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 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
-5.00 |
-39 |
-40 |
-68 |
-485 |
-71 |
0.00 |
-6.00 |
-100 |
6.00 |
-46 |
| Consolidated Net Income / (Loss) |
|
-8.00 |
-50 |
-48 |
-80 |
-543 |
-80 |
0.00 |
-7.00 |
-112 |
6.00 |
-51 |
| Net Income / (Loss) Continuing Operations |
|
-8.00 |
-50 |
-48 |
-80 |
-543 |
-80 |
0.00 |
-7.00 |
-112 |
6.00 |
-51 |
| Total Pre-Tax Income |
|
-8.00 |
-55 |
-58 |
-73 |
-588 |
-121 |
8.00 |
-14 |
-101 |
-8.00 |
-47 |
| Total Revenue |
|
-3.00 |
-5.00 |
-18 |
1,340 |
1,343 |
2,633 |
1,308 |
1,376 |
1,368 |
2,620 |
1,300 |
| Net Interest Income / (Expense) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Interest Income |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Non-Interest Income |
|
-3.00 |
-5.00 |
-18 |
1,340 |
1,343 |
2,633 |
1,308 |
1,376 |
1,368 |
2,620 |
1,300 |
| Net Realized & Unrealized Capital Gains on Investments |
|
-3.00 |
-5.00 |
-18 |
2.00 |
8.00 |
-34 |
16 |
26 |
-9.00 |
-8.00 |
3.00 |
| Other Non-Interest Income |
|
- |
- |
- |
1,338 |
1,335 |
- |
1,292 |
1,350 |
1,377 |
- |
1,297 |
| Total Non-Interest Expense |
|
-111 |
-97 |
-101 |
1,264 |
1,850 |
2,688 |
1,236 |
1,327 |
1,342 |
2,561 |
1,261 |
| Other Operating Expenses |
|
1,029 |
1,021 |
1,008 |
1,018 |
1,040 |
1,051 |
1,030 |
1,063 |
1,077 |
1,038 |
1,021 |
| Depreciation Expense |
|
136 |
137 |
158 |
164 |
156 |
181 |
158 |
170 |
174 |
173 |
177 |
| Amortization Expense |
|
52 |
51 |
53 |
55 |
54 |
55 |
54 |
54 |
56 |
56 |
56 |
| Impairment Charge |
|
3.00 |
4.00 |
0.00 |
15 |
8.00 |
34 |
-21 |
3.00 |
23 |
-1.00 |
3.00 |
| Restructuring Charge |
|
15 |
19 |
8.00 |
12 |
592 |
39 |
15 |
37 |
12 |
3.00 |
4.00 |
| Nonoperating Income / (Expense), net |
|
-116 |
-147 |
-141 |
-149 |
-81 |
-66 |
-64 |
-63 |
-127 |
-67 |
-86 |
| Income Tax Expense |
|
0.00 |
-5.00 |
-10 |
7.00 |
-45 |
-41 |
8.00 |
-7.00 |
11 |
-14 |
4.00 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-3.00 |
-11 |
-8.00 |
-12 |
-58 |
-9.00 |
0.00 |
-1.00 |
-12 |
- |
-5.00 |
| Basic Earnings per Share |
|
($0.08) |
($0.26) |
($0.28) |
($0.46) |
($2.44) |
($0.52) |
$0.01 |
($0.03) |
($0.44) |
$0.03 |
($0.18) |
| Weighted Average Basic Shares Outstanding |
|
162M |
162M |
162M |
162M |
210M |
191M |
228M |
229M |
228M |
228M |
227M |
| Diluted Earnings per Share |
|
($0.08) |
($0.26) |
($0.28) |
($0.46) |
($2.44) |
($0.52) |
$0.01 |
($0.03) |
($0.44) |
$0.03 |
($0.18) |
| Weighted Average Diluted Shares Outstanding |
|
162M |
162M |
162M |
162M |
210M |
191M |
228M |
229M |
228M |
228M |
227M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
- |
- |
- |
227.69M |
228.41M |
228.20M |
228.59M |
228.77M |
228.29M |
227.08M |
227.67M |
| Cash Dividends to Common per Share |
|
- |
- |
- |
- |
$0.38 |
- |
$0.53 |
- |
- |
- |
$0.53 |
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 |
2025 |
| Net Change in Cash & Equivalents |
-38 |
-131 |
104 |
-109 |
| Net Cash From Operating Activities |
501 |
796 |
703 |
943 |
| Net Cash From Continuing Operating Activities |
501 |
796 |
703 |
935 |
| Net Income / (Loss) Continuing Operations |
-76 |
-96 |
-751 |
-113 |
| Consolidated Net Income / (Loss) |
-76 |
-96 |
-751 |
-113 |
| Provision For Loan Losses |
5.00 |
6.00 |
5.00 |
6.00 |
| Depreciation Expense |
678 |
760 |
876 |
895 |
| Amortization Expense |
17 |
21 |
19 |
12 |
| Non-Cash Adjustments to Reconcile Net Income |
2.00 |
3.00 |
609 |
146 |
| Changes in Operating Assets and Liabilities, net |
-125 |
102 |
-55 |
-11 |
| Net Cash From Investing Activities |
-2,369 |
-1,066 |
-919 |
-1,067 |
| Net Cash From Continuing Investing Activities |
-2,369 |
-1,066 |
-919 |
-1,067 |
| Purchase of Property, Leasehold Improvements and Equipment |
-813 |
-766 |
-691 |
-747 |
| Purchase of Investment Securities |
-1,652 |
-319 |
-355 |
-455 |
| Divestitures |
- |
0.00 |
0.00 |
14 |
| Sale and/or Maturity of Investments |
3.00 |
19 |
112 |
121 |
| Other Investing Activities, net |
- |
0.00 |
15 |
0.00 |
| Net Cash From Financing Activities |
1,840 |
136 |
320 |
14 |
| Net Cash From Continuing Financing Activities |
1,829 |
136 |
185 |
14 |
| Issuance of Debt |
3,411 |
1,431 |
6,593 |
4,132 |
| Issuance of Common Equity |
0.00 |
-6.00 |
4,879 |
0.00 |
| Repayment of Debt |
-2,255 |
-1,312 |
-10,624 |
-3,291 |
| Repurchase of Common Equity |
0.00 |
-12 |
-42 |
-82 |
| Payment of Dividends |
-191 |
-46 |
-369 |
-537 |
| Other Financing Activities, Net |
864 |
81 |
-252 |
-208 |
| Effect of Exchange Rate Changes |
-10 |
3.00 |
0.00 |
1.00 |
| Cash Interest Paid |
354 |
594 |
523 |
299 |
| Cash Income Taxes Paid |
74 |
31 |
36 |
26 |
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 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
-29 |
-41 |
23 |
-18 |
336 |
-237 |
22 |
-115 |
-7.00 |
-9.00 |
1.00 |
| Net Cash From Operating Activities |
|
229 |
231 |
105 |
155 |
186 |
257 |
139 |
258 |
230 |
316 |
130 |
| Net Cash From Continuing Operating Activities |
|
229 |
231 |
105 |
155 |
186 |
257 |
139 |
258 |
230 |
308 |
130 |
| Net Income / (Loss) Continuing Operations |
|
-50 |
-57 |
-48 |
-80 |
-543 |
-80 |
0.00 |
-7.00 |
-112 |
6.00 |
-51 |
| Consolidated Net Income / (Loss) |
|
-50 |
-57 |
-48 |
-80 |
-543 |
-80 |
0.00 |
-7.00 |
-112 |
6.00 |
-51 |
| Provision For Loan Losses |
|
2.00 |
2.00 |
1.00 |
1.00 |
1.00 |
2.00 |
1.00 |
1.00 |
3.00 |
1.00 |
1.00 |
| Depreciation Expense |
|
188 |
203 |
211 |
219 |
210 |
236 |
212 |
224 |
230 |
229 |
233 |
| Non-Cash Adjustments to Reconcile Net Income |
|
21 |
-3.00 |
3.00 |
16 |
493 |
97 |
26 |
-16 |
127 |
11 |
32 |
| Changes in Operating Assets and Liabilities, net |
|
63 |
81 |
-68 |
-7.00 |
21 |
-1.00 |
-100 |
53 |
-21 |
57 |
-85 |
| Net Cash From Investing Activities |
|
-191 |
-421 |
-202 |
-196 |
-138 |
-383 |
-138 |
-580 |
-181 |
-168 |
-164 |
| Net Cash From Continuing Investing Activities |
|
-191 |
-421 |
-202 |
-196 |
-138 |
-383 |
-138 |
-580 |
-181 |
-168 |
-164 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-177 |
-161 |
-147 |
-186 |
-153 |
-205 |
-151 |
-163 |
-195 |
-238 |
-185 |
| Purchase of Investment Securities |
|
-38 |
-265 |
-59 |
-26 |
-39 |
-246 |
-6.00 |
-442 |
-1.00 |
-6.00 |
-2.00 |
| Sale and/or Maturity of Investments |
|
24 |
6.00 |
2.00 |
-2.00 |
51 |
71 |
19 |
19 |
11 |
72 |
23 |
| Net Cash From Financing Activities |
|
-64 |
146 |
121 |
23 |
284 |
-108 |
21 |
205 |
-54 |
-158 |
36 |
| Net Cash From Continuing Financing Activities |
|
-64 |
146 |
121 |
23 |
284 |
-108 |
21 |
205 |
-54 |
-158 |
36 |
| Issuance of Debt |
|
346 |
606 |
1,918 |
2,921 |
1,446 |
308 |
582 |
1,355 |
816 |
1,379 |
679 |
| Repayment of Debt |
|
-395 |
-427 |
-1,604 |
-2,864 |
-5,883 |
-273 |
-423 |
-971 |
-650 |
-1,247 |
-505 |
| Payment of Dividends |
|
- |
-46 |
-112 |
-11 |
- |
-145 |
-134 |
-134 |
-134 |
-135 |
-133 |
| Other Financing Activities, Net |
|
127 |
28 |
-56 |
-23 |
-158 |
19 |
-4.00 |
-45 |
-58 |
-101 |
-5.00 |
| Effect of Exchange Rate Changes |
|
-3.00 |
3.00 |
-1.00 |
- |
4.00 |
-3.00 |
0.00 |
2.00 |
-2.00 |
1.00 |
-1.00 |
| Cash Interest Paid |
|
163 |
148 |
161 |
158 |
135 |
69 |
86 |
67 |
84 |
62 |
89 |
| Cash Income Taxes Paid |
|
-10 |
-1.00 |
9.00 |
19 |
2.00 |
6.00 |
1.00 |
14 |
4.00 |
7.00 |
7.00 |
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 |
2025 |
| Total Assets |
18,871 |
18,661 |
19,185 |
| Cash and Due from Banks |
68 |
175 |
66 |
| Trading Account Securities |
113 |
124 |
131 |
| Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
10,571 |
10,627 |
11,338 |
| Goodwill |
3,394 |
3,338 |
3,466 |
| Intangible Assets |
1,280 |
1,127 |
1,090 |
| Other Assets |
3,442 |
3,270 |
3,094 |
| Total Liabilities & Shareholders' Equity |
18,871 |
18,661 |
19,185 |
| Total Liabilities |
12,849 |
8,967 |
9,942 |
| Short-Term Debt |
134 |
190 |
136 |
| Other Short-Term Payables |
1,137 |
1,303 |
1,412 |
| Long-Term Debt |
10,263 |
6,155 |
7,323 |
| Other Long-Term Liabilities |
1,330 |
1,319 |
1,071 |
| Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
| Redeemable Noncontrolling Interest |
349 |
43 |
7.00 |
| Total Equity & Noncontrolling Interests |
5,673 |
9,651 |
9,236 |
| Total Preferred & Common Equity |
5,051 |
8,638 |
8,246 |
| Total Common Equity |
5,050 |
8,638 |
8,246 |
| Common Stock |
5,963 |
10,766 |
10,782 |
| Retained Earnings |
-879 |
-1,855 |
-2,439 |
| Accumulated Other Comprehensive Income / (Loss) |
-34 |
-273 |
-97 |
| Noncontrolling Interest |
622 |
1,013 |
990 |
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 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
18,756 |
19,256 |
18,768 |
19,444 |
19,197 |
19,048 |
| Cash and Due from Banks |
|
73 |
409 |
197 |
82 |
75 |
67 |
| Trading Account Securities |
|
123 |
120 |
128 |
133 |
131 |
135 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
10,491 |
11,324 |
10,644 |
11,323 |
11,254 |
11,273 |
| Goodwill |
|
3,361 |
3,444 |
3,379 |
3,505 |
3,473 |
3,438 |
| Intangible Assets |
|
1,218 |
1,221 |
1,116 |
1,150 |
1,116 |
1,052 |
| Other Assets |
|
3,487 |
2,735 |
3,304 |
3,251 |
3,148 |
3,083 |
| Total Liabilities & Shareholders' Equity |
|
18,756 |
19,256 |
18,768 |
19,444 |
19,197 |
19,048 |
| Total Liabilities |
|
13,002 |
9,134 |
9,122 |
9,778 |
9,812 |
9,993 |
| Short-Term Debt |
|
50 |
136 |
189 |
167 |
157 |
139 |
| Other Short-Term Payables |
|
1,172 |
1,359 |
1,132 |
1,243 |
1,134 |
1,351 |
| Long-Term Debt |
|
10,593 |
4,955 |
5,130 |
5,735 |
5,925 |
7,464 |
| Other Long-Term Liabilities |
|
1,187 |
2,684 |
2,602 |
2,695 |
2,605 |
1,039 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Redeemable Noncontrolling Interest |
|
262 |
39 |
41 |
7.00 |
7.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
5,492 |
10,083 |
9,605 |
9,659 |
9,378 |
9,055 |
| Total Preferred & Common Equity |
|
4,878 |
9,026 |
8,586 |
8,637 |
8,383 |
8,088 |
| Total Common Equity |
|
4,877 |
9,026 |
8,586 |
8,637 |
8,383 |
8,088 |
| Common Stock |
|
5,983 |
10,746 |
10,793 |
10,819 |
10,823 |
10,818 |
| Retained Earnings |
|
-987 |
-1,662 |
-1,976 |
-2,103 |
-2,325 |
-2,608 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-119 |
-58 |
-231 |
-79 |
-115 |
-122 |
| Noncontrolling Interest |
|
614 |
1,057 |
1,019 |
1,022 |
995 |
967 |
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 |
2025 |
| Growth Metrics |
- |
- |
- |
- |
| Profitability Metrics |
- |
- |
- |
- |
| Valuation Ratios |
- |
- |
- |
- |
| Leverage & Solvency |
- |
- |
- |
- |
| Liquidity Ratios |
- |
- |
- |
- |
| Cash Flow Metrics |
- |
- |
- |
- |
| Efficiency Ratios |
- |
- |
- |
- |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($3.70) |
($0.43) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
191M |
228M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($3.70) |
($0.43) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
191M |
228M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
228.20M |
227.08M |
| Debt Service Ratios |
- |
- |
- |
- |
| Payout Ratios |
- |
- |
- |
- |
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 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
227,080,326.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
227,080,326.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.22 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
166.67% |
260.00% |
- |
188.89% |
2.69% |
1.86% |
- |
-0.61% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
-0.34% |
-202.81% |
- |
-4.67% |
-8.31% |
188.40% |
- |
-4.23% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
-29.63% |
-651.09% |
- |
-13.25% |
-35.53% |
105.13% |
- |
-45.83% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
-29.63% |
-651.09% |
- |
-100.00% |
-35.53% |
105.13% |
- |
0.00% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
-900.00% |
-986.00% |
- |
100.00% |
91.25% |
79.37% |
- |
0.00% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
-475.00% |
-838.46% |
- |
103.57% |
93.48% |
81.97% |
- |
-1,900.00% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-18.78% |
- |
32.38% |
66.45% |
23.66% |
- |
-6.47% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
105.28% |
98.49% |
- |
88.87% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
-5.06% |
1.67% |
- |
11.31% |
| Revenue Q/Q Growth |
|
0.00% |
-66.67% |
0.00% |
0.00% |
300.00% |
- |
0.00% |
8,500.00% |
-0.58% |
- |
-50.38% |
| EBITDA Q/Q Growth |
|
0.00% |
-3.72% |
0.00% |
0.00% |
-199.32% |
- |
0.00% |
-3.50% |
-6.16% |
- |
-6.85% |
| EBIT Q/Q Growth |
|
0.00% |
-14.81% |
0.00% |
0.00% |
-767.11% |
- |
0.00% |
-31.94% |
-46.94% |
- |
-33.90% |
| NOPAT Q/Q Growth |
|
0.00% |
-14.81% |
0.00% |
0.00% |
-767.11% |
- |
0.00% |
0.00% |
-46.94% |
- |
-33.90% |
| Net Income Q/Q Growth |
|
0.00% |
-525.00% |
0.00% |
0.00% |
-578.75% |
- |
0.00% |
0.00% |
-1,500.00% |
- |
-950.00% |
| EPS Q/Q Growth |
|
0.00% |
-225.00% |
0.00% |
0.00% |
-430.43% |
- |
0.00% |
-400.00% |
-1,366.67% |
- |
-700.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-54.55% |
0.00% |
0.00% |
- |
-45.91% |
85.61% |
-10.85% |
- |
-58.86% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
4.75% |
- |
0.00% |
105.77% |
-127.31% |
- |
-167.93% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-7.22% |
- |
0.00% |
4.03% |
-0.65% |
- |
-0.26% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
14,750.00% |
-3,662.50% |
- |
1,787.50% |
20.06% |
18.93% |
- |
20.92% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
3,800.00% |
-6,337.50% |
- |
450.00% |
3.56% |
1.90% |
- |
3.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
-4,000.00% |
-6,787.50% |
- |
0.00% |
-0.51% |
-8.19% |
- |
-3.92% |
| Tax Burden Percent |
|
100.00% |
90.91% |
82.76% |
109.59% |
92.35% |
- |
0.00% |
50.00% |
110.89% |
- |
108.51% |
| Interest Burden Percent |
|
-7.41% |
-59.78% |
-69.88% |
-96.05% |
115.98% |
- |
11.11% |
-28.57% |
-388.46% |
- |
-120.51% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
100.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.71% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
-0.49% |
-2.33% |
- |
-0.50% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
-0.53% |
-1.33% |
- |
-0.34% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
-7.29% |
-0.53% |
-1.33% |
- |
0.37% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
-9.94% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.01% |
0.01% |
- |
0.85% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
-0.02% |
- |
-1.11% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
-6.49% |
-0.46% |
-1.18% |
- |
0.33% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
-8.19% |
-7.29% |
-2.37% |
- |
-2.03% |
| Net Operating Profit after Tax (NOPAT) |
|
76 |
64 |
58 |
53 |
-355 |
- |
0.00 |
34 |
18 |
- |
27 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
2,660.00% |
-4,436.25% |
- |
0.00% |
2.49% |
1.33% |
- |
2.10% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
2.50% |
7.39% |
- |
0.00% |
0.50% |
2.33% |
- |
1.21% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
-3,700.00% |
6,437.50% |
- |
-350.00% |
96.44% |
98.10% |
- |
97.00% |
| Earnings before Interest and Taxes (EBIT) |
|
108 |
92 |
83 |
76 |
-507 |
- |
72 |
49 |
26 |
- |
39 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
296 |
285 |
300 |
295 |
-293 |
- |
286 |
276 |
259 |
- |
272 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.91 |
1.98 |
- |
1.56 |
1.15 |
1.05 |
- |
0.92 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
14.89 |
4.09 |
- |
3.27 |
2.50 |
2.33 |
- |
2.07 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
355.29 |
166.78 |
- |
1.38 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.48% |
- |
2.45% |
4.51% |
5.46% |
- |
6.46% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.97 |
1.55 |
- |
1.31 |
1.08 |
1.02 |
- |
0.96 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
599.90 |
299.03 |
- |
2.97 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
40.92 |
37.08 |
15.77 |
- |
14.64 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
172.27 |
- |
92.15 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
246.10 |
- |
131.64 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
26.54 |
20.00 |
17.93 |
- |
17.07 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
1.85 |
0.50 |
- |
0.55 |
0.61 |
0.65 |
- |
0.84 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
1.84 |
0.49 |
- |
0.53 |
0.59 |
0.63 |
- |
0.82 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
1.85 |
0.50 |
- |
0.55 |
1.07 |
0.57 |
- |
0.69 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
3.26 |
1.90 |
- |
1.95 |
2.48 |
1.97 |
- |
2.02 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
-3.13 |
2.21 |
- |
0.22 |
-0.71 |
-7.66 |
- |
-2.44 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
64.91% |
33.46% |
- |
35.54% |
37.91% |
39.32% |
- |
45.64% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.30% |
0.89% |
- |
1.26% |
1.07% |
1.02% |
- |
0.83% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
64.60% |
32.57% |
- |
34.28% |
36.84% |
38.31% |
- |
44.81% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.01% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
5.34% |
7.20% |
- |
7.08% |
6.61% |
6.48% |
- |
5.81% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
29.74% |
59.33% |
- |
57.37% |
55.48% |
54.20% |
- |
48.55% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
11.13 |
13.03 |
6.05 |
- |
6.98 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
10.72 |
12.85 |
5.98 |
- |
6.92 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
10.73 |
12.66 |
5.90 |
- |
6.85 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
-18.35 |
-19.12 |
94.44 |
- |
62.78 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
-17.67 |
-18.85 |
93.28 |
- |
62.23 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
-17.70 |
-18.58 |
92.00 |
- |
61.64 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
10.99% |
12.36% |
10.76% |
- |
10.84% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
-16,344 |
-15,568 |
- |
-14,965 |
863 |
-236 |
- |
-1,666 |
| Operating Cash Flow to CapEx |
|
0.00% |
129.38% |
71.43% |
0.00% |
121.57% |
- |
92.05% |
158.28% |
120.42% |
- |
70.27% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
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 |
- |
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 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.28 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.49 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
16,397 |
15,213 |
- |
14,965 |
15,568 |
15,467 |
- |
16,658 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.34 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
16,397 |
15,213 |
- |
14,965 |
-829 |
254 |
- |
1,693 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
15,881 |
23,621 |
- |
19,561 |
16,797 |
15,849 |
- |
15,942 |
| Market Capitalization |
|
4,437 |
4,437 |
4,437 |
4,437 |
17,846 |
- |
13,379 |
9,948 |
8,840 |
- |
7,439 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$30.10 |
$39.64 |
- |
$37.63 |
$37.78 |
$36.64 |
- |
$35.62 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$1.84 |
$19.15 |
- |
$17.93 |
$17.42 |
$16.58 |
- |
$15.84 |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
16,397 |
15,213 |
- |
14,965 |
15,568 |
15,467 |
- |
16,658 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
10,643 |
5,091 |
- |
5,319 |
5,902 |
6,082 |
- |
7,603 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
10,593 |
4,955 |
- |
5,130 |
5,735 |
5,925 |
- |
7,464 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
10,567 |
4,679 |
- |
5,122 |
5,820 |
6,007 |
- |
7,536 |
| Capital Expenditures (CapEx) |
|
0.00 |
177 |
147 |
0.00 |
153 |
- |
151 |
163 |
191 |
- |
185 |
| Net Nonoperating Expense (NNE) |
|
84 |
114 |
106 |
133 |
188 |
- |
0.00 |
41 |
130 |
- |
78 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
10,643 |
5,091 |
- |
5,319 |
5,902 |
6,082 |
- |
7,603 |
| Total Depreciation and Amortization (D&A) |
|
188 |
193 |
217 |
219 |
214 |
- |
214 |
227 |
233 |
- |
233 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.46) |
($2.44) |
($0.52) |
$0.01 |
($0.03) |
($0.44) |
$0.03 |
($0.18) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
162M |
210M |
191M |
228M |
229M |
228M |
228M |
227M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.46) |
($2.44) |
($0.52) |
$0.01 |
($0.03) |
($0.44) |
$0.03 |
($0.18) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
162M |
210M |
191M |
228M |
229M |
228M |
228M |
227M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
227.69M |
228.41M |
228.20M |
228.59M |
228.77M |
228.29M |
227.08M |
227.67M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-854 |
-850 |
-866 |
-865 |
-869 |
- |
-858 |
62 |
43 |
- |
32 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
-43,225.00% |
-10,867.50% |
- |
-5,363.75% |
4.53% |
3.12% |
- |
2.48% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
-3,650.00% |
-7,350.00% |
- |
50.00% |
-1.02% |
-7.38% |
- |
-3.62% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
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 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
-36.42% |
-60.16% |
-250.25% |
- |
-326.83% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
-38.83% |
-62.86% |
-272.86% |
- |
-326.83% |
Key Financial Trends
Lineage (NASDAQ: LINE) showed stronger operating cash flow in Q1 2026, but profitability remains weak and the balance sheet is still highly leveraged. Over the past several quarters, the company has been able to generate positive cash from operations, yet net income has swung between small profits and meaningful losses. Revenue in Q1 2026 fell sharply from the prior quarter, while debt remains a major part of the capital structure.
- Operating cash flow improved quarter over quarter. Q1 2026 operating cash flow was $130 million, up from $316 million in Q4 2025 after seasonal patterns, but still a solid positive contribution to liquidity.
- The company continues to generate positive cash from operations despite accounting losses. This suggests the core business still produces cash, helped by depreciation and other non-cash items.
- Cash and equivalents remained available. Lineage ended Q1 2026 with $67 million of cash and $135 million of trading securities.
- Debt was reduced from the prior quarter. Long-term debt fell to $7.46 billion in Q1 2026 from $7.47 billion in Q4 2025, and total liabilities declined to $9.99 billion from $10.18 billion.
- Interest expense pressures appear to have eased somewhat versus prior periods. The company reported $89 million of cash interest paid in Q1 2026, down from $62 million in Q4 2025 but still elevated compared with prior-year quarters.
- Revenue was materially lower in Q1 2026. Total revenue fell to $1.30 billion from $2.62 billion in Q4 2025, which looks like a meaningful seasonal decline rather than a clean growth trend.
- Non-interest income remains the dominant revenue source. Lineage’s income statement does not show traditional interest income; instead, results are driven by other non-interest income and investment gains/losses.
- Share count has been relatively stable recently. Basic and diluted shares were both 227 million in Q1 2026, limiting dilution concerns in the latest quarter.
- The company still carries a significant noncontrolling interest balance. Noncontrolling interests were $967 million at the end of Q1 2026, which is material in the equity structure.
- Q1 2026 ended with a net loss. The company reported a net loss of $51 million, or $0.18 per share, compared with a small profit in Q4 2025.
- Margins remain under pressure from operating costs and nonoperating expenses. Q1 2026 pretax loss was $47 million, and nonoperating expense was $86 million.
- Debt remains high relative to equity. Total liabilities of $9.99 billion versus total common equity of $8.09 billion leaves the capital structure meaningfully levered.
- Retained earnings are still deeply negative. Retained earnings stood at negative $2.61 billion in Q1 2026, reflecting a history of accumulated losses.
- Capital spending remains heavy. The company spent $185 million on property, leasehold improvements and equipment in Q1 2026, which continues to consume cash.
Longer-term trend: From 2024 through Q1 2026, Lineage has generally produced positive operating cash flow, but earnings have been volatile and often negative. The business appears to be more of a cash generator than an accounting profit generator, but investors should watch leverage, capital spending, and the company’s ability to convert cash flow into consistent net income.
Bottom line: Lineage’s latest quarter was mixed. The cash flow profile is a strength, but the revenue drop, net loss, and large debt load keep the stock in the higher-risk category for retail investors.
06/03/26 01:01 PM ETAI Generated. May Contain Errors.