Financhill
Sell
18

LINE Quote, Financials, Valuation and Earnings

Last price:
$55.33
Seasonality move :
--
Day range:
$56.20 - $57.24
52-week range:
$56.20 - $89.85
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.31x
P/B ratio:
1.31x
Volume:
846.6K
Avg. volume:
1M
1-year change:
--
Market cap:
$11.9B
Revenue:
$5.3B
EPS (TTM):
--
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- -- $3.7B $4.9B $5.3B
Revenue Growth (YoY) -- -- -- 33.13% 8.38%
 
Cost of Revenues -- -- $2.6B $3.5B $3.6B
Gross Profit -- -- $1.1B $1.5B $1.7B
Gross Profit Margin -- -- 30.54% 29.53% 32.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $289.3M $398.9M $593.1M
Other Inc / (Exp) -- -- -$191.9M -$64.1M -$703.3M
Operating Expenses -- -- $893M $1.1B $1.4B
Operating Income -- -- $237.6M $379M $395.6M
 
Net Interest Expenses -- -- $251.5M $384.9M $222.1M
EBT. Incl. Unusual Items -- -- -$205.8M -$70M -$529.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$29.3M $6M -$45.4M
Net Income to Company -- -- -$176.5M -$76M -$96.2M
 
Minority Interest in Earnings -- -- $23.2M $13.3M $47.3M
Net Income to Common Excl Extra Items -- -- -$153.3M -$62.7M -$437.1M
 
Basic EPS (Cont. Ops) -- -- -$0.69 -$0.28 -$2.14
Diluted EPS (Cont. Ops) -- -- -$0.69 -$0.28 -$2.14
Weighted Average Basic Share -- -- $220.7M $220.7M $220.1M
Weighted Average Diluted Share -- -- $220.7M $220.7M $220.1M
 
EBITDA -- -- $632.9M $974.4M $452M
EBIT -- -- $29.2M $297.2M -$307.7M
 
Revenue (Reported) -- -- $3.7B $4.9B $5.3B
Operating Income (Reported) -- -- $237.6M $379M $395.6M
Operating Income (Adjusted) -- -- $29.2M $297.2M -$307.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- $1.3B $1.3B
Revenue Growth (YoY) -- -- -- -- 0.45%
 
Cost of Revenues -- -- -- $899M $897M
Gross Profit -- -- -- $430M $438M
Gross Profit Margin -- -- -- 32.36% 32.81%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $122M $143M
Other Inc / (Exp) -- -- -- -$19M -$565M
Operating Expenses -- -- -- $310M $353M
Operating Income -- -- -- $120M $85M
 
Net Interest Expenses -- -- -- $156M $108M
EBT. Incl. Unusual Items -- -- -- -$55M -$588M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$5M -$45M
Net Income to Company -- -- -- -$50M -$543M
 
Minority Interest in Earnings -- -- -- $11M $58M
Net Income to Common Excl Extra Items -- -- -- -$39M -$485M
 
Basic EPS (Cont. Ops) -- -- -- -$0.18 -$2.44
Diluted EPS (Cont. Ops) -- -- -- -$0.18 -$2.44
Weighted Average Basic Share -- -- -- $220.7M $210M
Weighted Average Diluted Share -- -- -- $220.7M $210M
 
EBITDA -- -- -- $283M -$270M
EBIT -- -- -- $95M -$480M
 
Revenue (Reported) -- -- -- $1.3B $1.3B
Operating Income (Reported) -- -- -- $120M $85M
Operating Income (Adjusted) -- -- -- $95M -$480M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- -- $5.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- $3.6B
Gross Profit -- -- -- -- $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- $646.8M
Other Inc / (Exp) -- -- -- $1.6M -$1.3B
Operating Expenses -- -- -- -- $1.5B
Operating Income -- -- -- -- $273.2M
 
Net Interest Expenses -- -- -- $444.6M $127.3M
EBT. Incl. Unusual Items -- -- -- -- -$1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- -$87.5M
Net Income to Company -- -- -- -- -$728.2M
 
Minority Interest in Earnings -- -- -- $13.1M $103.3M
Net Income to Common Excl Extra Items -- -- -- -- -$955M
 
Basic EPS (Cont. Ops) -- -- -- -- -$4.59
Diluted EPS (Cont. Ops) -- -- -- -- -$4.59
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- -$170.7M
EBIT -- -- -- -- -$1B
 
Revenue (Reported) -- -- -- -- $5.3B
Operating Income (Reported) -- -- -- -- $273.2M
Operating Income (Adjusted) -- -- -- -- -$1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- $4B $4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $2.7B $2.7B
Gross Profit -- -- -- $1.3B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $360.9M $414.7M
Other Inc / (Exp) -- -- -- $1.6M -$587.4M
Operating Expenses -- -- -- $918.1M $1.1B
Operating Income -- -- -- $396M $273.6M
 
Net Interest Expenses -- -- -- $444.6M $349.2M
EBT. Incl. Unusual Items -- -- -- -$47M -$663M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$7.6M -$50.1M
Net Income to Company -- -- -- -$39M -$671M
 
Minority Interest in Earnings -- -- -- $13.1M $69M
Net Income to Common Excl Extra Items -- -- -- -$26.3M -$543.9M
 
Basic EPS (Cont. Ops) -- -- -- -$0.12 -$2.73
Diluted EPS (Cont. Ops) -- -- -- -$0.12 -$2.73
Weighted Average Basic Share -- -- -- $662.1M $650.6M
Weighted Average Diluted Share -- -- -- $662.1M $650.6M
 
EBITDA -- -- -- $939.2M $316.3M
EBIT -- -- -- $382M -$323.8M
 
Revenue (Reported) -- -- -- $4B $4B
Operating Income (Reported) -- -- -- $396M $273.6M
Operating Income (Adjusted) -- -- -- $382M -$323.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- -- $209.1M $170.6M $68.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $692.9M $935.7M $912.9M
Inventory -- -- $144.5M $156.8M $170.6M
Prepaid Expenses -- -- $146.9M $83.2M $71.8M
Other Current Assets -- -- $18.3M $21.3M $29.7M
Total Current Assets -- -- $1.2B $1.4B $1.3B
 
Property Plant And Equipment -- -- $10.8B $12.1B $12.5B
Long-Term Investments -- -- $72.2M $83.9M $112.5M
Goodwill -- -- $2.8B $3.3B $3.4B
Other Intangibles -- -- $1.3B $1.3B $1.3B
Other Long-Term Assets -- -- $175.8M $371.7M $291.3M
Total Assets -- -- $16.4B $18.6B $18.9B
 
Accounts Payable -- -- $812.4M $1.1B $1.1B
Accrued Expenses -- -- $147.7M $10.7M $109.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $1B $1.2B $1.4B
 
Long-Term Debt -- -- $7.6B $8.7B $9B
Capital Leases -- -- -- -- --
Total Liabilities -- -- $11.1B $12.5B $12.8B
 
Common Stock -- -- $2.1M $2.2M $2.2M
Other Common Equity Adj -- -- $36.4M $190.3M $115.3M
Common Equity -- -- $4.3B $5.2B $5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $937.1M $938.7M $970.8M
Total Equity -- -- $5.3B $6.1B $6B
 
Total Liabilities and Equity -- -- $16.4B $18.6B $18.9B
Cash and Short Terms -- -- $209.1M $170.6M $68.2M
Total Debt -- -- $7.6B $8.7B $9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- -- -- $409M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $901M
Inventory -- -- -- -- $175M
Prepaid Expenses -- -- -- -- $74M
Other Current Assets -- -- -- -- $37M
Total Current Assets -- -- -- -- $1.6B
 
Property Plant And Equipment -- -- -- -- $12.6B
Long-Term Investments -- -- -- -- $120M
Goodwill -- -- -- -- $3.4B
Other Intangibles -- -- -- -- $1.2B
Other Long-Term Assets -- -- -- -- $243M
Total Assets -- -- -- -- $19.3B
 
Accounts Payable -- -- -- -- $1.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- $1.5B
 
Long-Term Debt -- -- -- -- $5B
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- -- $9.1B
 
Common Stock -- -- -- -- $2M
Other Common Equity Adj -- -- -- -- -$58M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $1.1B
Total Equity -- -- -- -- $10.1B
 
Total Liabilities and Equity -- -- -- -- $19.3B
Cash and Short Terms -- -- -- -- $409M
Total Debt -- -- -- -- $5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -- -$176.5M -$76M -$96.2M
Depreciation & Amoritzation -- -- $603.7M $677.2M $759.7M
Stock-Based Compensation -- -- $14.6M $16.8M $25.3M
Change in Accounts Receivable -- -- -$102.6M -$155.5M $42.7M
Change in Inventories -- -- -$13.6M -$13M $7.8M
Cash From Operations -- -- $329.9M $500.9M $795.1M
 
Capital Expenditures -- -- $689.1M $812.9M $765.8M
Cash Acquisitions -- -- -$2.4B -$1.6B -$269.6M
Cash From Investing -- -- -$3.4B -$2.4B -$1.1B
 
Dividends Paid (Ex Special Dividend) -- -- -$148.4M -$122.1M --
Special Dividend Paid
Long-Term Debt Issued -- -- $4.3B $3.4B $1.4B
Long-Term Debt Repaid -- -- -$3.1B -$2.3B -$1.3B
Repurchase of Common Stock -- -- -$39.6M -$8.4M -$24.8M
Other Financing Activities -- -- -$106.7M -$127.6M -$99.6M
Cash From Financing -- -- $3B $1.8B $136.2M
 
Beginning Cash (CF) -- -- $303.3M $240.1M $202M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$56.2M -$27.7M -$134.1M
Ending Cash (CF) -- -- $240.1M $202M $70.8M
 
Levered Free Cash Flow -- -- -$359.2M -$312M $29.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -$50M -$543M
Depreciation & Amoritzation -- -- -- $188M $210M
Stock-Based Compensation -- -- -- $8M $160M
Change in Accounts Receivable -- -- -- $23M $35M
Change in Inventories -- -- -- $16M -$1M
Cash From Operations -- -- -- $229M $186M
 
Capital Expenditures -- -- -- $177M $153M
Cash Acquisitions -- -- -- -$8M -$40M
Cash From Investing -- -- -- -$191M -$138M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $346M $1.4B
Long-Term Debt Repaid -- -- -- -$395M -$5.9B
Repurchase of Common Stock -- -- -- -$3M -$77M
Other Financing Activities -- -- -- -$12M -$35M
Cash From Financing -- -- -- -$64M $284M
 
Beginning Cash (CF) -- -- -- $141M $76M
Foreign Exchange Rate Adjustment -- -- -- -$3M $4M
Additions / Reductions -- -- -- -$26M $332M
Ending Cash (CF) -- -- -- $112M $412M
 
Levered Free Cash Flow -- -- -- $52M $33M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- -$728.2M
Depreciation & Amoritzation -- -- -- -- $842.7M
Stock-Based Compensation -- -- -- $19M $177.3M
Change in Accounts Receivable -- -- -- -- $23.7M
Change in Inventories -- -- -- -- -$2.2M
Cash From Operations -- -- -- -- $676.1M
 
Capital Expenditures -- -- -- $605M $646.8M
Cash Acquisitions -- -- -- -$24M -$358.6M
Cash From Investing -- -- -- -- -$956.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$89M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $6.9B
Long-Term Debt Repaid -- -- -- -- -$10.8B
Repurchase of Common Stock -- -- -- -- -$110.8M
Other Financing Activities -- -- -- -- -$171.6M
Cash From Financing -- -- -- -- $574.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- $293.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- $29.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -$39M -$671M
Depreciation & Amoritzation -- -- -- $557M $640M
Stock-Based Compensation -- -- -- $19M $171M
Change in Accounts Receivable -- -- -- $36M $17M
Change in Inventories -- -- -- $6M -$4M
Cash From Operations -- -- -- $565M $446M
 
Capital Expenditures -- -- -- $605M $486M
Cash Acquisitions -- -- -- -$24M -$113M
Cash From Investing -- -- -- -$645M -$536M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$89M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $825M $6.3B
Long-Term Debt Repaid -- -- -- -$885M -$10.4B
Repurchase of Common Stock -- -- -- -$16M -$102M
Other Financing Activities -- -- -- -$76M -$148M
Cash From Financing -- -- -- -$10M $428M
 
Beginning Cash (CF) -- -- -- $547.1M $240.4M
Foreign Exchange Rate Adjustment -- -- -- -- $3M
Additions / Reductions -- -- -- -$90M $338M
Ending Cash (CF) -- -- -- $457.1M $581.6M
 
Levered Free Cash Flow -- -- -- -$40M -$40M

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

GET BETTER TRADE IDEAS

Popular

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Why Is Marvell Stock Up?
Why Is Marvell Stock Up?

Semiconductor and data infrastructure company Marvell Technology (NASDAQ:MRVL) absolutely trounced…

Why Is General Electric Stock Going Up?
Why Is General Electric Stock Going Up?

General Electric Company, doing business these days as GE Aerospace…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
44
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
1
IONQ alert for Jan 10

IonQ [IONQ] is up 7.37% over the past day.

Sell
45
COLL alert for Jan 10

Collegium Pharmaceutical [COLL] is down 1.56% over the past day.

Sell
30
EDN alert for Jan 10

Empresa Distribuidora y Comercializadora Norte SA [EDN] is down 0.93% over the past day.

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

Show me the best stock