Lithia Motors, Inc. (FRA:LMO)
Germany · Delayed Price · Currency is EUR 270.00
-6.00 (-2.17%)
At close: Jan 30, 2026
Lithia Motors Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 36,138 | 34,771 | 29,705 | 26,902 | 21,780 | 12,547 |
Other Revenue | 1,473 | 1,418 | 1,337 | 1,285 | 1,051 | 579.8 |
| 37,611 | 36,188 | 31,042 | 28,188 | 22,832 | 13,127 | |
Revenue Growth (YoY) | 8.42% | 16.58% | 10.13% | 23.46% | 73.94% | 3.58% |
Cost of Revenue | 31,878 | 30,627 | 25,813 | 23,035 | 18,573 | 10,902 |
Gross Profit | 5,796 | 5,576 | 5,183 | 5,148 | 4,270 | 2,231 |
Selling, General & Admin | 3,851 | 3,745 | 3,253 | 3,029 | 2,461 | 1,435 |
Operating Expenses | 4,108 | 3,991 | 3,449 | 3,192 | 2,585 | 1,527 |
Operating Income | 1,688 | 1,586 | 1,734 | 1,956 | 1,685 | 703.6 |
Interest Expense | -503.6 | -536.6 | -352.1 | -167.9 | -125.7 | -106 |
Earnings From Equity Investments | -19.2 | - | - | - | - | - |
Other Non Operating Income (Expenses) | 18.7 | 6.5 | 23.7 | -4 | 24.7 | 18 |
EBT Excluding Unusual Items | 1,192 | 1,056 | 1,406 | 1,784 | 1,584 | 615.6 |
Merger & Restructuring Charges | -16.4 | -10 | -27.2 | -15 | -20.2 | -3 |
Impairment of Goodwill | - | - | - | - | - | -3.5 |
Gain (Loss) on Sale of Investments | 32.8 | 32.8 | -1.7 | -39.2 | -66.4 | 43.8 |
Asset Writedown | - | - | - | - | -1.9 | -4.4 |
Other Unusual Items | - | - | -14.3 | - | -10.3 | - |
Pretax Income | 1,208 | 1,078 | 1,362 | 1,730 | 1,485 | 648.5 |
Income Tax Expense | 301.1 | 256.7 | 350.6 | 468.4 | 422.1 | 178.2 |
Earnings From Continuing Operations | 907 | 821.6 | 1,012 | 1,262 | 1,063 | 470.3 |
Net Income to Company | 907 | 821.6 | 1,012 | 1,262 | 1,063 | 470.3 |
Minority Interest in Earnings | -6.3 | -19.6 | -10.9 | -10.6 | -2.6 | - |
Net Income | 900.7 | 802 | 1,001 | 1,251 | 1,060 | 470.3 |
Net Income to Common | 900.7 | 802 | 1,001 | 1,251 | 1,060 | 470.3 |
Net Income Growth | 12.94% | -19.86% | -20.00% | 18.01% | 125.41% | 73.22% |
Shares Outstanding (Basic) | 26 | 27 | 28 | 28 | 29 | 24 |
Shares Outstanding (Diluted) | 26 | 27 | 28 | 28 | 29 | 24 |
Shares Change (YoY) | -4.58% | -1.81% | -2.47% | -2.41% | 20.33% | 2.99% |
EPS (Basic) | 34.71 | 29.70 | 36.39 | 44.36 | 36.81 | 19.76 |
EPS (Diluted) | 34.59 | 29.65 | 36.29 | 44.17 | 36.54 | 19.53 |
EPS Growth | 18.36% | -18.30% | -17.84% | 20.88% | 87.10% | 68.36% |
Free Cash Flow | -42.4 | 73.7 | -702.6 | -913.2 | 1,537 | 376.8 |
Free Cash Flow Per Share | -1.63 | 2.72 | -25.46 | -32.27 | 52.99 | 15.63 |
Dividend Per Share | 2.180 | 2.120 | 2.000 | 1.680 | 1.400 | 1.230 |
Dividend Growth | 4.31% | 6.00% | 19.05% | 20.00% | 13.82% | 2.50% |
Gross Margin | 15.41% | 15.41% | 16.70% | 18.27% | 18.70% | 16.99% |
Operating Margin | 4.49% | 4.38% | 5.59% | 6.94% | 7.38% | 5.36% |
Profit Margin | 2.40% | 2.22% | 3.22% | 4.44% | 4.64% | 3.58% |
Free Cash Flow Margin | -0.11% | 0.20% | -2.26% | -3.24% | 6.73% | 2.87% |
EBITDA | 2,003 | 1,881 | 1,938 | 2,129 | 1,812 | 796 |
EBITDA Margin | 5.33% | 5.20% | 6.24% | 7.55% | 7.94% | 6.06% |
D&A For EBITDA | 315.1 | 295.3 | 204.1 | 172.7 | 127.3 | 92.4 |
EBIT | 1,688 | 1,586 | 1,734 | 1,956 | 1,685 | 703.6 |
EBIT Margin | 4.49% | 4.38% | 5.59% | 6.94% | 7.38% | 5.36% |
Effective Tax Rate | 24.92% | 23.81% | 25.74% | 27.07% | 28.43% | 27.48% |
Revenue as Reported | 37,611 | 36,188 | 31,042 | 28,188 | 22,832 | 13,127 |
Advertising Expenses | - | 250.7 | 248.2 | 253.6 | 162.2 | 97.4 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.