Financhill
Buy
62

LAZ Quote, Financials, Valuation and Earnings

Last price:
$52.02
Seasonality move :
1.77%
Day range:
$49.59 - $52.57
52-week range:
$34.25 - $61.14
Dividend yield:
3.84%
P/E ratio:
20.73x
P/S ratio:
1.66x
P/B ratio:
7.54x
Volume:
2.4M
Avg. volume:
827.6K
1-year change:
49.28%
Market cap:
$4.7B
Revenue:
$2.6B
EPS (TTM):
$2.51
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.7B $2.6B $3.3B $2.8B $2.6B
Revenue Growth (YoY) -7.68% -0.38% 23.75% -13.54% -9.72%
 
Cost of Revenues $1.6B $1.6B $1.9B $1.7B $1.9B
Gross Profit $1.1B $1.1B $1.4B $1.2B $605.1M
Gross Profit Margin 41.03% 41.29% 41.99% 41.38% 23.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $424.1M $339.5M $379M $384.9M $430.7M
Other Inc / (Exp) -$19.4M -- -- -- --
Operating Expenses $611.3M $513.3M $573.3M $600.3M $649.4M
Operating Income $476.5M $577.1M $799.1M $568.9M -$44.3M
 
Net Interest Expenses $64.4M $75M $75.2M $52.1M $35.7M
EBT. Incl. Unusual Items $392.7M $502.1M $723.8M $516.8M -$80M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $95M $99.4M $181.3M $124.4M -$22.7M
Net Income to Company $297.7M $402.7M $542.5M $392.5M -$57.3M
 
Minority Interest in Earnings -$11.2M -$231K -$14.5M -$35M -$18.2M
Net Income to Common Excl Extra Items $286.5M $402.5M $528.1M $357.5M -$75.5M
 
Basic EPS (Cont. Ops) $2.57 $3.69 $4.90 $3.68 -$0.90
Diluted EPS (Cont. Ops) $2.44 $3.54 $4.63 $3.51 -$0.90
Weighted Average Basic Share $110.2M $106.9M $106M $95.7M $89M
Weighted Average Diluted Share $116.1M $113.5M $113.7M $101M $89M
 
EBITDA $527.9M $619.7M $843M $640.8M $40.9M
EBIT $472.9M $582.8M $804.6M $598.4M -$2.3M
 
Revenue (Reported) $2.7B $2.6B $3.3B $2.8B $2.6B
Operating Income (Reported) $476.5M $577.1M $799.1M $568.9M -$44.3M
Operating Income (Adjusted) $472.9M $582.8M $804.6M $598.4M -$2.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $597M $736.5M $738.3M $531.6M $792.4M
Revenue Growth (YoY) -1.67% 23.38% 0.24% -27.99% 49.05%
 
Cost of Revenues $354.6M $419.6M $420.9M $364.6M $465.4M
Gross Profit $242.3M $316.9M $317.3M $167M $327M
Gross Profit Margin 40.6% 43.03% 42.98% 31.42% 41.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $79.8M $91.8M $93.1M $102.2M $103.6M
Other Inc / (Exp) -- -- -$15K -$96K -$53K
Operating Expenses $118.4M $142.8M $147.7M $164.1M $158.2M
Operating Income $124M $174.1M $169.7M $2.9M $168.8M
 
Net Interest Expenses $19.3M $19.1M $11.5M $7.7M $7.5M
EBT. Incl. Unusual Items $104.7M $155M $158.1M -$4.9M $161.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28.2M $39.4M $35.4M -$11.6M $45.1M
Net Income to Company $76.5M $115.5M $122.8M $6.8M $116.1M
 
Minority Interest in Earnings -$1.4M -$8.3M -$17M $365K -$8.2M
Net Income to Common Excl Extra Items $75.1M $107.2M $105.8M $7.1M $107.9M
 
Basic EPS (Cont. Ops) $0.69 $1.00 $1.11 $0.07 $1.13
Diluted EPS (Cont. Ops) $0.66 $0.94 $1.06 $0.06 $1.02
Weighted Average Basic Share $107.2M $105.4M $93.3M $89.4M $93.6M
Weighted Average Diluted Share $113.2M $113M $98.9M $94.3M $103.5M
 
EBITDA $133.9M $184.7M $188.7M $25M $192.8M
EBIT $125M $175.3M $177.8M $14.4M $183.7M
 
Revenue (Reported) $597M $736.5M $738.3M $531.6M $792.4M
Operating Income (Reported) $124M $174.1M $169.7M $2.9M $168.8M
Operating Income (Adjusted) $125M $175.3M $177.8M $14.4M $183.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.5B $3.2B $3.1B $2.4B $3.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $1.9B $1.7B $1.9B $2B
Gross Profit $1B $1.3B $1.4B $587M $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $367.5M $356.4M $392.5M $422.9M $425.7M
Other Inc / (Exp) -- -- -$45K -$239K -$189K
Operating Expenses $533M $545M $600.1M $638.7M $661.8M
Operating Income $496.7M $748.7M $779M -$51.7M $390.6M
 
Net Interest Expenses $73.7M $75.7M $66.9M $26.8M $39.4M
EBT. Incl. Unusual Items $403.6M $673M $712M -$78.7M $351.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $116.2M $147M $165.3M -$7M $71.4M
Net Income to Company $287.5M $526M $546.7M -$71.7M $279.9M
 
Minority Interest in Earnings $2.1M -$18.4M -$21.2M -$24.9M -$22.7M
Net Income to Common Excl Extra Items $289.5M $507.6M $525.5M -$96.7M $257.2M
 
Basic EPS (Cont. Ops) $2.66 $4.67 $5.13 -$1.14 $2.73
Diluted EPS (Cont. Ops) $2.55 $4.41 $4.89 -$1.18 $2.51
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $533.8M $791.7M $836.5M $41.6M $475.2M
EBIT $486.1M $753.5M $794.6M -$1.3M $436.9M
 
Revenue (Reported) $2.5B $3.2B $3.1B $2.4B $3.1B
Operating Income (Reported) $496.7M $748.7M $779M -$51.7M $390.6M
Operating Income (Adjusted) $486.1M $753.5M $794.6M -$1.3M $436.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.7B $2.3B $2.1B $1.7B $2.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $1.3B $1.2B $1.4B $1.5B
Gross Profit $717.7M $921M $927.7M $345.5M $792.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $251M $267.9M $281.4M $319.4M $314.4M
Other Inc / (Exp) -- -- -$45K -$239K -$189K
Operating Expenses $377.4M $409.1M $435.8M $474.3M $486.6M
Operating Income $340.3M $511.9M $491.8M -$128.8M $306.2M
 
Net Interest Expenses $55.6M $56.4M $48.1M $22.8M $26.6M
EBT. Incl. Unusual Items $284.6M $455.5M $443.7M -$151.9M $279.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $76.7M $124.3M $108.3M -$23.1M $71M
Net Income to Company $207.9M $331.3M $335.4M -$128.8M $208.4M
 
Minority Interest in Earnings $4.7M -$13.6M -$20.3M -$10.2M -$14.8M
Net Income to Common Excl Extra Items $212.6M $317.7M $315.2M -$139M $193.6M
 
Basic EPS (Cont. Ops) $1.96 $2.94 $3.16 -$1.61 $2.04
Diluted EPS (Cont. Ops) $1.88 $2.77 $3.03 -$1.62 $1.86
Weighted Average Basic Share $320.1M $319.5M $294.5M $265.7M $277.8M
Weighted Average Diluted Share $338.8M $342.4M $309.8M $270.6M $303.5M
 
EBITDA $372.2M $544.2M $537.7M -$61.5M $372.8M
EBIT $345.1M $515.8M $505.8M -$93.9M $345.3M
 
Revenue (Reported) $1.7B $2.3B $2.1B $1.7B $2.3B
Operating Income (Reported) $340.3M $511.9M $491.8M -$128.8M $306.2M
Operating Income (Adjusted) $345.1M $515.8M $505.8M -$93.9M $345.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.2B $1.4B $1.5B $1.2B $971.3M
Short Term Investments $1.2B $1.1B $1.3B $779.2M $219.6M
Accounts Receivable, Net $663.1M $743.1M $805.8M $652.8M $762.3M
Inventory -- -- -- -- --
Prepaid Expenses $117.7M $183.9M $238.2M $217.8M $233.4M
Other Current Assets -- -- -- -- --
Total Current Assets $3.3B $3.5B $4.5B $3.6B $2.3B
 
Property Plant And Equipment $771.3M $771.5M $716.1M $681.7M $639.7M
Long-Term Investments $532M $658.5M $957.6M $642M $640.3M
Goodwill $371.8M $383.9M $379.4M $377.2M $394.9M
Other Intangibles $1.8M $210K $150K $90K $30K
Other Long-Term Assets $80.5M $74.3M $85.6M $103.2M $111.4M
Total Assets $5.6B $6B $7.1B $5.9B $4.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $179.3M $180.7M $197.4M $196.6M $195.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.9B $1.8B $2.2B $1.6B $1B
 
Long-Term Debt $1.7B $1.7B $1.7B $1.7B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $5B $5B $5.5B $4.6B $4.1B
 
Common Stock $1.1M $1.1M $1.1M $1.1M $1.1M
Other Common Equity Adj -$293.6M -$238.4M -$223.8M -$295.9M -$290M
Common Equity $610M $911.8M $975.2M $556.5M $423.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $71.6M $87.7M $677.7M $702.4M $146.1M
Total Equity $681.6M $999.4M $1.7B $1.3B $569.9M
 
Total Liabilities and Equity $5.6B $6B $7.1B $5.9B $4.6B
Cash and Short Terms $2.4B $2.5B $2.8B $2B $1.2B
Total Debt $1.7B $1.7B $1.7B $1.7B $1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.1B $1.2B $1B $653.4M $1.2B
Short Term Investments $1.2B $1.4B $1.3B $319.4M $313M
Accounts Receivable, Net $575.1M $700.1M $740.4M $632.1M $682M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.9B $3.9B $3.7B $1.6B $2.2B
 
Property Plant And Equipment $751.1M $716.1M $638.6M $642.8M $608.9M
Long-Term Investments $535.2M $915M $584.8M $626.1M $628.9M
Goodwill $373.2M $379.7M $375.8M $394M $394.6M
Other Intangibles $646K $165K $105K $45K --
Other Long-Term Assets $329.9M $373.9M $460.9M $453.9M $405.6M
Total Assets $5.5B $6.7B $6.2B $4.3B $4.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.5B $1.7B $1.7B $581.4M $431M
 
Long-Term Debt $1.7B $1.7B $1.7B $1.7B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $4.7B $5.2B $5B $3.8B $4.1B
 
Common Stock $1.1M $1.1M $1.1M $1.1M $1.1M
Other Common Equity Adj -$279.8M -$246.5M -$334.4M -$293.1M -$271.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $84.9M $674.9M $695.2M $140M $140.2M
Total Equity $778.7M $1.6B $1.3B $501.3M $764.5M
 
Total Liabilities and Equity $5.5B $6.7B $6.2B $4.3B $4.8B
Cash and Short Terms $2.3B $2.5B $2.3B $972.7M $1.5B
Total Debt $1.7B $1.7B $1.7B $1.7B $1.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $297.7M $402.7M $542.5M $392.5M -$57.3M
Depreciation & Amoritzation $55M $36.9M $38.4M $42.4M $43.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $35.7M -$72.2M -$81.6M $140.7M -$100.5M
Change in Inventories -- -- -- -- --
Cash From Operations $678M $575.9M $866.1M $834M $164.7M
 
Capital Expenditures $42.8M $64.3M $39.7M $49.5M $28.3M
Cash Acquisitions -- -- -- -- -$10.5M
Cash From Investing -$42.2M -$62.9M -$39.1M -$56.4M -$38.3M
 
Dividends Paid (Ex Special Dividend) -$254.9M -$196.6M -$195.9M -$181.9M -$173.1M
Special Dividend Paid
Long-Term Debt Issued $492M -- -- -- --
Long-Term Debt Repaid -$255.7M -- -- -- --
Repurchase of Common Stock -$494.7M -$95.2M -$406.1M -$691.7M -$102.1M
Other Financing Activities $169.2M -$182.9M $290.9M -$446.5M -$1.2B
Cash From Financing -$444.1M -$547.4M $195.8M -$1.4B -$1.6B
 
Beginning Cash (CF) $2.3B $2.5B $2.6B $3.4B $2.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $191.7M -$34.4M $1B -$604.5M -$1.4B
Ending Cash (CF) $2.5B $2.6B $3.4B $2.6B $1.2B
 
Levered Free Cash Flow $635.2M $511.6M $826.4M $784.5M $136.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $76.5M $115.5M $122.8M $6.8M $116.1M
Depreciation & Amoritzation $8.9M $9.4M $10.9M $10.6M $9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $84.1M $110.4M -$3.1M $36.5M $54.3M
Change in Inventories -- -- -- -- --
Cash From Operations $255.7M $398.1M $434.6M $33.5M $293.7M
 
Capital Expenditures $9.3M $7.9M $5.3M $7.5M $17.6M
Cash Acquisitions -- -- -- -- -$17.5M
Cash From Investing -$9.3M -$7.8M -$12.7M -$7.3M $209.3M
 
Dividends Paid (Ex Special Dividend) -$49.3M -$48.6M -$46.2M -$43.4M -$45.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$52.4M -$237M -$3M -$3.1M
Other Financing Activities -$20.7M $223.5M -$252.9M -$125.1M -$60.9M
Cash From Financing -$70.5M $120.5M -$538.7M -$176.7M -$111.7M
 
Beginning Cash (CF) $2.1B $2.7B $3.2B $1.2B $1.1B
Foreign Exchange Rate Adjustment $76.1M -$55.3M -$145.9M -$22.6M $37.9M
Additions / Reductions $176M $510.8M -$116.8M -$150.5M $391.3M
Ending Cash (CF) $2.3B $3.2B $3B $1B $1.5B
 
Levered Free Cash Flow $246.4M $390.2M $429.3M $26M $276.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $287.5M $526M $546.7M -$71.7M $279.9M
Depreciation & Amoritzation $47.7M $38.2M $42M $42.9M $38.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $114.9M -$131.7M -$64.8M $116M -$33.2M
Change in Inventories -- -- -- -- --
Cash From Operations $615M $733.7M $972.5M $137.4M $721.6M
 
Capital Expenditures $36.3M $55.4M $39.4M $44M $39.4M
Cash Acquisitions -- -- -- -$10.5M -$17.5M
Cash From Investing -$35.7M -$53.5M -$46.7M -$53.9M $91.2M
 
Dividends Paid (Ex Special Dividend) -$196.6M -$197M -$187.3M -$172.3M -$177.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$159.6M -$286.2M -$732.1M -$181.6M -$43.9M
Other Financing Activities -$209.1M $135.1M $254.9M -$1.8B -$232.8M
Cash From Financing -$639.8M $158.3M -$726.3M -$2.2B -$356.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$60.6M $838.6M $199.6M -$2.1B $456.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $578.7M $678.4M $933.1M $93.4M $682.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $207.9M $331.3M $335.4M -$128.8M $208.4M
Depreciation & Amoritzation $27.1M $28.4M $31.9M $32.4M $27.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $86M $26.5M $43.2M $18.5M $85.8M
Change in Inventories -- -- -- -- --
Cash From Operations $255.4M $413.2M $519.7M -$176.9M $380M
 
Capital Expenditures $34.2M $25.3M $25M $19.5M $30.6M
Cash Acquisitions -- -- -- -$10.5M -$17.5M
Cash From Investing -$34.1M -$24.6M -$32.2M -$29.7M $99.8M
 
Dividends Paid (Ex Special Dividend) -$147.2M -$147.6M -$138.9M -$129.4M -$133.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $396M
Long-Term Debt Repaid -- -- -- -- -$233.1M
Repurchase of Common Stock -$95.2M -$286.2M -$612.2M -$102.1M -$43.9M
Other Financing Activities -$70.5M $247.6M $211.5M -$1.1B -$126.8M
Cash From Financing -$384.4M $321.3M -$600.8M -$1.4B -$205.8M
 
Beginning Cash (CF) $6.5B $7.9B $9.8B $5B $3.5B
Foreign Exchange Rate Adjustment $52.2M -$117.7M -$353.9M -$5.1M $14.8M
Additions / Reductions -$163.1M $709.9M -$113.4M -$1.6B $274M
Ending Cash (CF) $6.4B $8.5B $9.3B $3.3B $3.8B
 
Levered Free Cash Flow $221.2M $387.9M $494.7M -$196.4M $349.3M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

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…

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 23

Quantum [QMCO] is up 2.15% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 10.25% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.43% over the past day.

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

Show me the best stock