Financhill
Sell
18

LKQ Quote, Financials, Valuation and Earnings

Last price:
$36.95
Seasonality move :
-1.18%
Day range:
$36.65 - $36.93
52-week range:
$35.57 - $53.68
Dividend yield:
3.27%
P/E ratio:
13.69x
P/S ratio:
0.67x
P/B ratio:
1.53x
Volume:
1.3M
Avg. volume:
2.3M
1-year change:
-23.22%
Market cap:
$9.5B
Revenue:
$13.9B
EPS (TTM):
$2.68
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $12.5B $11.6B $13.1B $12.8B $13.9B
Revenue Growth (YoY) 5.3% -7.02% 12.56% -2.25% 8.38%
 
Cost of Revenues $7.7B $7B $7.8B $7.6B $8.3B
Gross Profit $4.9B $4.6B $5.3B $5.2B $5.6B
Gross Profit Margin 38.8% 39.5% 40.66% 40.82% 40.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.6B $3.3B $3.6B $3.5B $3.9B
Other Inc / (Exp) -$119.6M -$41.7M -$44M $139M -$17M
Operating Expenses $3.9B $3.5B $3.8B $3.8B $4.2B
Operating Income $980.7M $1.1B $1.5B $1.4B $1.4B
 
Net Interest Expenses $70.1M $128.2M $51M $63M $170M
EBT. Incl. Unusual Items $791M $885M $1.4B $1.5B $1.2B
Earnings of Discontinued Ops. $1.6M -$95K $1M $6M -$6M
Income Tax Expense $215.3M $249.5M $331M $385M $306M
Net Income to Company $545M $640M $1.1B $1.2B $938M
 
Minority Interest in Earnings -$3.8M -$2M -$1M -$1M -$2M
Net Income to Common Excl Extra Items $541.3M $638.4M $1.1B $1.1B $936M
 
Basic EPS (Cont. Ops) $1.76 $2.10 $3.68 $4.15 $3.51
Diluted EPS (Cont. Ops) $1.75 $2.10 $3.67 $4.14 $3.50
Weighted Average Basic Share $310.2M $304.6M $296.8M $277.1M $267.6M
Weighted Average Diluted Share $311M $305M $297.7M $278M $268.3M
 
EBITDA $1.2B $1.3B $1.8B $1.9B $1.8B
EBIT $907.9M $1B $1.5B $1.6B $1.4B
 
Revenue (Reported) $12.5B $11.6B $13.1B $12.8B $13.9B
Operating Income (Reported) $980.7M $1.1B $1.5B $1.4B $1.4B
Operating Income (Adjusted) $907.9M $1B $1.5B $1.6B $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3B $3.3B $3.1B $3.6B $3.6B
Revenue Growth (YoY) -3.18% 8.18% -5.85% 14.95% 0.45%
 
Cost of Revenues $1.8B $2B $1.8B $2.2B $2.2B
Gross Profit $1.2B $1.3B $1.3B $1.4B $1.4B
Gross Profit Margin 39.33% 40.76% 41.11% 38.96% 38.87%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $813.9M $898M $861M $979M $971M
Other Inc / (Exp) -$22.5M -$1M $1M -$24M -$20M
Operating Expenses $882.5M $962M $919M $1.1B $1.1B
Operating Income $316M $382M $357M $335M $330M
 
Net Interest Expenses $25.2M $16M $11M $48M $58M
EBT. Incl. Unusual Items $268.3M $365M $347M $263M $252M
Earnings of Discontinued Ops. -- -- $1M $1M --
Income Tax Expense $78.5M $89M $88M $60M $63M
Net Income to Company $193.9M $284M $262M $208M $192M
 
Minority Interest in Earnings -$448K -- -- -- -$1M
Net Income to Common Excl Extra Items $193.5M $284M $262M $208M $191M
 
Basic EPS (Cont. Ops) $0.64 $0.97 $0.96 $0.78 $0.73
Diluted EPS (Cont. Ops) $0.64 $0.96 $0.95 $0.78 $0.73
Weighted Average Basic Share $304.3M $294M $273.8M $267.8M $262.3M
Weighted Average Diluted Share $304.6M $294.9M $274.6M $268.4M $262.6M
 
EBITDA $369.8M $451M $430M $409M $418M
EBIT $293.5M $381M $366M $325M $318M
 
Revenue (Reported) $3B $3.3B $3.1B $3.6B $3.6B
Operating Income (Reported) $316M $382M $357M $335M $330M
Operating Income (Adjusted) $293.5M $381M $366M $325M $318M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $11.7B $12.9B $13B $13.4B $14.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.1B $7.6B $7.7B $8B $8.8B
Gross Profit $4.6B $5.2B $5.3B $5.4B $5.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.3B $3.5B $3.6B $3.7B $4B
Other Inc / (Exp) -$127.4M -$9.1M $130M -$14M -$112M
Operating Expenses $3.6B $3.7B $3.8B $4B $4.4B
Operating Income $997.8M $1.5B $1.4B $1.4B $1.3B
 
Net Interest Expenses $42.7M $107.5M $37M $137M $233M
EBT. Incl. Unusual Items $827.7M $1.4B $1.5B $1.3B $971M
Earnings of Discontinued Ops. -$198K $543K $6M $2M -$7M
Income Tax Expense $231M $358.7M $345M $344M $259M
Net Income to Company $600M $1B $1.2B $955M $714M
 
Minority Interest in Earnings -$2.2M -$1.7M -- -$2M -$3M
Net Income to Common Excl Extra Items $597.8M $1B $1.2B $953M $711M
 
Basic EPS (Cont. Ops) $1.97 $3.46 $4.23 $3.57 $2.68
Diluted EPS (Cont. Ops) $1.97 $3.45 $4.20 $3.56 $2.68
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.2B $1.8B $1.9B $1.7B $1.6B
EBIT $917.2M $1.5B $1.6B $1.5B $1.2B
 
Revenue (Reported) $11.7B $12.9B $13B $13.4B $14.5B
Operating Income (Reported) $997.8M $1.5B $1.4B $1.4B $1.3B
Operating Income (Adjusted) $917.2M $1.5B $1.6B $1.5B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.7B $9.9B $9.8B $10.4B $11B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.3B $5.9B $5.8B $6.2B $6.7B
Gross Profit $3.4B $4.1B $4B $4.2B $4.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5B $2.6B $2.7B $2.8B $3B
Other Inc / (Exp) -$57.6M -$25M $149M -$4M -$99M
Operating Expenses $2.7B $2.8B $2.9B $3B $3.3B
Operating Income $772.5M $1.2B $1.1B $1.1B $1B
 
Net Interest Expenses $76.7M $56M $42M $116M $179M
EBT. Incl. Unusual Items $638.1M $1.1B $1.2B $1B $749M
Earnings of Discontinued Ops. -$638K -- $5M $1M --
Income Tax Expense $180.8M $290M $304M $263M $216M
Net Income to Company $458.7M $856M $955M $760M $536M
 
Minority Interest in Earnings -$1.3M -$1M -- -$1M -$2M
Net Income to Common Excl Extra Items $457.4M $855M $955M $759M $534M
 
Basic EPS (Cont. Ops) $1.51 $2.86 $3.41 $2.84 $2.02
Diluted EPS (Cont. Ops) $1.51 $2.85 $3.39 $2.84 $2.02
Weighted Average Basic Share $914.5M $897.7M $840.9M $802.8M $794.7M
Weighted Average Diluted Share $915.5M $900.2M $843.7M $804.9M $795.9M
 
EBITDA $935.5M $1.4B $1.5B $1.4B $1.2B
EBIT $714.9M $1.2B $1.3B $1.2B $945M
 
Revenue (Reported) $8.7B $9.9B $9.8B $10.4B $11B
Operating Income (Reported) $772.5M $1.2B $1.1B $1.1B $1B
Operating Income (Adjusted) $714.9M $1.2B $1.3B $1.2B $945M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $523M $312.2M $274M $278M $299M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.1B $1.1B $998M $1.2B
Inventory $2.8B $2.4B $2.6B $2.8B $3.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $260.9M $233.9M $296M $230M $283M
Total Current Assets $4.7B $4B $4.3B $4.3B $4.9B
 
Property Plant And Equipment $2.5B $2.6B $2.7B $2.5B $2.9B
Long-Term Investments $139.2M $155.2M $181M $141M $159M
Goodwill $4.4B $4.6B $4.5B $4.3B $5.6B
Other Intangibles $850.3M $814.2M $746M $653M $1.3B
Other Long-Term Assets $153.1M $163.7M $225M $204M $287M
Total Assets $12.8B $12.4B $12.6B $12B $15.1B
 
Accounts Payable $942.8M $932.4M $1.2B $1.3B $1.6B
Accrued Expenses $468.9M $543.6M $532M $512M $569M
Current Portion Of Long-Term Debt $326.4M $58.5M $35M $34M $596M
Current Portion Of Capital Lease Obligations $221.5M $221.8M $203M $188M $224M
Other Current Liabilities $121.6M $130M $112M $89M $149M
Total Current Liabilities $2.2B $2B $2.2B $2.3B $3.3B
 
Long-Term Debt $3.7B $2.8B $2.8B $2.6B $3.7B
Capital Leases -- -- -- -- --
Total Liabilities $7.7B $6.7B $6.8B $6.5B $8.9B
 
Common Stock $3.2M $3.2M $3M $3M $3M
Other Common Equity Adj -$200.9M -$99M -$153M -$323M -$240M
Common Equity $5B $5.7B $5.8B $5.5B $6.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $39.7M $39.7M $39M $38M $14M
Total Equity $5B $5.7B $5.8B $5.5B $6.2B
 
Total Liabilities and Equity $12.8B $12.4B $12.6B $12B $15.1B
Cash and Short Terms $523M $312.2M $274M $278M $299M
Total Debt $4B $2.9B $2.8B $2.7B $4.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $421.4M $402.7M $269M $401M $353M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $1.2B $1.1B $1.3B $1.3B
Inventory $2.2B $2.4B $2.6B $3B $3.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $260.8M $247.8M $247M $275M $319M
Total Current Assets $4.1B $4.3B $4.2B $5.3B $5.1B
 
Property Plant And Equipment $2.5B $2.5B $2.4B $2.7B $3B
Long-Term Investments $147.5M $178.4M $146M $158M $159M
Goodwill $4.5B $4.5B $4.1B $5.5B $5.6B
Other Intangibles $799.5M $755.4M $626M $1.2B $1.2B
Other Long-Term Assets $150.2M $208.7M $198M $265M $350M
Total Assets $12.2B $12.5B $11.7B $15.2B $15.5B
 
Accounts Payable $847.7M $1.3B $1.4B $1.7B $1.8B
Accrued Expenses $553.4M $587.9M $533M $607M $615M
Current Portion Of Long-Term Debt $97.3M $36.8M $50M $574M $44M
Current Portion Of Capital Lease Obligations $219.2M $203.1M $181M $210M $247M
Other Current Liabilities $102.4M $123.1M $123M $321M $135M
Total Current Liabilities $1.9B $2.3B $2.4B $3.6B $3B
 
Long-Term Debt $3B $2.3B $2.4B $3.8B $4.3B
Capital Leases -- -- -- -- --
Total Liabilities $6.7B $6.5B $6.4B $9.2B $9.2B
 
Common Stock $3.2M $3.2M $3M $3M $3M
Other Common Equity Adj -$209.7M -$148.6M -$539M -$372M -$195M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $27.4M $16M $39M $39M $16M
Total Equity $5.4B $5.9B $5.3B $6B $6.3B
 
Total Liabilities and Equity $12.2B $12.5B $11.7B $15.2B $15.5B
Cash and Short Terms $421.4M $402.7M $269M $401M $353M
Total Debt $3.1B $2.4B $2.4B $4.3B $4.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $545M $640M $1.1B $1.2B $938M
Depreciation & Amoritzation $314.4M $299M $284M $264M $319M
Stock-Based Compensation $27.7M $29M $34M $38M $40M
Change in Accounts Receivable $26.4M $94M -$16M -$16M $5M
Change in Inventories $15.5M $433M -$235M -$342M $71M
Cash From Operations $1.1B $1.4B $1.4B $1.3B $1.4B
 
Capital Expenditures $265.7M $173M $293M $222M $358M
Cash Acquisitions -$27.3M -$2M -$117M $395M -$2.1B
Cash From Investing -$264.9M -$166M -$419M $172M -$2.4B
 
Dividends Paid (Ex Special Dividend) -- -- -$73M -$284M -$302M
Special Dividend Paid
Long-Term Debt Issued $642.3M $952M $5B $1.6B $4.6B
Long-Term Debt Repaid -$942.9M -$2.3B -$5B -$1.7B -$3.1B
Repurchase of Common Stock -$291.8M -$117M -$877M -$1B -$38M
Other Financing Activities -$8.3M -$30M -$120M -$22M -$63M
Cash From Financing -$600.7M -$1.5B -$985M -$1.4B $1.1B
 
Beginning Cash (CF) $337.3M $535M $312M $274M $278M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $198.5M -$235M -$37M $28M $16M
Ending Cash (CF) $528.4M $312M $274M $278M $299M
 
Levered Free Cash Flow $798.3M $1.3B $1.1B $1B $998M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $193.9M $284M $262M $208M $192M
Depreciation & Amoritzation $76.3M $70M $64M $84M $100M
Stock-Based Compensation $7.1M $8M $8M $9M $6M
Change in Accounts Receivable -$23.5M $27M $68M $69M $52M
Change in Inventories $89.9M -$60M -$90M -$4M -$11M
Cash From Operations $221.6M $429M $273M $441M $420M
 
Capital Expenditures $32.6M $45M $49M $97M $79M
Cash Acquisitions -$1.6M -$38M $28M -$2.1B -$16M
Cash From Investing -$30.5M -$92M -$21M -$2.2B -$122M
 
Dividends Paid (Ex Special Dividend) -- -- -$68M -$74M -$79M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $105M $444M $516M $816M $191M
Long-Term Debt Repaid -$361M -$467M -$334M -$444M -$226M
Repurchase of Common Stock -- -$231M -$344M -- -$125M
Other Financing Activities -$4.6M -$3M -$2M -$6M -$1M
Cash From Financing -$260.6M -$257M -$232M $292M -$240M
 
Beginning Cash (CF) $476.4M $329M $265M $1.9B $301M
Foreign Exchange Rate Adjustment $14.5M -$6M -$16M -$9M $11M
Additions / Reductions -$69.5M $80M $20M -$1.5B $58M
Ending Cash (CF) $421.4M $403M $269M $401M $370M
 
Levered Free Cash Flow $188.9M $384M $224M $344M $341M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $600M $1B $1.2B $955M $714M
Depreciation & Amoritzation $304.8M $290.4M $269M $286M $400M
Stock-Based Compensation $29.7M $31.1M $40M $36M $33M
Change in Accounts Receivable $100.2M -$11.4M -- -$52M -$14M
Change in Inventories $402.6M -$155.3M -$531M $135M -$105M
Cash From Operations $1.2B $1.7B $1B $1.4B $1.1B
 
Capital Expenditures $210.1M $196.1M $308M $307M $350M
Cash Acquisitions -$32.5M -$55.9M $339M -$2.2B $38M
Cash From Investing -$211.2M -$260.6M $26M -$2.5B -$353M
 
Dividends Paid (Ex Special Dividend) -- -- -$283M -$296M -$320M
Special Dividend Paid
Long-Term Debt Issued $926.2M $4.3B $2.3B $4.7B $2.1B
Long-Term Debt Repaid -$1.9B -$5B -$1.9B -$3B -$2.3B
Repurchase of Common Stock -$88M -$604M -$1.2B -$176M -$310M
Other Financing Activities -$26.1M -$127.1M -$14M -$61M -$49M
Cash From Financing -$1.1B -$1.4B -$1.1B $1.2B -$805M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$39.5M -$17.4M -$95M $137M -$60M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1B $1.5B $707M $1.1B $748M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $458.7M $856M $955M $760M $536M
Depreciation & Amoritzation $220.6M $212M $197M $219M $300M
Stock-Based Compensation $22.9M $25M $31M $29M $22M
Change in Accounts Receivable -$28.6M -$134M -$118M -$154M -$173M
Change in Inventories $535.3M -$53M -$349M $128M -$48M
Cash From Operations $1.1B $1.4B $1B $1.1B $886M
 
Capital Expenditures $109.9M $133M $148M $233M $225M
Cash Acquisitions -$7.1M -$61M $395M -$2.2B -$46M
Cash From Investing -$106.4M -$201M $244M -$2.4B -$300M
 
Dividends Paid (Ex Special Dividend) -- -- -$210M -$222M -$240M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $710.8M $4.1B $1.3B $4.4B $1.9B
Long-Term Debt Repaid -$1.7B -$4.5B -$1.5B -$2.7B -$1.9B
Repurchase of Common Stock -$88M -$575M -$872M -$8M -$280M
Other Financing Activities -$24.9M -$122M -$16M -$55M -$41M
Cash From Financing -$1.2B -$1.1B -$1.2B $1.4B -$516M
 
Beginning Cash (CF) $1.3B $1.2B $866M $2.5B $944M
Foreign Exchange Rate Adjustment $9.1M -$4M -$42M -- $1M
Additions / Reductions -$122.6M $95M $37M $146M $70M
Ending Cash (CF) $1.2B $1.3B $861M $2.6B $1B
 
Levered Free Cash Flow $1B $1.2B $862M $911M $661M

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

GET BETTER TRADE IDEAS

Popular

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

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…

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 26

Power Solutions International [PSIX] is down 11.26% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 2.25% over the past day.

Buy
75
SMLR alert for Dec 26

Semler Scientific [SMLR] is down 1.15% over the past day.

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

Show me the best stock