Annual Income Statements for LPL Financial
This table shows LPL Financial's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for LPL Financial
This table shows LPL Financial's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
319 |
339 |
286 |
224 |
218 |
289 |
244 |
255 |
271 |
319 |
273 |
Consolidated Net Income / (Loss) |
|
319 |
339 |
286 |
224 |
218 |
289 |
244 |
255 |
271 |
319 |
273 |
Net Income / (Loss) Continuing Operations |
|
319 |
339 |
286 |
224 |
218 |
289 |
244 |
255 |
271 |
319 |
273 |
Total Pre-Tax Income |
|
419 |
444 |
389 |
318 |
294 |
374 |
330 |
347 |
341 |
417 |
369 |
Total Revenue |
|
2,269 |
2,418 |
2,424 |
2,522 |
2,689 |
2,773 |
2,867 |
3,041 |
3,705 |
3,584 |
3,729 |
Net Interest Income / (Expense) |
|
-72 |
37 |
-45 |
0.00 |
7.48 |
-60 |
-64 |
-68 |
192 |
-86 |
-106 |
Total Interest Income |
|
-7.75 |
37 |
0.00 |
0.00 |
-37 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Total Interest Expense |
|
64 |
0.00 |
45 |
0.00 |
-45 |
60 |
64 |
68 |
-192 |
86 |
106 |
Long-Term Debt Interest Expense |
|
- |
- |
45 |
- |
- |
60 |
64 |
68 |
- |
86 |
106 |
Total Non-Interest Income |
|
2,341 |
2,380 |
2,469 |
2,522 |
2,681 |
2,833 |
2,932 |
3,108 |
3,512 |
3,670 |
3,835 |
Trust Fees by Commissions |
|
582 |
604 |
623 |
644 |
682 |
746 |
787 |
807 |
965 |
1,048 |
1,038 |
Other Service Charges |
|
811 |
823 |
793 |
756 |
833 |
843 |
809 |
874 |
904 |
889 |
1,002 |
Investment Banking Income |
|
902 |
954 |
1,015 |
1,082 |
1,085 |
1,200 |
1,288 |
1,378 |
1,596 |
1,689 |
1,718 |
Other Non-Interest Income |
|
- |
- |
38 |
41 |
- |
44 |
47 |
50 |
47 |
44 |
77 |
Total Non-Interest Expense |
|
1,850 |
1,973 |
2,035 |
2,205 |
2,395 |
2,398 |
2,537 |
2,693 |
3,363 |
3,167 |
3,361 |
Salaries and Employee Benefits |
|
1,566 |
1,604 |
1,680 |
1,732 |
1,879 |
2,008 |
2,093 |
2,214 |
2,572 |
2,659 |
2,802 |
Net Occupancy & Equipment Expense |
|
77 |
78 |
86 |
81 |
80 |
86 |
89 |
88 |
94 |
97 |
103 |
Marketing Expense |
|
80 |
98 |
103 |
132 |
127 |
127 |
136 |
165 |
162 |
146 |
178 |
Other Operating Expenses |
|
77 |
74 |
81 |
119 |
114 |
81 |
118 |
116 |
126 |
129 |
136 |
Depreciation Expense |
|
54 |
56 |
58 |
65 |
68 |
67 |
71 |
78 |
92 |
92 |
96 |
Amortization Expense |
|
23 |
24 |
27 |
28 |
29 |
30 |
31 |
32 |
43 |
44 |
46 |
Income Tax Expense |
|
100 |
106 |
103 |
93 |
76 |
85 |
86 |
92 |
71 |
99 |
96 |
Basic Earnings per Share |
|
$4.01 |
$4.30 |
$3.70 |
$2.95 |
$2.93 |
$3.87 |
$3.26 |
$3.41 |
$3.63 |
$4.27 |
$3.42 |
Weighted Average Basic Shares Outstanding |
|
79.80M |
78.75M |
77.23M |
76.06M |
76.81M |
74.56M |
74.73M |
74.78M |
74.71M |
74.60M |
79.98M |
Diluted Earnings per Share |
|
$3.93 |
$4.24 |
$3.65 |
$2.91 |
$2.89 |
$3.83 |
$3.23 |
$3.39 |
$3.58 |
$4.24 |
$3.40 |
Weighted Average Diluted Shares Outstanding |
|
81.29M |
79.97M |
78.19M |
77.15M |
77.86M |
75.46M |
75.55M |
75.41M |
75.43M |
75.11M |
80.37M |
Weighted Average Basic & Diluted Shares Outstanding |
|
78.67M |
77.67M |
76.30M |
75.62M |
74.45M |
74.71M |
74.76M |
74.88M |
74.57M |
79.98M |
80.00M |
Cash Dividends to Common per Share |
|
- |
$0.30 |
$0.30 |
$0.30 |
- |
$0.30 |
$0.30 |
$0.30 |
- |
$0.30 |
$0.30 |
Annual Cash Flow Statements for LPL Financial
This table details how cash moves in and out of LPL Financial's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-104 |
312 |
135 |
67 |
-64 |
-90 |
327 |
273 |
1,065 |
-556 |
103 |
Net Cash From Operating Activities |
|
232 |
279 |
389 |
453 |
582 |
624 |
790 |
453 |
1,946 |
513 |
278 |
Net Cash From Continuing Operating Activities |
|
232 |
279 |
389 |
453 |
582 |
624 |
790 |
453 |
1,946 |
513 |
278 |
Net Income / (Loss) Continuing Operations |
|
178 |
169 |
192 |
239 |
439 |
560 |
473 |
460 |
846 |
1,066 |
1,059 |
Consolidated Net Income / (Loss) |
|
178 |
169 |
192 |
239 |
439 |
560 |
473 |
460 |
846 |
1,066 |
1,059 |
Provision For Loan Losses |
|
2.43 |
2.54 |
4.06 |
2.79 |
6.11 |
6.70 |
5.82 |
9.17 |
14 |
16 |
19 |
Depreciation Expense |
|
58 |
73 |
76 |
84 |
88 |
96 |
110 |
151 |
200 |
247 |
309 |
Amortization Expense |
|
43 |
42 |
44 |
43 |
64 |
70 |
73 |
85 |
94 |
116 |
147 |
Non-Cash Adjustments to Reconcile Net Income |
|
28 |
34 |
56 |
87 |
104 |
98 |
111 |
228 |
154 |
263 |
391 |
Changes in Operating Assets and Liabilities, net |
|
-77 |
-41 |
18 |
-1.92 |
-120 |
-207 |
18 |
-481 |
638 |
-1,195 |
-1,646 |
Net Cash From Investing Activities |
|
-93 |
-75 |
-127 |
-438 |
-162 |
-181 |
-187 |
-459 |
-376 |
-860 |
-1,592 |
Net Cash From Continuing Investing Activities |
|
-93 |
-75 |
-127 |
-438 |
-162 |
-181 |
-187 |
-459 |
-376 |
-860 |
-1,592 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-90 |
-73 |
-128 |
-112 |
-133 |
-156 |
-156 |
-216 |
-307 |
-403 |
-563 |
Purchase of Investment Securities |
|
-16 |
-4.60 |
-4.02 |
-329 |
-34 |
-30 |
-37 |
-248 |
-75 |
-462 |
-1,025 |
Sale and/or Maturity of Investments |
|
13 |
3.36 |
5.00 |
3.01 |
5.00 |
5.00 |
5.10 |
5.00 |
5.00 |
5.50 |
5.00 |
Other Investing Activities, net |
|
0.14 |
-1.14 |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
-9.61 |
Net Cash From Financing Activities |
|
-243 |
108 |
-127 |
51 |
-483 |
-533 |
-275 |
279 |
-504 |
-209 |
1,417 |
Net Cash From Continuing Financing Activities |
|
-243 |
108 |
-127 |
51 |
-483 |
-533 |
-275 |
279 |
-504 |
-209 |
1,417 |
Issuance of Debt |
|
150 |
1,149 |
0.00 |
2,612 |
0.00 |
923 |
1,806 |
2,859 |
815 |
2,467 |
3,448 |
Repayment of Debt |
|
-56 |
-588 |
-18 |
-2,429 |
-15 |
-907 |
-1,862 |
-2,422 |
-918 |
-1,462 |
-1,708 |
Repurchase of Common Equity |
|
-275 |
-391 |
-25 |
-114 |
-418 |
-500 |
-150 |
-90 |
-325 |
-1,100 |
-170 |
Payment of Dividends |
|
-96 |
-96 |
-89 |
-90 |
-88 |
-83 |
-79 |
-80 |
-80 |
-92 |
-90 |
Other Financing Activities, Net |
|
33 |
34 |
4.41 |
73 |
38 |
34 |
9.65 |
11 |
3.17 |
-22 |
-63 |
Cash Interest Paid |
|
52 |
51 |
92 |
93 |
124 |
127 |
107 |
104 |
119 |
191 |
268 |
Cash Income Taxes Paid |
|
139 |
132 |
123 |
139 |
122 |
213 |
169 |
145 |
238 |
536 |
320 |
Quarterly Cash Flow Statements for LPL Financial
This table details how cash moves in and out of LPL Financial's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Change in Cash & Equivalents |
|
-442 |
-755 |
30 |
-138 |
306 |
246 |
131 |
4.04 |
-279 |
171 |
3,059 |
Net Cash From Operating Activities |
|
-177 |
-206 |
403 |
173 |
143 |
426 |
-179 |
209 |
-179 |
340 |
193 |
Net Cash From Continuing Operating Activities |
|
-176 |
-206 |
403 |
173 |
143 |
426 |
-179 |
209 |
-179 |
340 |
193 |
Net Income / (Loss) Continuing Operations |
|
319 |
339 |
286 |
224 |
218 |
289 |
244 |
255 |
271 |
319 |
273 |
Consolidated Net Income / (Loss) |
|
319 |
339 |
286 |
224 |
218 |
289 |
244 |
255 |
271 |
319 |
273 |
Provision For Loan Losses |
|
1.74 |
3.35 |
4.49 |
4.01 |
4.10 |
2.67 |
6.93 |
3.90 |
5.48 |
-0.75 |
3.94 |
Depreciation Expense |
|
54 |
56 |
58 |
65 |
68 |
67 |
71 |
78 |
92 |
92 |
96 |
Amortization Expense |
|
25 |
26 |
29 |
30 |
31 |
32 |
33 |
35 |
45 |
51 |
53 |
Non-Cash Adjustments to Reconcile Net Income |
|
1.61 |
77 |
70 |
73 |
43 |
96 |
113 |
101 |
81 |
119 |
121 |
Changes in Operating Assets and Liabilities, net |
|
-577 |
-707 |
-44 |
-223 |
-221 |
-61 |
-647 |
-265 |
-673 |
-240 |
-354 |
Net Cash From Investing Activities |
|
-99 |
-351 |
-151 |
-156 |
-202 |
-130 |
-246 |
-181 |
-1,035 |
-199 |
-250 |
Net Cash From Continuing Investing Activities |
|
-99 |
-351 |
-151 |
-156 |
-202 |
-130 |
-246 |
-181 |
-1,035 |
-199 |
-250 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-74 |
-101 |
-101 |
-95 |
-106 |
-121 |
-129 |
-147 |
-166 |
-119 |
-137 |
Purchase of Investment Securities |
|
-26 |
-251 |
-51 |
-63 |
-97 |
-10 |
-119 |
-35 |
-861 |
-80 |
-113 |
Sale and/or Maturity of Investments |
|
1.25 |
1.75 |
1.25 |
1.25 |
1.25 |
1.25 |
1.25 |
1.25 |
1.25 |
1.25 |
1.25 |
Other Investing Activities, net |
|
- |
- |
- |
- |
- |
0.00 |
- |
- |
- |
-1.43 |
-1.61 |
Net Cash From Financing Activities |
|
-167 |
-198 |
-221 |
-155 |
365 |
-50 |
557 |
-24 |
935 |
30 |
3,116 |
Net Cash From Continuing Financing Activities |
|
-167 |
-198 |
-221 |
-155 |
365 |
-50 |
557 |
-24 |
935 |
30 |
3,116 |
Issuance of Debt |
|
350 |
135 |
472 |
139 |
1,721 |
245 |
1,033 |
- |
2,170 |
1,317 |
1,497 |
Repayment of Debt |
|
-353 |
-2.68 |
-323 |
-24 |
-1,113 |
-127 |
-456 |
-2.68 |
-1,123 |
-1,135 |
-12 |
Repurchase of Common Equity |
|
-150 |
-275 |
-350 |
-250 |
-225 |
-70 |
- |
- |
-100 |
-100 |
0.24 |
Payment of Dividends |
|
-20 |
-24 |
-23 |
-23 |
-23 |
-22 |
-22 |
-22 |
-22 |
-22 |
-24 |
Other Financing Activities, Net |
|
5.95 |
-32 |
2.69 |
2.93 |
4.42 |
-76 |
1.67 |
1.00 |
10 |
-29 |
-70 |
Cash Interest Paid |
|
32 |
40 |
44 |
50 |
57 |
44 |
75 |
44 |
107 |
54 |
105 |
Cash Income Taxes Paid |
|
81 |
10 |
65 |
14 |
447 |
9.21 |
189 |
103 |
19 |
8.99 |
294 |
Annual Balance Sheets for LPL Financial
This table presents LPL Financial's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
4,042 |
4,521 |
4,835 |
5,359 |
5,477 |
5,880 |
6,596 |
7,992 |
9,482 |
10,385 |
13,317 |
Cash and Due from Banks |
|
412 |
725 |
748 |
811 |
511 |
590 |
809 |
495 |
848 |
466 |
967 |
Restricted Cash |
|
570 |
699 |
43 |
815 |
1,051 |
882 |
990 |
1,577 |
2,290 |
2,115 |
1,717 |
Trading Account Securities |
|
27 |
28 |
26 |
42 |
47 |
76 |
42 |
49 |
53 |
91 |
57 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Customer and Other Receivables |
|
365 |
339 |
341 |
344 |
413 |
434 |
405 |
579 |
562 |
589 |
634 |
Premises and Equipment, Net |
|
214 |
275 |
387 |
413 |
461 |
533 |
583 |
659 |
780 |
933 |
1,210 |
Goodwill |
|
1,366 |
1,366 |
1,366 |
1,428 |
1,490 |
1,504 |
1,514 |
1,642 |
1,642 |
1,857 |
2,173 |
Intangible Assets |
|
431 |
392 |
354 |
414 |
484 |
440 |
397 |
455 |
428 |
672 |
1,483 |
Other Assets |
|
656 |
697 |
1,570 |
1,092 |
1,019 |
1,422 |
1,855 |
2,535 |
2,880 |
3,663 |
5,076 |
Total Liabilities & Shareholders' Equity |
|
4,042 |
4,521 |
4,835 |
5,359 |
5,477 |
5,880 |
6,596 |
7,992 |
9,482 |
10,385 |
13,317 |
Total Liabilities |
|
3,070 |
3,805 |
4,014 |
4,394 |
4,503 |
4,856 |
5,281 |
6,321 |
7,315 |
8,307 |
10,387 |
Short-Term Debt |
|
698 |
795 |
927 |
1,017 |
1,027 |
1,151 |
1,624 |
1,882 |
2,843 |
2,430 |
2,028 |
Other Short-Term Payables |
|
289 |
332 |
- |
461 |
479 |
558 |
309 |
384 |
449 |
486 |
588 |
Long-Term Debt |
|
1,625 |
2,188 |
2,175 |
2,385 |
2,372 |
2,399 |
2,345 |
2,814 |
2,717 |
3,734 |
5,495 |
Other Long-Term Liabilities |
|
458 |
489 |
912 |
530 |
626 |
749 |
1,003 |
1,241 |
1,306 |
1,657 |
2,276 |
Total Equity & Noncontrolling Interests |
|
972 |
716 |
821 |
965 |
974 |
1,024 |
1,315 |
1,671 |
2,168 |
2,079 |
2,931 |
Total Preferred & Common Equity |
|
972 |
716 |
821 |
965 |
974 |
1,024 |
1,315 |
1,671 |
2,168 |
2,079 |
2,931 |
Total Common Equity |
|
972 |
716 |
821 |
965 |
974 |
1,024 |
1,315 |
1,671 |
2,168 |
2,079 |
2,931 |
Common Stock |
|
1,355 |
1,418 |
1,445 |
1,556 |
1,634 |
1,704 |
1,763 |
1,842 |
1,913 |
1,988 |
2,066 |
Retained Earnings |
|
396 |
469 |
570 |
718 |
1,070 |
1,555 |
1,943 |
2,328 |
3,101 |
4,085 |
5,067 |
Treasury Stock |
|
-781 |
-1,172 |
-1,195 |
-1,310 |
-1,731 |
-2,235 |
-2,391 |
-2,499 |
-2,847 |
-3,994 |
-4,202 |
Quarterly Balance Sheets for LPL Financial
This table presents LPL Financial's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Total Assets |
|
9,696 |
9,168 |
9,392 |
9,487 |
11,018 |
11,504 |
11,942 |
13,963 |
17,474 |
Cash and Due from Banks |
|
1,219 |
470 |
761 |
799 |
1,102 |
1,319 |
1,475 |
1,229 |
4,185 |
Restricted Cash |
|
2,360 |
1,913 |
1,652 |
1,476 |
1,725 |
1,640 |
1,488 |
1,625 |
1,728 |
Trading Account Securities |
|
62 |
51 |
50 |
53 |
57 |
90 |
111 |
138 |
140 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Customer and Other Receivables |
|
635 |
582 |
579 |
581 |
592 |
564 |
622 |
614 |
710 |
Premises and Equipment, Net |
|
751 |
816 |
850 |
883 |
987 |
1,066 |
1,145 |
1,238 |
1,279 |
Goodwill |
|
1,642 |
1,766 |
1,772 |
1,772 |
1,841 |
1,860 |
1,868 |
2,213 |
2,213 |
Intangible Assets |
|
428 |
580 |
606 |
641 |
691 |
783 |
782 |
1,571 |
1,641 |
Other Assets |
|
2,597 |
2,990 |
3,121 |
3,282 |
4,022 |
4,182 |
4,451 |
5,335 |
5,577 |
Total Liabilities & Shareholders' Equity |
|
9,696 |
9,168 |
9,392 |
9,487 |
11,018 |
11,504 |
11,942 |
13,963 |
17,474 |
Total Liabilities |
|
7,696 |
6,975 |
7,270 |
7,397 |
8,748 |
8,988 |
9,170 |
10,839 |
12,399 |
Short-Term Debt |
|
3,444 |
2,245 |
2,245 |
2,098 |
2,677 |
2,176 |
2,250 |
2,297 |
2,364 |
Other Short-Term Payables |
|
393 |
398 |
421 |
389 |
369 |
461 |
486 |
480 |
556 |
Long-Term Debt |
|
2,719 |
2,851 |
3,001 |
3,124 |
3,854 |
4,443 |
4,442 |
5,687 |
7,175 |
Other Long-Term Liabilities |
|
1,140 |
1,481 |
1,603 |
1,785 |
1,848 |
1,908 |
1,992 |
2,376 |
2,304 |
Total Equity & Noncontrolling Interests |
|
2,000 |
2,193 |
2,122 |
2,091 |
2,270 |
2,515 |
2,772 |
3,124 |
5,074 |
Total Preferred & Common Equity |
|
2,000 |
2,193 |
2,122 |
2,091 |
2,270 |
2,515 |
2,772 |
3,124 |
5,074 |
Total Common Equity |
|
2,000 |
2,193 |
2,122 |
2,091 |
2,270 |
2,515 |
2,772 |
3,124 |
5,074 |
Common Stock |
|
1,897 |
1,934 |
1,953 |
1,970 |
2,017 |
2,038 |
2,059 |
2,089 |
3,787 |
Retained Earnings |
|
2,800 |
3,419 |
3,683 |
3,887 |
4,354 |
4,579 |
4,815 |
5,366 |
5,620 |
Treasury Stock |
|
-2,697 |
-3,160 |
-3,514 |
-3,767 |
-4,101 |
-4,102 |
-4,102 |
-4,332 |
-4,332 |
Annual Metrics And Ratios for LPL Financial
This table displays calculated financial ratios and metrics derived from LPL Financial's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
5.62% |
94.14% |
-52.31% |
4.57% |
22.52% |
5.91% |
4.93% |
32.09% |
11.27% |
18.62% |
23.20% |
EBITDA Growth |
|
4.30% |
1,081.47% |
-91.07% |
17.73% |
51.59% |
21.88% |
-10.92% |
3.61% |
67.82% |
28.58% |
2.23% |
EBIT Growth |
|
1.16% |
1,446.67% |
-93.47% |
22.51% |
62.56% |
25.18% |
-15.60% |
-3.95% |
84.87% |
29.97% |
-3.59% |
NOPAT Growth |
|
-2.10% |
-5.20% |
13.71% |
24.45% |
83.98% |
27.40% |
-15.58% |
-2.70% |
83.90% |
26.08% |
-0.72% |
Net Income Growth |
|
-2.10% |
-5.20% |
13.71% |
24.45% |
83.98% |
27.40% |
-15.58% |
-2.70% |
83.90% |
26.08% |
-0.72% |
EPS Growth |
|
1.74% |
-0.57% |
22.41% |
21.60% |
87.26% |
36.49% |
-11.48% |
-3.92% |
84.72% |
31.63% |
2.48% |
Operating Cash Flow Growth |
|
45.05% |
20.33% |
39.18% |
16.55% |
28.30% |
7.27% |
26.62% |
-42.64% |
329.36% |
-73.65% |
-45.85% |
Free Cash Flow Firm Growth |
|
-36.35% |
-286.18% |
86.42% |
-541.03% |
311.43% |
-17.14% |
-166.32% |
-161.26% |
17.27% |
207.04% |
-308.95% |
Invested Capital Growth |
|
1.59% |
12.27% |
6.05% |
11.32% |
0.13% |
4.59% |
15.54% |
20.48% |
21.37% |
6.66% |
26.82% |
Revenue Q/Q Growth |
|
0.24% |
94.79% |
-51.08% |
11.20% |
30.17% |
3.13% |
-17.78% |
7.19% |
2.44% |
4.36% |
10.76% |
EBITDA Q/Q Growth |
|
5.27% |
995.10% |
-91.07% |
4.61% |
12.67% |
0.84% |
-1.88% |
0.74% |
26.99% |
-5.50% |
4.88% |
EBIT Q/Q Growth |
|
5.73% |
1,333.38% |
-93.46% |
6.16% |
14.78% |
0.34% |
-2.97% |
-1.52% |
34.10% |
-7.99% |
3.53% |
NOPAT Q/Q Growth |
|
2.37% |
-11.41% |
8.43% |
10.33% |
14.66% |
1.15% |
-3.10% |
-0.75% |
33.24% |
-8.69% |
5.29% |
Net Income Q/Q Growth |
|
2.37% |
-11.41% |
8.43% |
10.33% |
14.66% |
1.15% |
-3.10% |
-0.75% |
33.24% |
-8.69% |
5.29% |
EPS Q/Q Growth |
|
3.55% |
-11.22% |
9.79% |
10.21% |
15.48% |
3.12% |
-2.82% |
-1.05% |
33.50% |
-7.06% |
5.17% |
Operating Cash Flow Q/Q Growth |
|
-4.21% |
29.10% |
16.77% |
80.99% |
10.62% |
-30.32% |
36.72% |
-13.84% |
-18.10% |
164.93% |
-53.65% |
Free Cash Flow Firm Q/Q Growth |
|
-25.84% |
-237.93% |
90.76% |
-4.68% |
35.98% |
97.26% |
-184.96% |
4.87% |
68.17% |
-72.67% |
-0.60% |
Invested Capital Q/Q Growth |
|
3.16% |
15.11% |
4.98% |
5.25% |
3.78% |
-0.25% |
10.27% |
7.73% |
-5.33% |
12.71% |
10.45% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
9.04% |
55.03% |
10.30% |
11.60% |
14.35% |
16.52% |
14.02% |
11.00% |
16.59% |
17.98% |
14.92% |
EBIT Margin |
|
6.74% |
53.68% |
7.35% |
8.61% |
11.42% |
13.50% |
10.86% |
7.90% |
13.12% |
14.37% |
11.25% |
Profit (Net Income) Margin |
|
4.07% |
1.99% |
4.74% |
5.64% |
8.47% |
10.19% |
8.20% |
6.04% |
9.98% |
10.61% |
8.55% |
Tax Burden Percent |
|
60.42% |
59.73% |
64.51% |
65.52% |
74.15% |
75.47% |
75.49% |
76.47% |
76.08% |
73.80% |
76.00% |
Interest Burden Percent |
|
100.01% |
6.20% |
99.98% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
39.58% |
40.27% |
35.49% |
34.48% |
25.85% |
24.53% |
24.51% |
23.53% |
23.92% |
26.20% |
24.00% |
Return on Invested Capital (ROIC) |
|
5.45% |
4.83% |
5.04% |
5.76% |
10.06% |
12.52% |
9.59% |
7.89% |
12.00% |
13.35% |
11.32% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.45% |
4.83% |
5.04% |
5.76% |
10.06% |
12.52% |
9.59% |
7.89% |
12.00% |
13.35% |
11.32% |
Return on Net Nonoperating Assets (RNNOA) |
|
11.74% |
15.18% |
19.95% |
20.99% |
35.27% |
43.53% |
30.83% |
22.91% |
32.07% |
36.86% |
30.94% |
Return on Equity (ROE) |
|
17.19% |
20.01% |
24.98% |
26.75% |
45.33% |
56.05% |
40.42% |
30.81% |
44.07% |
50.22% |
42.26% |
Cash Return on Invested Capital (CROIC) |
|
3.87% |
-6.74% |
-0.84% |
-4.95% |
9.92% |
8.03% |
-4.83% |
-10.69% |
-7.31% |
6.90% |
-12.32% |
Operating Return on Assets (OROA) |
|
7.29% |
106.45% |
6.36% |
7.15% |
10.94% |
13.06% |
10.04% |
8.24% |
12.72% |
14.54% |
11.75% |
Return on Assets (ROA) |
|
4.40% |
3.94% |
4.10% |
4.69% |
8.11% |
9.86% |
7.58% |
6.30% |
9.68% |
10.73% |
8.93% |
Return on Common Equity (ROCE) |
|
17.19% |
20.01% |
24.98% |
26.75% |
45.33% |
56.05% |
40.42% |
30.81% |
44.07% |
50.22% |
42.26% |
Return on Equity Simple (ROE_SIMPLE) |
|
18.32% |
23.59% |
23.38% |
24.75% |
45.12% |
54.68% |
35.95% |
27.53% |
39.02% |
51.29% |
36.12% |
Net Operating Profit after Tax (NOPAT) |
|
178 |
169 |
192 |
239 |
439 |
560 |
473 |
460 |
846 |
1,066 |
1,059 |
NOPAT Margin |
|
4.07% |
1.99% |
4.74% |
5.64% |
8.47% |
10.19% |
8.20% |
6.04% |
9.98% |
10.61% |
8.55% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
83.94% |
42.10% |
82.07% |
81.25% |
78.15% |
78.91% |
82.09% |
84.94% |
79.92% |
76.39% |
79.40% |
Operating Expenses to Revenue |
|
93.26% |
46.32% |
92.65% |
91.39% |
88.58% |
86.50% |
89.14% |
92.10% |
86.88% |
85.63% |
88.75% |
Earnings before Interest and Taxes (EBIT) |
|
295 |
4,558 |
298 |
365 |
593 |
742 |
626 |
601 |
1,112 |
1,445 |
1,393 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
395 |
4,673 |
417 |
491 |
745 |
908 |
809 |
838 |
1,406 |
1,808 |
1,848 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.91 |
5.00 |
3.51 |
5.02 |
5.18 |
7.03 |
6.16 |
7.57 |
7.86 |
8.24 |
8.34 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
174.84 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.87 |
0.42 |
0.71 |
1.14 |
0.97 |
1.31 |
1.40 |
1.66 |
2.01 |
1.70 |
1.97 |
Price to Earnings (P/E) |
|
21.33 |
0.81 |
15.02 |
20.26 |
11.49 |
12.86 |
17.12 |
27.51 |
20.14 |
16.07 |
23.10 |
Dividend Yield |
|
2.50% |
2.66% |
3.09% |
1.86% |
1.72% |
1.12% |
0.98% |
0.63% |
0.47% |
0.53% |
0.37% |
Earnings Yield |
|
4.69% |
124.20% |
6.66% |
4.94% |
8.70% |
7.78% |
5.84% |
3.64% |
4.97% |
6.22% |
4.33% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.56 |
1.39 |
1.32 |
1.52 |
1.57 |
2.03 |
1.94 |
2.40 |
2.52 |
2.51 |
2.80 |
Enterprise Value to Revenue (EV/Rev) |
|
1.18 |
0.61 |
1.28 |
1.56 |
1.33 |
1.69 |
1.78 |
2.01 |
2.30 |
2.06 |
2.36 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
13.00 |
1.10 |
12.45 |
13.47 |
9.25 |
10.22 |
12.69 |
18.23 |
13.84 |
11.46 |
15.85 |
Enterprise Value to EBIT (EV/EBIT) |
|
17.44 |
1.13 |
17.45 |
18.15 |
11.62 |
12.51 |
16.39 |
25.40 |
17.50 |
14.34 |
21.03 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
28.87 |
30.44 |
27.06 |
27.70 |
15.67 |
16.57 |
21.72 |
33.21 |
23.00 |
19.43 |
27.67 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
22.13 |
18.39 |
13.35 |
14.60 |
11.84 |
14.87 |
12.99 |
33.71 |
10.00 |
40.41 |
105.51 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
40.62 |
0.00 |
0.00 |
0.00 |
15.88 |
25.82 |
0.00 |
0.00 |
0.00 |
37.57 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
2.39 |
4.17 |
3.78 |
3.53 |
3.49 |
3.47 |
3.02 |
2.81 |
2.57 |
2.96 |
2.57 |
Long-Term Debt to Equity |
|
1.67 |
3.06 |
2.65 |
2.47 |
2.43 |
2.34 |
1.78 |
1.68 |
1.25 |
1.80 |
1.87 |
Financial Leverage |
|
2.16 |
3.15 |
3.96 |
3.64 |
3.51 |
3.48 |
3.22 |
2.90 |
2.67 |
2.76 |
2.73 |
Leverage Ratio |
|
3.90 |
5.08 |
6.09 |
5.71 |
5.59 |
5.68 |
5.33 |
4.89 |
4.55 |
4.68 |
4.73 |
Compound Leverage Factor |
|
3.90 |
0.31 |
6.09 |
5.71 |
5.59 |
5.68 |
5.33 |
4.89 |
4.55 |
4.68 |
4.73 |
Debt to Total Capital |
|
70.51% |
80.66% |
79.07% |
77.90% |
77.73% |
77.61% |
75.12% |
73.76% |
71.95% |
74.78% |
71.96% |
Short-Term Debt to Total Capital |
|
21.19% |
21.50% |
23.62% |
23.29% |
23.49% |
25.16% |
30.74% |
29.56% |
36.79% |
29.48% |
19.40% |
Long-Term Debt to Total Capital |
|
49.32% |
59.15% |
55.45% |
54.61% |
54.24% |
52.45% |
44.38% |
44.20% |
35.17% |
45.30% |
52.56% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
29.49% |
19.34% |
20.93% |
22.10% |
22.27% |
22.39% |
24.88% |
26.24% |
28.05% |
25.22% |
28.04% |
Debt to EBITDA |
|
5.87 |
0.64 |
7.43 |
6.93 |
4.56 |
3.91 |
4.91 |
5.61 |
3.95 |
3.41 |
4.07 |
Net Debt to EBITDA |
|
3.39 |
0.33 |
5.54 |
3.62 |
2.47 |
2.29 |
2.68 |
3.13 |
1.72 |
1.98 |
2.62 |
Long-Term Debt to EBITDA |
|
4.11 |
0.47 |
5.21 |
4.86 |
3.19 |
2.64 |
2.90 |
3.36 |
1.93 |
2.07 |
2.97 |
Debt to NOPAT |
|
13.05 |
17.68 |
16.16 |
14.24 |
7.73 |
6.34 |
8.40 |
10.21 |
6.57 |
5.78 |
7.11 |
Net Debt to NOPAT |
|
7.53 |
9.24 |
12.05 |
7.44 |
4.18 |
3.71 |
4.59 |
5.71 |
2.86 |
3.36 |
4.57 |
Long-Term Debt to NOPAT |
|
9.13 |
12.96 |
11.33 |
9.98 |
5.40 |
4.28 |
4.96 |
6.12 |
3.21 |
3.50 |
5.19 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
127 |
-236 |
-32 |
-205 |
434 |
359 |
-238 |
-623 |
-515 |
551 |
-1,152 |
Operating Cash Flow to CapEx |
|
259.06% |
385.10% |
304.70% |
405.06% |
438.31% |
398.92% |
507.90% |
209.80% |
634.57% |
127.11% |
49.35% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-3.98 |
0.00 |
0.00 |
0.00 |
2.76 |
-2.25 |
-5.96 |
-4.08 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
4.73 |
0.00 |
0.00 |
0.00 |
4.80 |
7.47 |
4.34 |
15.41 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
3.50 |
0.00 |
0.00 |
0.00 |
3.60 |
6.00 |
2.27 |
12.98 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.08 |
1.98 |
0.87 |
0.83 |
0.96 |
0.97 |
0.92 |
1.04 |
0.97 |
1.01 |
1.05 |
Fixed Asset Turnover |
|
21.69 |
34.69 |
12.22 |
10.59 |
11.87 |
11.05 |
10.33 |
12.27 |
11.78 |
11.73 |
11.56 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
3,295 |
3,699 |
3,923 |
4,367 |
4,373 |
4,574 |
5,284 |
6,367 |
7,728 |
8,243 |
10,453 |
Invested Capital Turnover |
|
1.34 |
2.43 |
1.06 |
1.02 |
1.19 |
1.23 |
1.17 |
1.31 |
1.20 |
1.26 |
1.32 |
Increase / (Decrease) in Invested Capital |
|
52 |
404 |
224 |
444 |
5.82 |
201 |
711 |
1,082 |
1,361 |
515 |
2,211 |
Enterprise Value (EV) |
|
5,139 |
5,138 |
5,194 |
6,617 |
6,887 |
9,279 |
10,264 |
15,274 |
19,454 |
20,714 |
29,287 |
Market Capitalization |
|
3,798 |
3,578 |
2,882 |
4,840 |
5,050 |
7,201 |
8,093 |
12,650 |
17,031 |
17,132 |
24,449 |
Book Value per Share |
|
$9.83 |
$7.53 |
$9.21 |
$10.70 |
$11.23 |
$12.67 |
$16.58 |
$20.84 |
$27.23 |
$27.49 |
$39.14 |
Tangible Book Value per Share |
|
($8.35) |
($10.97) |
($10.08) |
($9.72) |
($11.54) |
($11.38) |
($7.52) |
($5.33) |
$1.22 |
($5.94) |
($9.69) |
Total Capital |
|
3,295 |
3,699 |
3,923 |
4,367 |
4,373 |
4,574 |
5,284 |
6,367 |
7,728 |
8,243 |
10,453 |
Total Debt |
|
2,323 |
2,984 |
3,102 |
3,402 |
3,399 |
3,550 |
3,970 |
4,696 |
5,560 |
6,164 |
7,523 |
Total Long-Term Debt |
|
1,625 |
2,188 |
2,175 |
2,385 |
2,372 |
2,399 |
2,345 |
2,814 |
2,717 |
3,734 |
5,495 |
Net Debt |
|
1,341 |
1,560 |
2,312 |
1,777 |
1,837 |
2,078 |
2,171 |
2,624 |
2,423 |
3,582 |
4,839 |
Capital Expenditures (CapEx) |
|
90 |
73 |
128 |
112 |
133 |
156 |
156 |
216 |
307 |
403 |
563 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
2,323 |
2,984 |
3,102 |
3,402 |
3,399 |
3,550 |
3,970 |
4,696 |
5,560 |
6,164 |
7,523 |
Total Depreciation and Amortization (D&A) |
|
101 |
115 |
120 |
127 |
152 |
166 |
182 |
236 |
294 |
363 |
455 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.78 |
$1.77 |
$2.15 |
$2.65 |
$4.99 |
$6.78 |
$5.96 |
$5.75 |
$10.60 |
$13.88 |
$14.17 |
Adjusted Weighted Average Basic Shares Outstanding |
|
99.85M |
95.27M |
89.07M |
90.00M |
88.12M |
82.55M |
79.24M |
80.00M |
79.80M |
76.81M |
74.71M |
Adjusted Diluted Earnings per Share |
|
$1.75 |
$1.74 |
$2.13 |
$2.59 |
$4.85 |
$6.62 |
$5.86 |
$5.63 |
$10.40 |
$13.69 |
$14.03 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
101.65M |
96.79M |
90.01M |
92.12M |
90.62M |
84.62M |
80.70M |
81.74M |
81.29M |
77.86M |
75.43M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$6.78 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
96.50M |
88.94M |
90.07M |
90.04M |
84.45M |
79.62M |
79.68M |
79.97M |
78.67M |
74.45M |
74.57M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
201 |
176 |
192 |
239 |
439 |
562 |
473 |
479 |
846 |
1,204 |
1,267 |
Normalized NOPAT Margin |
|
4.60% |
2.07% |
4.74% |
5.64% |
8.47% |
10.23% |
8.20% |
6.28% |
9.98% |
11.98% |
10.23% |
Pre Tax Income Margin |
|
6.74% |
3.33% |
7.35% |
8.61% |
11.42% |
13.50% |
10.86% |
7.90% |
13.12% |
14.37% |
11.25% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
77.07 |
0.00 |
0.00 |
0.00 |
5.71 |
5.92 |
5.76 |
8.81 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
2.85 |
0.00 |
0.00 |
0.00 |
4.31 |
4.47 |
4.40 |
6.70 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
75.84 |
0.00 |
0.00 |
0.00 |
4.50 |
4.45 |
3.69 |
6.38 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
1.63 |
0.00 |
0.00 |
0.00 |
3.10 |
3.00 |
2.34 |
4.27 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
53.70% |
56.77% |
46.41% |
37.79% |
20.11% |
14.75% |
16.74% |
17.42% |
9.44% |
8.65% |
8.48% |
Augmented Payout Ratio |
|
208.21% |
288.33% |
59.45% |
85.41% |
115.20% |
104.12% |
48.48% |
36.99% |
47.87% |
111.82% |
24.54% |
Quarterly Metrics And Ratios for LPL Financial
This table displays calculated financial ratios and metrics derived from LPL Financial's official financial filings.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
9.76% |
17.05% |
20.59% |
18.43% |
18.50% |
14.67% |
18.30% |
20.55% |
37.78% |
29.27% |
30.06% |
EBITDA Growth |
|
149.97% |
118.07% |
67.93% |
7.67% |
-21.13% |
-10.08% |
-8.71% |
11.85% |
21.89% |
18.46% |
19.19% |
EBIT Growth |
|
206.99% |
156.37% |
83.13% |
3.57% |
-29.92% |
-15.82% |
-15.11% |
9.34% |
16.17% |
11.51% |
11.73% |
NOPAT Growth |
|
195.22% |
153.38% |
77.84% |
-3.46% |
-31.82% |
-14.79% |
-14.61% |
13.83% |
24.45% |
10.32% |
12.08% |
Net Income Growth |
|
195.22% |
153.38% |
77.84% |
-3.46% |
-31.82% |
-14.79% |
-14.61% |
13.83% |
24.45% |
10.32% |
12.08% |
EPS Growth |
|
197.73% |
158.54% |
85.28% |
1.75% |
-26.46% |
-9.67% |
-11.51% |
16.49% |
23.88% |
10.71% |
5.26% |
Operating Cash Flow Growth |
|
-169.66% |
-174.13% |
454.22% |
-91.85% |
180.73% |
306.83% |
-144.41% |
20.88% |
-225.42% |
-20.21% |
208.07% |
Free Cash Flow Firm Growth |
|
-6.91% |
9.15% |
-156.60% |
153.15% |
71.45% |
-57.69% |
-76.21% |
-276.48% |
-552.34% |
-62.61% |
-241.83% |
Invested Capital Growth |
|
21.37% |
18.05% |
18.49% |
-10.41% |
6.66% |
20.74% |
23.98% |
29.41% |
26.82% |
26.21% |
59.98% |
Revenue Q/Q Growth |
|
6.53% |
6.56% |
0.25% |
4.06% |
6.59% |
8.72% |
3.42% |
6.04% |
21.84% |
-3.25% |
4.05% |
EBITDA Q/Q Growth |
|
30.07% |
5.75% |
-9.63% |
-13.38% |
-4.73% |
20.57% |
-8.25% |
6.14% |
3.82% |
17.18% |
-7.69% |
EBIT Q/Q Growth |
|
36.67% |
6.03% |
-12.53% |
-18.30% |
-7.52% |
27.37% |
-11.79% |
5.23% |
-1.75% |
22.26% |
-11.61% |
NOPAT Q/Q Growth |
|
37.34% |
6.21% |
-15.75% |
-21.44% |
-3.00% |
32.73% |
-15.57% |
4.72% |
6.05% |
17.66% |
-14.23% |
Net Income Q/Q Growth |
|
37.34% |
6.21% |
-15.75% |
-21.44% |
-3.00% |
32.73% |
-15.57% |
4.72% |
6.05% |
17.66% |
-14.23% |
EPS Q/Q Growth |
|
37.41% |
7.89% |
-13.92% |
-20.27% |
-0.69% |
32.53% |
-15.67% |
4.95% |
5.60% |
18.44% |
-19.81% |
Operating Cash Flow Q/Q Growth |
|
-108.31% |
-16.62% |
295.62% |
-57.01% |
-17.68% |
198.78% |
-142.00% |
217.03% |
-185.40% |
290.07% |
-43.12% |
Free Cash Flow Firm Q/Q Growth |
|
48.44% |
25.55% |
-11.44% |
224.26% |
-127.69% |
-311.23% |
-24.53% |
-24.45% |
-2.36% |
-2.51% |
-161.79% |
Invested Capital Q/Q Growth |
|
-5.33% |
-5.68% |
1.08% |
-0.74% |
12.71% |
6.77% |
3.79% |
3.60% |
10.45% |
6.26% |
31.56% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
21.95% |
21.78% |
19.64% |
16.35% |
14.61% |
17.08% |
15.15% |
15.17% |
12.92% |
15.65% |
13.89% |
EBIT Margin |
|
18.48% |
18.38% |
16.04% |
12.59% |
10.93% |
13.50% |
11.51% |
11.42% |
9.21% |
11.64% |
9.89% |
Profit (Net Income) Margin |
|
14.06% |
14.02% |
11.78% |
8.89% |
8.09% |
10.42% |
8.50% |
8.40% |
7.31% |
8.89% |
7.33% |
Tax Burden Percent |
|
76.11% |
76.24% |
73.43% |
70.60% |
74.05% |
77.17% |
73.86% |
73.50% |
79.33% |
76.35% |
74.09% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
23.89% |
23.76% |
26.57% |
29.40% |
25.95% |
22.83% |
26.14% |
26.50% |
20.67% |
23.65% |
25.91% |
Return on Invested Capital (ROIC) |
|
16.91% |
18.38% |
16.02% |
11.07% |
10.19% |
13.23% |
10.99% |
11.19% |
9.68% |
11.78% |
8.67% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
16.91% |
18.38% |
16.02% |
11.07% |
10.19% |
13.23% |
10.99% |
11.19% |
9.68% |
11.78% |
8.67% |
Return on Net Nonoperating Assets (RNNOA) |
|
45.19% |
44.62% |
38.86% |
30.82% |
28.12% |
34.47% |
28.12% |
27.43% |
26.45% |
31.71% |
18.47% |
Return on Equity (ROE) |
|
62.10% |
62.99% |
54.89% |
41.89% |
38.31% |
47.71% |
39.10% |
38.62% |
36.14% |
43.49% |
27.14% |
Cash Return on Invested Capital (CROIC) |
|
-7.31% |
-0.94% |
0.38% |
26.07% |
6.90% |
-6.16% |
-9.60% |
-13.65% |
-12.32% |
-12.24% |
-36.73% |
Operating Return on Assets (OROA) |
|
17.92% |
19.16% |
17.31% |
12.65% |
11.06% |
13.67% |
11.75% |
11.92% |
9.63% |
12.30% |
9.60% |
Return on Assets (ROA) |
|
13.64% |
14.61% |
12.71% |
8.93% |
8.19% |
10.55% |
8.68% |
8.76% |
7.64% |
9.39% |
7.11% |
Return on Common Equity (ROCE) |
|
62.10% |
62.99% |
54.89% |
41.89% |
38.31% |
47.71% |
39.10% |
38.62% |
36.14% |
43.49% |
27.14% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
47.92% |
55.41% |
55.86% |
0.00% |
44.77% |
38.74% |
36.27% |
0.00% |
34.84% |
22.03% |
Net Operating Profit after Tax (NOPAT) |
|
319 |
339 |
286 |
224 |
218 |
289 |
244 |
255 |
271 |
319 |
273 |
NOPAT Margin |
|
14.06% |
14.02% |
11.78% |
8.89% |
8.09% |
10.42% |
8.50% |
8.40% |
7.31% |
8.89% |
7.33% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
75.93% |
73.63% |
77.09% |
77.10% |
77.56% |
80.09% |
80.84% |
81.13% |
76.36% |
80.96% |
82.66% |
Operating Expenses to Revenue |
|
81.52% |
81.62% |
83.96% |
87.41% |
89.07% |
86.50% |
88.49% |
88.58% |
90.79% |
88.36% |
90.11% |
Earnings before Interest and Taxes (EBIT) |
|
419 |
444 |
389 |
318 |
294 |
374 |
330 |
347 |
341 |
417 |
369 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
498 |
527 |
476 |
412 |
393 |
474 |
434 |
461 |
479 |
561 |
518 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
7.86 |
7.20 |
7.91 |
8.63 |
8.24 |
8.78 |
8.28 |
6.27 |
8.34 |
7.81 |
5.91 |
Price to Tangible Book Value (P/TBV) |
|
174.84 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
143.58 |
0.00 |
0.00 |
24.58 |
Price to Revenue (P/Rev) |
|
2.01 |
1.79 |
1.82 |
1.87 |
1.70 |
1.95 |
1.95 |
1.56 |
1.97 |
1.85 |
2.13 |
Price to Earnings (P/E) |
|
20.14 |
15.03 |
14.27 |
15.45 |
16.07 |
19.61 |
21.38 |
17.30 |
23.10 |
22.41 |
26.83 |
Dividend Yield |
|
0.47% |
0.52% |
0.62% |
0.49% |
0.53% |
0.46% |
0.43% |
0.52% |
0.37% |
0.37% |
0.32% |
Earnings Yield |
|
4.97% |
6.65% |
7.01% |
6.47% |
6.22% |
5.10% |
4.68% |
5.78% |
4.33% |
4.46% |
3.73% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.52 |
2.54 |
2.66 |
2.87 |
2.51 |
2.69 |
2.68 |
2.23 |
2.80 |
2.66 |
2.30 |
Enterprise Value to Revenue (EV/Rev) |
|
2.30 |
2.10 |
2.12 |
2.18 |
2.06 |
2.31 |
2.30 |
1.89 |
2.36 |
2.24 |
2.39 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
13.84 |
10.95 |
10.41 |
10.97 |
11.46 |
13.47 |
14.30 |
11.99 |
15.85 |
15.26 |
16.65 |
Enterprise Value to EBIT (EV/EBIT) |
|
17.50 |
13.39 |
12.58 |
13.37 |
14.34 |
17.19 |
18.62 |
15.70 |
21.03 |
20.56 |
22.79 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
23.00 |
17.61 |
16.68 |
17.97 |
19.43 |
23.25 |
25.14 |
21.01 |
27.67 |
27.13 |
30.07 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.00 |
10.20 |
9.14 |
108.47 |
40.41 |
20.65 |
43.53 |
35.27 |
105.51 |
154.18 |
59.64 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
752.81 |
10.40 |
37.57 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
2.57 |
2.32 |
2.47 |
2.50 |
2.96 |
2.88 |
2.63 |
2.41 |
2.57 |
2.56 |
1.88 |
Long-Term Debt to Equity |
|
1.25 |
1.30 |
1.41 |
1.49 |
1.80 |
1.70 |
1.77 |
1.60 |
1.87 |
1.82 |
1.41 |
Financial Leverage |
|
2.67 |
2.43 |
2.43 |
2.78 |
2.76 |
2.61 |
2.56 |
2.45 |
2.73 |
2.69 |
2.13 |
Leverage Ratio |
|
4.55 |
4.31 |
4.32 |
4.69 |
4.68 |
4.52 |
4.51 |
4.41 |
4.73 |
4.63 |
3.82 |
Compound Leverage Factor |
|
4.55 |
4.31 |
4.32 |
4.69 |
4.68 |
4.52 |
4.51 |
4.41 |
4.73 |
4.63 |
3.82 |
Debt to Total Capital |
|
71.95% |
69.91% |
71.20% |
71.41% |
74.78% |
74.21% |
72.46% |
70.71% |
71.96% |
71.88% |
65.28% |
Short-Term Debt to Total Capital |
|
36.79% |
30.80% |
30.47% |
28.69% |
29.48% |
30.42% |
23.83% |
23.78% |
19.40% |
20.68% |
16.18% |
Long-Term Debt to Total Capital |
|
35.17% |
39.11% |
40.73% |
42.72% |
45.30% |
43.79% |
48.64% |
46.94% |
52.56% |
51.20% |
49.10% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
28.05% |
30.09% |
28.80% |
28.59% |
25.22% |
25.79% |
27.54% |
29.29% |
28.04% |
28.12% |
34.72% |
Debt to EBITDA |
|
3.95 |
3.01 |
2.79 |
2.73 |
3.41 |
3.72 |
3.86 |
3.80 |
4.07 |
4.13 |
4.73 |
Net Debt to EBITDA |
|
1.72 |
1.60 |
1.50 |
1.54 |
1.98 |
2.11 |
2.14 |
2.12 |
2.62 |
2.65 |
1.80 |
Long-Term Debt to EBITDA |
|
1.93 |
1.69 |
1.59 |
1.63 |
2.07 |
2.20 |
2.59 |
2.52 |
2.97 |
2.94 |
3.55 |
Debt to NOPAT |
|
6.57 |
4.85 |
4.46 |
4.47 |
5.78 |
6.43 |
6.79 |
6.66 |
7.11 |
7.34 |
8.53 |
Net Debt to NOPAT |
|
2.86 |
2.58 |
2.41 |
2.52 |
3.36 |
3.64 |
3.76 |
3.71 |
4.57 |
4.71 |
3.24 |
Long-Term Debt to NOPAT |
|
3.21 |
2.71 |
2.55 |
2.68 |
3.50 |
3.79 |
4.56 |
4.42 |
5.19 |
5.22 |
6.42 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-1,042 |
-776 |
-864 |
1,074 |
-297 |
-1,223 |
-1,523 |
-1,895 |
-1,940 |
-1,989 |
-5,206 |
Operating Cash Flow to CapEx |
|
-237.27% |
-203.37% |
398.26% |
182.21% |
134.67% |
351.91% |
-138.74% |
142.34% |
-108.01% |
284.44% |
141.11% |
Free Cash Flow to Firm to Interest Expense |
|
-16.20 |
0.00 |
-19.27 |
0.00 |
0.00 |
-20.35 |
-23.67 |
-27.96 |
0.00 |
-23.16 |
-49.28 |
Operating Cash Flow to Interest Expense |
|
-2.75 |
0.00 |
8.98 |
0.00 |
0.00 |
7.09 |
-2.78 |
3.09 |
0.00 |
3.96 |
1.83 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-3.90 |
0.00 |
6.73 |
0.00 |
0.00 |
5.07 |
-4.78 |
0.92 |
0.00 |
2.57 |
0.53 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.97 |
1.04 |
1.08 |
1.00 |
1.01 |
1.01 |
1.02 |
1.04 |
1.05 |
1.06 |
0.97 |
Fixed Asset Turnover |
|
11.78 |
11.75 |
11.72 |
11.78 |
11.73 |
11.33 |
11.13 |
11.03 |
11.56 |
11.86 |
11.99 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
7,728 |
7,289 |
7,368 |
7,313 |
8,243 |
8,801 |
9,135 |
9,464 |
10,453 |
11,108 |
14,614 |
Invested Capital Turnover |
|
1.20 |
1.31 |
1.36 |
1.24 |
1.26 |
1.27 |
1.29 |
1.33 |
1.32 |
1.33 |
1.18 |
Increase / (Decrease) in Invested Capital |
|
1,361 |
1,114 |
1,150 |
-850 |
515 |
1,512 |
1,767 |
2,151 |
2,211 |
2,307 |
5,479 |
Enterprise Value (EV) |
|
19,454 |
18,509 |
19,611 |
20,987 |
20,714 |
23,630 |
24,495 |
21,121 |
29,287 |
29,526 |
33,614 |
Market Capitalization |
|
17,031 |
15,796 |
16,779 |
18,039 |
17,132 |
19,926 |
20,835 |
17,392 |
24,449 |
24,396 |
29,988 |
Book Value per Share |
|
$27.23 |
$27.87 |
$27.32 |
$27.40 |
$27.49 |
$30.44 |
$33.67 |
$37.07 |
$39.14 |
$41.89 |
$63.45 |
Tangible Book Value per Share |
|
$1.22 |
($1.95) |
($3.30) |
($4.23) |
($5.94) |
($3.51) |
($1.71) |
$1.62 |
($9.69) |
($8.85) |
$15.25 |
Total Capital |
|
7,728 |
7,289 |
7,368 |
7,313 |
8,243 |
8,801 |
9,135 |
9,464 |
10,453 |
11,108 |
14,614 |
Total Debt |
|
5,560 |
5,096 |
5,246 |
5,223 |
6,164 |
6,531 |
6,619 |
6,692 |
7,523 |
7,984 |
9,539 |
Total Long-Term Debt |
|
2,717 |
2,851 |
3,001 |
3,124 |
3,734 |
3,854 |
4,443 |
4,442 |
5,495 |
5,687 |
7,175 |
Net Debt |
|
2,423 |
2,713 |
2,833 |
2,948 |
3,582 |
3,704 |
3,661 |
3,729 |
4,839 |
5,129 |
3,626 |
Capital Expenditures (CapEx) |
|
74 |
101 |
101 |
95 |
106 |
121 |
129 |
147 |
166 |
119 |
137 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
5,560 |
5,096 |
5,246 |
5,223 |
6,164 |
6,531 |
6,619 |
6,692 |
7,523 |
7,984 |
9,539 |
Total Depreciation and Amortization (D&A) |
|
79 |
82 |
87 |
95 |
99 |
99 |
104 |
114 |
137 |
144 |
149 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$4.01 |
$4.30 |
$3.70 |
$2.95 |
$2.93 |
$3.87 |
$3.26 |
$3.41 |
$3.63 |
$4.27 |
$3.42 |
Adjusted Weighted Average Basic Shares Outstanding |
|
79.80M |
78.75M |
77.23M |
76.06M |
76.81M |
74.56M |
74.73M |
74.78M |
74.71M |
74.60M |
79.98M |
Adjusted Diluted Earnings per Share |
|
$3.93 |
$4.24 |
$3.65 |
$2.91 |
$2.89 |
$3.83 |
$3.23 |
$3.39 |
$3.58 |
$4.24 |
$3.40 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
81.29M |
79.97M |
78.19M |
77.15M |
77.86M |
75.46M |
75.55M |
75.41M |
75.43M |
75.11M |
80.37M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
78.67M |
77.67M |
76.30M |
75.62M |
74.45M |
74.71M |
74.76M |
74.88M |
74.57M |
79.98M |
80.00M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
319 |
369 |
286 |
258 |
218 |
289 |
244 |
255 |
271 |
319 |
273 |
Normalized NOPAT Margin |
|
14.06% |
15.25% |
11.78% |
10.25% |
8.09% |
10.42% |
8.50% |
8.40% |
7.31% |
8.89% |
7.33% |
Pre Tax Income Margin |
|
18.48% |
18.38% |
16.04% |
12.59% |
10.93% |
13.50% |
11.51% |
11.42% |
9.21% |
11.64% |
9.89% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
6.52 |
0.00 |
8.67 |
0.00 |
0.00 |
6.23 |
5.13 |
5.12 |
0.00 |
4.86 |
3.49 |
NOPAT to Interest Expense |
|
4.96 |
0.00 |
6.37 |
0.00 |
0.00 |
4.81 |
3.79 |
3.77 |
0.00 |
3.71 |
2.59 |
EBIT Less CapEx to Interest Expense |
|
5.36 |
0.00 |
6.42 |
0.00 |
0.00 |
4.21 |
3.13 |
2.96 |
0.00 |
3.47 |
2.19 |
NOPAT Less CapEx to Interest Expense |
|
3.81 |
0.00 |
4.11 |
0.00 |
0.00 |
2.79 |
1.79 |
1.60 |
0.00 |
2.32 |
1.29 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
9.44% |
7.94% |
7.36% |
7.66% |
8.65% |
8.96% |
9.27% |
8.94% |
8.48% |
8.24% |
8.17% |
Augmented Payout Ratio |
|
47.87% |
60.28% |
79.66% |
95.44% |
111.82% |
97.04% |
65.20% |
38.28% |
24.54% |
26.65% |
26.07% |
Key Financial Trends
LPL Financial Holdings Inc. (NASDAQ: LPLA) has demonstrated solid financial performance over the past four years, with positive momentum continuing into the first half of 2025.
Key positive highlights include:
- Steady increase in net income continuing operations: from approximately $217.6 million in Q4 2023 to $273.2 million in Q2 2025, indicating consistent profitability growth.
- Growth in consolidated net income per share, with diluted EPS increasing from $2.89 in Q4 2023 to $3.40 in Q2 2025, reflecting improved earnings for shareholders.
- Increase in total assets from about $9.7 billion in Q3 2022 to $17.5 billion in Q2 2025, signaling expansion of the company’s asset base.
- Common equity has grown significantly, from approximately $2.0 billion in Q3 2022 to $5.1 billion in Q2 2025, strengthening the company's financial position and shareholder value.
- Consistent payment of dividends to common shareholders with steady dividends per share of $0.30 in recent quarters, indicating shareholder returns and company confidence in cash flow.
- Operating cash flow remains positive and robust in 2025, with $193 million in Q2, supporting ongoing business operations and investments.
- Capital expenditures on property and equipment suggest ongoing investment in infrastructure, contributing to future growth potential.
- Salaries and employee benefits expenses have increased, indicating possible business growth and investment in talent.
Neutral observations:
- Net interest expense remains negative, with growing interest expenses linked to long-term debt, reflecting increased leverage but manageable given company size and growth.
- Fluctuations in cash and equivalents show active cash management and capital allocation strategies, including issuance and repayment of debt.
Areas of potential concern or risks:
- Significant issuance of debt, particularly notable in Q2 2025 with over $1.4 billion raised, increasing leverage and potentially interest costs.
- Repurchases of common equity, while supporting share price, reduce available cash and may impact liquidity if continued at high levels.
- Consistent operating expenses growth, including marketing and depreciation, may pressure margins if not offset by revenue growth.
- Negative net cash from investing activities, due to substantial purchases of property and investments, reflects high cash outflows requiring careful management to sustain liquidity.
Summary: LPL Financial has exhibited consistent earnings growth and expansion of the balance sheet with a strong capital base through equity and manageable debt. The company continues to invest substantially in its operations while returning cash to shareholders via dividends and repurchases. Investors should watch the increasing leverage and cash outflows tied to investing activities, balancing growth prospects with financial risk. Overall, LPL remains on a positive trajectory, backed by robust profitability and an expanding asset base.
08/22/25 01:01 PMAI Generated. May Contain Errors.