Financhill
Buy
59

LNT Quote, Financials, Valuation and Earnings

Last price:
$65.72
Seasonality move :
1.01%
Day range:
$65.48 - $66.58
52-week range:
$56.30 - $69.75
Dividend yield:
3.06%
P/E ratio:
20.89x
P/S ratio:
4.00x
P/B ratio:
2.34x
Volume:
2.3M
Avg. volume:
2.3M
1-year change:
7.36%
Market cap:
$17.1B
Revenue:
$4B
EPS (TTM):
$3.18
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.4B $3.7B $4.2B $4B $4B
Revenue Growth (YoY) -6.35% 7.41% 14.61% -4.23% -1.14%
 
Cost of Revenues $2.6B $2.8B $3.2B $3B $2.9B
Gross Profit $848M $899M $1B $1.1B $1.1B
Gross Profit Margin 24.82% 24.5% 24.69% 26.27% 27.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $8M $39M $89M $132M $118M
Operating Expenses $108M $104M $110M $115M $122M
Operating Income $740M $795M $928M $943M $975M
 
Net Interest Expenses $259M $270M $309M $368M $428M
EBT. Incl. Unusual Items $567M $600M $708M $707M $576M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$57M -$74M $22M $4M -$114M
Net Income to Company $624M $674M $686M $703M $690M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $624M $674M $686M $703M $690M
 
Basic EPS (Cont. Ops) $2.47 $2.63 $2.73 $2.78 $2.69
Diluted EPS (Cont. Ops) $2.47 $2.63 $2.73 $2.78 $2.69
Weighted Average Basic Share $248.4M $250.2M $250.9M $253M $256.5M
Weighted Average Diluted Share $248.7M $250.7M $251.2M $253.3M $256.8M
 
EBITDA $1.4B $1.5B $1.6B $1.6B $1.8B
EBIT $740M $795M $928M $943M $975M
 
Revenue (Reported) $3.4B $3.7B $4.2B $4B $4B
Operating Income (Reported) $740M $795M $928M $943M $975M
Operating Income (Adjusted) $740M $795M $928M $943M $975M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1B $1.1B $1.1B $1.1B $1.2B
Revenue Growth (YoY) 11.3% 10.84% -5.11% 0.37% 11.93%
 
Cost of Revenues $709M $798M $727M $739M $832M
Gross Profit $315M $337M $350M $342M $378M
Gross Profit Margin 30.76% 29.69% 32.5% 31.64% 31.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $17M $15M $41M $34M --
Operating Expenses $26M $28M $28M $29M $29M
Operating Income $289M $309M $322M $313M $349M
 
Net Interest Expenses $68M $83M $99M $114M $128M
EBT. Incl. Unusual Items $238M $241M $264M $233M $263M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$21M $14M $5M -$62M -$18M
Net Income to Company $259M $228M $259M $295M $281M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $259M $227M $259M $295M $281M
 
Basic EPS (Cont. Ops) $1.02 $0.90 $1.02 $1.15 $1.09
Diluted EPS (Cont. Ops) $1.02 $0.90 $1.02 $1.15 $1.09
Weighted Average Basic Share $250.3M $251M $253.5M $256.6M $257M
Weighted Average Diluted Share $250.8M $251.3M $253.8M $256.9M $257.8M
 
EBITDA $454M $478M $492M $508M $560M
EBIT $289M $309M $322M $313M $349M
 
Revenue (Reported) $1B $1.1B $1.1B $1.1B $1.2B
Operating Income (Reported) $289M $309M $322M $313M $349M
Operating Income (Adjusted) $289M $309M $322M $313M $349M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.6B $4.1B $4.1B $4B $4.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7B $3.1B $3.1B $2.9B $3.1B
Gross Profit $879M $1B $1B $1B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$26M $53M $131M $117M --
Operating Expenses $104M $108M $114M $117M $121M
Operating Income $775M $901M $920M $908M $1.1B
 
Net Interest Expenses $274M $306M $379M $434M $491M
EBT. Incl. Unusual Items $569M $691M $688M $557M $700M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$76M $18M -$2M -$104M -$118M
Net Income to Company $645M $674M $689M $661M $818M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $645M $673M $690M $661M $818M
 
Basic EPS (Cont. Ops) $2.54 $2.66 $2.74 $2.58 $3.18
Diluted EPS (Cont. Ops) $2.53 $2.65 $2.73 $2.58 $3.18
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.4B $1.6B $1.6B $1.7B $1.9B
EBIT $775M $901M $920M $908M $1.1B
 
Revenue (Reported) $3.6B $4.1B $4.1B $4B $4.3B
Operating Income (Reported) $775M $901M $920M $908M $1.1B
Operating Income (Adjusted) $775M $901M $920M $908M $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.7B $3.1B $3.1B $3B $3.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $2.3B $2.2B $2.2B $2.4B
Gross Profit $741M $851M $848M $814M $919M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $56M $70M $113M $99M $60M
Operating Expenses $78M $82M $87M $89M $90M
Operating Income $663M $769M $761M $725M $829M
 
Net Interest Expenses $206M $235M $289M $329M $371M
EBT. Incl. Unusual Items $513M $604M $585M $435M $560M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$66M $26M $3M -$105M -$108M
Net Income to Company $579M $579M $582M $540M $668M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $579M $578M $582M $540M $668M
 
Basic EPS (Cont. Ops) $2.28 $2.30 $2.31 $2.11 $2.60
Diluted EPS (Cont. Ops) $2.28 $2.30 $2.30 $2.10 $2.59
Weighted Average Basic Share $750.5M $752.5M $756.4M $769.2M $770.7M
Weighted Average Diluted Share $751.8M $753.3M $757.1M $770.1M $772.3M
 
EBITDA $1.2B $1.3B $1.3B $1.3B $1.5B
EBIT $663M $769M $761M $725M $829M
 
Revenue (Reported) $2.7B $3.1B $3.1B $3B $3.3B
Operating Income (Reported) $663M $769M $761M $725M $829M
Operating Income (Adjusted) $663M $769M $761M $725M $829M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $54M $39M $20M $62M $81M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $165M $173M $222M $206M $206M
Inventory $217M $246M $325M $343M $295M
Prepaid Expenses -- -- -- -- --
Other Current Assets $204M $344M $389M $392M $381M
Total Current Assets $887M $1.1B $1.3B $1.3B $1.2B
 
Property Plant And Equipment $14.3B $15B $16.2B $17.2B $18.7B
Long-Term Investments $495M $580M $685M $646M $673M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $73M $144M $227M $177M $126M
Total Assets $18.3B $19.2B $20.9B $22B $23.4B
 
Accounts Payable $377M $436M $756M $611M $532M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $8M $633M $408M $809M $1.2B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $456M $470M $557M $409M $454M
Total Current Liabilities $1.3B $2.1B $2.4B $2.3B $2.7B
 
Long-Term Debt $6.8B $6.7B $7.8B $8.4B $8.9B
Capital Leases -- -- -- -- --
Total Liabilities $12.5B $13.3B $14.7B $15.2B $16.4B
 
Common Stock $2M $3M $3M $3M $3M
Other Common Equity Adj -$1M -- -- $1M $1M
Common Equity $5.7B $6B $6.3B $6.8B $7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.9B $6B $6.3B $6.8B $7B
 
Total Liabilities and Equity $18.3B $19.2B $20.9B $22B $23.4B
Cash and Short Terms $54M $39M $20M $62M $81M
Total Debt $7.2B $7.4B $8.2B $9.2B $10.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $20M $344M $206M $827M $753M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $392M $509M $486M $463M $485M
Inventory $218M $299M $327M $320M $281M
Prepaid Expenses -- -- -- -- --
Other Current Assets $385M $541M $353M $358M --
Total Current Assets $1B $1.7B $1.4B $2B $1.8B
 
Property Plant And Equipment $14.7B $15.9B $16.6B $17.9B $19.8B
Long-Term Investments $592M $711M $656M $664M $716M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $155M $239M $215M $156M --
Total Assets $18.3B $20.2B $20.9B $22.8B $24.6B
 
Accounts Payable $361M $786M $604M $473M $550M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $383M $658M $409M $1.1B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $497M $509M $421M $381M --
Total Current Liabilities $1.6B $2.4B $1.9B $2.3B $2.2B
 
Long-Term Debt $6.7B $7.6B $8.4B $9.2B $10.7B
Capital Leases -- -- -- -- --
Total Liabilities $12.1B $13.9B $14.2B $15.9B $17.3B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$1M -- $4M -$1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $6.2B $6.3B $6.7B $7B $7.3B
 
Total Liabilities and Equity $18.3B $20.2B $20.9B $22.8B $24.6B
Cash and Short Terms $20M $344M $206M $827M $753M
Total Debt $7.4B $8.2B $8.8B $10.3B $11.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $624M $674M $686M $703M $690M
Depreciation & Amoritzation $615M $657M $671M $676M $772M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$468M -$530M -$672M -$414M -$547M
Change in Inventories -- -- -- -$62M --
Cash From Operations $501M $582M $486M $867M $1.2B
 
Capital Expenditures $1.4B $1.2B $1.5B $1.9B $2.2B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$951M -$728M -$904M -$1.4B -$1.5B
 
Dividends Paid (Ex Special Dividend) $377M $403M $428M $456M $492M
Special Dividend Paid
Long-Term Debt Issued $1.3B $600M $1.3B $1.5B $1.6B
Long-Term Debt Repaid -$657M -$8M -$633M -$508M -$809M
Repurchase of Common Stock -- $200M -- -- --
Other Financing Activities -$27M -$13M $2M $3M -$20M
Cash From Financing $488M $130M $402M $573M $398M
 
Beginning Cash (CF) $54M $39M $20M $62M $81M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38M -$16M -$16M $39M $18M
Ending Cash (CF) $92M $23M $4M $101M $99M
 
Levered Free Cash Flow -$865M -$587M -$998M -$987M -$1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $259M $228M $259M $295M $281M
Depreciation & Amoritzation $165M $169M $170M $195M $211M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$132M -$142M -$93M -$146M -$102M
Change in Inventories -- -- -- -- --
Cash From Operations $270M $185M $311M $351M $408M
 
Capital Expenditures $374M $349M $473M $474M $583M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$262M -$229M -$470M -$407M -$711M
 
Dividends Paid (Ex Special Dividend) $101M $107M $115M $123M $130M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $300M $588M $296M $644M --
Long-Term Debt Repaid -- -$75M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $20M -$25M $43M -$24M --
Cash From Financing -- $371M $354M $793M $477M
 
Beginning Cash (CF) $20M $344M $206M $827M $503M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8M $327M $195M $737M $174M
Ending Cash (CF) $28M $671M $401M $1.6B $677M
 
Levered Free Cash Flow -$104M -$164M -$162M -$123M -$175M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $645M $674M $689M $661M $818M
Depreciation & Amoritzation $655M $664M $673M $744M $832M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$549M -$558M -$526M -$523M -$550M
Change in Inventories -- -$26M $13M -$62M --
Cash From Operations $542M $590M $623M $1.2B $1.2B
 
Capital Expenditures $1.2B $1.3B $1.8B $2B $2.5B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$724M -$846M -$1.3B -$1.4B -$2.2B
 
Dividends Paid (Ex Special Dividend) $400M $421M $447M $484M $514M
Special Dividend Paid
Long-Term Debt Issued $500M $1.5B $1.3B $1.9B --
Long-Term Debt Repaid -$7M -$383M -$658M -$409M --
Repurchase of Common Stock -- $200M -- -- --
Other Financing Activities $19M -$40M $47M -$57M --
Cash From Financing $12M $579M $525M $852M $731M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$170M $323M -$138M $621M -$327M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$682M -$689M -$1.2B -$837M -$1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $579M $579M $582M $540M $668M
Depreciation & Amoritzation $494M $501M $503M $571M $631M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$397M -$425M -$279M -$388M -$391M
Change in Inventories -- -- -- -- --
Cash From Operations $477M $485M $622M $913M $900M
 
Capital Expenditures $832M $942M $1.3B $1.4B $1.6B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$452M -$570M -$952M -$940M -$1.6B
 
Dividends Paid (Ex Special Dividend) $304M $322M $341M $369M $391M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $300M $1.2B $1.2B $1.6B $1.2B
Long-Term Debt Repaid -$4M -$379M -$404M -$305M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $24M -$3M $42M -$18M $15M
Cash From Financing -$57M $392M $515M $794M $1.1B
 
Beginning Cash (CF) $49M $430M $376M $951M $857M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$32M $307M $185M $767M $422M
Ending Cash (CF) $17M $737M $561M $1.7B $1.3B
 
Levered Free Cash Flow -$355M -$457M -$671M -$521M -$748M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock