Financhill
Buy
73

LNT Quote, Financials, Valuation and Earnings

Last price:
$63.08
Seasonality move :
2.69%
Day range:
$61.49 - $62.51
52-week range:
$49.05 - $66.54
Dividend yield:
3.16%
P/E ratio:
21.54x
P/S ratio:
3.94x
P/B ratio:
2.26x
Volume:
2.9M
Avg. volume:
2.4M
1-year change:
20.22%
Market cap:
$16B
Revenue:
$4B
EPS (TTM):
$2.90
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) -6.36% 7.41% 14.61% -4.23% -1.14%
 
Cost of Revenues $2B $2.1B $2.5B $2.3B $2.2B
Gross Profit $1.5B $1.6B $1.7B $1.7B $1.8B
Gross Profit Margin 42.83% 42.41% 40.64% 43.06% 44.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $8M $39M $89M $132M $118M
Operating Expenses $723M $761M $781M $791M $894M
Operating Income $740M $795M $928M $943M $886M
 
Net Interest Expenses $291M $284M $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 $1.5B $1.5B $1.7B $1.8B $1.8B
EBIT $858M $884M $1B $1.1B $1B
 
Revenue (Reported) $3.4B $3.7B $4.2B $4B $4B
Operating Income (Reported) $740M $795M $928M $943M $886M
Operating Income (Adjusted) $858M $884M $1B $1.1B $1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $901M $1.1B $1.1B $1B $1.1B
Revenue Growth (YoY) -1.64% 18.54% 0.84% -4.27% 9.41%
 
Cost of Revenues $513M $627M $658M $589M $630M
Gross Profit $388M $441M $419M $442M $498M
Gross Profit Margin 43.06% 41.29% 38.9% 42.87% 44.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $17M $26M $33M $33M $28M
Operating Expenses $190M $193M $197M $220M $241M
Operating Income $198M $248M $222M $222M $257M
 
Net Interest Expenses $69M $74M $94M $107M $119M
EBT. Incl. Unusual Items $146M $200M $161M $148M $166M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$28M $8M -$2M -$10M -$47M
Net Income to Company $174M $192M $163M $158M $213M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $174M $192M $163M $158M $213M
 
Basic EPS (Cont. Ops) $0.68 $0.77 $0.65 $0.62 $0.83
Diluted EPS (Cont. Ops) $0.68 $0.77 $0.65 $0.62 $0.83
Weighted Average Basic Share $250M $250.6M $251.2M $256.2M $256.8M
Weighted Average Diluted Share $250.4M $250.9M $251.4M $256.5M $257.2M
 
EBITDA $379M $440M $421M $444M $496M
EBIT $215M $274M $255M $255M $285M
 
Revenue (Reported) $901M $1.1B $1.1B $1B $1.1B
Operating Income (Reported) $198M $248M $222M $222M $257M
Operating Income (Adjusted) $215M $274M $255M $255M $285M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.4B $3.8B $4.2B $4B $4.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $2.2B $2.5B $2.2B $2.2B
Gross Profit $1.5B $1.6B $1.7B $1.8B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$10M $48M $95M $131M $112M
Operating Expenses $739M $764M $785M $814M $915M
Operating Income $750M $845M $902M $944M $921M
 
Net Interest Expenses $291M $289M $329M $381M $440M
EBT. Incl. Unusual Items $559M $654M $668M $694M $593M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$66M -$38M $12M -$4M -$152M
Net Income to Company $625M $692M $657M $698M $745M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $625M $692M $656M $698M $745M
 
Basic EPS (Cont. Ops) $2.47 $2.72 $2.61 $2.75 $2.90
Diluted EPS (Cont. Ops) $2.46 $2.71 $2.61 $2.75 $2.90
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.5B $1.6B $1.7B $1.8B $1.8B
EBIT $850M $943M $1B $1.1B $1.1B
 
Revenue (Reported) $3.4B $3.8B $4.2B $4B $4.1B
Operating Income (Reported) $750M $845M $902M $944M $921M
Operating Income (Adjusted) $850M $943M $1B $1.1B $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $901M $1.1B $1.1B $1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $513M $627M $658M $589M $630M
Gross Profit $388M $441M $419M $442M $498M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $17M $26M $33M $33M $28M
Operating Expenses $190M $193M $197M $220M $241M
Operating Income $198M $248M $222M $222M $257M
 
Net Interest Expenses $69M $74M $94M $107M $119M
EBT. Incl. Unusual Items $146M $200M $161M $148M $166M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$28M $8M -$2M -$10M -$47M
Net Income to Company $174M $192M $163M $158M $213M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $174M $192M $163M $158M $213M
 
Basic EPS (Cont. Ops) $0.68 $0.77 $0.65 $0.62 $0.83
Diluted EPS (Cont. Ops) $0.68 $0.77 $0.65 $0.62 $0.83
Weighted Average Basic Share $250M $250.6M $251.2M $256.2M $256.8M
Weighted Average Diluted Share $250.4M $250.9M $251.4M $256.5M $257.2M
 
EBITDA $379M $440M $421M $444M $496M
EBIT $215M $274M $255M $255M $285M
 
Revenue (Reported) $901M $1.1B $1.1B $1B $1.1B
Operating Income (Reported) $198M $248M $222M $222M $257M
Operating Income (Adjusted) $215M $274M $255M $255M $285M
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 $83M $82M $107M $113M $105M
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 $485M $517M $559M $602M $639M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $73M $144M $227M $177M $126M
Total Assets $17.7B $18.6B $20.2B $21.2B $22.7B
 
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 $7.7B $8.2B $8.7B
Capital Leases -- -- -- -- --
Total Liabilities $11.8B $12.6B $13.9B $14.5B $15.7B
 
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 $200M -- -- -- --
Total Equity $5.9B $6B $6.3B $6.8B $7B
 
Total Liabilities and Equity $17.7B $18.6B $20.2B $21.2B $22.7B
Cash and Short Terms $54M $39M $20M $62M $81M
Total Debt $7.2B $7.9B $8.7B $9.5B $10.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $14M $67M $157M $32M $25M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $325M $481M $428M $426M $361M
Inventory $204M $185M $282M $320M $265M
Prepaid Expenses -- -- -- -- --
Other Current Assets $212M $359M $325M $330M $318M
Total Current Assets $755M $1.1B $1.2B $1.1B $969M
 
Property Plant And Equipment $14.4B $15.2B $16.4B $17.4B $19B
Long-Term Investments $494M $533M $569M $611M $650M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $80M $191M $196M $173M $108M
Total Assets $17.6B $18.8B $20.2B $21.2B $22.9B
 
Accounts Payable $307M $383M $518M $438M $405M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $308M $333M $808M $809M $1.4B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $457M $463M $472M $403M $434M
Total Current Liabilities $1.4B $1.5B $1.9B $2B $2.9B
 
Long-Term Debt $6.5B $7.4B $8.1B $8.5B $8.6B
Capital Leases -- -- -- -- --
Total Liabilities $11.6B $12.8B $13.9B $14.4B $15.8B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$1M -- -$1M $2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $200M -- -- -- --
Total Equity $6B $6.1B $6.3B $6.8B $7.1B
 
Total Liabilities and Equity $17.6B $18.8B $20.2B $21.2B $22.9B
Cash and Short Terms $14M $67M $157M $32M $25M
Total Debt $7.1B $8B $9.1B $9.7B $10.6B
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 -- -$13M -$27M -$62M --
Cash From Operations $501M $582M $486M $867M $1.2B
 
Capital Expenditures -- -- $372M $712M $1.2B
Cash Acquisitions -$1.4B -$1.2B -$1.5B -$1.7B -$2.1B
Cash From Investing -$951M -$728M -$933M -$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 $431M $573M $398M
 
Beginning Cash (CF) $18M $56M $40M $24M $63M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38M -$16M -$16M $39M $18M
Ending Cash (CF) $56M $40M $24M $63M $81M
 
Levered Free Cash Flow $501M $582M $486M $867M $1.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $174M $192M $163M $158M $213M
Depreciation & Amoritzation $164M $166M $166M $189M $211M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$126M -$161M -$86M -$116M -$128M
Change in Inventories $20M $55M $68M $27M $39M
Cash From Operations $145M $251M $188M $307M $249M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$231M -$330M -$426M -$510M -$582M
Cash From Investing -$38M -$223M -$263M -$353M -$404M
 
Dividends Paid (Ex Special Dividend) -$102M -$107M -$113M -$123M -$130M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $650M $862M $597M --
Long-Term Debt Repaid -- -$300M -- -$300M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $10M -$1M -$5M -$15M $9M
Cash From Financing -$145M $3M $212M $18M $99M
 
Beginning Cash (CF) $56M $40M $24M $63M $81M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$38M $31M $137M -$28M -$56M
Ending Cash (CF) $18M $71M $161M $35M $25M
 
Levered Free Cash Flow $145M $251M $188M $307M $249M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $625M $692M $657M $698M $745M
Depreciation & Amoritzation $633M $659M $671M $699M $794M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$475M -$565M -$597M -$444M -$559M
Change in Inventories -- -- $13M -$103M --
Cash From Operations $486M $688M $423M $986M $1.1B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$1.3B -$1.3B -$1.6B -$1.8B -$2.2B
Cash From Investing -$810M -$913M -$973M -$1.5B -$1.6B
 
Dividends Paid (Ex Special Dividend) -$386M -$408M -$434M -$466M -$499M
Special Dividend Paid
Long-Term Debt Issued $950M $1.3B $1.6B $1.2B $1B
Long-Term Debt Repaid -$357M -$308M -$333M -$808M -$509M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9M -$24M -$2M -$7M $4M
Cash From Financing $283M $278M $640M $379M $479M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$41M $53M $90M -$126M -$10M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $486M $688M $423M $986M $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $174M $192M $163M $158M $213M
Depreciation & Amoritzation $164M $166M $166M $189M $211M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$126M -$161M -$86M -$116M -$128M
Change in Inventories $20M $55M $68M $27M $39M
Cash From Operations $145M $251M $188M $307M $249M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$231M -$330M -$426M -$510M -$582M
Cash From Investing -$38M -$223M -$263M -$353M -$404M
 
Dividends Paid (Ex Special Dividend) -$102M -$107M -$113M -$123M -$130M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $650M $862M $597M --
Long-Term Debt Repaid -- -$300M -- -$300M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $10M -$1M -$5M -$15M $9M
Cash From Financing -$145M $3M $212M $18M $99M
 
Beginning Cash (CF) $56M $40M $24M $63M $81M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$38M $31M $137M -$28M -$56M
Ending Cash (CF) $18M $71M $161M $35M $25M
 
Levered Free Cash Flow $145M $251M $188M $307M $249M

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

GET BETTER TRADE IDEAS

Popular

Is Ginkgo Bioworks Stock a Good Buy?
Is Ginkgo Bioworks Stock a Good Buy?

Biotech innovator Ginkgo Bioworks Holdings, Inc. (NYSE:DNA) has had better…

Why Mobileye Might Be Wall Street’s Next Big Surprise
Why Mobileye Might Be Wall Street’s Next Big Surprise

The trend to automate vehicles started long ago when adding…

Why Is Rigetti Stock Going Up?
Why Is Rigetti Stock Going Up?

Quantum computing firm Rigetti Computing (NASDAQ:RGTI) has been one of…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
71
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
81
SMLR alert for May 19

Semler Scientific [SMLR] is up 5.85% over the past day.

Sell
25
GLOB alert for May 19

Globant SA [GLOB] is up 4.02% over the past day.

Buy
94
HIMS alert for May 19

Hims & Hers Health [HIMS] is down 3.57% over the past day.

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

Show me the best stock