Financhill
Buy
52

LIN Quote, Financials, Valuation and Earnings

Last price:
$455.28
Seasonality move :
7.09%
Day range:
$447.50 - $455.35
52-week range:
$410.69 - $487.49
Dividend yield:
1.25%
P/E ratio:
33.30x
P/S ratio:
6.62x
P/B ratio:
5.63x
Volume:
2.2M
Avg. volume:
2.4M
1-year change:
-4.55%
Market cap:
$214.4B
Revenue:
$33B
EPS (TTM):
$13.61
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $27.2B $30.8B $33.4B $32.9B $33B
Revenue Growth (YoY) -3.49% 13.03% 8.35% -1.53% 0.46%
 
Cost of Revenues $15.4B $17.5B $19.5B $17.5B $17.1B
Gross Profit $11.9B $13.3B $13.9B $15.4B $15.9B
Gross Profit Margin 43.53% 43.03% 41.7% 46.76% 48.06%
 
R&D Expenses $152M $143M $143M $146M $150M
Selling, General & Admin $3.2B $3B $3.1B $3.3B $3.3B
Other Inc / (Exp) -$390M -$299M -$854M $83M $230M
Operating Expenses $8B $7.8B $7.5B $7.3B $7.3B
Operating Income $3.9B $5.5B $6.5B $8.1B $8.6B
 
Net Interest Expenses $115M $77M $63M $200M $256M
EBT. Incl. Unusual Items $3.4B $5.1B $5.5B $8B $8.6B
Earnings of Discontinued Ops. $4M $5M -- -- --
Income Tax Expense $847M $1.3B $1.4B $1.8B $2B
Net Income to Company $2.5B $3.8B $4.3B $6.3B $6.7B
 
Minority Interest in Earnings -$125M -$135M -$134M -$142M -$172M
Net Income to Common Excl Extra Items $2.5B $3.8B $4.1B $6.2B $6.6B
 
Basic EPS (Cont. Ops) $4.75 $7.40 $8.30 $12.70 $13.71
Diluted EPS (Cont. Ops) $4.71 $7.33 $8.23 $12.59 $13.62
Weighted Average Basic Share $526.7M $516.9M $499.7M $488.2M $478.8M
Weighted Average Diluted Share $531.2M $521.9M $504M $492.3M $482.1M
 
EBITDA $8.3B $9.9B $10B $12.2B $12.8B
EBIT $3.6B $5.3B $5.8B $8.4B $9.1B
 
Revenue (Reported) $27.2B $30.8B $33.4B $32.9B $33B
Operating Income (Reported) $3.9B $5.5B $6.5B $8.1B $8.6B
Operating Income (Adjusted) $3.6B $5.3B $5.8B $8.4B $9.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.3B $8.3B $7.9B $8.3B $8.3B
Revenue Growth (YoY) 2.71% 14.11% -4.81% 5.1% -0.24%
 
Cost of Revenues $4.1B $4.9B $4.4B $4.4B $4.3B
Gross Profit $3.2B $3.4B $3.5B $3.9B $4B
Gross Profit Margin 43.81% 40.62% 43.96% 46.63% 47.84%
 
R&D Expenses $38M $38M $36M $39M $39M
Selling, General & Admin $802M $595M $764M $832M $814M
Other Inc / (Exp) -$79M -$217M $29M $16M $120M
Operating Expenses $2B $1.8B $1.8B $1.8B $1.8B
Operating Income $1.2B $1.6B $1.7B $2.1B $2.2B
 
Net Interest Expenses $35M $31M $31M $71M $53M
EBT. Incl. Unusual Items $1B $1.4B $1.7B $2B $2.3B
Earnings of Discontinued Ops. $1M $2M -- -- --
Income Tax Expense $253M $339M $388M $459M $533M
Net Income to Company $770M $1B $1.5B $1.7B $1.9B
 
Minority Interest in Earnings -$34M -$30M -$33M -$33M -$44M
Net Income to Common Excl Extra Items $770M $1B $1.3B $1.5B $1.7B
 
Basic EPS (Cont. Ops) $1.47 $2.00 $2.69 $3.19 $3.62
Diluted EPS (Cont. Ops) $1.45 $1.98 $2.67 $3.16 $3.60
Weighted Average Basic Share $524.4M $511.2M $493.7M $484.2M $475.6M
Weighted Average Diluted Share $529.5M $516.5M $498.1M $488.5M $478.8M
 
EBITDA $2.4B $2.6B $2.9B $3.2B $3.5B
EBIT $1.2B $1.5B $1.9B $2.3B $2.5B
 
Revenue (Reported) $7.3B $8.3B $7.9B $8.3B $8.3B
Operating Income (Reported) $1.2B $1.6B $1.7B $2.1B $2.2B
Operating Income (Adjusted) $1.2B $1.5B $1.9B $2.3B $2.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $27.2B $30.8B $33.4B $32.9B $33B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.4B $17.5B $19.5B $17.5B $17.1B
Gross Profit $11.9B $13.3B $13.9B $15.4B $15.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $152M $143M $143M $146M $150M
Selling, General & Admin $3.2B $3B $3.1B $3.2B $3.2B
Other Inc / (Exp) -$390M -$299M -$854M -$7M $131M
Operating Expenses $8B $7.8B $7.5B $7.2B $7.2B
Operating Income $3.9B $5.5B $6.5B $8.2B $8.7B
 
Net Interest Expenses $115M $77M $63M $200M $256M
EBT. Incl. Unusual Items $3.4B $5.1B $5.5B $8B $8.6B
Earnings of Discontinued Ops. $4M $5M -- -- --
Income Tax Expense $847M $1.3B $1.4B $1.8B $2B
Net Income to Company $2.5B $3.8B $4.3B $6.3B $6.7B
 
Minority Interest in Earnings -$125M -$135M -$134M -$142M -$172M
Net Income to Common Excl Extra Items $2.5B $3.8B $4.1B $6.2B $6.6B
 
Basic EPS (Cont. Ops) $4.74 $7.39 $8.30 $12.70 $13.70
Diluted EPS (Cont. Ops) $4.71 $7.32 $8.25 $12.60 $13.61
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $8.3B $9.9B $10B $12.2B $12.8B
EBIT $3.6B $5.3B $5.8B $8.4B $9.1B
 
Revenue (Reported) $27.2B $30.8B $33.4B $32.9B $33B
Operating Income (Reported) $3.9B $5.5B $6.5B $8.2B $8.7B
Operating Income (Adjusted) $3.6B $5.3B $5.8B $8.4B $9.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $30.8B $33.4B $32.9B $33B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17.5B $19.5B $17.5B $17.1B --
Gross Profit $13.3B $13.9B $15.4B $15.9B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $143M $143M $146M $150M --
Selling, General & Admin $3B $3.1B $3.2B $3.2B --
Other Inc / (Exp) -$299M -$854M -$7M $131M --
Operating Expenses $7.8B $7.5B $7.2B $7.2B --
Operating Income $5.5B $6.5B $8.2B $8.7B --
 
Net Interest Expenses $77M $63M $200M $256M --
EBT. Incl. Unusual Items $5.1B $5.5B $8B $8.6B --
Earnings of Discontinued Ops. $5M -- -- -- --
Income Tax Expense $1.3B $1.4B $1.8B $2B --
Net Income to Company $3.8B $4.3B $6.3B $6.7B --
 
Minority Interest in Earnings -$135M -$134M -$142M -$172M --
Net Income to Common Excl Extra Items $3.8B $4.1B $6.2B $6.6B --
 
Basic EPS (Cont. Ops) $7.39 $8.30 $12.70 $13.70 --
Diluted EPS (Cont. Ops) $7.32 $8.25 $12.60 $13.61 --
Weighted Average Basic Share $2.1B $2B $2B $1.9B --
Weighted Average Diluted Share $2.1B $2B $2B $1.9B --
 
EBITDA $9.9B $10B $12.2B $12.8B --
EBIT $5.3B $5.8B $8.4B $9.1B --
 
Revenue (Reported) $30.8B $33.4B $32.9B $33B --
Operating Income (Reported) $5.5B $6.5B $8.2B $8.7B --
Operating Income (Adjusted) $5.3B $5.8B $8.4B $9.1B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.8B $2.8B $5.4B $4.7B $4.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.2B $4.5B $4.6B $4.7B $4.6B
Inventory $1.7B $1.7B $2B $2.1B $1.9B
Prepaid Expenses $516M $527M $597M $583M $579M
Other Current Assets $221M $146M $104M $93M $206M
Total Current Assets $10.9B $10.2B $13B $12.6B $12.9B
 
Property Plant And Equipment $29.8B $27B $24.4B $25.5B $25.8B
Long-Term Investments $2.1B $2.6B $2.5B $2.4B $2.2B
Goodwill $28.2B $27B $25.8B $26.8B $25.9B
Other Intangibles $16.2B $13.8B $12.4B $12.4B $11.3B
Other Long-Term Assets $278M $324M $243M $261M $238M
Total Assets $88.2B $81.6B $79.7B $80.8B $80.1B
 
Accounts Payable $3.1B $3.5B $3B $3B $2.5B
Accrued Expenses $2.2B $2.1B $2.3B $2.3B $2.2B
Current Portion Of Long-Term Debt $751M $1.7B $1.6B $1.3B $2.1B
Current Portion Of Capital Lease Obligations $275M $262M $223M $227M $230M
Other Current Liabilities $1.2B $1.2B $1.3B $1.3B $1.2B
Total Current Liabilities $13.7B $13.6B $16.5B $15.7B $14.5B
 
Long-Term Debt $12.2B $11.3B $12.2B $13.4B $15.3B
Capital Leases -- -- -- -- --
Total Liabilities $38.6B $36.2B $38.3B $39.7B $40.7B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$4.7B -$5B -$5.8B -$5.8B -$6.9B
Common Equity $47.3B $44B $40B $39.7B $38.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.3B $1.4B $1.4B $1.4B $1.4B
Total Equity $49.6B $45.4B $41.4B $41.1B $39.5B
 
Total Liabilities and Equity $88.2B $81.6B $79.7B $80.8B $80.1B
Cash and Short Terms $3.8B $2.8B $5.4B $4.7B $4.9B
Total Debt $16.2B $14.2B $17.9B $19.4B $21.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.8B $2.8B $5.4B $4.7B $4.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.2B $4.5B $4.6B $4.7B $4.6B
Inventory $1.7B $1.7B $2B $2.1B $1.9B
Prepaid Expenses $516M $527M $597M $583M $579M
Other Current Assets $221M $146M $104M $93M $206M
Total Current Assets $10.9B $10.2B $13B $12.6B $12.9B
 
Property Plant And Equipment $29.8B $27B $24.4B $25.5B $25.8B
Long-Term Investments $2.1B $2.6B $2.5B $2.4B $2.2B
Goodwill $28.2B $27B $25.8B $26.8B $25.9B
Other Intangibles $16.2B $13.8B $12.4B $12.4B $11.3B
Other Long-Term Assets $278M $324M $243M $261M $238M
Total Assets $88.2B $81.6B $79.7B $80.8B $80.1B
 
Accounts Payable $3.1B $3.5B $3B $3B $2.5B
Accrued Expenses $2.2B $2.1B $2.3B $2.3B $2.2B
Current Portion Of Long-Term Debt $751M $1.7B $1.6B $1.3B $2.1B
Current Portion Of Capital Lease Obligations $275M $262M $223M $227M $230M
Other Current Liabilities $1.2B $1.2B $1.3B $1.3B $1.2B
Total Current Liabilities $13.7B $13.6B $16.5B $15.7B $14.5B
 
Long-Term Debt $12.2B $11.3B $12.2B $13.4B $15.3B
Capital Leases -- -- -- -- --
Total Liabilities $38.6B $36.2B $38.3B $39.7B $40.7B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$4.7B -$5B -$5.8B -$5.8B -$6.9B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.3B $1.4B $1.4B $1.4B $1.4B
Total Equity $49.6B $45.4B $41.4B $41.1B $39.5B
 
Total Liabilities and Equity $88.2B $81.6B $79.7B $80.8B $80.1B
Cash and Short Terms $3.8B $2.8B $5.4B $4.7B $4.9B
Total Debt $16.2B $14.2B $17.9B $19.4B $21.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.5B $3.8B $4.3B $6.3B $6.7B
Depreciation & Amoritzation $4.6B $4.6B $4.2B $3.8B $3.8B
Stock-Based Compensation $133M $128M $107M $141M $160M
Change in Accounts Receivable $19M -$553M -$423M -$86M -$160M
Change in Inventories $18M -$129M -$347M -$127M $56M
Cash From Operations $7.4B $9.7B $8.9B $9.3B $9.4B
 
Capital Expenditures $3.4B $3.1B $3.2B $3.8B $4.5B
Cash Acquisitions $414M $79M $85M -$883M -$147M
Cash From Investing -$3B -$3B -$3.1B -$4.7B -$4.6B
 
Dividends Paid (Ex Special Dividend) -$2B -$2.2B -$2.3B -$2.5B -$2.7B
Special Dividend Paid
Long-Term Debt Issued $2.8B $2.3B $3.2B $2.2B $4.8B
Long-Term Debt Repaid -$2.7B -$1.5B -$1.8B -$1.7B -$1.3B
Repurchase of Common Stock -$2.5B -$4.6B -$5.2B -$4B -$4.5B
Other Financing Activities -$220M -$323M -$88M -$53M -$420M
Cash From Financing -$3.3B -$7.6B -$3.1B -$5.4B -$4.4B
 
Beginning Cash (CF) $2.7B $3.8B $2.8B $5.4B $4.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B -$870M $2.7B -$765M $420M
Ending Cash (CF) $3.8B $2.8B $5.4B $4.7B $4.9B
 
Levered Free Cash Flow $4B $6.6B $5.7B $5.5B $4.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $770M $1B $1.5B $1.7B $1.9B
Depreciation & Amoritzation $1.2B $1.1B $956M $949M $913M
Stock-Based Compensation $29M $33M $29M $39M $40M
Change in Accounts Receivable $95M -$14M $149M $83M $38M
Change in Inventories $119M -$52M -$47M -$2M $24M
Cash From Operations $2.4B $3.2B $2.1B $2.7B $2.8B
 
Capital Expenditures $1B $839M $936M $1.2B $1.3B
Cash Acquisitions $20M -$37M $55M -$75M -$126M
Cash From Investing -$1B -$876M -$881M -$1.2B -$1.4B
 
Dividends Paid (Ex Special Dividend) -$505M -$541M -$586M -$616M -$659M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $33M $23M $919M $65M $8M
Long-Term Debt Repaid -$1.1B -$647M -$60M -$31M -$332M
Repurchase of Common Stock -$427M -$1.4B -$690M -$1B -$1.3B
Other Financing Activities -$19M -$4M -$26M $28M -$159M
Cash From Financing -$3B -$4.2B $390M -$780M -$1.6B
 
Beginning Cash (CF) $5.2B $4.7B $3.8B $3.9B $5.2B
Foreign Exchange Rate Adjustment $95M -$17M $76M $49M -$160M
Additions / Reductions -$1.5B -$1.9B $1.6B $721M -$177M
Ending Cash (CF) $3.8B $2.8B $5.4B $4.7B $4.9B
 
Levered Free Cash Flow $1.4B $2.4B $1.2B $1.6B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.5B $3.8B $4.3B $6.3B $6.7B
Depreciation & Amoritzation $4.6B $4.6B $4.2B $3.8B $3.8B
Stock-Based Compensation $133M $128M $107M $141M $160M
Change in Accounts Receivable $19M -$553M -$423M -$86M -$160M
Change in Inventories $18M -$129M -$347M -$127M $56M
Cash From Operations $7.4B $9.7B $8.9B $9.3B $9.4B
 
Capital Expenditures $3.4B $3.1B $3.2B $3.8B $4.5B
Cash Acquisitions $414M $79M $85M -$883M -$147M
Cash From Investing -$3B -$3B -$3.1B -$4.7B -$4.6B
 
Dividends Paid (Ex Special Dividend) -$2B -$2.2B -$2.3B -$2.5B -$2.7B
Special Dividend Paid
Long-Term Debt Issued $2.8B $2.3B $3.2B $2.2B $4.8B
Long-Term Debt Repaid -$2.7B -$1.5B -$1.8B -$1.7B -$1.3B
Repurchase of Common Stock -$2.5B -$4.6B -$5.2B -$4B -$4.5B
Other Financing Activities -$220M -$323M -$88M -$53M -$420M
Cash From Financing -$3.3B -$7.6B -$3.1B -$5.4B -$4.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B -$870M $2.7B -$765M $420M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4B $6.6B $5.7B $5.5B $4.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $3.8B $4.3B $6.3B $6.7B --
Depreciation & Amoritzation $4.6B $4.2B $3.8B $3.8B --
Stock-Based Compensation $128M $107M $141M $160M --
Change in Accounts Receivable -$553M -$423M -$86M -$160M --
Change in Inventories -$129M -$347M -$127M $56M --
Cash From Operations $9.7B $8.9B $9.3B $9.4B --
 
Capital Expenditures $3.1B $3.2B $3.8B $4.5B --
Cash Acquisitions $79M $85M -$883M -$147M --
Cash From Investing -$3B -$3.1B -$4.7B -$4.6B --
 
Dividends Paid (Ex Special Dividend) -$2.2B -$2.3B -$2.5B -$2.7B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.3B $3.2B $2.2B $4.8B --
Long-Term Debt Repaid -$1.5B -$1.8B -$1.7B -$1.3B --
Repurchase of Common Stock -$4.6B -$5.2B -$4B -$4.5B --
Other Financing Activities -$323M -$88M -$53M -$420M --
Cash From Financing -$7.6B -$3.1B -$5.4B -$4.4B --
 
Beginning Cash (CF) $15.7B $14.7B $17.6B $19.3B --
Foreign Exchange Rate Adjustment -$61M -$74M -$7M -$234M --
Additions / Reductions -$870M $2.7B -$765M $420M --
Ending Cash (CF) $14.8B $17.3B $16.9B $19.5B --
 
Levered Free Cash Flow $6.6B $5.7B $5.5B $4.9B --

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

GET BETTER TRADE IDEAS

Popular

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Tesla Stock: The Bear Case
Tesla Stock: The Bear Case

The recent stock market drop has been a punishing time…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Alerts

Sell
5
CABO alert for Mar 14

Cable One [CABO] is down 3.97% over the past day.

Sell
38
ADBE alert for Mar 14

Adobe [ADBE] is up 4.43% over the past day.

Sell
29
CAR alert for Mar 14

Avis Budget Group [CAR] is up 11.68% over the past day.

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

Show me the best stock