Financhill
Sell
42

LNG Quote, Financials, Valuation and Earnings

Last price:
$221.77
Seasonality move :
2.29%
Day range:
$212.41 - $221.34
52-week range:
$152.88 - $257.65
Dividend yield:
0.85%
P/E ratio:
15.48x
P/S ratio:
3.21x
P/B ratio:
8.65x
Volume:
2.7M
Avg. volume:
2.4M
1-year change:
38.69%
Market cap:
$49.3B
Revenue:
$15.7B
EPS (TTM):
$14.23
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.4B $15.9B $33.4B $20.4B $15.7B
Revenue Growth (YoY) -3.82% 69.52% 110.72% -38.99% -23%
 
Cost of Revenues $6.4B $16.2B $28.4B $4.4B $9.1B
Gross Profit $2.9B -$364M $5B $16B $6.6B
Gross Profit Margin 31.47% -2.3% 14.95% 78.49% 42.06%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $308M $325M $416M $474M $441M
Other Inc / (Exp) -$568M -$142M -$116M $19M -$4M
Operating Expenses $308M $337M $437M $518M $477M
Operating Income $2.6B -$701M $4.6B $15.5B $6.1B
 
Net Interest Expenses $1.5B $1.4B $1.3B $930M $821M
EBT. Incl. Unusual Items $544M -$2.3B $3.1B $14.6B $5.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43M -$713M $459M $2.5B $811M
Net Income to Company $501M -$1.6B $2.6B $12.1B $4.5B
 
Minority Interest in Earnings -$586M -$778M -$1.2B -$2.2B -$1.2B
Net Income to Common Excl Extra Items -$85M -$2.3B $1.4B $9.9B $3.3B
 
Basic EPS (Cont. Ops) -$0.34 -$9.25 $5.69 $40.99 $14.24
Diluted EPS (Cont. Ops) -$0.34 -$9.25 $5.64 $40.72 $14.20
Weighted Average Basic Share $252.4M $253.4M $251.1M $241M $228.4M
Weighted Average Diluted Share $252.4M $253.4M $253.4M $242.6M $229.1M
 
EBITDA $3B $171M $5.6B $16.9B $7.5B
EBIT $2.1B -$840M $4.5B $15.7B $6.3B
 
Revenue (Reported) $9.4B $15.9B $33.4B $20.4B $15.7B
Operating Income (Reported) $2.6B -$701M $4.6B $15.5B $6.1B
Operating Income (Adjusted) $2.1B -$840M $4.5B $15.7B $6.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.8B $6.6B $9.1B $4.8B $4.4B
Revenue Growth (YoY) -7.32% 135.27% 38.55% -46.91% -8.02%
 
Cost of Revenues $2.4B $6B $2.2B $2.2B $2.5B
Gross Profit $356M $547M $6.9B $2.6B $1.9B
Gross Profit Margin 12.77% 8.34% 75.6% 54.59% 42.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $79M $96M $151M $178M $142M
Other Inc / (Exp) -- -$30M -$26M -$3M $6M
Operating Expenses $79M $108M $157M $198M $150M
Operating Income $277M $439M $6.7B $2.4B $1.7B
 
Net Interest Expenses $351M $347M $317M $206M $200M
EBT. Incl. Unusual Items -$74M $62M $6.4B $2.2B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$76M $1.2B $1.2B $400M $261M
Net Income to Company $2M -$1.1B $5.1B $1.8B $1.3B
 
Minority Interest in Earnings -$196M -$234M -$1.2B -$449M -$307M
Net Income to Common Excl Extra Items -$194M -$1.3B $3.9B $1.4B $977M
 
Basic EPS (Cont. Ops) -$0.77 -$5.22 $15.92 $5.87 $4.35
Diluted EPS (Cont. Ops) -$0.77 -$5.22 $15.78 $5.85 $4.33
Weighted Average Basic Share $252.1M $253.7M $246.9M $237.7M $224.8M
Weighted Average Diluted Share $252.1M $253.7M $256.1M $238.7M $225.5M
 
EBITDA $510M $670M $7B $2.8B $2.1B
EBIT $277M $412M $6.7B $2.5B $1.8B
 
Revenue (Reported) $2.8B $6.6B $9.1B $4.8B $4.4B
Operating Income (Reported) $277M $439M $6.7B $2.4B $1.7B
Operating Income (Adjusted) $277M $412M $6.7B $2.5B $1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.4B $15.9B $33.4B $20.4B $15.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.4B $16.2B $28.4B $4.4B $9.1B
Gross Profit $2.9B -$364M $5B $16B $6.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $308M $325M $421M $474M $441M
Other Inc / (Exp) -$568M -$141M -$115M $18M -$4M
Operating Expenses $308M $338M $437M $518M $477M
Operating Income $2.6B -$702M $4.6B $15.5B $6.1B
 
Net Interest Expenses $1.5B $1.4B $1.4B $929M $821M
EBT. Incl. Unusual Items $544M -$2.3B $3.1B $14.6B $5.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43M -$713M $459M $2.5B $811M
Net Income to Company $501M -$1.6B $2.6B $12.1B $4.5B
 
Minority Interest in Earnings -$586M -$778M -$1.2B -$2.2B -$1.2B
Net Income to Common Excl Extra Items -$85M -$2.3B $1.4B $9.9B $3.3B
 
Basic EPS (Cont. Ops) -$0.35 -$9.23 $5.89 $40.88 $14.29
Diluted EPS (Cont. Ops) -$0.40 -$9.25 $5.73 $40.59 $14.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3B $171M $5.6B $16.9B $7.5B
EBIT $2.1B -$840M $4.5B $15.7B $6.3B
 
Revenue (Reported) $9.4B $15.9B $33.4B $20.4B $15.7B
Operating Income (Reported) $2.6B -$702M $4.6B $15.5B $6.1B
Operating Income (Adjusted) $2.1B -$840M $4.5B $15.7B $6.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $15.9B $33.4B $20.4B $15.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.2B $28.4B $4.4B $9.1B --
Gross Profit -$364M $5B $16B $6.6B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $325M $421M $474M $441M --
Other Inc / (Exp) -$141M -$115M $18M -$4M --
Operating Expenses $338M $437M $518M $477M --
Operating Income -$702M $4.6B $15.5B $6.1B --
 
Net Interest Expenses $1.4B $1.4B $929M $821M --
EBT. Incl. Unusual Items -$2.3B $3.1B $14.6B $5.3B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$713M $459M $2.5B $811M --
Net Income to Company -$1.6B $2.6B $12.1B $4.5B --
 
Minority Interest in Earnings -$778M -$1.2B -$2.2B -$1.2B --
Net Income to Common Excl Extra Items -$2.3B $1.4B $9.9B $3.3B --
 
Basic EPS (Cont. Ops) -$9.23 $5.89 $40.88 $14.29 --
Diluted EPS (Cont. Ops) -$9.25 $5.73 $40.59 $14.23 --
Weighted Average Basic Share $1B $1B $964.1M $913.7M --
Weighted Average Diluted Share $1B $1B $970.3M $916.4M --
 
EBITDA $171M $5.6B $16.9B $7.5B --
EBIT -$840M $4.5B $15.7B $6.3B --
 
Revenue (Reported) $15.9B $33.4B $20.4B $15.7B --
Operating Income (Reported) -$702M $4.6B $15.5B $6.1B --
Operating Income (Adjusted) -$840M $4.5B $15.7B $6.3B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6B $1.4B $1.4B $4.1B $2.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $595M $1.4B $1.8B $980M $661M
Inventory $292M $706M $826M $445M $501M
Prepaid Expenses -- -- -- -- --
Other Current Assets $96M $207M $97M $96M $100M
Total Current Assets $3.2B $5.1B $5.6B $6.3B $4.8B
 
Property Plant And Equipment $31.2B $32.4B $34.2B $35.1B $36.2B
Long-Term Investments $81M $56M $16M $111M $129M
Goodwill $77M $77M $77M $77M $77M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $30M $54M $92M $74M $80M
Total Assets $35.7B $39.3B $41.3B $43.1B $43.9B
 
Accounts Payable $35M $155M $124M $181M $171M
Accrued Expenses $1.1B $1.8B $2.4B $1.4B $1.4B
Current Portion Of Long-Term Debt $372M $367M $813M $300M $351M
Current Portion Of Capital Lease Obligations $161M $535M $616M $655M $592M
Other Current Liabilities $315M $1.5B $2.3B $793M $985M
Total Current Liabilities $2.2B $4.7B $6.8B $3.9B $4.4B
 
Long-Term Debt $30.5B $29.4B $24.1B $23.4B $22.6B
Capital Leases -- -- -- -- --
Total Liabilities $33.5B $39.3B $41.4B $34.1B $33.8B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -- -- -- -- --
Common Equity -$191M -$2.6B -$3B $5.1B $5.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.4B $2.5B $2.8B $4B $4.4B
Total Equity $2.2B -$33M -$171M $9B $10.1B
 
Total Liabilities and Equity $35.7B $39.3B $41.3B $43.1B $43.9B
Cash and Short Terms $1.6B $1.4B $1.4B $4.1B $2.6B
Total Debt $30.8B $29.8B $24.9B $23.7B $22.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6B $1.4B $1.4B $4.1B $2.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $595M $1.4B $1.8B $980M $661M
Inventory $292M $706M $826M $445M $501M
Prepaid Expenses -- -- -- -- --
Other Current Assets $96M $207M $97M $96M $100M
Total Current Assets $3.2B $5.1B $5.6B $6.3B $4.8B
 
Property Plant And Equipment $31.2B $32.4B $34.2B $35.1B $36.2B
Long-Term Investments $81M $56M $16M $111M $129M
Goodwill $77M $77M $77M $77M $77M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $30M $54M $92M $74M $80M
Total Assets $35.7B $39.3B $41.3B $43.1B $43.9B
 
Accounts Payable $35M $155M $124M $181M $171M
Accrued Expenses $1.1B $1.8B $2.4B $1.4B $1.4B
Current Portion Of Long-Term Debt $372M $367M $813M $300M $351M
Current Portion Of Capital Lease Obligations $161M $535M $616M $655M $592M
Other Current Liabilities $315M $1.5B $2.3B $793M $985M
Total Current Liabilities $2.2B $4.7B $6.8B $3.9B $4.4B
 
Long-Term Debt $30.5B $29.4B $24.1B $23.4B $22.6B
Capital Leases -- -- -- -- --
Total Liabilities $33.5B $39.3B $41.4B $34.1B $33.8B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.4B $2.5B $2.8B $4B $4.4B
Total Equity $2.2B -$33M -$171M $9B $10.1B
 
Total Liabilities and Equity $35.7B $39.3B $41.3B $43.1B $43.9B
Cash and Short Terms $1.6B $1.4B $1.4B $4.1B $2.6B
Total Debt $30.8B $29.8B $24.9B $23.7B $22.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $501M -$1.6B $2.6B $12.1B $4.5B
Depreciation & Amoritzation $932M $1B $1.1B $1.2B $1.2B
Stock-Based Compensation $110M $140M $205M $250M $215M
Change in Accounts Receivable -$154M -$799M -$502M $840M $380M
Change in Inventories $21M -$409M -$123M $377M -$57M
Cash From Operations $1.3B $2.5B $10.5B $8.4B $5.4B
 
Capital Expenditures $1.8B $966M $1.8B $2.1B $2.2B
Cash Acquisitions -$100M -- -$15M -$61M -$12M
Cash From Investing -$1.9B -$912M -$1.8B -$2.2B -$2.3B
 
Dividends Paid (Ex Special Dividend) -- -$85M -$349M -$393M -$412M
Special Dividend Paid
Long-Term Debt Issued $7.8B $5.9B $1.6B $1.4B $2.7B
Long-Term Debt Repaid -$6.9B -$6.8B -$6.8B -$2.6B -$3.5B
Repurchase of Common Stock -$155M -$9M -$1.4B -$1.5B -$2.3B
Other Financing Activities -$963M -$824M -$1.1B -$1.1B -$981M
Cash From Financing -$235M -$1.8B -$8B -$4.2B -$4.5B
 
Beginning Cash (CF) $3B $2.1B $1.8B $2.5B $4.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$917M -$260M $665M $2B -$1.3B
Ending Cash (CF) $2.1B $1.8B $2.5B $4.5B $3.2B
 
Levered Free Cash Flow -$574M $1.5B $8.7B $6.3B $3.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2M -$1.1B $5.1B $1.8B $1.3B
Depreciation & Amoritzation $233M $258M $292M $304M $308M
Stock-Based Compensation $26M $49M $90M $122M $75M
Change in Accounts Receivable -$255M -$457M $274M -$294M -$47M
Change in Inventories -$10M -$235M $303M -$45M -$107M
Cash From Operations $500M $412M $3B $1.7B $1.6B
 
Capital Expenditures $402M $205M $491M $691M $569M
Cash Acquisitions -- -- -$5M -$25M --
Cash From Investing -$402M -$205M -$496M -$724M -$573M
 
Dividends Paid (Ex Special Dividend) -- -$85M -$98M -$102M -$112M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $140M $1.8B $560M -- --
Long-Term Debt Repaid -$616M -$2.5B -$2.8B -$50M -$350M
Repurchase of Common Stock -- -$3M -$733M -$341M -$281M
Other Financing Activities -$158M -$197M -$271M -$261M -$215M
Cash From Financing -$634M -$1B -$3.3B -$754M -$958M
 
Beginning Cash (CF) $2.6B $2.6B $3.3B $4.3B $3.1B
Foreign Exchange Rate Adjustment -- -- -- -- $4M
Additions / Reductions -$536M -$805M -$851M $242M $110M
Ending Cash (CF) $2.1B $1.8B $2.5B $4.5B $3.2B
 
Levered Free Cash Flow $98M $207M $2.5B $1B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $501M -$1.6B $2.6B $12.1B $4.5B
Depreciation & Amoritzation $932M $1B $1.1B $1.2B $1.2B
Stock-Based Compensation $110M $140M $205M $250M $215M
Change in Accounts Receivable -$154M -$799M -$502M $840M $380M
Change in Inventories $21M -$409M -$123M $377M -$57M
Cash From Operations $1.3B $2.5B $10.5B $8.4B $5.4B
 
Capital Expenditures $1.8B $966M $1.8B $2.1B $2.2B
Cash Acquisitions -$100M -- -$15M -$61M -$12M
Cash From Investing -$1.9B -$912M -$1.8B -$2.2B -$2.3B
 
Dividends Paid (Ex Special Dividend) -- -$85M -$349M -$393M -$412M
Special Dividend Paid
Long-Term Debt Issued $7.8B $5.9B $1.6B $1.4B $2.7B
Long-Term Debt Repaid -$6.9B -$6.8B -$6.8B -$2.6B -$3.5B
Repurchase of Common Stock -$155M -$9M -$1.4B -$1.5B -$2.3B
Other Financing Activities -$963M -$824M -$1.1B -$1.1B -$981M
Cash From Financing -$235M -$1.8B -$8B -$4.2B -$4.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$917M -$260M $665M $2B -$1.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$574M $1.5B $8.7B $6.3B $3.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$1.6B $2.6B $12.1B $4.5B --
Depreciation & Amoritzation $1B $1.1B $1.2B $1.2B --
Stock-Based Compensation $140M $205M $250M $215M --
Change in Accounts Receivable -$799M -$502M $840M $380M --
Change in Inventories -$409M -$123M $377M -$57M --
Cash From Operations $2.5B $10.5B $8.4B $5.4B --
 
Capital Expenditures $966M $1.8B $2.1B $2.2B --
Cash Acquisitions -- -$15M -$61M -$12M --
Cash From Investing -$912M -$1.8B -$2.2B -$2.3B --
 
Dividends Paid (Ex Special Dividend) -$85M -$349M -$393M -$412M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.9B $1.6B $1.4B $2.7B --
Long-Term Debt Repaid -$6.8B -$6.8B -$2.6B -$3.5B --
Repurchase of Common Stock -$9M -$1.4B -$1.5B -$2.3B --
Other Financing Activities -$824M -$1.1B -$1.1B -$981M --
Cash From Financing -$1.8B -$8B -$4.2B -$4.5B --
 
Beginning Cash (CF) $9.3B $11B $15.4B $15.4B --
Foreign Exchange Rate Adjustment -- $5M $2M $1M --
Additions / Reductions -$260M $665M $2B -$1.3B --
Ending Cash (CF) $9.1B $11.7B $17.4B $14.1B --
 
Levered Free Cash Flow $1.5B $8.7B $6.3B $3.2B --

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

GET BETTER TRADE IDEAS

Popular

Is Energy Transfer a Good Dividend Stock to Buy Now?
Is Energy Transfer a Good Dividend Stock to Buy Now?

Energy Transfer (NYSE:ET) offers an impressive yield, to say the…

Did the Market Bottom Already?
Did the Market Bottom Already?

The past few weeks have been among the most volatile…

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 14

Regencell Bioscience Holdings [RGC] is down 11.8% over the past day.

Buy
52
SLP alert for Apr 14

Simulations Plus [SLP] is up 4.69% over the past day.

Sell
38
ZLAB alert for Apr 14

Zai Lab [ZLAB] is up 6.77% over the past day.

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

Show me the best stock