Annual Income Statements for Lineage
This table shows Lineage's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Lineage
This table shows Lineage's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q2 2023 |
Q3 2023 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
-5.00 |
-39 |
-68 |
-485 |
0.00 |
Consolidated Net Income / (Loss) |
|
-8.00 |
-50 |
-80 |
-543 |
0.00 |
Net Income / (Loss) Continuing Operations |
|
-8.00 |
-50 |
-80 |
-543 |
0.00 |
Total Pre-Tax Income |
|
-8.00 |
-55 |
-73 |
-588 |
8.00 |
Total Revenue |
|
-3.00 |
-5.00 |
2.00 |
8.00 |
16 |
Net Interest Income / (Expense) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Interest Income |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Non-Interest Income |
|
-3.00 |
-5.00 |
2.00 |
8.00 |
16 |
Net Realized & Unrealized Capital Gains on Investments |
|
-3.00 |
-5.00 |
2.00 |
8.00 |
16 |
Total Non-Interest Expense |
|
-111 |
-97 |
-74 |
515 |
-56 |
Other Operating Expenses |
|
1,029 |
1,021 |
1,018 |
1,040 |
1,030 |
Depreciation Expense |
|
136 |
137 |
164 |
156 |
158 |
Amortization Expense |
|
52 |
51 |
55 |
54 |
54 |
Impairment Charge |
|
3.00 |
4.00 |
15 |
8.00 |
-21 |
Restructuring Charge |
|
15 |
19 |
12 |
592 |
15 |
Other Special Charges |
|
-1,346 |
-1,329 |
-1,338 |
-1,335 |
-1,292 |
Nonoperating Income / (Expense), net |
|
-116 |
-147 |
-149 |
-81 |
-64 |
Income Tax Expense |
|
0.00 |
-5.00 |
7.00 |
-45 |
8.00 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-3.00 |
-11 |
-12 |
-58 |
0.00 |
Basic Earnings per Share |
|
($0.08) |
($0.26) |
($0.46) |
($2.44) |
$0.01 |
Weighted Average Basic Shares Outstanding |
|
162M |
162M |
162M |
210M |
228M |
Diluted Earnings per Share |
|
($0.08) |
($0.26) |
($0.46) |
($2.44) |
$0.01 |
Weighted Average Diluted Shares Outstanding |
|
162M |
162M |
162M |
210M |
228M |
Weighted Average Basic & Diluted Shares Outstanding |
|
- |
- |
227.69M |
228.41M |
228.59M |
Annual Cash Flow Statements for Lineage
This table details how cash moves in and out of Lineage's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
-38 |
-131 |
104 |
Net Cash From Operating Activities |
501 |
796 |
703 |
Net Cash From Continuing Operating Activities |
501 |
796 |
703 |
Net Income / (Loss) Continuing Operations |
-76 |
-96 |
-751 |
Consolidated Net Income / (Loss) |
-76 |
-96 |
-751 |
Provision For Loan Losses |
5.00 |
6.00 |
5.00 |
Depreciation Expense |
678 |
760 |
876 |
Amortization Expense |
17 |
21 |
19 |
Non-Cash Adjustments to Reconcile Net Income |
2.00 |
3.00 |
609 |
Changes in Operating Assets and Liabilities, net |
-125 |
102 |
-55 |
Net Cash From Investing Activities |
-2,369 |
-1,066 |
-919 |
Net Cash From Continuing Investing Activities |
-2,369 |
-1,066 |
-919 |
Purchase of Property, Leasehold Improvements and Equipment |
-813 |
-766 |
-691 |
Purchase of Investment Securities |
-1,652 |
-319 |
-355 |
Sale and/or Maturity of Investments |
3.00 |
19 |
127 |
Net Cash From Financing Activities |
1,840 |
136 |
320 |
Net Cash From Continuing Financing Activities |
1,829 |
136 |
320 |
Issuance of Debt |
3,411 |
1,431 |
6,593 |
Issuance of Common Equity |
0.00 |
-6.00 |
4,879 |
Repayment of Debt |
-2,255 |
-1,312 |
-10,624 |
Repurchase of Common Equity |
0.00 |
-12 |
-42 |
Payment of Dividends |
-191 |
-46 |
-234 |
Other Financing Activities, Net |
864 |
81 |
-252 |
Effect of Exchange Rate Changes |
-10 |
3.00 |
0.00 |
Cash Interest Paid |
354 |
594 |
523 |
Cash Income Taxes Paid |
74 |
31 |
36 |
Quarterly Cash Flow Statements for Lineage
This table details how cash moves in and out of Lineage's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2023 |
Q4 2023 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
-29 |
-41 |
336 |
-237 |
22 |
Net Cash From Operating Activities |
|
229 |
231 |
186 |
257 |
139 |
Net Cash From Continuing Operating Activities |
|
229 |
231 |
186 |
257 |
139 |
Net Income / (Loss) Continuing Operations |
|
-50 |
-57 |
-543 |
-80 |
0.00 |
Consolidated Net Income / (Loss) |
|
-50 |
-57 |
-543 |
-80 |
0.00 |
Provision For Loan Losses |
|
2.00 |
2.00 |
1.00 |
2.00 |
1.00 |
Depreciation Expense |
|
188 |
203 |
210 |
236 |
212 |
Amortization Expense |
|
5.00 |
5.00 |
4.00 |
3.00 |
2.00 |
Non-Cash Adjustments to Reconcile Net Income |
|
21 |
-3.00 |
493 |
97 |
24 |
Changes in Operating Assets and Liabilities, net |
|
63 |
81 |
21 |
-1.00 |
-100 |
Net Cash From Investing Activities |
|
-191 |
-421 |
-138 |
-383 |
-138 |
Net Cash From Continuing Investing Activities |
|
-191 |
-421 |
-138 |
-383 |
-138 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-177 |
-161 |
-153 |
-205 |
-151 |
Acquisitions |
|
- |
-1.00 |
3.00 |
- |
0.00 |
Purchase of Investment Securities |
|
-38 |
-265 |
-39 |
-246 |
-6.00 |
Sale and/or Maturity of Investments |
|
24 |
6.00 |
51 |
71 |
19 |
Net Cash From Financing Activities |
|
-64 |
146 |
284 |
-108 |
21 |
Net Cash From Continuing Financing Activities |
|
-64 |
146 |
284 |
-108 |
21 |
Issuance of Debt |
|
346 |
606 |
1,446 |
308 |
582 |
Repayment of Debt |
|
-395 |
-427 |
-5,883 |
-273 |
-423 |
Repurchase of Common Equity |
|
- |
-9.00 |
- |
-17 |
0.00 |
Payment of Dividends |
|
- |
-46 |
- |
-145 |
-134 |
Other Financing Activities, Net |
|
127 |
28 |
-158 |
19 |
-4.00 |
Effect of Exchange Rate Changes |
|
-3.00 |
3.00 |
4.00 |
-3.00 |
0.00 |
Cash Interest Paid |
|
163 |
148 |
135 |
69 |
86 |
Cash Income Taxes Paid |
|
-10 |
-1.00 |
2.00 |
6.00 |
1.00 |
Annual Balance Sheets for Lineage
This table presents Lineage's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
2023 |
2024 |
Total Assets |
18,871 |
18,661 |
Cash and Due from Banks |
68 |
173 |
Restricted Cash |
3.00 |
2.00 |
Trading Account Securities |
113 |
124 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
Premises and Equipment, Net |
10,571 |
10,627 |
Goodwill |
3,394 |
3,338 |
Intangible Assets |
1,280 |
1,127 |
Other Assets |
3,442 |
3,270 |
Total Liabilities & Shareholders' Equity |
18,871 |
18,661 |
Total Liabilities |
12,849 |
8,967 |
Short-Term Debt |
134 |
190 |
Other Short-Term Payables |
1,137 |
1,303 |
Long-Term Debt |
10,263 |
6,155 |
Other Long-Term Liabilities |
1,330 |
1,319 |
Commitments & Contingencies |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
349 |
43 |
Total Equity & Noncontrolling Interests |
5,673 |
9,651 |
Total Preferred & Common Equity |
5,051 |
8,638 |
Preferred Stock |
1.00 |
0.00 |
Total Common Equity |
5,050 |
8,638 |
Common Stock |
5,963 |
10,766 |
Retained Earnings |
-879 |
-1,855 |
Accumulated Other Comprehensive Income / (Loss) |
-34 |
-273 |
Noncontrolling Interest |
622 |
1,013 |
Quarterly Balance Sheets for Lineage
This table presents Lineage's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
18,756 |
19,256 |
18,768 |
Cash and Due from Banks |
73 |
409 |
197 |
Trading Account Securities |
123 |
120 |
128 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
10,491 |
11,324 |
10,644 |
Goodwill |
3,361 |
3,444 |
3,379 |
Intangible Assets |
1,218 |
1,221 |
1,116 |
Other Assets |
3,487 |
2,735 |
3,304 |
Total Liabilities & Shareholders' Equity |
18,756 |
19,256 |
18,768 |
Total Liabilities |
13,002 |
9,134 |
9,122 |
Short-Term Debt |
50 |
136 |
189 |
Other Short-Term Payables |
1,172 |
1,359 |
1,132 |
Long-Term Debt |
10,593 |
4,955 |
5,130 |
Other Long-Term Liabilities |
1,187 |
2,684 |
2,602 |
Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
262 |
39 |
41 |
Total Equity & Noncontrolling Interests |
5,492 |
10,083 |
9,605 |
Total Preferred & Common Equity |
4,878 |
9,026 |
8,586 |
Total Common Equity |
4,877 |
9,026 |
8,586 |
Common Stock |
5,983 |
10,746 |
10,793 |
Retained Earnings |
-987 |
-1,662 |
-1,976 |
Accumulated Other Comprehensive Income / (Loss) |
-119 |
-58 |
-231 |
Noncontrolling Interest |
614 |
1,057 |
1,019 |
Annual Metrics And Ratios for Lineage
This table displays calculated financial ratios and metrics derived from Lineage's official financial filings.
Metric |
2022 |
2023 |
2024 |
Growth Metrics |
- |
- |
- |
Revenue Growth |
0.00% |
118.18% |
-1,150.00% |
EBITDA Growth |
0.00% |
21.96% |
-58.41% |
EBIT Growth |
0.00% |
46.18% |
-200.25% |
NOPAT Growth |
0.00% |
46.18% |
-200.25% |
Net Income Growth |
0.00% |
-26.32% |
-682.29% |
EPS Growth |
0.00% |
-43.14% |
-406.85% |
Operating Cash Flow Growth |
0.00% |
58.88% |
-11.68% |
Free Cash Flow Firm Growth |
0.00% |
0.00% |
100.61% |
Invested Capital Growth |
0.00% |
0.00% |
-2.31% |
Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
- |
- |
- |
EBITDA Margin |
0.00% |
29,575.00% |
0.00% |
EBIT Margin |
0.00% |
10,050.00% |
0.00% |
Profit (Net Income) Margin |
0.00% |
-2,400.00% |
0.00% |
Tax Burden Percent |
108.57% |
87.27% |
89.40% |
Interest Burden Percent |
-25.45% |
-27.36% |
208.44% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
0.00% |
3.43% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-3.83% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-6.62% |
0.00% |
Return on Equity (ROE) |
0.00% |
-3.19% |
-9.56% |
Cash Return on Invested Capital (CROIC) |
0.00% |
-196.57% |
0.60% |
Operating Return on Assets (OROA) |
0.00% |
2.13% |
0.00% |
Return on Assets (ROA) |
0.00% |
-0.51% |
0.00% |
Return on Common Equity (ROCE) |
0.00% |
-2.67% |
-8.32% |
Return on Equity Simple (ROE_SIMPLE) |
0.00% |
-1.90% |
-8.69% |
Net Operating Profit after Tax (NOPAT) |
193 |
281 |
-282 |
NOPAT Margin |
0.00% |
7,035.00% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
7.26% |
5.60% |
SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
0.00% |
-9,950.00% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
275 |
402 |
-403 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
970 |
1,183 |
492 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
0.00 |
0.88 |
1.55 |
Price to Tangible Book Value (P/TBV) |
0.00 |
11.80 |
3.21 |
Price to Revenue (P/Rev) |
0.00 |
1,109.20 |
0.00 |
Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
Dividend Yield |
0.00% |
0.00% |
1.55% |
Earnings Yield |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.96 |
1.28 |
Enterprise Value to Revenue (EV/Rev) |
0.00 |
3,933.70 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
13.30 |
41.88 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
39.14 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
55.92 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
19.77 |
29.31 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
210.46 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.00 |
1.73 |
0.65 |
Long-Term Debt to Equity |
0.00 |
1.70 |
0.63 |
Financial Leverage |
0.00 |
1.73 |
1.07 |
Leverage Ratio |
0.00 |
3.13 |
2.39 |
Compound Leverage Factor |
0.00 |
-0.86 |
4.98 |
Debt to Total Capital |
0.00% |
63.32% |
39.56% |
Short-Term Debt to Total Capital |
0.00% |
0.82% |
1.18% |
Long-Term Debt to Total Capital |
0.00% |
62.51% |
38.38% |
Preferred Equity to Total Capital |
0.00% |
0.01% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
5.91% |
6.58% |
Common Equity to Total Capital |
0.00% |
30.76% |
53.86% |
Debt to EBITDA |
0.00 |
8.79 |
12.90 |
Net Debt to EBITDA |
0.00 |
8.73 |
12.54 |
Long-Term Debt to EBITDA |
0.00 |
8.68 |
12.51 |
Debt to NOPAT |
0.00 |
36.95 |
-22.49 |
Net Debt to NOPAT |
0.00 |
36.70 |
-21.87 |
Long-Term Debt to NOPAT |
0.00 |
36.47 |
-21.82 |
Noncontrolling Interest Sharing Ratio |
0.00% |
16.14% |
12.90% |
Liquidity Ratios |
- |
- |
- |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
0.00 |
-16,138 |
98 |
Operating Cash Flow to CapEx |
61.62% |
103.92% |
101.74% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
0.00 |
16,419 |
16,039 |
Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
0.00 |
16,419 |
-380 |
Enterprise Value (EV) |
0.00 |
15,735 |
20,604 |
Market Capitalization |
4,437 |
4,437 |
13,378 |
Book Value per Share |
$0.00 |
$31.17 |
$37.82 |
Tangible Book Value per Share |
$0.00 |
$2.32 |
$18.27 |
Total Capital |
0.00 |
16,419 |
16,039 |
Total Debt |
0.00 |
10,397 |
6,345 |
Total Long-Term Debt |
0.00 |
10,263 |
6,155 |
Net Debt |
0.00 |
10,326 |
6,170 |
Capital Expenditures (CapEx) |
813 |
766 |
691 |
Net Nonoperating Expense (NNE) |
269 |
377 |
469 |
Net Nonoperating Obligations (NNO) |
0.00 |
10,397 |
6,345 |
Total Depreciation and Amortization (D&A) |
695 |
781 |
895 |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($3.70) |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
191M |
Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($3.70) |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
191M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
228.20M |
Normalized Net Operating Profit after Tax (NOPAT) |
-3,200 |
-3,394 |
-3,525 |
Normalized NOPAT Margin |
0.00% |
-84,840.00% |
0.00% |
Pre Tax Income Margin |
0.00% |
-2,750.00% |
0.00% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
-251.32% |
-47.92% |
-31.16% |
Augmented Payout Ratio |
-251.32% |
-60.42% |
-36.75% |
Quarterly Metrics And Ratios for Lineage
This table displays calculated financial ratios and metrics derived from Lineage's official financial filings.
Metric |
|
Q2 2023 |
Q3 2023 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
166.67% |
260.00% |
188.89% |
EBITDA Growth |
|
0.00% |
0.00% |
-0.34% |
-202.81% |
-4.67% |
EBIT Growth |
|
0.00% |
0.00% |
-29.63% |
-651.09% |
-13.25% |
NOPAT Growth |
|
0.00% |
0.00% |
-29.63% |
-651.09% |
-100.00% |
Net Income Growth |
|
0.00% |
0.00% |
-900.00% |
-986.00% |
100.00% |
EPS Growth |
|
0.00% |
0.00% |
-475.00% |
-838.46% |
103.57% |
Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
-18.78% |
32.38% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Revenue Q/Q Growth |
|
0.00% |
-66.67% |
0.00% |
300.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
-3.72% |
0.00% |
-199.32% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
-14.81% |
0.00% |
-767.11% |
0.00% |
NOPAT Q/Q Growth |
|
0.00% |
-14.81% |
0.00% |
-767.11% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
-525.00% |
0.00% |
-578.75% |
0.00% |
EPS Q/Q Growth |
|
0.00% |
-225.00% |
0.00% |
-430.43% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-45.91% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
4.75% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-7.22% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
EBITDA Margin |
|
0.00% |
0.00% |
14,750.00% |
-3,662.50% |
1,787.50% |
EBIT Margin |
|
0.00% |
0.00% |
3,800.00% |
-6,337.50% |
450.00% |
Profit (Net Income) Margin |
|
0.00% |
0.00% |
-4,000.00% |
-6,787.50% |
0.00% |
Tax Burden Percent |
|
100.00% |
90.91% |
109.59% |
92.35% |
0.00% |
Interest Burden Percent |
|
-7.41% |
-59.78% |
-96.05% |
115.98% |
11.11% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
100.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-7.29% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-6.49% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-8.19% |
Net Operating Profit after Tax (NOPAT) |
|
76 |
64 |
53 |
-355 |
0.00 |
NOPAT Margin |
|
0.00% |
0.00% |
2,660.00% |
-4,436.25% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
2.50% |
7.39% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
0.00% |
0.00% |
-3,700.00% |
6,437.50% |
-350.00% |
Earnings before Interest and Taxes (EBIT) |
|
108 |
92 |
76 |
-507 |
72 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
296 |
285 |
295 |
-293 |
286 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.91 |
1.98 |
1.56 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
14.89 |
4.09 |
3.27 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.48% |
2.45% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.97 |
1.55 |
1.31 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
40.92 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
26.54 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
1.85 |
0.50 |
0.55 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
1.84 |
0.49 |
0.53 |
Financial Leverage |
|
0.00 |
0.00 |
1.85 |
0.50 |
0.55 |
Leverage Ratio |
|
0.00 |
0.00 |
3.26 |
1.90 |
1.95 |
Compound Leverage Factor |
|
0.00 |
0.00 |
-3.13 |
2.21 |
0.22 |
Debt to Total Capital |
|
0.00% |
0.00% |
64.91% |
33.46% |
35.54% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.30% |
0.89% |
1.26% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
64.60% |
32.57% |
34.28% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.01% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
5.34% |
7.20% |
7.08% |
Common Equity to Total Capital |
|
0.00% |
0.00% |
29.74% |
59.33% |
57.37% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
11.13 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
10.72 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
10.73 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-18.35 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-17.67 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-17.70 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
10.99% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
-16,344 |
-15,568 |
-14,965 |
Operating Cash Flow to CapEx |
|
0.00% |
129.38% |
0.00% |
121.57% |
92.05% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
0.00 |
16,397 |
15,213 |
14,965 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
16,397 |
15,213 |
14,965 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
15,881 |
23,621 |
19,561 |
Market Capitalization |
|
4,437 |
4,437 |
4,437 |
17,846 |
13,379 |
Book Value per Share |
|
$0.00 |
$0.00 |
$30.10 |
$39.64 |
$37.63 |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$1.84 |
$19.15 |
$17.93 |
Total Capital |
|
0.00 |
0.00 |
16,397 |
15,213 |
14,965 |
Total Debt |
|
0.00 |
0.00 |
10,643 |
5,091 |
5,319 |
Total Long-Term Debt |
|
0.00 |
0.00 |
10,593 |
4,955 |
5,130 |
Net Debt |
|
0.00 |
0.00 |
10,567 |
4,679 |
5,122 |
Capital Expenditures (CapEx) |
|
0.00 |
177 |
0.00 |
153 |
151 |
Net Nonoperating Expense (NNE) |
|
84 |
114 |
133 |
188 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
10,643 |
5,091 |
5,319 |
Total Depreciation and Amortization (D&A) |
|
188 |
193 |
219 |
214 |
214 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.46) |
($2.44) |
$0.01 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
162M |
210M |
228M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.46) |
($2.44) |
$0.01 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
162M |
210M |
228M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
227.69M |
228.41M |
228.59M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-854 |
-850 |
-865 |
-869 |
-858 |
Normalized NOPAT Margin |
|
0.00% |
0.00% |
-43,225.00% |
-10,867.50% |
-5,363.75% |
Pre Tax Income Margin |
|
0.00% |
0.00% |
-3,650.00% |
-7,350.00% |
50.00% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-36.42% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-38.83% |
Key Financial Trends
Lineage, Inc. Financial Overview and Trends (Last Four Quarters through Q1 2025)
Lineage's recent financial results indicate a company that is generating strong non-interest income but facing significant operating expenses and fluctuating net income results on a quarterly basis. Below are the key points from the analysis of their Income Statement, Cash Flow Statement, and Balance Sheet across the last year and into Q1 2025.
- Q1 2025 showed a notable increase in net realized and unrealized capital gains on investments ($16 million), doubling from Q3 2024 ($8 million), which supports total revenue despite no traditional interest income.
- Net cash provided by operating activities was $139 million in Q1 2025, a sign of strong operational cash generation capability, despite a net loss figure.
- The company maintained a strong asset base with $18.8 billion in total assets as of Q1 2025, reflecting substantial investment in property and equipment ($10.6 billion), goodwill ($3.4 billion), and intangible assets ($1.1 billion).
- Lineage issued $582 million in new debt in Q1 2025 while repaying $423 million, maintaining a balanced financing strategy with net proceeds contributing to financing activities.
- The company repaid $134 million in dividends in Q1 2025, continuing to provide shareholder returns.
- There is no interest income or expense reported for recent quarters, indicating the company might be operating outside traditional interest-earning activities or finance operations presently.
- Non-cash depreciation and amortization expenses remain high ($158 million and $54 million respectively in Q1 2025), consistent with significant property and equipment investment.
- Despite revenue gains, Q1 2025 net income was effectively flat at $0 after tax expenses matched pre-tax income, indicative of low profitability margins.
- Other operating expenses remain extremely high at over $1 billion per quarter, creating pressure on net income and cash flow.
- The company recorded substantial special charges and restructuring costs in Q1 2025 (net other special charges at negative $1.29 billion and restructuring charge $15 million), which negatively impacted net income and operating results.
Summary: Lineage's financial results reveal a firm with a solid asset base and strong cash generation from operations, offset by very high operating expenses and restructuring charges that suppressed profitability. The company’s increasing capital gains on investments signal potential upside in revenue streams outside traditional interest income. However, consistently high depreciation and amortization, special charges, and restructuring costs remain headwinds.
Retail investors should watch for signs of cost control improvements and sustained capital gains to enhance profitability. Also, maintaining manageable debt levels and continuing to generate robust cash flows are positive indicators of financial stability.
10/05/25 01:24 AM ETAI Generated. May Contain Errors.