Member access

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

LINN ENERGY LLC (LINE)

16
SummaryQuotesChart AnalysisNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Linn Energy LLC : Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Sales1 1621 7742 3323 8374 2784 597
Operating income (EBITDA)9981 4031 3492 2762 6272 791
Operating profit (EBIT)6647975201 0681 2501 262
Pre-Tax Profit (EBT)444-384-694---
Net income438-387-691501691-
EPS ( $)2,52-1,92-2,941,451,871,94
Dividend per Share ( $)2,702,872,902,933,012,98
Yield9,52%10,1%10,2%10,3%10,6%10,5%
Announcement Date02/23/2012
11:00am
02/21/2013
12:01pm
02/27/2014
05:00pm
---
Finances - Leverage
Linn Energy LLC : Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Debt3 9936 0379 1189 47910 56011 733
Finance------
Operating income (EBITDA)9981 4031 3492 2762 6272 791
Leverage
(Debt/EBITDA)
4,00x4,30x6,76x4,16x4,02x4,20x
Capital Expenditure55,260,51 1701 0841 2311 115
Book Value Per Share (BVPS)19,3 $18,9 $17,9 $16,8 $17,1 $17,2 $
Cash Flow per Share3,00 $1,72 $4,91 $3,34 $3,69 $3,81 $
Announcement Date02/23/2012
11:00am
02/21/2013
12:01pm
02/27/2014
05:00pm
---
Balance Sheet Analysis
Linn Energy LLC : Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 9 396 M$ -
Company Value 18 874 M$ 19 955 M$
Valuation 2014e 2015e
PER (Price / EPS) 19,5x 15,2x
Capitalization / Revenue 2,45x 2,20x
EV / Revenue 4,92x 4,66x
EV / EBITDA 8,29x 7,60x
Yield (DPS / Price) 10,3% 10,6%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 27,8% 29,2%
operating Leverage (Delta EBIT / Delta Sales) 1,63x 1,48x
Net Margin (Net Profit / Revenue) 13,1% 16,2%
ROA (Net Profit / Asset) - -
ROE (Net Profit / Equities) 9,90% 12,9%
Rate of Dividend 202% 161%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   28,3% 28,8%
Cash Flow / Sales (Taux d'autofinancement) 28,8% 28,6%
Capital Intensity (Assets / Sales) - -
Financial Leverage (Net Debt / EBITDA) 4,16x 4,02x
EPS & Dividend
Linn Energy LLC : EPS Dividend
Dynamic quotes  
ON
| OFF