LGI Homes, Inc.
LGI Homes, Inc.
LGIH
Valuace
53
Růst
8
Zdraví
88
Cena
$ 39.29
Dnes
-0.47 (-0.87%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
Revenue TTM 202520242023202220212020201920182017201620152014201320122011
Total Revenues1,705.51,705.52,202.62,358.62,304.53,050.12,367.91,838.21,504.41,258.0838.3630.2383.3162.876.250.5
Cost of Revenues1,352.01,352.01,669.31,816.41,657.92,232.11,764.81,401.71,124.5937.5616.7463.3280.5121.354.536.7
Gross Profit353.5353.5533.3542.2646.6818.0603.1436.5379.9320.4221.6166.9102.841.521.713.8
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues474.0396.6483.5351.4557.4651.9602.5390.9608.4617.5
Cost of Revenues390.9310.5372.9277.7429.9488.4451.6299.5465.8458.7
Gross Profit83.186.1110.673.7127.5163.5150.991.4142.6158.8
Operating Income TTM 202520242023202220212020201920182017201620152014201320122011
R&D Expenses0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.00.0308.9256.5270.3238.4208.9179.8150.6110.187.360.429.413.410.0
Depreciation & Amortization4.34.33.12.41.614.00.70.20.70.81.10.90.80.30.20.1
Total Operating Expenses273.8273.8321.1308.9256.5270.3238.4208.9179.8150.6110.187.360.429.413.410.0
Operating Income79.879.8212.1233.3390.1547.7364.7227.5200.1169.8111.579.742.416.49.94.5
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.00.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.00.00.00.00.00.00.082.876.5
Depreciation & Amortization1.31.21.00.90.80.80.80.70.60.8
Total Operating Expenses64.664.671.073.581.983.283.472.782.876.5
Operating Income18.521.539.60.245.680.367.518.759.882.3
Net Income TTM 202520242023202220212020201920182017201620152014201320122011
Interest Income0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Interest Expense0.00.00.087.6-29.60.00.00.00.00.00.00.00.10.10.00.0
Other Expense18.718.746.828.528.0-4.93.14.3-1.01.62.20.60.710.81.70.9
IBT98.598.5258.9261.8418.1542.8367.8231.8199.1171.4113.780.343.122.810.04.6
Income Tax Expense25.925.962.862.591.5113.144.053.243.858.138.627.514.91.10.20.1
Net Income72.672.6196.1199.2326.6429.6323.9178.6155.3113.375.052.828.222.39.73.4
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.00.00.00.00.00.00.00.00.00.0
Interest Expense0.00.00.00.00.00.00.00.06.321.6
Other Expense5.55.22.45.621.511.59.44.48.77.2
IBT24.026.742.05.767.191.976.923.168.589.4
Income Tax Expense6.77.010.51.716.222.318.36.016.522.4
Net Income17.319.731.54.050.969.658.617.152.167.0
Per Share Data TTM 202520242023202220212020201920182017201620152014201320122011
EPS$0.00$0.00$0.00$8.48$13.90$17.46$12.89$7.70$6.89$5.24$3.61$2.65$1.37$1.08$1.30$0.45
EPS Diluted$0.00$0.00$0.00$8.42$13.76$17.25$12.76$7.02$6.24$4.73$3.41$2.44$1.33$1.08$1.30$0.45
Shares Outstanding23.123.223.523.523.524.625.123.222.621.620.819.920.720.87.57.5
Diluted Shares Outstanding23.223.323.623.623.724.925.425.424.923.922.021.721.220.87.57.5
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$2.21$2.85
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$2.19$2.84
Shares Outstanding23.123.223.323.423.523.523.523.623.623.5
Diluted Shares Outstanding23.223.123.423.523.623.623.623.723.723.6
Current Assets TTM 20242023202220212020201920182017201620152014201320122011
Cash And Equivalents51.153.249.032.050.535.938.346.667.649.537.631.454.17.15.1
Short Term Investments0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Total Cash & ST Investments51.153.249.032.050.535.938.346.667.649.537.631.454.17.15.1
Accounts Receivable43.228.741.325.157.9115.956.442.844.717.117.37.45.41.91.0
Inventory3,360.33,387.93,107.62,898.32,085.91,569.51,499.61,228.3918.9717.7531.2367.9142.028.512.5
Other Current Assets0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Total Current Assets3,454.53,469.83,197.92,955.42,194.31,721.41,594.41,317.71,031.2784.3586.1406.6201.537.518.6
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents62.059.657.653.260.951.149.049.047.043.3
Short Term Investments0.00.00.00.00.00.00.00.00.00.0
Total Cash & ST Investments62.059.657.653.260.951.149.049.047.043.3
Accounts Receivable21.234.621.728.749.043.227.241.335.748.2
Inventory3,646.93,650.43,553.13,387.93,439.73,360.33,229.13,107.63,057.02,889.1
Other Current Assets0.00.00.00.00.00.00.00.00.00.0
Total Current Assets3,730.23,744.63,632.53,469.83,549.63,454.53,305.23,197.93,139.62,980.6
Long-Term Assets TTM 20242023202220212020201920182017201620152014201320122011
Net Property, Plant & Equipment60.857.045.533.016.93.61.61.41.72.02.11.60.80.70.5
Goodwill12.012.012.012.012.012.012.012.012.00.00.00.00.00.00.0
Intangible Assets0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Long-Term Investments23.50.030.40.040.737.237.245.818.90.00.00.03.74.42.3
Other Long-Term Assets144.0210.4113.8118.281.744.916.215.814.216.321.917.42.02.92.1
Total Long-Term Assets247.4288.8209.9169.4157.5104.771.877.848.730.336.231.519.58.04.9
Total Assets3,701.93,758.53,407.93,124.82,351.91,826.11,666.11,395.51,079.9814.5622.3438.1221.045.623.5
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment106.793.867.557.062.060.854.545.541.937.8
Goodwill12.012.012.012.012.012.012.012.012.012.0
Intangible Assets0.00.00.00.00.00.00.00.00.00.0
Long-Term Investments21.10.00.00.00.023.521.630.434.726.2
Other Long-Term Assets169.9145.2168.6210.4193.1144.0122.3113.897.275.0
Total Long-Term Assets309.7261.5256.2288.8276.2247.4217.6209.9195.4158.9
Total Assets4,039.84,006.13,888.73,758.53,825.83,701.93,522.93,407.93,335.03,139.5
Current Liabilities TTM 20242023202220212020201920182017201620152014201320122011
Accounts Payable66.733.331.625.314.213.712.59.212.012.324.015.514.03.11.4
Short-Term Debt0.60.01.5141.80.0296.7296.00.00.00.00.00.03.60.00.0
Other Current Liabilities195.661.6187.6198.3136.6-161.7-178.276.6102.846.440.021.43.21.70.7
Current Liabilities272.6137.9235.5365.4150.8148.7130.485.8114.958.764.036.821.14.92.2
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable37.946.051.933.353.366.746.231.667.359.4
Short-Term Debt0.50.00.00.045.70.60.60.00.40.0
Other Current Liabilities57.774.481.861.638.6195.6211.6-14.7192.4211.7
Current Liabilities96.2121.9138.7137.9166.5272.6266.0235.5342.0355.1
Long-Term Liabilities TTM 20242023202220212020201920182017201620152014201320122011
Long-Term Debt1,501.41,524.01,251.71,117.0805.2538.4690.6653.7475.2400.5308.2216.135.515.06.4
Capital Leases4.16.14.95.25.35.35.60.00.00.00.00.00.00.00.0
Def. Tax Liability0.00.00.00.00.00.00.00.00.00.22.72.7-2.00.00.0
Total Liabilities1,778.11,721.31,551.81,482.4956.0687.1820.9739.5590.0459.3374.9255.656.620.38.9
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt1,756.51,766.31,659.31,524.01,598.31,505.51,387.71,251.71,195.21,058.0
Capital Leases5.65.76.16.16.14.14.44.95.35.4
Def. Tax Liability0.00.00.00.00.00.00.00.00.00.0
Total Liabilities1,960.51,948.91,846.11,721.31,828.91,778.11,653.71,551.81,532.31,408.5
Total Common Equity TTM 20242023202220212020201920182017201620152014201320122011
Common Stock0.30.30.30.30.30.30.30.20.20.20.20.20.20.00.0
Retained Earnings1,965.32,085.81,889.71,690.51,363.9934.3610.4431.8276.5163.288.235.37.10.00.0
Comprehensive Income0.00.00.00.00.00.00.0-3.5-3.1-2.4-1.6-1.0-0.7-0.6-0.5
Total Common Equity1,923.82,037.21,856.01,642.41,395.81,139.0845.2655.9489.8355.2247.4182.5164.425.213.0
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock0.30.30.30.30.30.30.30.30.30.3
Retained Earnings2,141.02,121.32,089.82,085.82,034.91,965.31,906.81,889.71,837.61,770.6
Comprehensive Income0.00.00.00.00.00.00.00.00.00.0
Total Common Equity2,079.42,057.12,042.52,037.21,997.01,923.81,869.21,856.01,802.71,731.0
Other TTM 20242023202220212020201920182017201620152014201320122011
Total Debt1,506.11,524.01,357.71,258.8805.2538.4690.6653.7475.2400.5308.2216.135.515.06.4
Book Value1,923.82,037.21,856.01,642.41,395.81,139.0845.2655.9489.8355.2247.4182.5164.425.214.6
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.00.00.00.00.00.00.00.00.00.0
Book Value2,079.42,057.12,042.52,037.21,997.01,923.81,869.21,856.01,802.71,731.0
Cash Flow From Operating Activities TTM 202520242023202220212020201920182017201620152014201320122011
Net Income194.872.6196.1199.2326.6429.6323.9178.6155.3113.375.052.828.221.79.94.5
Depreciation & Amortization2.94.33.12.41.61.20.70.60.70.81.10.90.80.30.20.1
Stock-Based Compensation10.16.010.58.99.213.613.57.55.94.23.42.30.90.00.00.0
Change Working Capital-540.20.0-339.4-265.9-697.6-436.7-133.6-227.1-281.5-184.7-185.0-145.1-202.8-71.0-14.75.1
Change In Accounts Receivable5.00.012.6-16.232.858.0-59.5-13.61.9-27.70.3-10.0-2.0-3.9-0.2-0.4
Change In Accounts Payable7.40.01.76.311.1-0.81.23.3-2.8-0.3-11.79.61.55.81.70.0
Change In Inventories-549.20.0-365.9-255.5-823.9-463.6-70.2-266.7-234.7-200.6-183.9-151.7-198.4-74.6-16.07.8
Other Non-cash Items262.4-222.2-12.90.4-10.213.30.00.23.60.0-0.10.0-0.3-5.20.0-0.1
Cash from Operations-332.80.00.0-57.0-370.521.7202.2-41.9-116.7-68.5-108.2-89.2-173.2-54.5-4.79.6
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income17.319.731.54.050.969.658.617.152.167.0
Depreciation & Amortization1.31.21.00.90.80.80.80.70.60.8
Stock-Based Compensation-0.91.42.82.61.62.32.63.80.33.1
Change Working Capital293.9-34.6-118.2-141.117.9-90.0-145.6-121.7-89.3-183.6
Change In Accounts Receivable-7.513.4-12.97.020.3-5.8-16.114.2-5.712.5
Change In Accounts Payable-4.7-8.1-5.818.6-20.0-13.420.614.5-35.77.9
Change In Inventories347.3-60.5-100.2-186.625.0-103.7-147.6-139.6-61.2-200.8
Other Non-cash Items-225.4-0.9-1.35.4-14.11.7-0.1-0.20.5-1.1
Cash from Operations0.00.00.00.00.00.00.00.0-34.3-115.5
Cash Flow From Investing Activities TTM 202520242023202220212020201920182017201620152014201320122011
Capital Expenditure-2.5-0.9-2.0-1.4-1.2-1.7-2.7-0.7-0.5-0.5-0.7-1.1-1.2-0.7-0.4-0.5
Acquisitions-5.60.00.00.0-4.8-68.7-3.0-1.1-74.50.00.00.0-15.2-31.1-2.2-1.3
Investments-9.80.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Sales of Investment-3.10.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Other Investing Activities9.70.00.0-12.20.00.00.00.00.00.00.00.00.00.50.00.0
Cash from Investing-9.70.00.0-13.6-6.0-70.4-5.6-1.8-74.9-0.5-0.7-1.1-16.4-31.3-2.6-1.7
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure0.00.0-0.1-0.8-0.6-0.1-0.3-1.0-0.6-0.6
Acquisitions-12.510.22.40.0-2.60.0-3.03.0-5.5-0.2
Investments0.1-0.10.00.00.00.0-1.60.0-6.3-1.9
Sales of Investment-2.32.30.00.00.00.00.00.0-4.91.7
Other Investing Activities0.00.00.00.00.00.00.00.011.10.2
Cash from Investing0.00.00.00.00.00.00.00.0-6.1-0.8
Cash Flow From Financing Activities TTM 202520242023202220212020201920182017201620152014201320122011
Debt Repaid-831.60.00.096.7-316.8-969.0-530.0-273.8-436.2-25.0-45.0-154.8-43.5-52.0-37.8-32.5
Debt Issued1,284.31,524.0166.3195.6770.41,235.8377.8310.6614.899.7137.3246.9224.172.646.438.9
Issuance of Common Stock5.20.00.05.35.67.14.32.92.717.129.49.6-0.6102.60.00.0
Repurchase of Common Stock-18.00.0-31.00.0-95.1-193.8-48.10.0-1.50.00.00.0-16.672.90.00.0
Dividends Paid0.00.00.00.00.0-1,239.8-377.10.0-612.70.00.00.0-148.0-9.1-4.1-5.8
Other Financing Activities694.80.00.0-14.3764.22,458.8752.0306.31,218.594.9136.4241.7375.618.351.230.3
Cash from Financing350.30.00.087.6357.963.3-198.935.4170.787.0120.996.5166.9132.79.3-8.0
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.00.00.00.00.00.00.00.050.2118.5
Debt Issued1,757.0-9.3107.0135.3-120.1138.0117.830.6217.5255.5
Issuance of Common Stock0.00.00.00.00.00.00.00.00.91.5
Repurchase of Common Stock23.60.0-20.6-3.1-13.00.0-8.0-10.00.00.0
Dividends Paid0.00.00.00.00.00.00.00.00.00.0
Other Financing Activities0.00.00.00.00.00.00.00.0-8.8-0.1
Cash from Financing0.00.00.00.00.00.00.00.042.3119.9
Cash position TTM 202520242023202220212020201920182017201620152014201320122011
Net Change in Cash7.78.14.217.0-18.514.6-2.4-8.3-20.918.112.06.2-22.747.02.0-0.2
Closing Cash Balance51.161.253.249.032.050.535.938.346.667.649.537.631.454.17.15.1
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash-0.72.42.04.4-7.79.82.10.02.03.6
Closing Cash Balance61.262.059.657.653.260.951.149.049.047.0
Free Cash Flow TTM 202520242023202220212020201920182017201620152014201320122011
Free Cash Flow-335.2-140.9-145.7-58.4-371.620.0199.5-42.7-117.2-69.0-108.9-90.3-174.4-55.2-5.19.1
Real Free Cash Flow-345.4-146.9-156.2-67.3-380.86.4185.9-50.2-123.1-73.2-112.3-92.6-175.3-55.2-5.19.1
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow86.8-13.3-86.4-128.056.4-17.8-83.8-100.5-34.9-116.1
Real Free Cash Flow87.6-14.7-89.3-130.654.8-20.1-86.4-104.3-35.2-119.2
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader