Financhill
Sell
47

LKQ Quote, Financials, Valuation and Earnings

Last price:
$40.42
Seasonality move :
8.18%
Day range:
$40.12 - $40.87
52-week range:
$35.56 - $53.68
Dividend yield:
2.97%
P/E ratio:
15.42x
P/S ratio:
0.74x
P/B ratio:
1.74x
Volume:
7.2M
Avg. volume:
2.9M
1-year change:
-23.69%
Market cap:
$10.5B
Revenue:
$14.4B
EPS (TTM):
$2.62
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.6B $13.1B $12.8B $13.9B $14.4B
Revenue Growth (YoY) -7.02% 12.56% -2.25% 8.38% 3.53%
 
Cost of Revenues $7B $7.8B $7.6B $8.3B $8.7B
Gross Profit $4.6B $5.3B $5.2B $5.6B $5.6B
Gross Profit Margin 39.5% 40.66% 40.82% 40.21% 39.09%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.3B $3.6B $3.5B $3.9B $3.9B
Other Inc / (Exp) -$41.7M -$44M $139M -$16M -$135M
Operating Expenses $3.5B $3.8B $3.8B $4.2B $4.3B
Operating Income $1.1B $1.5B $1.4B $1.4B $1.3B
 
Net Interest Expenses $128.2M $51M $63M $171M $241M
EBT. Incl. Unusual Items $885M $1.4B $1.5B $1.2B $958M
Earnings of Discontinued Ops. -$95K $1M $6M -$6M --
Income Tax Expense $249.5M $331M $385M $306M $273M
Net Income to Company $640M $1.1B $1.2B $938M $693M
 
Minority Interest in Earnings -$2M -$1M -$1M -$2M -$3M
Net Income to Common Excl Extra Items $638.4M $1.1B $1.1B $936M $690M
 
Basic EPS (Cont. Ops) $2.10 $3.68 $4.15 $3.51 $2.63
Diluted EPS (Cont. Ops) $2.10 $3.67 $4.14 $3.50 $2.63
Weighted Average Basic Share $304.6M $296.8M $277.1M $267.6M $263.6M
Weighted Average Diluted Share $305M $297.7M $278M $268.3M $263.9M
 
EBITDA $1.3B $1.8B $1.9B $1.8B $1.6B
EBIT $1B $1.5B $1.6B $1.4B $1.2B
 
Revenue (Reported) $11.6B $13.1B $12.8B $13.9B $14.4B
Operating Income (Reported) $1.1B $1.5B $1.4B $1.4B $1.3B
Operating Income (Adjusted) $1B $1.5B $1.6B $1.4B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3B $3.2B $3B $3.5B $3.4B
Revenue Growth (YoY) -1.86% 7.86% -5.81% 16.66% -4.11%
 
Cost of Revenues $1.8B $1.9B $1.8B $2.1B $2B
Gross Profit $1.2B $1.3B $1.2B $1.4B $1.3B
Gross Profit Margin 39.6% 39.83% 40.75% 39.96% 39.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $815M $920M $861M $1B $925M
Other Inc / (Exp) $15.9M -$19M -$10M -$12M -$36M
Operating Expenses $887.4M $985M $920M $1.1B $1B
Operating Income $282.5M $284M $303M $289M $307M
 
Net Interest Expenses $51.5M -- $21M $55M $62M
EBT. Incl. Unusual Items $246.9M $270M $272M $222M $209M
Earnings of Discontinued Ops. $543K $1M $1M -$7M --
Income Tax Expense $68.7M $41M $81M $43M $57M
Net Income to Company $181.3M $236M $195M $178M $157M
 
Minority Interest in Earnings -$722K -- -$1M -$1M -$1M
Net Income to Common Excl Extra Items $181M $236M $194M $177M $156M
 
Basic EPS (Cont. Ops) $0.60 $0.82 $0.73 $0.66 $0.60
Diluted EPS (Cont. Ops) $0.60 $0.81 $0.72 $0.66 $0.60
Weighted Average Basic Share $304M $289.6M $267.8M $267.6M $259.7M
Weighted Average Diluted Share $304.5M $290.8M $268.4M $268.3M $259.7M
 
EBITDA $376.7M $358M $366M $386M $381M
EBIT $298.3M $286M $299M $286M $275M
 
Revenue (Reported) $3B $3.2B $3B $3.5B $3.4B
Operating Income (Reported) $282.5M $284M $303M $289M $307M
Operating Income (Adjusted) $298.3M $286M $299M $286M $275M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.6B $13.1B $12.8B $13.9B $14.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7B $7.8B $7.6B $8.3B $8.7B
Gross Profit $4.6B $5.3B $5.2B $5.6B $5.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.3B $3.6B $3.5B $3.9B $3.9B
Other Inc / (Exp) -$41.7M -$44M $139M -$16M -$135M
Operating Expenses $3.5B $3.8B $3.8B $4.2B $4.3B
Operating Income $1.1B $1.5B $1.4B $1.4B $1.3B
 
Net Interest Expenses $128.2M $51M $63M $171M $241M
EBT. Incl. Unusual Items $885M $1.4B $1.5B $1.2B $958M
Earnings of Discontinued Ops. -$95K $1M $6M -$6M --
Income Tax Expense $249.5M $331M $385M $306M $273M
Net Income to Company $640M $1.1B $1.2B $938M $693M
 
Minority Interest in Earnings -$2M -$1M -$1M -$2M -$3M
Net Income to Common Excl Extra Items $638.4M $1.1B $1.1B $936M $690M
 
Basic EPS (Cont. Ops) $2.11 $3.68 $4.14 $3.50 $2.62
Diluted EPS (Cont. Ops) $2.11 $3.66 $4.11 $3.50 $2.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.3B $1.8B $1.9B $1.8B $1.6B
EBIT $1B $1.5B $1.6B $1.4B $1.2B
 
Revenue (Reported) $11.6B $13.1B $12.8B $13.9B $14.4B
Operating Income (Reported) $1.1B $1.5B $1.4B $1.4B $1.3B
Operating Income (Adjusted) $1B $1.5B $1.6B $1.4B $1.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $13.1B $12.8B $13.9B $14.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.8B $7.6B $8.3B $8.7B --
Gross Profit $5.3B $5.2B $5.6B $5.6B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.6B $3.5B $3.9B $3.9B --
Other Inc / (Exp) -$44M $139M -$16M -$135M --
Operating Expenses $3.8B $3.8B $4.2B $4.3B --
Operating Income $1.5B $1.4B $1.4B $1.3B --
 
Net Interest Expenses $56M $63M $171M $241M --
EBT. Incl. Unusual Items $1.4B $1.5B $1.2B $958M --
Earnings of Discontinued Ops. $1M $6M -$6M -- --
Income Tax Expense $331M $385M $306M $273M --
Net Income to Company $1.1B $1.2B $938M $693M --
 
Minority Interest in Earnings -$1M -$1M -$2M -$3M --
Net Income to Common Excl Extra Items $1.1B $1.1B $936M $690M --
 
Basic EPS (Cont. Ops) $3.68 $4.14 $3.50 $2.62 --
Diluted EPS (Cont. Ops) $3.66 $4.11 $3.50 $2.62 --
Weighted Average Basic Share $1.2B $1.1B $1.1B $1.1B --
Weighted Average Diluted Share $1.2B $1.1B $1.1B $1.1B --
 
EBITDA $1.8B $1.9B $1.8B $1.6B --
EBIT $1.5B $1.6B $1.4B $1.2B --
 
Revenue (Reported) $13.1B $12.8B $13.9B $14.4B --
Operating Income (Reported) $1.5B $1.4B $1.4B $1.3B --
Operating Income (Adjusted) $1.5B $1.6B $1.4B $1.2B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $312.2M $274M $278M $299M $234M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.1B $998M $1.2B $1.1B
Inventory $2.4B $2.6B $2.8B $3.1B $3.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $233.9M $296M $230M $283M $330M
Total Current Assets $4B $4.3B $4.3B $4.9B $4.9B
 
Property Plant And Equipment $2.6B $2.7B $2.5B $2.9B $2.9B
Long-Term Investments $155.2M $181M $141M $159M $169M
Goodwill $4.6B $4.5B $4.3B $5.6B $5.4B
Other Intangibles $814.2M $746M $653M $1.3B $1.2B
Other Long-Term Assets $163.7M $225M $204M $287M $377M
Total Assets $12.4B $12.6B $12B $15.1B $15B
 
Accounts Payable $932.4M $1.2B $1.3B $1.6B $1.8B
Accrued Expenses $543.6M $532M $512M $569M $566M
Current Portion Of Long-Term Debt $58.5M $35M $34M $596M $38M
Current Portion Of Capital Lease Obligations $221.8M $203M $188M $224M $237M
Other Current Liabilities $130M $112M $89M $149M $94M
Total Current Liabilities $2B $2.2B $2.3B $3.3B $2.9B
 
Long-Term Debt $2.8B $2.8B $2.6B $3.7B $4.1B
Capital Leases -- -- -- -- --
Total Liabilities $6.7B $6.8B $6.5B $8.9B $8.9B
 
Common Stock $3.2M $3M $3M $3M $3M
Other Common Equity Adj -$99M -$153M -$323M -$240M -$417M
Common Equity $5.7B $5.8B $5.5B $6.2B $6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $39.7M $39M $38M $14M $15M
Total Equity $5.7B $5.8B $5.5B $6.2B $6B
 
Total Liabilities and Equity $12.4B $12.6B $12B $15.1B $15B
Cash and Short Terms $312.2M $274M $278M $299M $234M
Total Debt $2.9B $2.8B $2.7B $4.3B $4.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $312.2M $274M $278M $299M $234M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.1B $998M $1.2B $1.1B
Inventory $2.4B $2.6B $2.8B $3.1B $3.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $233.9M $296M $230M $283M $330M
Total Current Assets $4B $4.3B $4.3B $4.9B $4.9B
 
Property Plant And Equipment $2.6B $2.7B $2.5B $2.9B $2.9B
Long-Term Investments $155.2M $181M $141M $159M $169M
Goodwill $4.6B $4.5B $4.3B $5.6B $5.4B
Other Intangibles $814.2M $746M $653M $1.3B $1.2B
Other Long-Term Assets $163.7M $225M $204M $287M $377M
Total Assets $12.4B $12.6B $12B $15.1B $15B
 
Accounts Payable $932.4M $1.2B $1.3B $1.6B $1.8B
Accrued Expenses $543.6M $532M $512M $569M $566M
Current Portion Of Long-Term Debt $58.5M $35M $34M $596M $38M
Current Portion Of Capital Lease Obligations $221.8M $203M $188M $224M $237M
Other Current Liabilities $130M $112M $89M $149M $94M
Total Current Liabilities $2B $2.2B $2.3B $3.3B $2.9B
 
Long-Term Debt $2.8B $2.8B $2.6B $3.7B $4.1B
Capital Leases -- -- -- -- --
Total Liabilities $6.7B $6.8B $6.5B $8.9B $8.9B
 
Common Stock $3.2M $3M $3M $3M $3M
Other Common Equity Adj -$99M -$153M -$323M -$240M -$417M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $39.7M $39M $38M $14M $15M
Total Equity $5.7B $5.8B $5.5B $6.2B $6B
 
Total Liabilities and Equity $12.4B $12.6B $12B $15.1B $15B
Cash and Short Terms $312.2M $274M $278M $299M $234M
Total Debt $2.9B $2.8B $2.7B $4.3B $4.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $640M $1.1B $1.2B $938M $693M
Depreciation & Amoritzation $299M $284M $264M $319M $406M
Stock-Based Compensation $29M $34M $38M $40M $30M
Change in Accounts Receivable $94M -$16M -$16M $5M -$2M
Change in Inventories $433M -$235M -$342M $71M -$253M
Cash From Operations $1.4B $1.4B $1.3B $1.4B $1.1B
 
Capital Expenditures $173M $293M $222M $358M $311M
Cash Acquisitions -$2M -$117M $395M -$2.1B -$60M
Cash From Investing -$166M -$419M $172M -$2.4B -$406M
 
Dividends Paid (Ex Special Dividend) -- -$73M -$284M -$302M -$318M
Special Dividend Paid
Long-Term Debt Issued $952M $5B $1.6B $4.6B $2.1B
Long-Term Debt Repaid -$2.3B -$5B -$1.7B -$3.1B -$2.1B
Repurchase of Common Stock -$117M -$877M -$1B -$38M -$360M
Other Financing Activities -$30M -$120M -$22M -$63M -$51M
Cash From Financing -$1.5B -$985M -$1.4B $1.1B -$746M
 
Beginning Cash (CF) $535M $312M $274M $278M $299M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$235M -$37M $28M $16M -$31M
Ending Cash (CF) $312M $274M $278M $299M $239M
 
Levered Free Cash Flow $1.3B $1.1B $1B $998M $810M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $181.3M $236M $195M $178M $157M
Depreciation & Amoritzation $78.4M $72M $67M $100M $106M
Stock-Based Compensation $6.1M $9M $7M $11M $8M
Change in Accounts Receivable $122.6M $118M $102M $159M $171M
Change in Inventories -$102.3M -$182M $7M -$57M -$205M
Cash From Operations $309.4M $5M $240M $212M $235M
 
Capital Expenditures $63.1M $160M $74M $125M $86M
Cash Acquisitions $5.1M -$56M -- $84M -$14M
Cash From Investing -$59.6M -$218M -$72M -$53M -$106M
 
Dividends Paid (Ex Special Dividend) -- -$73M -$74M -$80M -$78M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $241.2M $937M $312M $208M $190M
Long-Term Debt Repaid -$569.4M -$483M -$241M -$379M -$252M
Repurchase of Common Stock -$29M -$302M -$168M -$30M -$80M
Other Financing Activities -$5.1M $2M -$6M -$8M -$10M
Cash From Financing -$362.2M $81M -$177M -$289M -$230M
 
Beginning Cash (CF) $421.4M $403M $269M $401M $370M
Foreign Exchange Rate Adjustment $2.9M $3M $18M $5M -$30M
Additions / Reductions -$112.4M -$132M -$9M -$130M -$101M
Ending Cash (CF) $312M $274M $278M $299M $239M
 
Levered Free Cash Flow $246.3M -$155M $166M $87M $149M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $640M $1.1B $1.2B $938M $693M
Depreciation & Amoritzation $299M $284M $264M $319M $406M
Stock-Based Compensation $29M $34M $38M $40M $30M
Change in Accounts Receivable $94M -$16M -$16M $5M -$2M
Change in Inventories $433M -$235M -$342M $71M -$253M
Cash From Operations $1.4B $1.4B $1.3B $1.4B $1.1B
 
Capital Expenditures $173M $293M $222M $358M $311M
Cash Acquisitions -$2M -$117M $395M -$2.1B -$60M
Cash From Investing -$166M -$419M $172M -$2.4B -$406M
 
Dividends Paid (Ex Special Dividend) -- -$73M -$284M -$302M -$318M
Special Dividend Paid
Long-Term Debt Issued $952M $5B $1.6B $4.6B $2.1B
Long-Term Debt Repaid -$2.3B -$5B -$1.7B -$3.1B -$2.1B
Repurchase of Common Stock -$117M -$877M -$1B -$38M -$360M
Other Financing Activities -$30M -$120M -$22M -$63M -$51M
Cash From Financing -$1.5B -$985M -$1.4B $1.1B -$746M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$235M -$37M $28M $16M -$31M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.3B $1.1B $1B $998M $810M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.1B $1.2B $938M $693M --
Depreciation & Amoritzation $284M $264M $319M $406M --
Stock-Based Compensation $34M $38M $40M $30M --
Change in Accounts Receivable -$16M -$16M $5M -$2M --
Change in Inventories -$235M -$342M $71M -$253M --
Cash From Operations $1.4B $1.3B $1.4B $1.1B --
 
Capital Expenditures $293M $222M $358M $311M --
Cash Acquisitions -$117M $395M -$2.1B -$60M --
Cash From Investing -$419M $172M -$2.4B -$406M --
 
Dividends Paid (Ex Special Dividend) -$73M -$284M -$302M -$318M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5B $1.6B $4.6B $2.1B --
Long-Term Debt Repaid -$5B -$1.7B -$3.1B -$2.1B --
Repurchase of Common Stock -$877M -$1B -$38M -$360M --
Other Financing Activities -$120M -$22M -$63M -$51M --
Cash From Financing -$985M -$1.4B $1.1B -$746M --
 
Beginning Cash (CF) $1.6B $1.1B $2.9B $1.3B --
Foreign Exchange Rate Adjustment -$1M -$24M $5M -$29M --
Additions / Reductions -$37M $28M $16M -$31M --
Ending Cash (CF) $1.6B $1.1B $2.9B $1.3B --
 
Levered Free Cash Flow $1.1B $1B $998M $810M --

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

GET BETTER TRADE IDEAS

Popular

Why Is Sportradar Stock Going Up?
Why Is Sportradar Stock Going Up?

Sportradar (NASDAQ:SRAD) should be on your radar for a stock…

Is Roblox Stock a Buy, Sell or Hold?
Is Roblox Stock a Buy, Sell or Hold?

Gaming company Roblox (NYSE:RBLX) operates a massive platform that allows…

Is Shopify a Millionaire Maker?
Is Shopify a Millionaire Maker?

Shopify (NYSE:SHOP) is an eCommerce platform, business services provider and…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

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

Show me the best stock