Financhill
Sell
48

LNG Quote, Financials, Valuation and Earnings

Last price:
$239.98
Seasonality move :
4.38%
Day range:
$238.50 - $242.51
52-week range:
$167.66 - $257.65
Dividend yield:
0.81%
P/E ratio:
17.56x
P/S ratio:
3.22x
P/B ratio:
9.54x
Volume:
2.5M
Avg. volume:
1.9M
1-year change:
39.37%
Market cap:
$53.2B
Revenue:
$15.7B
EPS (TTM):
$13.67
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.4B $15.9B $33.4B $20.4B $15.7B
Revenue Growth (YoY) -3.82% 69.52% 110.72% -38.99% -23%
 
Cost of Revenues $6.4B $16.2B $28.4B $4.4B $9.1B
Gross Profit $2.9B -$364M $5B $16B $6.6B
Gross Profit Margin 31.47% -2.3% 14.95% 78.49% 42.06%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $308M $325M $416M $474M $441M
Other Inc / (Exp) -$568M -$142M -$116M $19M -$4M
Operating Expenses $308M $337M $437M $518M $477M
Operating Income $2.6B -$701M $4.6B $15.5B $6.1B
 
Net Interest Expenses $1.5B $1.4B $1.3B $930M $821M
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 -$85M -$2.3B $1.4B $9.9B $3.3B
 
Basic EPS (Cont. Ops) -$0.34 -$9.25 $5.69 $40.99 $14.24
Diluted EPS (Cont. Ops) -$0.34 -$9.25 $5.64 $40.72 $14.20
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 $3B $171M $5.6B $16.9B $7.5B
EBIT $2.1B -$840M $4.5B $15.7B $6.3B
 
Revenue (Reported) $9.4B $15.9B $33.4B $20.4B $15.7B
Operating Income (Reported) $2.6B -$701M $4.6B $15.5B $6.1B
Operating Income (Adjusted) $2.1B -$840M $4.5B $15.7B $6.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.1B $7.5B $7.3B $4.3B $5.4B
Revenue Growth (YoY) 14.06% 142.2% -2.33% -41.82% 28%
 
Cost of Revenues $1.9B $8B -$798M $3B $4.4B
Gross Profit $1.1B -$512M $8.1B $1.3B $1.1B
Gross Profit Margin 37.09% -6.84% -- 29.72% 19.99%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $82M $101M $107M $101M $116M
Other Inc / (Exp) -$48M -$10M $22M -$1M $20M
Operating Expenses $82M $101M $117M $110M $127M
Operating Income $1.1B -$613M $8B $1.2B $961M
 
Net Interest Expenses $356M $349M $262M $205M $192M
EBT. Incl. Unusual Items $660M -$972M $7.8B $948M $789M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $89M -$191M $1.3B $109M $121M
Net Income to Company $571M -$781M $6.4B $839M $668M
 
Minority Interest in Earnings -$178M -$84M -$1B -$337M -$315M
Net Income to Common Excl Extra Items $393M -$865M $5.4B $502M $353M
 
Basic EPS (Cont. Ops) $1.56 -$3.41 $22.28 $2.14 $1.57
Diluted EPS (Cont. Ops) $1.54 -$3.41 $22.10 $2.13 $1.57
Weighted Average Basic Share $252.9M $254M $243.9M $234.2M $223.5M
Weighted Average Diluted Share $258.9M $254M $245.8M $235M $224.1M
 
EBITDA $1.3B -$352M $8.3B $1.5B $1.3B
EBIT $1B -$623M $8B $1.2B $1B
 
Revenue (Reported) $3.1B $7.5B $7.3B $4.3B $5.4B
Operating Income (Reported) $1.1B -$613M $8B $1.2B $961M
Operating Income (Adjusted) $1B -$623M $8B $1.2B $1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $9.7B $20.3B $33.3B $17.3B $16.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.1B $22.3B $19.6B $8.2B $10.5B
Gross Profit $2.7B -$2B $13.6B $9.2B $6.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $305M $344M $427M $468M $456M
Other Inc / (Exp) -$411M -$103M -$83M -$5M $17M
Operating Expenses $305M $357M $453M $511M $494M
Operating Income $2.4B -$2.4B $13.2B $8.7B $5.9B
 
Net Interest Expenses $1.5B $1.4B $1.3B $872M $808M
EBT. Incl. Unusual Items $470M -$3.9B $11.8B $7.8B $5.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M -$993M $2B $1.3B $823M
Net Income to Company $469M -$2.9B $9.9B $6.5B $4.3B
 
Minority Interest in Earnings -$536M -$684M -$2.1B -$1.5B -$1.2B
Net Income to Common Excl Extra Items -$67M -$3.6B $7.7B $4.9B $3.1B
 
Basic EPS (Cont. Ops) -$0.27 -$14.20 $31.58 $20.74 $13.72
Diluted EPS (Cont. Ops) -$0.29 -$14.20 $31.24 $20.62 $13.67
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.9B -$1.4B $14.3B $10.1B $7.3B
EBIT $1.9B -$2.5B $13.2B $8.9B $6.1B
 
Revenue (Reported) $9.7B $20.3B $33.3B $17.3B $16.9B
Operating Income (Reported) $2.4B -$2.4B $13.2B $8.7B $5.9B
Operating Income (Adjusted) $1.9B -$2.5B $13.2B $8.9B $6.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.1B $7.5B $7.3B $4.3B $5.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $8B -$798M $3B $4.4B
Gross Profit $1.1B -$512M $8.1B $1.3B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $82M $101M $107M $101M $116M
Other Inc / (Exp) -$48M -$10M $22M -$1M $20M
Operating Expenses $82M $101M $117M $110M $127M
Operating Income $1.1B -$613M $8B $1.2B $961M
 
Net Interest Expenses $356M $349M $262M $205M $192M
EBT. Incl. Unusual Items $660M -$972M $7.8B $948M $789M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $89M -$191M $1.3B $109M $121M
Net Income to Company $571M -$781M $6.4B $839M $668M
 
Minority Interest in Earnings -$178M -$84M -$1B -$337M -$315M
Net Income to Common Excl Extra Items $393M -$865M $5.4B $502M $353M
 
Basic EPS (Cont. Ops) $1.56 -$3.41 $22.28 $2.14 $1.57
Diluted EPS (Cont. Ops) $1.54 -$3.41 $22.10 $2.13 $1.57
Weighted Average Basic Share $252.9M $254M $243.9M $234.2M $223.5M
Weighted Average Diluted Share $258.9M $254M $245.8M $235M $224.1M
 
EBITDA $1.3B -$352M $8.3B $1.5B $1.3B
EBIT $1B -$623M $8B $1.2B $1B
 
Revenue (Reported) $3.1B $7.5B $7.3B $4.3B $5.4B
Operating Income (Reported) $1.1B -$613M $8B $1.2B $961M
Operating Income (Adjusted) $1B -$623M $8B $1.2B $1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6B $1.4B $1.4B $4.1B $2.6B
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 $81M $56M $16M $111M $129M
Goodwill $77M $77M $77M $77M $77M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $30M $54M $92M $74M $80M
Total Assets $35.7B $39.3B $41.3B $43.1B $43.9B
 
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 $30.5B $29.4B $24.1B $23.4B $22.6B
Capital Leases -- -- -- -- --
Total Liabilities $33.5B $39.3B $41.4B $34.1B $33.8B
 
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 $35.7B $39.3B $41.3B $43.1B $43.9B
Cash and Short Terms $1.6B $1.4B $1.4B $4.1B $2.6B
Total Debt $30.8B $29.8B $24.9B $23.7B $22.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.7B $2.5B $2.9B $4.4B $2.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $596M $1.3B $859M $622M $943M
Inventory $314M $571M $465M $363M $525M
Prepaid Expenses -- -- -- -- --
Other Current Assets $120M $96M $70M $77M $93M
Total Current Assets $3.6B $5.7B $5B $6.1B $4.7B
 
Property Plant And Equipment $31.6B $32.3B $34.3B $35.6B $36.9B
Long-Term Investments $87M -- -- -- --
Goodwill $77M $77M $77M -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $32M $491M $605M $779M $877M
Total Assets $36.4B $40.1B $40.3B $42.9B $43.5B
 
Accounts Payable $84M $167M $93M $102M $182M
Accrued Expenses $1.2B $1.9B $1.3B $985M $1.4B
Current Portion Of Long-Term Debt $99M -- $61M $3.6B $104M
Current Portion Of Capital Lease Obligations $251M $527M $604M $678M $576M
Other Current Liabilities $347M $1.8B $1.3B $577M $794M
Total Current Liabilities $3.2B $4.6B $3.5B $6.2B $4B
 
Long-Term Debt $29.5B $28.9B $23.9B $21.4B $22.5B
Capital Leases -- -- -- -- --
Total Liabilities $33.8B $41.3B $34.8B $34.6B $33.4B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.4B $2.5B $3.5B $4B $4.5B
Total Equity $2.6B -$1.3B $5.4B $8.3B $10.1B
 
Total Liabilities and Equity $36.4B $40.1B $40.3B $42.9B $43.5B
Cash and Short Terms $1.7B $2.5B $2.9B $4.4B $2.5B
Total Debt $30.6B $29B $24B $25B $22.6B
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 $932M $1B $1.1B $1.2B $1.2B
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 -$100M -- -$15M -$61M -$12M
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) $3B $2.1B $1.8B $2.5B $4.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$917M -$260M $665M $2B -$1.3B
Ending Cash (CF) $2.1B $1.8B $2.5B $4.5B $3.2B
 
Levered Free Cash Flow -$574M $1.5B $8.7B $6.3B $3.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $571M -$781M $6.4B $839M $668M
Depreciation & Amoritzation $236M $271M $297M $302M $312M
Stock-Based Compensation $32M $43M $49M $40M $56M
Change in Accounts Receivable -$3M -$16M $1B $430M -$286M
Change in Inventories -$16M $133M $361M $81M -$24M
Cash From Operations $1.1B $2.7B $3.4B $1.2B $1.2B
 
Capital Expenditures $190M $178M $712M $650M $623M
Cash Acquisitions -- -- -$10M -- $80M
Cash From Investing -$200M -$178M -$727M -$666M -$549M
 
Dividends Paid (Ex Special Dividend) -- -$86M -$99M -$105M -$112M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.8B $575M -- $1.5B $125M
Long-Term Debt Repaid -$2.1B -$1.6B -$896M -$150M -$425M
Repurchase of Common Stock -- -$25M -$450M -$1.2B -$363M
Other Financing Activities -$257M -$237M -$295M -$317M -$222M
Cash From Financing -$545M -$1.4B -$1.7B -$264M -$997M
 
Beginning Cash (CF) $2.1B $1.8B $2.5B $4.5B $3.2B
Foreign Exchange Rate Adjustment -- -- $2M -$3M -$4M
Additions / Reductions $321M $1.1B $954M $316M -$318M
Ending Cash (CF) $2.4B $2.9B $3.4B $4.8B $2.9B
 
Levered Free Cash Flow $876M $2.5B $2.7B $596M $605M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $469M -$2.9B $9.9B $6.5B $4.3B
Depreciation & Amoritzation $935M $1B $1.1B $1.2B $1.2B
Stock-Based Compensation $113M $151M $211M $241M $231M
Change in Accounts Receivable -$180M -$812M $530M $254M -$336M
Change in Inventories -$69M -$260M $105M $97M -$162M
Cash From Operations $1.8B $4.1B $11.3B $6.2B $5.4B
 
Capital Expenditures $1.5B $954M $2.4B $2.1B $2.2B
Cash Acquisitions -$10M -- -$25M -$51M $68M
Cash From Investing -$1.5B -$890M -$2.4B -$2.1B -$2.2B
 
Dividends Paid (Ex Special Dividend) -- -$171M -$362M -$399M -$419M
Special Dividend Paid
Long-Term Debt Issued $9B $4.7B $1B $2.9B $1.4B
Long-Term Debt Repaid -$8.7B -$6.3B -$6.1B -$1.9B -$3.8B
Repurchase of Common Stock -- -$34M -$1.8B -$2.2B -$1.4B
Other Financing Activities -$994M -$804M -$1.2B -$1.1B -$886M
Cash From Financing -$695M -$2.7B -$8.4B -$2.7B -$5.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$431M $508M $530M $1.4B -$2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $284M $3.1B $8.9B $4.2B $3.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $571M -$781M $6.4B $839M $668M
Depreciation & Amoritzation $236M $271M $297M $302M $312M
Stock-Based Compensation $32M $43M $49M $40M $56M
Change in Accounts Receivable -$3M -$16M $1B $430M -$286M
Change in Inventories -$16M $133M $361M $81M -$24M
Cash From Operations $1.1B $2.7B $3.4B $1.2B $1.2B
 
Capital Expenditures $190M $178M $712M $650M $623M
Cash Acquisitions -- -- -$10M -- $80M
Cash From Investing -$200M -$178M -$727M -$666M -$549M
 
Dividends Paid (Ex Special Dividend) -- -$86M -$99M -$105M -$112M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.8B $575M -- $1.5B $125M
Long-Term Debt Repaid -$2.1B -$1.6B -$896M -$150M -$425M
Repurchase of Common Stock -- -$25M -$450M -$1.2B -$363M
Other Financing Activities -$257M -$237M -$295M -$317M -$222M
Cash From Financing -$545M -$1.4B -$1.7B -$264M -$997M
 
Beginning Cash (CF) $2.1B $1.8B $2.5B $4.5B $3.2B
Foreign Exchange Rate Adjustment -- -- $2M -$3M -$4M
Additions / Reductions $321M $1.1B $954M $316M -$318M
Ending Cash (CF) $2.4B $2.9B $3.4B $4.8B $2.9B
 
Levered Free Cash Flow $876M $2.5B $2.7B $596M $605M

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

GET BETTER TRADE IDEAS

Popular

Will Google Stock Double by 2030?
Will Google Stock Double by 2030?

If you bought Alphabet (NASDAQ: GOOGL) when Gmail launched in…

Why Did David Tepper Sell NVIDIA Stock?
Why Did David Tepper Sell NVIDIA Stock?

In Q1, billionaire David Tepper of Appaloosa Management sold nearly…

Why Is Planet Labs Stock Up Today?
Why Is Planet Labs Stock Up Today?

Planet Labs (NYSE: PL) opened Friday trading with an unmistakable…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 54x

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
49
NKE alert for Jun 28

Nike [NKE] is up 15.29% over the past day.

Buy
81
KTOS alert for Jun 28

Kratos Defense & Security Solutions [KTOS] is up 10.89% over the past day.

Sell
44
GDXU alert for Jun 28

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 10.89% over the past day.

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

Show me the best stock