Financhill
Sell
46

LNT Quote, Financials, Valuation and Earnings

Last price:
$58.21
Seasonality move :
1.32%
Day range:
$56.87 - $58.25
52-week range:
$46.80 - $64.19
Dividend yield:
3.25%
P/E ratio:
22.56x
P/S ratio:
3.76x
P/B ratio:
2.14x
Volume:
1.2M
Avg. volume:
1.4M
1-year change:
11.22%
Market cap:
$14.9B
Revenue:
$4B
EPS (TTM):
$2.58
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $3.6B $3.4B $3.7B $4.2B $4B
Revenue Growth (YoY) 3.23% -6.36% 7.41% 14.61% -4.23%
 
Cost of Revenues $2.2B $2B $2.1B $2.5B $2.3B
Gross Profit $1.5B $1.5B $1.6B $1.7B $1.7B
Gross Profit Margin 39.91% 42.83% 42.41% 40.64% 43.06%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$28M $8M $39M $1M -$16M
Operating Expenses $678M $723M $761M $781M $791M
Operating Income $778M $740M $795M $928M $943M
 
Net Interest Expenses $300M $291M $284M $341M $420M
EBT. Incl. Unusual Items $636M $567M $600M $708M $707M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $69M -$57M -$74M $22M $4M
Net Income to Company $567M $624M $674M $686M $703M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $567M $624M $674M $686M $703M
 
Basic EPS (Cont. Ops) $2.34 $2.47 $2.63 $2.73 $2.78
Diluted EPS (Cont. Ops) $2.33 $2.47 $2.63 $2.73 $2.78
Weighted Average Basic Share $238.5M $248.4M $250.2M $250.9M $253M
Weighted Average Diluted Share $239M $248.7M $250.7M $251.2M $253.3M
 
EBITDA $1.5B $1.5B $1.5B $1.7B $1.8B
EBIT $936M $858M $884M $1B $1.1B
 
Revenue (Reported) $3.6B $3.4B $3.7B $4.2B $4B
Operating Income (Reported) $778M $740M $795M $928M $943M
Operating Income (Adjusted) $936M $858M $884M $1B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $920M $1B $1.1B $1.1B $1.1B
Revenue Growth (YoY) -7.07% 11.3% 10.84% -5.11% 0.37%
 
Cost of Revenues $465M $544M $629M $557M $544M
Gross Profit $455M $480M $506M $520M $537M
Gross Profit Margin 49.46% 46.88% 44.58% 48.28% 49.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $25M $17M $15M $41M $34M
Operating Expenses $183M $191M $197M $198M $224M
Operating Income $272M $289M $309M $322M $313M
 
Net Interest Expenses $68M $68M $83M $99M $114M
EBT. Incl. Unusual Items $229M $238M $241M $264M $233M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$20M -$21M $14M $5M -$62M
Net Income to Company $249M $259M $228M $259M $295M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $249M $259M $227M $259M $295M
 
Basic EPS (Cont. Ops) $0.99 $1.02 $0.90 $1.02 $1.15
Diluted EPS (Cont. Ops) $0.98 $1.02 $0.90 $1.02 $1.15
Weighted Average Basic Share $249.7M $250.3M $251M $253.5M $256.6M
Weighted Average Diluted Share $250M $250.8M $251.3M $253.8M $256.9M
 
EBITDA $453M $471M $493M $533M $542M
EBIT $297M $306M $324M $363M $347M
 
Revenue (Reported) $920M $1B $1.1B $1.1B $1.1B
Operating Income (Reported) $272M $289M $309M $322M $313M
Operating Income (Adjusted) $297M $306M $324M $363M $347M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.5B $3.6B $4.1B $4.1B $4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $2B $2.4B $2.4B $2.2B
Gross Profit $1.5B $1.5B $1.7B $1.7B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$28M -$26M $53M $43M -$31M
Operating Expenses $706M $759M $772M $788M $922M
Operating Income $789M $775M $901M $920M $848M
 
Net Interest Expenses $303M $290M $313M $395M $460M
EBT. Incl. Unusual Items $644M $569M $691M $688M $557M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$27M -$76M $18M -$1M -$104M
Net Income to Company $671M $645M $674M $689M $661M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $671M $645M $673M $689M $661M
 
Basic EPS (Cont. Ops) $2.69 $2.54 $2.65 $2.74 $2.58
Diluted EPS (Cont. Ops) $2.68 $2.53 $2.65 $2.74 $2.58
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.5B $1.5B $1.7B $1.8B $1.8B
EBIT $947M $859M $1B $1.1B $1B
 
Revenue (Reported) $3.5B $3.6B $4.1B $4.1B $4B
Operating Income (Reported) $789M $775M $901M $920M $848M
Operating Income (Adjusted) $947M $859M $1B $1.1B $1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.6B $2.7B $3.1B $3.1B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.5B $1.8B $1.7B $1.6B
Gross Profit $1.2B $1.2B $1.4B $1.4B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $90M $56M $70M $113M $99M
Operating Expenses $536M $572M $583M $590M $721M
Operating Income $628M $663M $769M $761M $665M
 
Net Interest Expenses $207M $206M $235M $289M $329M
EBT. Incl. Unusual Items $511M $513M $604M $585M $435M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$47M -$66M $26M $3M -$105M
Net Income to Company $558M $579M $579M $582M $540M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $558M $579M $578M $582M $540M
 
Basic EPS (Cont. Ops) $2.23 $2.28 $2.30 $2.31 $2.11
Diluted EPS (Cont. Ops) $2.22 $2.27 $2.30 $2.31 $2.11
Weighted Average Basic Share $743.7M $750.5M $752.5M $756.4M $769.2M
Weighted Average Diluted Share $744.4M $751.8M $753.3M $757.1M $770.1M
 
EBITDA $1.2B $1.2B $1.3B $1.4B $1.3B
EBIT $718M $719M $839M $874M $764M
 
Revenue (Reported) $2.6B $2.7B $3.1B $3.1B $3B
Operating Income (Reported) $628M $663M $769M $761M $665M
Operating Income (Adjusted) $718M $719M $839M $874M $764M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $16M $54M $39M $20M $62M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $85M $83M $82M $107M $113M
Inventory $227M $217M $246M $325M $343M
Prepaid Expenses -- -- -- -- --
Other Current Assets $231M $204M $344M $389M $392M
Total Current Assets $876M $887M $1.1B $1.3B $1.3B
 
Property Plant And Equipment $13.5B $14.3B $15B $16.2B $17.2B
Long-Term Investments $468M $485M $517M $559M $602M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $72M $73M $144M $227M $177M
Total Assets $16.7B $17.7B $18.6B $20.2B $21.2B
 
Accounts Payable $422M $377M $436M $756M $611M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $657M $8M $633M $408M $809M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $568M $456M $470M $557M $409M
Total Current Liabilities $2.1B $1.3B $2.1B $2.4B $2.3B
 
Long-Term Debt $5.5B $6.8B $6.7B $7.7B $8.2B
Capital Leases -- -- -- -- --
Total Liabilities $11.3B $11.8B $12.6B $13.9B $14.5B
 
Common Stock $2M $2M $3M $3M $3M
Other Common Equity Adj $1M -$1M -- -- $1M
Common Equity $5.2B $5.7B $6B $6.3B $6.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $200M $200M -- -- --
Total Equity $5.4B $5.9B $6B $6.3B $6.8B
 
Total Liabilities and Equity $16.7B $17.7B $18.6B $20.2B $21.2B
Cash and Short Terms $16M $54M $39M $20M $62M
Total Debt $6.5B $7.2B $7.9B $8.7B $9.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $189M $20M $344M $206M $827M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $82M $392M $509M $486M $463M
Inventory $223M $218M $299M $327M $320M
Prepaid Expenses $30M -- -- -- --
Other Current Assets $192M $385M $541M $353M $358M
Total Current Assets $1B $1B $1.7B $1.4B $2B
 
Property Plant And Equipment $14.2B $14.7B $15.9B $16.6B $17.9B
Long-Term Investments $478M $514M $551M $594M $633M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $68M $155M $239M $215M $156M
Total Assets $17.5B $18.3B $20.2B $20.9B $22.8B
 
Accounts Payable $417M $361M $786M $604M $473M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $7M $383M $658M $409M $1.1B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $449M $497M $509M $421M $381M
Total Current Liabilities $1.3B $1.6B $2.4B $1.9B $2.3B
 
Long-Term Debt $6.6B $6.7B $7.6B $8.4B $9.2B
Capital Leases -- -- -- -- --
Total Liabilities $11.6B $12.1B $13.9B $14.2B $15.9B
 
Common Stock $2M $3M $3M $3M $3M
Other Common Equity Adj -$1M -$1M -- $4M -$1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $200M $200M -- -- --
Total Equity $5.9B $6.2B $6.3B $6.7B $7B
 
Total Liabilities and Equity $17.5B $18.3B $20.2B $20.9B $22.8B
Cash and Short Terms $189M $20M $344M $206M $827M
Total Debt $7B $7.4B $8.6B $9.3B $10.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $567M $624M $674M $686M $703M
Depreciation & Amoritzation $567M $615M $657M $671M $676M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$472M -$468M -$530M -$672M -$414M
Change in Inventories -- -- -$13M -$27M -$62M
Cash From Operations $660M $501M $582M $486M $867M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$1.6B -$1.4B -$1.2B -$1.5B -$1.7B
Cash From Investing -$1.3B -$951M -$728M -$933M -$1.4B
 
Dividends Paid (Ex Special Dividend) -$337M -$377M -$403M -$428M -$456M
Special Dividend Paid
Long-Term Debt Issued $950M $1.3B $600M $1.3B $1.5B
Long-Term Debt Repaid -$256M -$657M -$8M -$633M -$508M
Repurchase of Common Stock -- -- -$200M -- --
Other Financing Activities -$24M -$27M -$13M $2M $3M
Cash From Financing $619M $488M $130M $431M $573M
 
Beginning Cash (CF) $26M $18M $56M $40M $24M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8M $38M -$16M -$16M $39M
Ending Cash (CF) $18M $56M $40M $24M $63M
 
Levered Free Cash Flow $660M $501M $582M $486M $867M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $249M $259M $228M $259M $295M
Depreciation & Amoritzation $156M $165M $169M $170M $195M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$118M -$132M -$142M -$93M -$146M
Change in Inventories -- -- -$30M -$63M -$27M
Cash From Operations $117M $270M $185M $311M $351M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$366M -$374M -$349M -$473M -$474M
Cash From Investing -$287M -$262M -$229M -$470M -$407M
 
Dividends Paid (Ex Special Dividend) -$94M -$101M -$107M -$115M -$123M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $300M $588M $296M $644M
Long-Term Debt Repaid -- -- -$75M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $6M $20M -$25M $43M -$12M
Cash From Financing $155M -- $371M $354M $793M
 
Beginning Cash (CF) $209M $16M $20M $14M $93M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$15M $8M $327M $195M $737M
Ending Cash (CF) $194M $24M $347M $209M $830M
 
Levered Free Cash Flow $117M $270M $185M $311M $351M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $671M $645M $674M $689M $661M
Depreciation & Amoritzation $597M $655M $664M $673M $744M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$429M -$549M -$558M -$526M -$523M
Change in Inventories -- -- -$26M -$14M -$62M
Cash From Operations $587M $542M $590M $623M $1.2B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$1.5B -$1.2B -$1.3B -$1.7B -$1.9B
Cash From Investing -$1.1B -$724M -$875M -$1.3B -$1.4B
 
Dividends Paid (Ex Special Dividend) -$365M -$400M -$421M -$447M -$484M
Special Dividend Paid
Long-Term Debt Issued $1.1B $500M $1.5B $1.3B $1.9B
Long-Term Debt Repaid -$657M -$7M -$383M -$658M -$409M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$35M $19M -$40M $47M -$57M
Cash From Financing $512M $12M $608M $525M $852M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6M -$170M $323M -$138M $621M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $587M $542M $590M $623M $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $558M $579M $579M $582M $540M
Depreciation & Amoritzation $454M $494M $501M $503M $571M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$316M -$397M -$425M -$279M -$388M
Change in Inventories -- -- -$13M -- --
Cash From Operations $436M $477M $485M $622M $913M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$974M -$832M -$942M -$1.2B -$1.3B
Cash From Investing -$679M -$452M -$599M -$952M -$940M
 
Dividends Paid (Ex Special Dividend) -$281M -$304M -$322M -$341M -$369M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B $300M $1.2B $1.2B $1.6B
Long-Term Debt Repaid -$654M -$4M -$379M -$404M -$305M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$22M $24M -$3M $42M -$18M
Cash From Financing $419M -$57M $421M $515M $794M
 
Beginning Cash (CF) $286M $90M $131M $199M $191M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $176M -$32M $307M $185M $767M
Ending Cash (CF) $462M $58M $438M $384M $958M
 
Levered Free Cash Flow $436M $477M $485M $622M $913M

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

GET BETTER TRADE IDEAS

Popular

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…

Where Will Cisco Systems Stock Be in 10 Years?
Where Will Cisco Systems Stock Be in 10 Years?

Cisco Systems, Inc. (NASDAQ:CSCO) has enjoyed its position as a…

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 9

IonQ [IONQ] is down 38.82% over the past day.

Sell
40
QMCO alert for Jan 9

Quantum [QMCO] is down 30.08% over the past day.

Sell
47
MATW alert for Jan 9

Matthews International [MATW] is up 14.21% over the past day.

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

Show me the best stock