $244M $229M $201M
 
Long-Term Debt $1.3B $4B $3.8B $3.9B $3.7B
Capital Leases -- -- -- -- --
Total Liabilities $2.4B $7.3B $6.5B $6.8B $6.8B
 
Common Stock $1.8M $1.8M $1M $1M $1M
Other Common Equity Adj -$3.4M $13.3M $18M $45M $70M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $11.6M $16M $20M $18M
Total Equity $10.5B $11.1B $8.6B $9B $9.5B
 
Total Liabilities and Equity $12.9B $18.4B $15.1B $15.8B $16.3B
Cash and Short Terms $400.3M $319.4M $203M $88M $168M
Total Debt $1.3B $4B $3.8B $3.9B $3.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $117M $398M $732M $1.3B $688M
Depreciation & Amoritzation $2M $15M $267M $262M $230M
Stock-Based Compensation $10M $9M $41M $37M $34M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$37M -$96M $3M -$56M $16M
 
Capital Expenditures $1M $2M $134M $181M $222M
Cash Acquisitions -- $577M $4.2B $3.2B $394M
Cash From Investing -$1M $575M $4.1B $3B $150M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $50M $2.8B $1.5B $325M $1.5B
Long-Term Debt Repaid -- -$1.3B -$2.5B -$231M -$1.6B
Repurchase of Common Stock -- -$597M -$4.3B -$2.9B -$227M
Other Financing Activities -$45M -$23M -$11M -$9M -$48M
Cash From Financing $5M $904M -$5.3B -$2.8B -$390M
 
Beginning Cash (CF) $83M $50M $1.4B $206M $400M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$33M $1.4B -$1.2B $194M -$224M
Ending Cash (CF) $50M $1.4B $206M $400M $176M
 
Levered Free Cash Flow -$38M -$98M -$131M -$237M -$206M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $69M $237M $315M $162M $142M
Depreciation & Amoritzation $56K $68M $66M $55M $55M
Stock-Based Compensation $2M $11M $10M $9M $8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$21.1M $25M -$78M $9M $24M
 
Capital Expenditures $7K $41M $54M $52M $60M
Cash Acquisitions -- $881M $796M -- $110M
Cash From Investing -$7K $855M $742M -$48M $73M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $700M $350M -- $50M $848M
Long-Term Debt Repaid -- -$67M -- -$2M -$850M
Repurchase of Common Stock -$285.7M -$954M -$751M -- --
Other Financing Activities -$10.1M $1M -$2M -$2M --
Cash From Financing $404.2M -$670M -$753M $46M -$2M
 
Beginning Cash (CF) $17.2M $235M $323M $103M $79M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $383.1M $210M -$89M $7M $95M
Ending Cash (CF) $400.3M $445M $234M $110M $174M
 
Levered Free Cash Flow -$21.1M -$16M -$132M -$43M -$36M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $225.1M $609.7M $1.5B $661M $783M
Depreciation & Amoritzation $1.6M $213M $263M $236M $218M
Stock-Based Compensation $8.1M $34.3M $38M $34M $31M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$46.6M $76.8M -$193M -$42M $165M
 
Capital Expenditures $967K $93M $175M $198M $256M
Cash Acquisitions -$14.9M $3.2B $4.3B $474M $578M
Cash From Investing -$15.9M $3.2B $4.1B $281M $348M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $3.2B $700M $1.5B $1.1B
Long-Term Debt Repaid -- -$3.1B -$831M -$1.6B -$1.3B
Repurchase of Common Stock -- -$3.2B -$4B -$281M -$276M
Other Financing Activities $2.3M -$12M -$15M -$33M -$20M
Cash From Financing $416.6M -$3.2B -$4.1B -$363M -$449M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $354.1M $44.5M -$211M -$124M $64M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$47.5M -$16.1M -$368M -$240M -$91M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $133.3M $345M $1.1B $483M $578M
Depreciation & Amoritzation $1M $199M $195M $169M $157M
Stock-Based Compensation $5.7M $31M $28M $25M $22M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$36.8M $136M -$60M -$46M $103M
 
Capital Expenditures $42K $91M $132M $149M $183M
Cash Acquisitions -$14.9M $2.6B $2.8B $42M $226M
Cash From Investing -$15M $2.6B $2.6B -$129M $69M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $700M $1.1B $300M $1.5B $1.1B
Long-Term Debt Repaid -- -$1.8B -$203M -$1.5B -$1.2B
Repurchase of Common Stock -$285.7M -$2.9B -$2.6B -$40M -$89M
Other Financing Activities -$12M -$1M -$5M -$29M -$1M
Cash From Financing $402.3M -$3.7B -$2.5B -$115M -$174M
 
Beginning Cash (CF) $85.2M $2.9B $851M $697M $369M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $350.5M -$988M $28M -$290M -$2M
Ending Cash (CF) $435.8M $1.9B $879M $407M $367M
 
Levered Free Cash Flow -$36.9M $45M -$192M -$195M -$80M

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock