Member access

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

LINN ENERGY LLC (LINE)

15
SummaryQuotesChart AnalysisNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Sales1 1621 7742 3323 4484 2434 711
Operating income (EBITDA)9981 4031 3492 2652 4062 629
Operating profit (EBIT)6647975206719891 098
Pre-Tax Profit (EBT)444-384-694---
Net income438-387-691-49,7460774
EPS ( $)2,52-1,92-2,940,071,331,78
Dividend per Share ( $)2,702,872,902,902,933,01
Yield10,9%11,6%11,7%11,7%11,8%12,2%
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 1189 79810 77911 277
Finance------
Operating income (EBITDA)9981 4031 3492 2652 4062 629
Leverage
(Debt/EBITDA)
4,00x4,30x6,76x4,33x4,48x4,29x
Capital Expenditure55,260,51 170956913611
Book Value Per Share (BVPS)19,3 $18,9 $17,9 $14,9 $13,5 $13,9 $
Cash Flow per Share3,00 $1,72 $4,91 $3,59 $3,57 $4,17 $
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 8 210 M$ -
Entreprise Value (EV) 18 008 M$ 18 989 M$
Valuation 2014e 2015e
PER (Price / EPS) 376x 18,6x
Capitalization / Revenue 2,38x 1,94x
EV / Revenue 5,22x 4,48x
EV / EBITDA 7,95x 7,89x
Yield (DPS / Price) 11,7% 11,8%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 19,5% 23,3%
operating Leverage (Delta EBIT / Delta Sales) 0,61x 2,06x
Net Margin (Net Profit / Revenue) -1,44% 10,8%
ROA (Net Profit / Asset) - -
ROE (Net Profit / Equities) 4,12% 9,25%
Rate of Dividend 4 407% 220%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   27,7% 21,5%
Cash Flow / Sales (Taux d'autofinancement) 34,5% 27,9%
Capital Intensity (Assets / Sales) - -
Financial Leverage (Net Debt / EBITDA) 4,33x 4,48x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF