Financhill
Sell
28

LINE Quote, Financials, Valuation and Earnings

Last price:
$35.08
Seasonality move :
-1.52%
Day range:
$34.10 - $35.13
52-week range:
$32.46 - $62.30
Dividend yield:
6.02%
P/E ratio:
--
P/S ratio:
1.50x
P/B ratio:
0.96x
Volume:
524.9K
Avg. volume:
1.7M
1-year change:
-40.1%
Market cap:
$8B
Revenue:
$5.3B
EPS (TTM):
-$0.78
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $3.7B $4.9B $5.3B $5.3B
Revenue Growth (YoY) -- -- 33.13% 8.38% -0.03%
 
Cost of Revenues -- $3.1B $4.2B $4.3B $4.5B
Gross Profit -- $609.7M $777.9M $1.1B $886M
Gross Profit Margin -- 16.47% 15.78% 20.32% 16.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- $539M
Other Inc / (Exp) -- -$191.9M -$63M $6M -$660M
Operating Expenses -- $524.3M $398.9M $539.1M $539M
Operating Income -- $85.4M $379M $546.1M $347M
 
Net Interest Expenses -- $259.6M $383.1M $612.1M $539M
EBT. Incl. Unusual Items -- -$214.2M -$70M -$110.1M -$840M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$27.1M $6M -$13.9M -$89M
Net Income to Company -- -$187.1M -$76M -$96.2M -$751M
 
Minority Interest in Earnings -- -$2.5M $1.2M $21.1M -$65M
Net Income to Common Excl Extra Items -- -$187.1M -$76M -$96.2M -$771M
 
Basic EPS (Cont. Ops) -- -$0.84 -$0.35 -$0.53 -$3.09
Diluted EPS (Cont. Ops) -- -$0.84 -$0.35 -$0.53 -$3.09
Weighted Average Basic Share -- $219.9M $219.9M $219.9M $228.2M
Weighted Average Diluted Share -- $219.9M $219.9M $219.9M $228.2M
 
EBITDA -- $871.5M $1.1B $1.5B $1.2B
EBIT -- $176.6M $379M $639.3M $347M
 
Revenue (Reported) -- $3.7B $4.9B $5.3B $5.3B
Operating Income (Reported) -- $85.4M $379M $546.1M $347M
Operating Income (Adjusted) -- $176.6M $379M $639.3M $347M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $1.3B $1.3B $1.4B
Revenue Growth (YoY) -- -- -- 0.45% 3.15%
 
Cost of Revenues -- -- $1.1B $1.1B $1.2B
Gross Profit -- -- $242M $280M $215M
Gross Profit Margin -- -- 18.21% 20.97% 15.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $143M $145M
Other Inc / (Exp) -- -- -$19M -$565M --
Operating Expenses -- -- $122M $735M $145M
Operating Income -- -- $120M -$455M $70M
 
Net Interest Expenses -- -- $156M $115M $89M
EBT. Incl. Unusual Items -- -- -$55M -$588M -$101M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$5M -$45M $11M
Net Income to Company -- -- -$50M -$543M -$112M
 
Minority Interest in Earnings -- -- -$8M -$58M -$12M
Net Income to Common Excl Extra Items -- -- -$50M -$543M -$112M
 
Basic EPS (Cont. Ops) -- -- -$0.26 -$2.31 -$0.44
Diluted EPS (Cont. Ops) -- -- -$0.26 -$2.31 -$0.44
Weighted Average Basic Share -- -- $162M $210M $228M
Weighted Average Diluted Share -- -- $162M $210M $228M
 
EBITDA -- -- $308M -$219M $300M
EBIT -- -- $120M -$429M $70M
 
Revenue (Reported) -- -- $1.3B $1.3B $1.4B
Operating Income (Reported) -- -- $120M -$455M $70M
Operating Income (Adjusted) -- -- $120M -$429M $70M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- $5.3B $5.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $4.3B $4.5B
Gross Profit -- -- $780.2M $1B $822M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $143M $587M
Other Inc / (Exp) -- -- $1.6M -$564M --
Operating Expenses -- -- -- $1.1B $587M
Operating Income -- -- -- -$97.3M $235M
 
Net Interest Expenses -- -- $448.3M $620.2M $343M
EBT. Incl. Unusual Items -- -- -$47M -$781.8M -$228M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$53.6M -$29M
Net Income to Company -- -- -- -$728.2M -$199M
 
Minority Interest in Earnings -- -- $9.5M -$56M -$18M
Net Income to Common Excl Extra Items -- -- -- -$728.2M -$197M
 
Basic EPS (Cont. Ops) -- -- -- -$3.13 -$0.78
Diluted EPS (Cont. Ops) -- -- -$0.31 -$3.13 -$0.78
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- $844.1M $1.1B
EBIT -- -- -- -$23M $235M
 
Revenue (Reported) -- -- -- $5.3B $5.4B
Operating Income (Reported) -- -- -- -$97.3M $235M
Operating Income (Adjusted) -- -- -- -$23M $235M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $4B $4B $4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $3.2B $3.2B $3.4B
Gross Profit -- -- $780.2M $813.4M $625M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $143M $442M
Other Inc / (Exp) -- -- $1.6M -$569M $46M
Operating Expenses -- -- $370.1M $1B $442M
Operating Income -- -- $410.1M -$191.5M $183M
 
Net Interest Expenses -- -- $448.3M $454.5M $258M
EBT. Incl. Unusual Items -- -- -$47M -$718.7M -$107M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$7.6M -$47.7M $12M
Net Income to Company -- -- -$39M -$671M -$119M
 
Minority Interest in Earnings -- -- $9.5M -$67.1M -$13M
Net Income to Common Excl Extra Items -- -- -$39.4M -$671M -$117M
 
Basic EPS (Cont. Ops) -- -- -$0.31 -$2.82 -$0.46
Diluted EPS (Cont. Ops) -- -- -$0.31 -$2.82 -$0.46
Weighted Average Basic Share -- -- $543.9M $649.8M $685.2M
Weighted Average Diluted Share -- -- $543.9M $649.8M $685.2M
 
EBITDA -- -- $1B $547.2M $849M
EBIT -- -- $433.4M -$117.2M $183M
 
Revenue (Reported) -- -- $4B $4B $4B
Operating Income (Reported) -- -- $410.1M -$191.5M $183M
Operating Income (Adjusted) -- -- $433.4M -$117.2M $183M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $240.1M $202M $70.8M $175M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $692.9M $935.7M $912.9M $826M
Inventory -- $144.5M $156.8M $170.6M $187M
Prepaid Expenses -- $50.1M $83.2M $71.8M $58M
Other Current Assets -- $18.3M $21.3M $30M $39M
Total Current Assets -- $1.2B $1.4B $1.3B $1.3B
 
Property Plant And Equipment -- $10.8B $12.1B $12.5B $12.5B
Long-Term Investments -- $146.8M $382.7M $292.2M $241M
Goodwill -- $2.8B $3.3B $3.4B $3.3B
Other Intangibles -- $1.3B $1.3B $1.3B $1.1B
Other Long-Term Assets -- $175.8M $371.7M $290M $279M
Total Assets -- $16.4B $18.6B $18.9B $18.7B
 
Accounts Payable -- $649.1M $835.6M $866.9M $887M
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 $1.5B
 
Long-Term Debt -- $9.6B $10.7B $11B $6.8B
Capital Leases -- -- -- -- --
Total Liabilities -- $11.1B $12.5B $12.8B $9B
 
Common Stock -- $1.5M $1.6M $1.6M $2M
Other Common Equity Adj -- $36.4M $190.3M $115M $57M
Common Equity -- $4.3B $5.2B $5B $8.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $937.1M $938.7M $970.8M $1.1B
Total Equity -- $5.3B $6.1B $6B $9.7B
 
Total Liabilities and Equity -- $16.4B $18.6B $18.9B $18.7B
Cash and Short Terms -- $240.1M $202M $70.8M $175M
Total Debt -- $9.7B $10.8B $11.1B $7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- -- -- $412M $75M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $901M $857M
Inventory -- -- -- $175M $167M
Prepaid Expenses -- -- -- $74M $105M
Other Current Assets -- -- -- $37M --
Total Current Assets -- -- -- $1.6B $1.3B
 
Property Plant And Equipment -- -- -- $12.6B $13B
Long-Term Investments -- -- -- $239M $184M
Goodwill -- -- -- $3.4B --
Other Intangibles -- -- -- $1.2B --
Other Long-Term Assets -- -- -- $243M --
Total Assets -- -- -- $19.3B $19.2B
 
Accounts Payable -- -- -- $948M $834M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- $1.5B $1.3B
 
Long-Term Debt -- -- -- $6.9B $7.7B
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- $9.1B $9.8B
 
Common Stock -- -- -- $2M $2M
Other Common Equity Adj -- -- -- -$58M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $1.1B $1B
Total Equity -- -- -- $10.1B $9.4B
 
Total Liabilities and Equity -- -- -- $19.3B $19.2B
Cash and Short Terms -- -- -- $412M $75M
Total Debt -- -- -- $7.1B $7.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$187.1M -$76M -$96.2M -$751M
Depreciation & Amoritzation -- $603.7M $677.2M $759.7M $876M
Stock-Based Compensation -- $14.6M $16.8M $25.3M $215M
Change in Accounts Receivable -- -$102.6M -$155.5M $42.7M $64M
Change in Inventories -- -$13.6M -$13M $7.8M -$18M
Cash From Operations -- $329.9M $500.9M $795.1M $703M
 
Capital Expenditures -- $689.1M $812.9M $765.8M $691M
Cash Acquisitions -- $2.7B $1.6B $271M $346M
Cash From Investing -- -$3.5B -$2.4B -$1.1B -$919M
 
Dividends Paid (Ex Special Dividend) -- $148.4M $122.1M -- $234M
Special Dividend Paid
Long-Term Debt Issued -- $4.3B $3.4B $1.4B $6.6B
Long-Term Debt Repaid -- -$3.1B -$2.3B -$1.3B -$10.6B
Repurchase of Common Stock -- $39.6M $64.1M $24.8M $165M
Other Financing Activities -- -$106.7M -$70M -$49M -$129M
Cash From Financing -- $3.1B $1.8B $134.6M $320M
 
Beginning Cash (CF) -- $240.1M $202M $70.8M $175M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$63.2M -$38.1M -$131.2M $104M
Ending Cash (CF) -- $169.9M $153.5M -$57.5M $279M
 
Levered Free Cash Flow -- -$359.2M -$312M $29.3M $12M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -$50M -$543M -$112M
Depreciation & Amoritzation -- -- $188M $210M $230M
Stock-Based Compensation -- -- $8M $160M $38M
Change in Accounts Receivable -- -- $23M $35M --
Change in Inventories -- -- $16M -$1M $5M
Cash From Operations -- -- $229M $186M $230M
 
Capital Expenditures -- -- $177M -- $195M
Cash Acquisitions -- -- $8M $40M $2M
Cash From Investing -- -- -$191M $15M -$181M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $134M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $346M $1.4B --
Long-Term Debt Repaid -- -- -$395M -$5.9B --
Repurchase of Common Stock -- -- $3M $48M $80M
Other Financing Activities -- -- -$12M -$69M --
Cash From Financing -- -- -$64M $284M -$54M
 
Beginning Cash (CF) -- -- $141M $412M $75M
Foreign Exchange Rate Adjustment -- -- -$3M $4M -$2M
Additions / Reductions -- -- -$29M $336M -$7M
Ending Cash (CF) -- -- $112M $752M $66M
 
Levered Free Cash Flow -- -- $52M $186M $35M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -$728.2M -$199M
Depreciation & Amoritzation -- -- -- $842.7M $902M
Stock-Based Compensation -- -- $19M $177.3M $151M
Change in Accounts Receivable -- -- -- $23.7M $11M
Change in Inventories -- -- -- -$2.2M $6M
Cash From Operations -- -- -- $676.1M $884M
 
Capital Expenditures -- -- $376.3M $160.8M $714M
Cash Acquisitions -- -- -$24M $364.6M $674M
Cash From Investing -- -- -- -$473.4M -$1.3B
 
Dividends Paid (Ex Special Dividend) -- -- -- $89M $547M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $6.9B --
Long-Term Debt Repaid -- -- -- -$10.8B --
Repurchase of Common Stock -- -- -- $81.8M $107M
Other Financing Activities -- -- -- -$121M --
Cash From Financing -- -- -- $577.2M $64M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $299.8M -$337M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $515.3M $170M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -$39M -$671M -$119M
Depreciation & Amoritzation -- -- $557M $640M $666M
Stock-Based Compensation -- -- $19M $171M $107M
Change in Accounts Receivable -- -- $36M $17M -$36M
Change in Inventories -- -- $6M -$4M $20M
Cash From Operations -- -- $565M $446M $627M
 
Capital Expenditures -- -- $376.3M -- $509M
Cash Acquisitions -- -- $10.9M $119M $441M
Cash From Investing -- -- -$416.3M -$56M -$899M
 
Dividends Paid (Ex Special Dividend) -- -- -- $89M $402M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $825M $6.3B $1.9B
Long-Term Debt Repaid -- -- -$885M -$10.4B -$1.4B
Repurchase of Common Stock -- -- $25.7M $73M $90M
Other Financing Activities -- -- -$76M -$148M -$39M
Cash From Financing -- -- -$10M $434M $172M
 
Beginning Cash (CF) -- -- $547.1M $581.6M $354M
Foreign Exchange Rate Adjustment -- -- -- $3M --
Additions / Reductions -- -- -$90M $341M -$100M
Ending Cash (CF) -- -- $457.1M $925.6M $254M
 
Levered Free Cash Flow -- -- $188.7M $446M $118M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock