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 |
|
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
-39 |
-40 |
-68 |
-485 |
-71 |
0.00 |
-6.00 |
-100 |
6.00 |
-46 |
-29 |
| Consolidated Net Income / (Loss) |
|
-50 |
-48 |
-80 |
-543 |
-80 |
0.00 |
-7.00 |
-112 |
6.00 |
-51 |
-32 |
| Net Income / (Loss) Continuing Operations |
|
-50 |
-48 |
-80 |
-543 |
-80 |
0.00 |
-7.00 |
-112 |
6.00 |
-51 |
-32 |
| Total Pre-Tax Income |
|
-55 |
-58 |
-73 |
-588 |
-121 |
8.00 |
-14 |
-101 |
-8.00 |
-47 |
-33 |
| Total Revenue |
|
-5.00 |
-18 |
1,340 |
1,343 |
2,633 |
1,308 |
1,376 |
1,368 |
2,620 |
1,300 |
1,361 |
| 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 |
|
-5.00 |
-18 |
1,340 |
1,343 |
2,633 |
1,308 |
1,376 |
1,368 |
2,620 |
1,300 |
1,361 |
| Net Realized & Unrealized Capital Gains on Investments |
|
-5.00 |
-18 |
2.00 |
8.00 |
-34 |
16 |
26 |
-9.00 |
-8.00 |
3.00 |
0.00 |
| Other Non-Interest Income |
|
- |
- |
1,338 |
1,335 |
- |
1,292 |
1,350 |
1,377 |
- |
1,297 |
1,361 |
| Total Non-Interest Expense |
|
-97 |
-101 |
1,264 |
1,850 |
2,688 |
1,236 |
1,327 |
1,342 |
2,561 |
1,261 |
1,307 |
| Other Operating Expenses |
|
1,021 |
1,008 |
1,018 |
1,040 |
1,051 |
1,030 |
1,063 |
1,077 |
1,038 |
1,021 |
1,074 |
| Depreciation Expense |
|
137 |
158 |
164 |
156 |
181 |
158 |
170 |
174 |
173 |
177 |
182 |
| Amortization Expense |
|
51 |
53 |
55 |
54 |
55 |
54 |
54 |
56 |
56 |
56 |
55 |
| Impairment Charge |
|
4.00 |
0.00 |
15 |
8.00 |
34 |
-21 |
3.00 |
23 |
-1.00 |
3.00 |
-4.00 |
| Restructuring Charge |
|
19 |
8.00 |
12 |
592 |
39 |
15 |
37 |
12 |
3.00 |
4.00 |
0.00 |
| Nonoperating Income / (Expense), net |
|
-147 |
-141 |
-149 |
-81 |
-66 |
-64 |
-63 |
-127 |
-67 |
-86 |
-87 |
| Income Tax Expense |
|
-5.00 |
-10 |
7.00 |
-45 |
-41 |
8.00 |
-7.00 |
11 |
-14 |
4.00 |
-1.00 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-11 |
-8.00 |
-12 |
-58 |
-9.00 |
0.00 |
-1.00 |
-12 |
- |
-5.00 |
-3.00 |
| Basic Earnings per Share |
|
($0.26) |
($0.28) |
($0.46) |
($2.44) |
($0.52) |
$0.01 |
($0.03) |
($0.44) |
$0.03 |
($0.18) |
($0.13) |
| Weighted Average Basic Shares Outstanding |
|
162M |
162M |
162M |
210M |
191M |
228M |
229M |
228M |
228M |
227M |
228M |
| Diluted Earnings per Share |
|
($0.26) |
($0.28) |
($0.46) |
($2.44) |
($0.52) |
$0.01 |
($0.03) |
($0.44) |
$0.03 |
($0.18) |
($0.13) |
| Weighted Average Diluted Shares Outstanding |
|
162M |
162M |
162M |
210M |
191M |
228M |
229M |
228M |
228M |
227M |
228M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
- |
- |
227.69M |
228.41M |
228.20M |
228.59M |
228.77M |
228.29M |
227.08M |
227.67M |
227.71M |
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 |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Change in Cash & Equivalents |
|
-41 |
23 |
-18 |
336 |
-237 |
22 |
-115 |
-7.00 |
-9.00 |
1.00 |
-9.00 |
| Net Cash From Operating Activities |
|
231 |
105 |
155 |
186 |
257 |
139 |
258 |
230 |
316 |
130 |
311 |
| Net Cash From Continuing Operating Activities |
|
231 |
105 |
155 |
186 |
257 |
139 |
258 |
230 |
308 |
130 |
311 |
| Net Income / (Loss) Continuing Operations |
|
-57 |
-48 |
-80 |
-543 |
-80 |
0.00 |
-7.00 |
-112 |
6.00 |
-51 |
-32 |
| Consolidated Net Income / (Loss) |
|
-57 |
-48 |
-80 |
-543 |
-80 |
0.00 |
-7.00 |
-112 |
6.00 |
-51 |
-32 |
| Depreciation Expense |
|
203 |
211 |
219 |
210 |
236 |
212 |
224 |
230 |
229 |
233 |
237 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-3.00 |
3.00 |
16 |
493 |
97 |
26 |
-16 |
127 |
11 |
32 |
17 |
| Changes in Operating Assets and Liabilities, net |
|
81 |
-68 |
-7.00 |
21 |
-1.00 |
-100 |
53 |
-21 |
57 |
-85 |
82 |
| Net Cash From Investing Activities |
|
-421 |
-202 |
-196 |
-138 |
-383 |
-138 |
-580 |
-181 |
-168 |
-164 |
-122 |
| Net Cash From Continuing Investing Activities |
|
-421 |
-202 |
-196 |
-138 |
-383 |
-138 |
-580 |
-181 |
-168 |
-164 |
-122 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-161 |
-147 |
-186 |
-153 |
-205 |
-151 |
-163 |
-195 |
-238 |
-185 |
-125 |
| Purchase of Investment Securities |
|
-265 |
-59 |
-26 |
-39 |
-246 |
-6.00 |
-442 |
-1.00 |
-6.00 |
-2.00 |
-4.00 |
| Sale and/or Maturity of Investments |
|
6.00 |
2.00 |
-2.00 |
51 |
71 |
19 |
19 |
11 |
72 |
23 |
7.00 |
| Net Cash From Financing Activities |
|
146 |
121 |
23 |
284 |
-108 |
21 |
205 |
-54 |
-158 |
36 |
-198 |
| Net Cash From Continuing Financing Activities |
|
146 |
121 |
23 |
284 |
-108 |
21 |
205 |
-54 |
-158 |
36 |
-198 |
| Issuance of Debt |
|
606 |
1,918 |
2,921 |
1,446 |
308 |
582 |
1,355 |
816 |
1,379 |
679 |
384 |
| Repayment of Debt |
|
-427 |
-1,604 |
-2,864 |
-5,883 |
-273 |
-423 |
-971 |
-650 |
-1,247 |
-505 |
-432 |
| Payment of Dividends |
|
-46 |
-112 |
-11 |
- |
-145 |
-134 |
-134 |
-134 |
-135 |
-133 |
-136 |
| Other Financing Activities, Net |
|
28 |
-56 |
-23 |
-158 |
19 |
-4.00 |
-45 |
-58 |
-101 |
-5.00 |
-14 |
| Cash Interest Paid |
|
148 |
161 |
158 |
135 |
69 |
86 |
67 |
84 |
62 |
89 |
56 |
| Cash Income Taxes Paid |
|
-1.00 |
9.00 |
19 |
2.00 |
6.00 |
1.00 |
14 |
4.00 |
7.00 |
7.00 |
3.00 |
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 |
Q2 2026 |
| Total Assets |
|
18,756 |
19,256 |
18,768 |
19,444 |
19,197 |
19,048 |
18,900 |
| Cash and Due from Banks |
|
73 |
409 |
197 |
82 |
75 |
67 |
58 |
| Trading Account Securities |
|
123 |
120 |
128 |
133 |
131 |
135 |
134 |
| Loans and Leases, Net of Allowance |
|
0.00 |
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 |
11,804 |
| Goodwill |
|
3,361 |
3,444 |
3,379 |
3,505 |
3,473 |
3,438 |
3,426 |
| Intangible Assets |
|
1,218 |
1,221 |
1,116 |
1,150 |
1,116 |
1,052 |
1,020 |
| Other Assets |
|
3,487 |
2,735 |
3,304 |
3,251 |
3,148 |
3,083 |
2,458 |
| Total Liabilities & Shareholders' Equity |
|
18,756 |
19,256 |
18,768 |
19,444 |
19,197 |
19,048 |
18,900 |
| Total Liabilities |
|
13,002 |
9,134 |
9,122 |
9,778 |
9,812 |
9,993 |
10,026 |
| Short-Term Debt |
|
50 |
136 |
189 |
167 |
157 |
139 |
139 |
| Other Short-Term Payables |
|
1,172 |
1,359 |
1,132 |
1,243 |
1,134 |
1,351 |
1,451 |
| Long-Term Debt |
|
10,593 |
4,955 |
5,130 |
5,735 |
5,925 |
7,464 |
6,220 |
| Other Long-Term Liabilities |
|
1,187 |
2,684 |
2,602 |
2,695 |
2,605 |
1,039 |
2,216 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Redeemable Noncontrolling Interest |
|
262 |
39 |
41 |
7.00 |
7.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
5,492 |
10,083 |
9,605 |
9,659 |
9,378 |
9,055 |
8,874 |
| Total Preferred & Common Equity |
|
4,878 |
9,026 |
8,586 |
8,637 |
8,383 |
8,088 |
7,893 |
| Total Common Equity |
|
4,877 |
9,026 |
8,586 |
8,637 |
8,383 |
8,088 |
7,893 |
| Common Stock |
|
5,983 |
10,746 |
10,793 |
10,819 |
10,823 |
10,818 |
10,797 |
| Retained Earnings |
|
-987 |
-1,662 |
-1,976 |
-2,103 |
-2,325 |
-2,608 |
-2,760 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-119 |
-58 |
-231 |
-79 |
-115 |
-122 |
-144 |
| Noncontrolling Interest |
|
614 |
1,057 |
1,019 |
1,022 |
995 |
967 |
981 |
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 |
|
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
227,080,326.00 |
227,674,365.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
227,080,326.00 |
227,674,365.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.22 |
-0.14 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
166.67% |
260.00% |
- |
188.89% |
2.69% |
1.86% |
- |
-0.61% |
-1.09% |
| EBITDA Growth |
|
0.00% |
0.00% |
-0.34% |
-202.81% |
- |
-4.67% |
-8.31% |
188.40% |
- |
-4.23% |
6.59% |
| EBIT Growth |
|
0.00% |
0.00% |
-29.63% |
-651.09% |
- |
-13.25% |
-35.53% |
105.13% |
- |
-45.83% |
10.20% |
| NOPAT Growth |
|
0.00% |
0.00% |
-29.63% |
-651.09% |
- |
-100.00% |
-35.53% |
105.13% |
- |
0.00% |
10.20% |
| Net Income Growth |
|
0.00% |
0.00% |
-900.00% |
-986.00% |
- |
100.00% |
91.25% |
79.37% |
- |
0.00% |
-357.14% |
| EPS Growth |
|
0.00% |
0.00% |
-475.00% |
-838.46% |
- |
103.57% |
93.48% |
81.97% |
- |
-1,900.00% |
-333.33% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
-18.78% |
- |
32.38% |
66.45% |
23.66% |
- |
-6.47% |
20.54% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
105.28% |
98.49% |
- |
88.87% |
-56.82% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
-5.06% |
1.67% |
- |
11.31% |
-2.15% |
| Revenue Q/Q Growth |
|
-66.67% |
0.00% |
0.00% |
300.00% |
- |
0.00% |
8,500.00% |
-0.58% |
- |
-50.38% |
4.69% |
| EBITDA Q/Q Growth |
|
-3.72% |
0.00% |
0.00% |
-199.32% |
- |
0.00% |
-3.50% |
-6.16% |
- |
-6.85% |
6.99% |
| EBIT Q/Q Growth |
|
-14.81% |
0.00% |
0.00% |
-767.11% |
- |
0.00% |
-31.94% |
-46.94% |
- |
-33.90% |
38.46% |
| NOPAT Q/Q Growth |
|
-14.81% |
0.00% |
0.00% |
-767.11% |
- |
0.00% |
0.00% |
-46.94% |
- |
-33.90% |
38.46% |
| Net Income Q/Q Growth |
|
-525.00% |
0.00% |
0.00% |
-578.75% |
- |
0.00% |
0.00% |
-1,500.00% |
- |
-950.00% |
37.25% |
| EPS Q/Q Growth |
|
-225.00% |
0.00% |
0.00% |
-430.43% |
- |
0.00% |
-400.00% |
-1,366.67% |
- |
-700.00% |
27.78% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-54.55% |
0.00% |
0.00% |
- |
-45.91% |
85.61% |
-10.85% |
- |
-58.86% |
139.23% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
4.75% |
- |
0.00% |
105.77% |
-127.31% |
- |
-167.93% |
122.38% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-7.22% |
- |
0.00% |
4.03% |
-0.65% |
- |
-0.26% |
-8.55% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
0.00% |
0.00% |
14,750.00% |
-3,662.50% |
- |
1,787.50% |
20.06% |
18.93% |
- |
20.92% |
21.38% |
| EBIT Margin |
|
0.00% |
0.00% |
3,800.00% |
-6,337.50% |
- |
450.00% |
3.56% |
1.90% |
- |
3.00% |
3.97% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
-4,000.00% |
-6,787.50% |
- |
0.00% |
-0.51% |
-8.19% |
- |
-3.92% |
-2.35% |
| Tax Burden Percent |
|
90.91% |
82.76% |
109.59% |
92.35% |
- |
0.00% |
50.00% |
110.89% |
- |
108.51% |
96.97% |
| Interest Burden Percent |
|
-59.78% |
-69.88% |
-96.05% |
115.98% |
- |
11.11% |
-28.57% |
-388.46% |
- |
-120.51% |
-61.11% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
100.00% |
0.00% |
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% |
- |
0.71% |
0.97% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
-0.49% |
-2.33% |
- |
-0.50% |
-0.17% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
-0.53% |
-1.33% |
- |
-0.34% |
-0.11% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
-7.29% |
-0.53% |
-1.33% |
- |
0.37% |
0.85% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
-9.94% |
2.98% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.01% |
0.01% |
- |
0.85% |
1.11% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
-0.02% |
- |
-1.11% |
-0.66% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
-6.49% |
-0.46% |
-1.18% |
- |
0.33% |
0.76% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
-8.19% |
-7.29% |
-2.37% |
- |
-2.03% |
-2.39% |
| Net Operating Profit after Tax (NOPAT) |
|
64 |
58 |
53 |
-355 |
- |
0.00 |
34 |
18 |
- |
27 |
38 |
| NOPAT Margin |
|
0.00% |
0.00% |
2,660.00% |
-4,436.25% |
- |
0.00% |
2.49% |
1.33% |
- |
2.10% |
2.78% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
2.50% |
7.39% |
- |
0.00% |
0.50% |
2.33% |
- |
1.21% |
1.14% |
| 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% |
-3,700.00% |
6,437.50% |
- |
-350.00% |
96.44% |
98.10% |
- |
97.00% |
96.03% |
| Earnings before Interest and Taxes (EBIT) |
|
92 |
83 |
76 |
-507 |
- |
72 |
49 |
26 |
- |
39 |
54 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
285 |
300 |
295 |
-293 |
- |
286 |
276 |
259 |
- |
272 |
291 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.91 |
1.98 |
- |
1.56 |
1.15 |
1.05 |
- |
0.92 |
1.25 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
14.89 |
4.09 |
- |
3.27 |
2.50 |
2.33 |
- |
2.07 |
2.86 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
355.29 |
166.78 |
- |
1.38 |
1.84 |
| 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% |
0.48% |
- |
2.45% |
4.51% |
5.46% |
- |
6.46% |
4.90% |
| 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 |
0.97 |
1.55 |
- |
1.31 |
1.08 |
1.02 |
- |
0.96 |
1.12 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
599.90 |
299.03 |
- |
2.97 |
3.20 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
- |
40.92 |
37.08 |
15.77 |
- |
14.64 |
15.28 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
172.27 |
- |
92.15 |
96.23 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
246.10 |
- |
131.64 |
137.47 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
- |
26.54 |
20.00 |
17.93 |
- |
17.07 |
17.35 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
37.27 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
1.85 |
0.50 |
- |
0.55 |
0.61 |
0.65 |
- |
0.84 |
0.72 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
1.84 |
0.49 |
- |
0.53 |
0.59 |
0.63 |
- |
0.82 |
0.70 |
| Financial Leverage |
|
0.00 |
0.00 |
1.85 |
0.50 |
- |
0.55 |
1.07 |
0.57 |
- |
0.69 |
0.66 |
| Leverage Ratio |
|
0.00 |
0.00 |
3.26 |
1.90 |
- |
1.95 |
2.48 |
1.97 |
- |
2.02 |
2.07 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
-3.13 |
2.21 |
- |
0.22 |
-0.71 |
-7.66 |
- |
-2.44 |
-1.26 |
| Debt to Total Capital |
|
0.00% |
0.00% |
64.91% |
33.46% |
- |
35.54% |
37.91% |
39.32% |
- |
45.64% |
41.74% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.30% |
0.89% |
- |
1.26% |
1.07% |
1.02% |
- |
0.83% |
0.91% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
64.60% |
32.57% |
- |
34.28% |
36.84% |
38.31% |
- |
44.81% |
40.83% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.01% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
5.34% |
7.20% |
- |
7.08% |
6.61% |
6.48% |
- |
5.81% |
6.44% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
29.74% |
59.33% |
- |
57.37% |
55.48% |
54.20% |
- |
48.55% |
51.82% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
- |
11.13 |
13.03 |
6.05 |
- |
6.98 |
5.67 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
- |
10.72 |
12.85 |
5.98 |
- |
6.92 |
5.62 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
- |
10.73 |
12.66 |
5.90 |
- |
6.85 |
5.55 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
- |
-18.35 |
-19.12 |
94.44 |
- |
62.78 |
51.04 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
- |
-17.67 |
-18.85 |
93.28 |
- |
62.23 |
50.57 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
- |
-17.70 |
-18.58 |
92.00 |
- |
61.64 |
49.92 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
10.99% |
12.36% |
10.76% |
- |
10.84% |
10.84% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
-16,344 |
-15,568 |
- |
-14,965 |
863 |
-236 |
- |
-1,666 |
373 |
| Operating Cash Flow to CapEx |
|
129.38% |
71.43% |
0.00% |
121.57% |
- |
92.05% |
158.28% |
120.42% |
- |
70.27% |
248.80% |
| 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 |
- |
0.28 |
0.28 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.49 |
0.46 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
16,397 |
15,213 |
- |
14,965 |
15,568 |
15,467 |
- |
16,658 |
15,233 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.34 |
0.35 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
16,397 |
15,213 |
- |
14,965 |
-829 |
254 |
- |
1,693 |
-335 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
15,881 |
23,621 |
- |
19,561 |
16,797 |
15,849 |
- |
15,942 |
17,129 |
| Market Capitalization |
|
4,437 |
4,437 |
4,437 |
17,846 |
- |
13,379 |
9,948 |
8,840 |
- |
7,439 |
9,847 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$30.10 |
$39.64 |
- |
$37.63 |
$37.78 |
$36.64 |
- |
$35.62 |
$34.67 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$1.84 |
$19.15 |
- |
$17.93 |
$17.42 |
$16.58 |
- |
$15.84 |
$15.14 |
| Total Capital |
|
0.00 |
0.00 |
16,397 |
15,213 |
- |
14,965 |
15,568 |
15,467 |
- |
16,658 |
15,233 |
| Total Debt |
|
0.00 |
0.00 |
10,643 |
5,091 |
- |
5,319 |
5,902 |
6,082 |
- |
7,603 |
6,359 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
10,593 |
4,955 |
- |
5,130 |
5,735 |
5,925 |
- |
7,464 |
6,220 |
| Net Debt |
|
0.00 |
0.00 |
10,567 |
4,679 |
- |
5,122 |
5,820 |
6,007 |
- |
7,536 |
6,301 |
| Capital Expenditures (CapEx) |
|
177 |
147 |
0.00 |
153 |
- |
151 |
163 |
191 |
- |
185 |
125 |
| Net Nonoperating Expense (NNE) |
|
114 |
106 |
133 |
188 |
- |
0.00 |
41 |
130 |
- |
78 |
70 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
10,643 |
5,091 |
- |
5,319 |
5,902 |
6,082 |
- |
7,603 |
6,359 |
| Total Depreciation and Amortization (D&A) |
|
193 |
217 |
219 |
214 |
- |
214 |
227 |
233 |
- |
233 |
237 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.46) |
($2.44) |
($0.52) |
$0.01 |
($0.03) |
($0.44) |
$0.03 |
($0.18) |
($0.13) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
162M |
210M |
191M |
228M |
229M |
228M |
228M |
227M |
228M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.46) |
($2.44) |
($0.52) |
$0.01 |
($0.03) |
($0.44) |
$0.03 |
($0.18) |
($0.13) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
162M |
210M |
191M |
228M |
229M |
228M |
228M |
227M |
228M |
| 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 |
227.69M |
228.41M |
228.20M |
228.59M |
228.77M |
228.29M |
227.08M |
227.67M |
227.71M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-850 |
-866 |
-865 |
-869 |
- |
-858 |
62 |
43 |
- |
32 |
35 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
-43,225.00% |
-10,867.50% |
- |
-5,363.75% |
4.53% |
3.12% |
- |
2.48% |
2.57% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
-3,650.00% |
-7,350.00% |
- |
50.00% |
-1.02% |
-7.38% |
- |
-3.62% |
-2.42% |
| 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% |
- |
-36.42% |
-60.16% |
-250.25% |
- |
-326.83% |
-284.66% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
-38.83% |
-62.86% |
-272.86% |
- |
-326.83% |
-284.66% |
Key Financial Trends
Lineage’s second-quarter 2026 results showed improving cash generation and a narrower loss, although profitability remained negative. Revenue increased to $1.36 billion from $1.30 billion in the first quarter, but declined slightly from $1.38 billion in the year-ago quarter. The net loss attributable to common shareholders narrowed to $29 million, or $0.13 per diluted share, compared with a $46 million loss, or $0.18 per share, in Q1 2026. However, the company remained less profitable than the $6 million profit reported in Q4 2025.
Cash flow was the strongest part of the quarter. Operating cash flow rose to $311 million from $130 million in Q1 and $258 million in Q2 2025. Capital expenditures declined to $125 million from $185 million in Q1, producing an approximate operating cash flow less capital expenditures figure of $186 million, versus negative $55 million in the prior quarter and $95 million a year earlier.
Lineage also reduced its debt balance sequentially, but liquidity remains an important consideration. Short- and long-term debt totaled approximately $6.36 billion at June 30, down from $7.60 billion at March 31, though still above the $5.90 billion reported a year earlier. Cash and trading securities totaled about $192 million, down from $202 million in Q1 and $215 million in Q2 2025. The company paid $136 million in dividends while recording $198 million of net cash outflow from financing activities.
- Operating cash flow strengthened materially: Q2 operating cash flow of $311 million was more than double Q1’s $130 million and represented the third consecutive quarter above $300 million when compared with Q4 2025.
- Capital spending moderated: Property and equipment purchases fell to $125 million from $185 million in Q1 and $163 million in Q2 2025, improving cash flow after capital expenditures.
- The quarterly loss narrowed: The common-shareholder loss improved to $29 million from $46 million in Q1 2026 and $100 million in Q3 2025.
- Sequential deleveraging was substantial: Total reported debt declined by roughly $1.24 billion from the prior quarter, primarily reflecting $432 million of debt repayments.
- Noncash charges continue to support operating cash flow: Depreciation and other noncash adjustments provided significant support to cash generation, which is typical for Lineage’s asset-intensive business.
- Revenue was relatively stable: Q2 revenue rose approximately 4.7% sequentially but was down about 1.1% year over year, indicating limited top-line growth in the reported periods.
- Dividend payments remained sizable: Lineage paid $136 million in dividends during the quarter, close to the $133 million paid in Q1, despite reporting a net loss.
- Profitability remained below break-even: Lineage reported a $33 million pretax loss and a $32 million consolidated net loss in Q2, extending a pattern of quarterly losses across much of the recent period.
- Debt remains elevated compared with the prior year: Despite the sequential reduction, total debt was approximately $457 million higher than in Q2 2025, while cash and trading securities were about $23 million lower.
- Liquidity is relatively thin against the capital structure: Cash and trading securities of approximately $192 million were small compared with $6.36 billion of reported debt, leaving Lineage exposed to refinancing costs and interest-rate changes.
09/12/26 08:21 AM ETAI Generated. May Contain Errors.