Member access

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

LINN ENERGY LLC (LINE)

23
SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201220132014201520162017
Sales1 7742 3324 9833 1263 1313 245
Operating income (EBITDA)1 4031 349-1 6061 6231 600
Operating profit (EBIT)797520-389375203
Pre-Tax Profit (EBT)-384-694----
Net income-387-691-452-203-218-571
EPS ( $)-1,92-2,94-1,40-0,58-0,56-1,02
Dividend per Share ( $)2,872,90-1,251,261,00
Yield24,3%24,6%-10,6%10,6%8,48%
Announcement Date02/21/2013
12:01pm
02/27/2014
05:00pm
02/19/2015
01:23pm
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201220132014201520162017
Debt6 0379 118-10 22910 16910 241
Finance------
Operating income (EBITDA)1 4031 349-1 6061 6231 600
Leverage
(Debt/EBITDA)
4,30x6,76x-6,37x6,26x6,40x
Capital Expenditure60,51 1704 1246669352 631
Book Value Per Share (BVPS)18,9 $17,9 $13,7 $12,3 $11,0 $8,12 $
Cash Flow per Share1,72 $4,91 $5,20 $1,98 $1,80 $1,52 $
Announcement Date02/21/2013
12:01pm
02/27/2014
05:00pm
02/19/2015
01:23pm
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 3 956 M$ -
Entreprise Value (EV) 14 185 M$ 14 125 M$
Valuation 2015e 2016e
PER (Price / EPS)
Capitalization / Revenue 1,27x 1,26x
EV / Revenue 4,54x 4,51x
EV / EBITDA 8,83x 8,70x
Yield (DPS / Price) 10,6% 10,6%
Price to book (Price / BVPS) 0,96x 1,07x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 12,4% 12,0%
operating Leverage (Delta EBIT / Delta Sales) - -
Net Margin (Net Profit / Revenue) -6,48% -6,95%
ROA (Net Profit / Asset) - -
ROE (Net Profit / Equities) -3,65% -3,91%
Rate of Dividend -216% -223%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   21,3% 29,9%
Cash Flow / Sales (Taux d'autofinancement) 21,0% 19,1%
Capital Intensity (Assets / Sales) - -
Financial Leverage (Net Debt / EBITDA) 6,37x 6,26x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF