Lithia Motors, Inc.
Lithia Motors, Inc.
LAD
Valuace
83
Růst
33
Zdraví
49
Cena
$ 251.73
Dnes
-0.33 (-0.10%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues37.6337.6336.1931.0428.2322.8313.1212.6711.8210.098.687.865.394.013.322.702.13
Cost of Revenues32.0432.1630.6325.8623.0818.5710.9010.7210.048.577.386.694.573.372.782.241.75
Gross Profit5.605.475.565.185.154.262.231.951.781.521.301.180.820.630.540.460.38
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues9.209.689.589.189.179.229.238.567.678.28
Cost of Revenues7.898.288.107.777.807.797.817.236.466.91
Gross Profit1.301.401.491.411.371.431.421.341.211.37
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.003.293.042.461.431.371.251.050.900.810.560.430.370.330.30
Depreciation & Amortization0.340.260.390.260.120.080.190.100.080.060.050.040.030.020.020.020.02
Total Operating Expenses4.043.943.993.493.212.591.521.461.331.110.950.850.590.450.390.340.32
Operating Income1.561.531.581.691.941.670.700.500.450.410.340.300.230.180.150.110.05
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.000.000.000.000.000.000.850.85
Depreciation & Amortization0.070.070.100.100.100.080.110.100.060.07
Total Operating Expenses0.981.001.061.000.961.011.030.990.850.90
Operating Income0.330.400.430.410.420.420.390.340.360.47
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.020.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Interest Expense0.500.500.540.350.170.130.110.130.120.070.050.040.020.020.020.020.03
Other Expense-0.45-0.42-0.50-0.33-0.21-0.18-0.05-0.120.010.01-0.02-0.020.000.000.000.00-0.01
IBT1.111.111.081.361.731.480.650.380.340.350.280.260.210.170.130.090.02
Income Tax Expense0.280.280.260.350.470.420.180.100.070.100.090.080.070.060.050.030.01
Net Income0.820.820.801.001.251.060.470.270.270.250.200.180.140.110.080.060.01
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.000.000.020.000.000.100.010.160.000.07
Interest Expense0.130.130.120.120.130.190.140.220.000.10
Other Expense-0.14-0.12-0.07-0.12-0.13-0.14-0.11-0.12-0.08-0.10
IBT0.190.280.350.280.290.290.280.220.280.36
Income Tax Expense0.050.060.090.070.070.070.070.060.060.10
Net Income0.140.220.260.210.220.210.210.160.210.26
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$36.39$45.82$36.81$19.74$11.70$11.55$9.78$7.84$6.96$5.31$4.11$3.13$2.24$0.52
EPS Diluted$0.00$0.00$0.00$36.26$44.17$36.54$19.53$11.60$10.84$9.75$7.72$6.91$5.26$4.05$3.07$2.21$0.52
Shares Outstanding0.020.030.030.030.030.030.020.020.020.030.030.030.030.030.030.030.03
Diluted Shares Outstanding0.020.030.030.030.030.030.020.020.020.030.030.030.030.030.030.030.03
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$7.79$9.47
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$7.74$9.47
Shares Outstanding0.020.030.030.030.030.030.030.030.030.03
Diluted Shares Outstanding0.020.030.030.030.030.030.030.030.030.03
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents0.670.400.940.250.170.160.080.030.060.050.050.030.020.040.020.01
Short Term Investments0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Total Cash & ST Investments0.670.400.940.250.170.160.080.030.060.050.050.030.020.040.020.01
Accounts Receivable1.241.241.120.810.910.610.510.530.520.420.310.300.170.130.100.08
Inventory6.245.914.753.412.392.492.432.372.131.771.471.250.860.720.510.42
Other Current Assets0.190.220.140.160.060.070.050.070.070.050.050.030.020.020.020.01
Total Current Assets8.367.776.964.633.533.343.072.992.782.291.881.621.080.930.650.51
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents0.420.400.430.400.360.670.400.940.260.20
Short Term Investments0.000.000.000.000.000.000.000.000.000.00
Total Cash & ST Investments0.420.410.430.400.360.670.400.940.260.20
Accounts Receivable1.211.241.401.241.211.241.251.121.000.88
Inventory5.946.065.755.916.106.245.864.754.404.28
Other Current Assets0.350.240.220.220.220.190.220.140.160.13
Total Current Assets7.937.947.807.777.898.367.736.965.825.49
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment5.345.294.463.573.052.201.611.451.191.010.880.820.480.430.370.36
Goodwill2.122.121.931.460.980.590.450.430.260.260.210.200.050.030.020.01
Intangible Assets2.572.552.401.860.800.350.310.290.190.180.160.150.070.060.060.00
Long-Term Investments3.624.230.000.00-0.19-0.15-0.13-0.09-0.06-0.06-0.050.000.000.000.000.00
Other Long-Term Assets0.791.173.883.482.781.420.640.220.270.110.100.100.030.020.020.05
Total Long-Term Assets14.8515.3612.6810.387.614.563.012.391.901.561.351.270.640.560.500.46
Total Assets23.2123.1319.6315.0111.157.906.085.384.683.843.232.881.731.491.150.97
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment5.415.405.325.295.395.345.263.983.953.91
Goodwill2.442.452.402.122.132.122.081.931.731.61
Intangible Assets2.772.792.742.552.582.572.542.402.152.02
Long-Term Investments4.804.504.194.234.013.623.413.24-0.32-0.31
Other Long-Term Assets1.171.081.031.171.271.201.160.794.634.65
Total Long-Term Assets16.5916.2215.6815.3615.3714.8514.4512.6812.4512.19
Total Assets24.5224.1623.4823.1323.2623.2122.1819.6318.2717.68
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable0.380.330.290.260.240.160.130.130.110.090.070.070.050.040.030.02
Short-Term Debt5.445.103.752.121.191.802.072.061.941.621.351.210.720.590.350.26
Other Current Liabilities1.181.120.870.801.210.680.500.190.150.130.100.110.060.060.050.04
Current Liabilities7.026.554.933.182.402.482.572.492.301.921.591.440.870.720.460.35
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable0.340.370.360.330.300.380.330.290.310.30
Short-Term Debt4.984.975.045.105.245.445.093.753.202.89
Other Current Liabilities1.161.181.221.121.121.201.180.870.870.86
Current Liabilities6.536.516.626.556.667.026.594.934.384.05
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt8.038.777.585.513.192.061.431.361.030.770.610.610.250.290.280.27
Capital Leases0.630.600.430.350.360.250.240.000.000.000.000.000.000.000.000.00
Def. Tax Liability0.410.400.350.290.190.150.130.090.060.060.050.040.000.000.000.00
Total Liabilities16.7716.4513.359.766.485.244.624.193.602.932.402.211.191.060.780.65
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt9.749.338.868.778.818.668.127.587.017.05
Capital Leases0.000.610.600.600.640.630.660.430.420.44
Def. Tax Liability0.530.490.460.400.460.410.380.350.320.31
Total Liabilities17.7317.1516.7016.4516.6316.7715.7613.3512.2011.88
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock0.920.791.101.081.710.790.020.000.150.170.260.280.270.270.280.29
Retained Earnings5.365.765.014.072.861.841.401.160.920.700.530.370.250.150.080.03
Comprehensive Income0.000.000.02-0.020.00-0.010.00-0.24-0.200.000.000.000.000.000.000.00
Total Common Equity6.376.666.215.254.662.661.471.201.080.910.830.670.530.430.370.32
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock0.170.570.680.790.880.921.121.101.131.12
Retained Earnings6.396.195.955.765.565.365.165.014.814.57
Comprehensive Income0.090.120.030.000.080.000.000.02-0.010.01
Total Common Equity6.776.996.766.666.606.376.356.286.075.80
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt14.1013.8611.337.634.383.863.503.422.972.391.961.820.970.880.630.53
Book Value6.446.686.285.254.662.661.471.201.080.910.830.670.530.430.370.32
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.020.020.020.020.020.070.070.070.040.04
Book Value6.776.996.766.666.606.376.356.286.075.80
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income0.860.830.821.001.261.060.470.270.270.250.200.180.140.110.080.060.01
Depreciation & Amortization0.290.000.390.260.230.170.120.080.080.060.050.040.030.020.020.020.02
Stock-Based Compensation0.050.000.060.040.040.030.020.020.010.010.010.010.010.010.000.000.00
Change Working Capital-1.65-0.86-0.83-1.81-2.210.41-0.040.100.15-0.16-0.19-0.18-0.15-0.11-0.32-0.08-0.07
Change In Accounts Receivable-1.32-0.88-0.64-1.05-1.49-0.15-0.110.020.00-0.06-0.11-0.01-0.06-0.04-0.03-0.02-0.02
Change In Accounts Payable0.070.000.01-0.020.030.080.030.000.020.020.020.000.000.010.010.010.00
Change In Inventories-1.060.03-0.26-0.86-0.920.670.23-0.02-0.11-0.19-0.17-0.20-0.08-0.11-0.23-0.08-0.07
Other Non-cash Items1.140.58-0.05-0.02-0.030.08-0.05-0.01-0.01-0.010.000.01-0.01-0.010.00-0.010.02
Cash from Operations-0.490.000.00-0.47-0.611.800.540.500.520.150.090.070.030.03-0.210.00-0.02
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income0.000.220.260.210.220.220.220.170.210.26
Depreciation & Amortization0.000.090.100.100.100.080.110.100.050.07
Stock-Based Compensation0.000.000.020.020.010.020.010.010.010.01
Change Working Capital-0.13-0.30-0.37-0.04-0.20-0.15-0.490.00-0.66-0.11
Change In Accounts Receivable-0.26-0.22-0.06-0.33-0.16-0.09-0.21-0.18-0.03-0.90
Change In Accounts Payable0.00-0.030.000.020.04-0.080.050.000.010.00
Change In Inventories-0.010.06-0.210.190.060.22-0.36-0.18-0.37-0.15
Other Non-cash Items0.280.04-0.030.00-0.030.00-0.030.000.01-0.13
Cash from Operations0.000.000.000.000.000.000.000.00-0.370.12
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-0.34-0.35-0.35-0.23-0.30-0.26-0.17-0.12-0.16-0.11-0.10-0.08-0.09-0.05-0.06-0.03-0.01
Acquisitions-1.31-0.89-1.16-1.04-1.03-2.62-1.45-0.32-0.34-0.44-0.22-0.06-0.65-0.08-0.04-0.04-0.02
Investments-0.140.00-0.35-0.01-0.01-0.01-0.01-0.01-0.06-0.01-0.03-0.03-0.010.000.000.030.00
Sales of Investment0.000.000.000.000.000.260.170.120.160.000.000.000.000.000.000.000.00
Other Investing Activities0.020.000.000.010.02-0.26-0.15-0.11-0.150.020.000.000.010.000.000.000.01
Cash from Investing-1.790.000.00-1.27-1.33-2.89-1.61-0.44-0.56-0.54-0.35-0.17-0.74-0.13-0.10-0.04-0.02
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-0.09-0.11-0.08-0.07-0.08-0.06-0.13-0.08-0.07-0.07
Acquisitions-0.47-0.05-0.13-0.040.06-0.06-0.09-1.070.02-0.18
Investments0.000.000.00-0.01-0.03-0.18-0.02-0.120.010.00
Sales of Investment0.000.000.000.000.000.000.000.000.000.00
Other Investing Activities0.000.000.000.000.000.000.000.000.010.00
Cash from Investing0.000.000.000.000.000.000.000.00-0.03-0.24
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-17.740.000.002.52-10.55-3.74-1.99-3.57-2.57-1.90-1.17-1.32-1.26-0.85-0.63-0.08-0.07
Debt Issued22.4113.862.536.2213.804.252.363.663.022.481.601.462.110.940.880.170.60
Issuance of Common Stock0.030.000.000.030.041.140.790.010.010.010.010.010.000.000.010.010.00
Repurchase of Common Stock-7.10-0.96-0.37-0.05-0.69-0.23-0.050.00-0.15-0.03-0.11-0.03-0.02-0.01-0.02-0.010.00
Dividends Paid-0.060.000.00-0.05-0.05-0.04-0.03-0.03-0.03-0.03-0.02-0.02-0.02-0.01-0.01-0.010.00
Other Financing Activities24.100.000.00-0.0413.293.982.423.582.752.351.571.482.010.940.990.140.11
Cash from Financing2.740.000.002.412.041.111.14-0.010.010.400.270.110.710.080.330.050.04
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.000.000.000.000.000.000.000.001.050.17
Debt Issued14.720.420.400.04-0.19-0.050.892.422.130.45
Issuance of Common Stock0.000.000.000.000.000.000.000.000.010.01
Repurchase of Common Stock-0.30-0.40-0.12-0.14-0.09-0.06-0.20-0.02-0.030.00
Dividends Paid0.000.000.000.000.000.000.000.00-0.01-0.01
Other Financing Activities0.000.000.000.000.000.000.000.00-0.020.01
Cash from Financing0.000.000.000.000.000.000.000.001.050.18
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash0.48-0.06-0.540.700.090.020.080.05-0.030.010.010.020.01-0.020.020.010.00
Closing Cash Balance0.670.340.400.970.270.180.160.080.030.060.050.050.030.020.040.020.01
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash-0.080.01-0.030.030.04-0.320.27-0.540.690.06
Closing Cash Balance0.340.420.400.430.400.360.670.400.940.29
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow-0.830.190.07-0.70-0.911.540.370.370.360.04-0.01-0.01-0.06-0.02-0.28-0.03-0.03
Real Free Cash Flow-0.880.190.02-0.74-0.951.500.350.360.350.03-0.03-0.02-0.06-0.02-0.28-0.03-0.03
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow0.07-0.03-0.070.25-0.020.16-0.280.21-0.430.05
Real Free Cash Flow0.07-0.03-0.090.24-0.030.14-0.290.20-0.440.04
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader