Financhill
Sell
49

LNG Quote, Financials, Valuation and Earnings

Last price:
$207.91
Seasonality move :
29.17%
Day range:
$206.58 - $209.34
52-week range:
$188.70 - $257.65
Dividend yield:
0.99%
P/E ratio:
11.60x
P/S ratio:
2.48x
P/B ratio:
6.65x
Volume:
1.5M
Avg. volume:
1.9M
1-year change:
-6.57%
Market cap:
$44.9B
Revenue:
$15.8B
EPS (TTM):
$17.98
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.4B $17.6B $33.8B $20.3B $15.8B
Revenue Growth (YoY) 0.94% 87.9% 91.36% -39.91% -22.22%
 
Cost of Revenues $6.5B $12B $22.2B $12.2B $10.5B
Gross Profit $2.9B $5.6B $11.5B $8.1B $5.3B
Gross Profit Margin 31.14% 31.88% 34.15% 40.02% 33.53%
 
R&D Expenses $6M $7M $16M -- --
Selling, General & Admin $302M $325M $416M $474M $441M
Other Inc / (Exp) -$568M -$142M -$116M $19M -$4M
Operating Expenses $308M $332M $432M $474M $441M
Operating Income $2.6B $5.3B $11.1B $7.6B $4.8B
 
Net Interest Expenses $1.5B $1.4B $1.4B $1.1B $1B
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 $501M -$1.6B $2.6B $12.1B $4.5B
 
Basic EPS (Cont. Ops) -$0.34 -$9.25 $5.69 $41.00 $14.24
Diluted EPS (Cont. Ops) -$0.34 -$9.25 $5.64 $40.73 $14.19
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 $3.8B $6.7B $12.8B $9.5B $6.7B
EBIT $2.6B $5.3B $11.1B $7.6B $4.8B
 
Revenue (Reported) $9.4B $17.6B $33.8B $20.3B $15.8B
Operating Income (Reported) $2.6B $5.3B $11.1B $7.6B $4.8B
Operating Income (Adjusted) $2.6B $5.3B $11.1B $7.6B $4.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.3B $9B $4.1B $3.8B $4.3B
Revenue Growth (YoY) 199.86% 110.63% -54.35% -8.43% 14.85%
 
Cost of Revenues $3.1B $6.3B $1.3B $2.5B $3.1B
Gross Profit $1.2B $2.8B $2.8B $1.3B $1.2B
Gross Profit Margin 28.04% 30.74% 68.25% 33.99% 28.46%
 
R&D Expenses $2M $4M -- -- --
Selling, General & Admin $70M $92M $102M $99M $81M
Other Inc / (Exp) -$62M -$46M $1M -$3M --
Operating Expenses $72M $96M $102M $99M $81M
Operating Income $1.1B $2.7B $2.7B $1.2B $1.2B
 
Net Interest Expenses $364M $354M $283M $247M $236M
EBT. Incl. Unusual Items -$2.8B -$3.4B $2.5B $1.4B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.9B -$752M $440M $231M $303M
Net Income to Company -$916M -$2.6B $2.1B $1.2B $1.3B
 
Minority Interest in Earnings $168M -$259M $390M $314M $247M
Net Income to Common Excl Extra Items -$916M -$2.6B $2.1B $1.2B $1.3B
 
Basic EPS (Cont. Ops) -$4.27 -$9.54 $7.08 $3.95 $4.77
Diluted EPS (Cont. Ops) -$4.27 -$9.54 $7.03 $3.93 $4.75
Weighted Average Basic Share $253.6M $249.9M $240.2M $226.3M $219.3M
Weighted Average Diluted Share $253.6M $249.9M $242M $227M $219.9M
 
EBITDA $1.5B $3.1B $3B $1.5B $1.6B
EBIT $1.1B $2.7B $2.7B $1.2B $1.2B
 
Revenue (Reported) $4.3B $9B $4.1B $3.8B $4.3B
Operating Income (Reported) $1.1B $2.7B $2.7B $1.2B $1.2B
Operating Income (Adjusted) $1.1B $2.7B $2.7B $1.2B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $13.8B $31.5B $24.6B $16B $18.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.7B $20.8B $12.7B $17.4B $13.3B
Gross Profit $5.1B $10.7B $11.9B -$1.4B $5.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6M $14M -- -- --
Selling, General & Admin $302M $366M $447M $477M $438M
Other Inc / (Exp) -$111M -$119M -$5M -$13M --
Operating Expenses $308M $380M $461M $477M $438M
Operating Income $4.8B $10.3B $11.5B -$1.9B $5B
 
Net Interest Expenses $1.4B $1.4B $1.2B $1B $942M
EBT. Incl. Unusual Items -$2.4B -$3.2B $18.7B $6B $6.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.9B $389M $3.3B $950M $1.1B
Net Income to Company -$474M -$3.6B $15.4B $5B $5.1B
 
Minority Interest in Earnings $740M $231M $2.9B $1.4B $1.1B
Net Income to Common Excl Extra Items -$474M -$3.6B $15.4B $5B $5.1B
 
Basic EPS (Cont. Ops) -$4.79 -$15.24 $50.94 $15.73 $18.03
Diluted EPS (Cont. Ops) -$4.82 -$15.27 $50.53 $15.68 $17.98
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $6.1B $11.9B $12.8B -$531M $6.9B
EBIT $4.8B $10.3B $11.5B -$1.9B $5B
 
Revenue (Reported) $13.8B $31.5B $24.6B $16B $18.7B
Operating Income (Reported) $4.8B $10.3B $11.5B -$1.9B $5B
Operating Income (Adjusted) $4.8B $10.3B $11.5B -$1.9B $5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $10.8B $24.7B $15.5B $11.2B $14.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.6B $16.3B $6.7B $7.4B $10.2B
Gross Profit $4.2B $8.4B $8.7B $3.9B $4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5M $12M $10M -- --
Selling, General & Admin $224M $265M $296M $299M $296M
Other Inc / (Exp) -$111M -$89M $21M -$10M $19M
Operating Expenses $229M $277M $306M $299M $296M
Operating Income $4B $8.1B $8.4B $3.6B $3.7B
 
Net Interest Expenses $1.1B $1.1B $871M $770M $702M
EBT. Incl. Unusual Items -$2.3B -$3.3B $12.4B $3.8B $4.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.9B -$762M $2.1B $550M $850M
Net Income to Company -$476M -$2.5B $10.2B $3.2B $3.9B
 
Minority Interest in Earnings $544M -$3M $1.7B $933M $833M
Net Income to Common Excl Extra Items -$476M -$2.5B $10.2B $3.2B $3.9B
 
Basic EPS (Cont. Ops) -$4.02 -$10.03 $35.01 $9.94 $13.68
Diluted EPS (Cont. Ops) -$4.05 -$10.05 $34.75 $9.91 $13.64
Weighted Average Basic Share $760M $757.5M $726.4M $688.9M $664.6M
Weighted Average Diluted Share $766M $759.8M $731.6M $690.9M $666.3M
 
EBITDA $5B $9.4B $9.3B $4.5B $5.1B
EBIT $4B $8.1B $8.4B $3.6B $3.7B
 
Revenue (Reported) $10.8B $24.7B $15.5B $11.2B $14.2B
Operating Income (Reported) $4B $8.1B $8.4B $3.6B $3.7B
Operating Income (Adjusted) $4B $8.1B $8.4B $3.6B $3.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.1B $1.8B $2.5B $4.5B $3.2B
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 $537M $260M $222M $1.2B $2.4B
Goodwill $77M $77M $77M $77M $77M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $30M $54M $92M $74M $80M
Total Assets $38.7B $43.1B $44.7B $45B $45.5B
 
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 $117M $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 $31.1B $31B $26.5B $25.8B $25.1B
Capital Leases -- -- -- -- --
Total Liabilities $36.5B $43.1B $44.8B $35.9B $35.4B
 
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 $38.7B $43.1B $44.7B $45B $45.5B
Cash and Short Terms $2.1B $1.8B $2.5B $4.5B $3.2B
Total Debt $31.7B $31.4B $27.4B $26.2B $25.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.6B $3.3B $4.3B $3.1B $1.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $856M $1.7B $741M $610M $799M
Inventory $471M $1.1B $400M $394M $458M
Prepaid Expenses -- -- -- -- --
Other Current Assets $185M $115M $107M $109M --
Total Current Assets $4.9B $7.2B $5.8B $4.5B $3.5B
 
Property Plant And Equipment $32.4B $33.7B $34.6B $36.1B $38B
Long-Term Investments $194M $46M $620M $1.7B $2.6B
Goodwill $77M $77M $77M -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $425M $514M $611M $855M --
Total Assets $40.2B $43.6B $41.7B $43.1B $45.1B
 
Accounts Payable $73M $405M $126M $137M $279M
Accrued Expenses $1.6B $2.8B $1.3B $1B --
Current Portion Of Long-Term Debt $943M $1.7B $349M $700M --
Current Portion Of Capital Lease Obligations $458M $669M $612M $621M --
Other Current Liabilities $2.1B $3.4B $1B $855M --
Total Current Liabilities $5.7B $9.4B $3.8B $4.2B $3.7B
 
Long-Term Debt $31.1B $27.5B $25.8B $25.3B $25.3B
Capital Leases -- -- -- -- --
Total Liabilities $39B $48B $33.8B $33.7B $33.6B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.5B $1.8B $3.8B $4.3B $4.7B
Total Equity $1.2B -$4.3B $7.9B $9.4B $11.5B
 
Total Liabilities and Equity $40.2B $43.6B $41.7B $43.1B $45.1B
Cash and Short Terms $2.6B $3.3B $4.3B $3.1B $1.4B
Total Debt $32.6B $29.2B $26.2B $26B $25.9B
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 $1.2B $1.4B $1.7B $1.8B $1.9B
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 -- -- -- -- --
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) $2.1B $1.8B $2.5B $4.5B $3.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$917M -$260M $670M $2B -$1.3B
Ending Cash (CF) $1.2B $1.6B $3.2B $6.6B $1.9B
 
Levered Free Cash Flow -$574M $1.5B $8.7B $6.3B $3.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$916M -$2.6B $2.1B $1.2B $1.3B
Depreciation & Amoritzation $356M $444M $447M $306M $493M
Stock-Based Compensation $28M $36M $43M $48M $35M
Change in Accounts Receivable -$371M $56M -$104M $40M -$558M
Change in Inventories -$108M -$382M $4M -$6M $23M
Cash From Operations $684M $2.4B $1.7B $1.4B $1.4B
 
Capital Expenditures $321M $316M $386M $516M $687M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$324M -$315M -$410M -$521M -$629M
 
Dividends Paid (Ex Special Dividend) -- $81M $96M $98M $109M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.9B -- -- -- --
Long-Term Debt Repaid -$1.7B -$1.3B -$1.5B -$150M --
Repurchase of Common Stock $6M $75M $358M $282M $997M
Other Financing Activities -$209M -$270M -$269M -$217M --
Cash From Financing $32M -$1.7B -$2.2B -$747M -$1.4B
 
Beginning Cash (CF) $2.6B $3.3B $4.3B $3.1B $1.4B
Foreign Exchange Rate Adjustment -- -- -$1M -$1M $1M
Additions / Reductions $392M $372M -$886M $122M -$619M
Ending Cash (CF) $3B $3.7B $3.4B $3.2B $780M
 
Levered Free Cash Flow $363M $2.1B $1.3B $875M $738M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$474M -$3.6B $15.4B $5B $5.1B
Depreciation & Amoritzation $1.3B $1.7B $1.8B $1.4B $2.4B
Stock-Based Compensation $117M $164M $218M $262M $215M
Change in Accounts Receivable -$593M -$850M $1B $122M -$634M
Change in Inventories -$184M -$661M $725M $5M -$65M
Cash From Operations $2.6B $8B $9.7B $5.5B $5.1B
 
Capital Expenditures $1.2B $1.5B $1.9B $2.4B $2.9B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1B -$1.6B -$2B -$2.4B -$2.7B
 
Dividends Paid (Ex Special Dividend) -- $336M $389M $402M $444M
Special Dividend Paid
Long-Term Debt Issued $4.2B $2.8B $2B $2.7B --
Long-Term Debt Repaid -$4.9B -$6.5B -$5.3B -$3.2B --
Repurchase of Common Stock $6M $643M $1.9B $2.3B $2B
Other Financing Activities -$785M -$1B -$1.1B -$1B --
Cash From Financing -$1.4B -$5.7B -$6.7B -$4.2B -$4.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9M $716M $945M -$1.2B -$1.7B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.4B $6.4B $7.7B $3.1B $2.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$476M -$2.5B $10.2B $3.2B $3.9B
Depreciation & Amoritzation $1B $1.3B $1.4B $912M $1.4B
Stock-Based Compensation $91M $115M $128M $140M $140M
Change in Accounts Receivable -$338M -$389M $1.1B $427M -$587M
Change in Inventories -$174M -$426M $422M $50M $42M
Cash From Operations $2.1B $7.6B $6.7B $3.8B $3.5B
 
Capital Expenditures $761M $1.3B $1.4B $1.7B $2.3B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$707M -$1.3B -$1.5B -$1.7B -$2.2B
 
Dividends Paid (Ex Special Dividend) -- $251M $291M $300M $332M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.1B $1B $1.4B $2.7B $265M
Long-Term Debt Repaid -$4.3B -$4B -$2.5B -$3.2B -$565M
Repurchase of Common Stock $6M $640M $1.1B $2B $1.7B
Other Financing Activities -$627M -$825M -$852M -$766M -$440M
Cash From Financing -$805M -$4.7B -$3.4B -$3.5B -$3.1B
 
Beginning Cash (CF) $7.3B $9.2B $12.9B $10.9B $6.3B
Foreign Exchange Rate Adjustment -- -- $2M -$3M -$3M
Additions / Reductions $545M $1.5B $1.8B -$1.4B -$1.8B
Ending Cash (CF) $7.8B $10.7B $14.7B $9.4B $4.5B
 
Levered Free Cash Flow $1.3B $6.2B $5.3B $2.1B $1.2B

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