Member access

4-Traders Homepage  >  Shares  >  Nasdaq  >  Linn Energy LLC    LINE   US5360201009

LINN ENERGY LLC (LINE)

16
SummaryQuotesChart AnalysisNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Sales1 1621 7742 3323 5524 2834 692
Operating income (EBITDA)9981 4031 3492 2822 5102 661
Operating profit (EBIT)6647975207941 1201 149
Pre-Tax Profit (EBT)444-384-694---
Net income438-387-691-3,18550802
EPS ( $)2,52-1,92-2,940,611,541,96
Dividend per Share ( $)2,702,872,902,902,943,02
Yield9,13%9,69%9,80%9,80%9,94%10,2%
Announcement Date02/23/2012
11:00am
02/21/2013
12:01pm
02/27/2014
05:00pm
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Debt3 9936 0379 11810 14410 87411 529
Finance------
Operating income (EBITDA)9981 4031 3492 2822 5102 661
Leverage
(Debt/EBITDA)
4,00x4,30x6,76x4,45x4,33x4,33x
Capital Expenditure55,260,51 170967980831
Book Value Per Share (BVPS)19,3 $18,9 $17,9 $15,4 $15,0 $15,8 $
Cash Flow per Share3,00 $1,72 $4,91 $3,77 $4,20 $4,65 $
Announcement Date02/23/2012
11:00am
02/21/2013
12:01pm
02/27/2014
05:00pm
---
Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 9 813 M$ -
Entreprise Value (EV) 19 957 M$ 20 686 M$
Valuation 2014e 2015e
PER (Price / EPS) 48,7x 19,2x
Capitalization / Revenue 2,76x 2,29x
EV / Revenue 5,62x 4,83x
EV / EBITDA 8,75x 8,24x
Yield (DPS / Price) 9,80% 9,94%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 22,3% 26,2%
operating Leverage (Delta EBIT / Delta Sales) 1,01x 2,00x
Net Margin (Net Profit / Revenue) -0,09% 12,8%
ROA (Net Profit / Asset) - -
ROE (Net Profit / Equities) 11,3% 13,5%
Rate of Dividend 477% 191%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   27,2% 22,9%
Cash Flow / Sales (Taux d'autofinancement) 35,2% 32,6%
Capital Intensity (Assets / Sales) - -
Financial Leverage (Net Debt / EBITDA) 4,45x 4,33x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF