Financhill
Sell
43

LYB Quote, Financials, Valuation and Earnings

Last price:
$74.15
Seasonality move :
6.21%
Day range:
$73.82 - $74.84
52-week range:
$72.94 - $107.02
Dividend yield:
7.09%
P/E ratio:
11.32x
P/S ratio:
0.60x
P/B ratio:
1.76x
Volume:
1.6M
Avg. volume:
3.1M
1-year change:
-23.1%
Market cap:
$24.1B
Revenue:
$41.1B
EPS (TTM):
$6.57
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $34.7B $27.8B $46.2B $50.5B $41.1B
Revenue Growth (YoY) -10.97% -20.08% 66.37% 9.27% -18.52%
 
Cost of Revenues $29.3B $24.4B $37.4B $43.8B $35.8B
Gross Profit $5.4B $3.4B $8.8B $6.6B $5.3B
Gross Profit Margin 15.63% 12.23% 19.01% 13.09% 12.79%
 
R&D Expenses $111M $113M $124M $124M $130M
Selling, General & Admin $1.2B $1.1B $1.3B $1.3B $1.6B
Other Inc / (Exp) $264M -$241M -$101M -$136M -$596M
Operating Expenses $1.3B $1.3B $1.4B $1.4B $1.7B
Operating Income $4.1B $2.1B $7.4B $5.2B $3.6B
 
Net Interest Expenses $328M $514M $510M $258M $348M
EBT. Incl. Unusual Items $4.1B $1.4B $6.8B $4.8B $2.6B
Earnings of Discontinued Ops. -$7M -$2M -$6M -$5M -$5M
Income Tax Expense $648M -$43M $1.2B $882M $501M
Net Income to Company $3.4B $1.4B $5.6B $3.9B $2.1B
 
Minority Interest in Earnings -$7M -$7M -$7M -$7M -$7M
Net Income to Common Excl Extra Items $3.4B $1.4B $5.6B $3.9B $2.1B
 
Basic EPS (Cont. Ops) $9.59 $4.24 $16.77 $11.84 $6.48
Diluted EPS (Cont. Ops) $9.58 $4.24 $16.75 $11.81 $6.46
Weighted Average Basic Share $353M $334M $334M $327M $325M
Weighted Average Diluted Share $353M $334M $334M $328M $326M
 
EBITDA $5.7B $3.3B $8.7B $6.3B $4.6B
EBIT $4.4B $1.9B $7.3B $5.1B $3.1B
 
Revenue (Reported) $34.7B $27.8B $46.2B $50.5B $41.1B
Operating Income (Reported) $4.1B $2.1B $7.4B $5.2B $3.6B
Operating Income (Adjusted) $4.4B $1.9B $7.3B $5.1B $3.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.8B $12.7B $12.3B $10.6B $10.3B
Revenue Growth (YoY) -22.31% 87.43% -3.54% -13.27% -2.85%
 
Cost of Revenues $5.9B $10.1B $11.1B $9.2B $9.1B
Gross Profit $891M $2.6B $1.2B $1.4B $1.2B
Gross Profit Margin 13.15% 20.4% 9.49% 13.63% 12.03%
 
R&D Expenses $27M $30M $31M $31M $31M
Selling, General & Admin $259M $313M $319M $378M $404M
Other Inc / (Exp) -$497M $92M -$22M -$50M -$14M
Operating Expenses $286M $343M $350M $409M $435M
Operating Income $605M $2.2B $812M $1B $807M
 
Net Interest Expenses $119M $125M $63M $88M $82M
EBT. Incl. Unusual Items -$11M $2.2B $727M $901M $711M
Earnings of Discontinued Ops. -- -$1M -$1M -$1M -$4M
Income Tax Expense -$125M $452M $154M $153M $134M
Net Income to Company $114M $1.8B $572M $747M $573M
 
Minority Interest in Earnings -$2M -$2M -$2M -$4M -$3M
Net Income to Common Excl Extra Items $112M $1.8B $570M $743M $570M
 
Basic EPS (Cont. Ops) $0.33 $5.25 $1.75 $2.29 $1.76
Diluted EPS (Cont. Ops) $0.33 $5.25 $1.75 $2.29 $1.75
Weighted Average Basic Share $334M $334M $326M $324M $325M
Weighted Average Diluted Share $334M $334M $327M $325M $326M
 
EBITDA $469M $2.7B $1.1B $1.4B $1.2B
EBIT $111M $2.3B $797M $1B $829M
 
Revenue (Reported) $6.8B $12.7B $12.3B $10.6B $10.3B
Operating Income (Reported) $605M $2.2B $812M $1B $807M
Operating Income (Adjusted) $111M $2.3B $797M $1B $829M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $28B $41.3B $53.1B $41.4B $40.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $24.7B $33.2B $45.4B $36.3B $35.9B
Gross Profit $3.3B $8.1B $7.7B $5.1B $4.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $109M $125M $128M $125M $130M
Selling, General & Admin $1.1B $1.2B $1.3B $1.5B $1.6B
Other Inc / (Exp) -$393M $607M -$624M -$328M -$46M
Operating Expenses $1.3B $1.4B $1.4B $1.6B $1.8B
Operating Income $2B $6.8B $6.2B $3.5B $3B
 
Net Interest Expenses $411M $546M $341M $337M $331M
EBT. Incl. Unusual Items $1.2B $6.8B $5.3B $2.8B $2.7B
Earnings of Discontinued Ops. -- -$3M -$8M -$6M -$7M
Income Tax Expense $58M $1.1B $983M $542M $498M
Net Income to Company $1.2B $5.7B $4.3B $2.3B $2.2B
 
Minority Interest in Earnings -$7M -$7M -$7M -$9M -$1M
Net Income to Common Excl Extra Items $1.2B $5.7B $4.3B $2.3B $2.2B
 
Basic EPS (Cont. Ops) $3.56 $17.13 $12.95 $7.00 $6.59
Diluted EPS (Cont. Ops) $3.55 $17.11 $12.91 $6.98 $6.57
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $3.1B $8.7B $6.9B $4.8B $4.7B
EBIT $1.7B $7.4B $5.6B $3.3B $3.1B
 
Revenue (Reported) $28B $41.3B $53.1B $41.4B $40.7B
Operating Income (Reported) $2B $6.8B $6.2B $3.5B $3B
Operating Income (Adjusted) $1.7B $7.4B $5.6B $3.3B $3.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $19.8B $33.3B $40.2B $31.2B $30.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17.6B $26.5B $34.5B $26.9B $27B
Gross Profit $2.2B $6.9B $5.8B $4.3B $3.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $79M $91M $95M $96M $96M
Selling, General & Admin $842M $927M $976M $1.2B $1.2B
Other Inc / (Exp) -$432M $416M -$107M -$299M $251M
Operating Expenses $921M $1B $1.1B $1.3B $1.3B
Operating Income $1.2B $5.9B $4.7B $3B $2.5B
 
Net Interest Expenses $326M $358M $189M $268M $251M
EBT. Incl. Unusual Items $490M $5.9B $4.4B $2.4B $2.5B
Earnings of Discontinued Ops. -- -$1M -$3M -$4M -$6M
Income Tax Expense -$82M $1B $848M $508M $505M
Net Income to Company $572M $4.9B $3.5B $1.9B $2B
 
Minority Interest in Earnings -$5M -$5M -$5M -$7M -$6M
Net Income to Common Excl Extra Items $567M $4.9B $3.5B $1.9B $2B
 
Basic EPS (Cont. Ops) $1.69 $14.58 $10.76 $5.92 $6.03
Diluted EPS (Cont. Ops) $1.69 $14.56 $10.73 $5.91 $6.01
Weighted Average Basic Share $1B $1B $979M $976M $976M
Weighted Average Diluted Share $1B $1B $982M $978M $978M
 
EBITDA $1.9B $7.3B $5.5B $4B $4B
EBIT $826M $6.3B $4.6B $2.8B $2.8B
 
Revenue (Reported) $19.8B $33.3B $40.2B $31.2B $30.8B
Operating Income (Reported) $1.2B $5.9B $4.7B $3B $2.5B
Operating Income (Adjusted) $826M $6.3B $4.6B $2.8B $2.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $858M $1.8B $1.5B $2.2B $3.4B
Short Term Investments $196M $702M $9M -- --
Accounts Receivable, Net $3.1B $3.3B $4.6B $3.4B $3.4B
Inventory $4.6B $4.3B $4.9B $4.8B $4.8B
Prepaid Expenses $119M $152M $90M $93M $126M
Other Current Assets $210M $141M $403M $559M $239M
Total Current Assets $9.5B $11.6B $12.2B $11.8B $13.2B
 
Property Plant And Equipment $15.6B $15.9B $16.5B $17.1B $17.1B
Long-Term Investments $2.1B $4.7B $4.8B $4.3B $3.9B
Goodwill $1.9B $2B $1.9B $1.8B $1.6B
Other Intangibles $869M $751M $695M $662M $641M
Other Long-Term Assets $74M $81M $83M $199M $249M
Total Assets $30.4B $35.4B $36.7B $36.4B $37B
 
Accounts Payable $2.5B $2.4B $3.5B $3.1B $3.4B
Accrued Expenses $734M $783M $1.2B $1.2B $980M
Current Portion Of Long-Term Debt $186M $171M $164M $581M $899M
Current Portion Of Capital Lease Obligations $273M $310M $336M $344M $360M
Other Current Liabilities $444M $334M $251M $232M $595M
Total Current Liabilities $5.2B $5.5B $7.2B $6.8B $7.2B
 
Long-Term Debt $11.6B $15.3B $11.2B $10.5B $10.3B
Capital Leases -- -- -- -- --
Total Liabilities $22.3B $27.3B $24.8B $23.6B $23.9B
 
Common Stock $19M $19M $19M $19M $19M
Other Common Equity Adj -$1.8B -$1.9B -$1.8B -$1.4B -$1.5B
Common Equity $8B $8B $11.9B $12.6B $12.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $135M $133M $130M $128M $128M
Total Equity $8.2B $8.1B $12B $12.7B $13.1B
 
Total Liabilities and Equity $30.4B $35.4B $36.7B $36.4B $37B
Cash and Short Terms $1.1B $2.5B $1.5B $2.2B $3.4B
Total Debt $12.1B $16B $11.6B $11.3B $11.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.5B $1.9B $1.5B $2.8B $2.6B
Short Term Investments $361M $36M -- -- --
Accounts Receivable, Net $3B $5B $4.1B $3.7B $3.7B
Inventory $4B $5B $5.2B $4.9B $5.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $935M $1.8B $1.4B $1.6B $900M
Total Current Assets $10.8B $14B $12.3B $13.2B $12.7B
 
Property Plant And Equipment $15.5B $16.6B $16.6B $16.7B $17.3B
Long-Term Investments $2.6B $4.9B $4.4B $4.1B $4.3B
Goodwill $1.9B $1.9B $1.7B $1.6B $1.6B
Other Intangibles $752M $666M $594M $642M $599M
Other Long-Term Assets $419M $603M $845M $642M $710M
Total Assets $31.9B $38.7B $36.5B $36.9B $37.3B
 
Accounts Payable $2B $3.5B $3.5B $3.1B $3.1B
Accrued Expenses $1.7B $2.7B $2.6B $2.5B $2.2B
Current Portion Of Long-Term Debt $163M $174M $571M $893M $128M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.8B $7.4B $7.6B $7B $6B
 
Long-Term Debt $13.8B $12.9B $10.4B $10.2B $11.1B
Capital Leases -- -- -- -- --
Total Liabilities $24.5B $26.7B $24.2B $23.5B $23.4B
 
Common Stock $19M $19M $19M $19M $19M
Other Common Equity Adj -$2.1B -$1.9B -$1.8B -$1.4B -$1.4B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $133M $130M $128M $128M $126M
Total Equity $7.4B $11.9B $12.3B $13.3B $13.8B
 
Total Liabilities and Equity $31.9B $38.7B $36.5B $36.9B $37.3B
Cash and Short Terms $2.8B $1.9B $1.5B $2.8B $2.6B
Total Debt $14.4B $13.5B $11.3B $11.1B $11.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $3.4B $1.4B $5.6B $3.9B $2.1B
Depreciation & Amoritzation $1.3B $1.4B $1.4B $1.3B $1.5B
Stock-Based Compensation $48M $55M $66M $70M $91M
Change in Accounts Receivable $367M -$246M -$1.5B $1B $110M
Change in Inventories -$129M $340M -$742M -$91M $18M
Cash From Operations $5B $3.4B $7.7B $6.1B $4.9B
 
Capital Expenditures $2.7B $1.9B $2B $1.9B $1.5B
Cash Acquisitions -- -$2.4B -- -- --
Cash From Investing -$1.6B -$4.9B -$1.5B -$2B -$1.8B
 
Dividends Paid (Ex Special Dividend) -$1.5B -$1.4B -$1.5B -$3.2B -$1.6B
Special Dividend Paid
Long-Term Debt Issued $7.5B $7.1B -- -- $500M
Long-Term Debt Repaid -$5B -$3.4B -$3.9B -- -$425M
Repurchase of Common Stock -$3.8B -$4M -$463M -$420M -$211M
Other Financing Activities -$103M -$72M -$215M $263M -$4M
Cash From Financing -$2.8B $2.3B -$6.4B -$3.4B -$2B
 
Beginning Cash (CF) $401M $888M $1.8B $1.5B $2.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $491M $769M -$192M $735M $1.2B
Ending Cash (CF) $888M $1.8B $1.5B $2.2B $3.4B
 
Levered Free Cash Flow $2.3B $1.5B $5.7B $4.2B $3.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $114M $1.8B $572M $747M $573M
Depreciation & Amoritzation $358M $351M $318M $367M $381M
Stock-Based Compensation $14M $15M $17M $23M $18M
Change in Accounts Receivable -$335M -$413M $963M -$90M $191M
Change in Inventories -$11M -$200M -$186M $153M -$98M
Cash From Operations $827M $2.1B $1.4B $1.7B $670M
 
Capital Expenditures $425M $514M $439M $394M $368M
Cash Acquisitions -$472M -- -- -$3M -$27M
Cash From Investing -$580M -$435M -$399M -$429M -$483M
 
Dividends Paid (Ex Special Dividend) -$352M -$380M -$395M -$407M -$437M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$18M -- -- -- --
Long-Term Debt Repaid -$4M -$603M -- -$625M --
Repurchase of Common Stock -- -$78M -$158M -$41M -$42M
Other Financing Activities -$2M -$96M $25M $29M -$5M
Cash From Financing -$376M -$1.2B -$537M -$844M -$484M
 
Beginning Cash (CF) $2.6B $1.4B $1.1B $2.5B $2.9B
Foreign Exchange Rate Adjustment $35M -$36M -$58M -$43M $68M
Additions / Reductions -$129M $551M $478M $393M -$297M
Ending Cash (CF) $2.5B $1.9B $1.5B $2.8B $2.6B
 
Levered Free Cash Flow $402M $1.6B $975M $1.3B $302M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.2B $5.7B $4.3B $2.3B $2.2B
Depreciation & Amoritzation $1.4B $1.3B $1.3B $1.5B $1.5B
Stock-Based Compensation $55M $62M $70M $87M $91M
Change in Accounts Receivable $565M -$2.3B $530M $589M -$21M
Change in Inventories $335M -$853M -$602M $314M -$219M
Cash From Operations $3.9B $5.4B $7.6B $5B $3.4B
 
Capital Expenditures $2.4B $1.6B $2.1B $1.5B $1.8B
Cash Acquisitions -$472M -$2.1B $104M -$5M $166M
Cash From Investing -$2.7B -$3.4B -$2.1B -$1.7B -$1.9B
 
Dividends Paid (Ex Special Dividend) -$1.4B -$1.5B -$3.2B -$1.6B -$1.7B
Special Dividend Paid
Long-Term Debt Issued $6.1B -- -- $500M $744M
Long-Term Debt Repaid -$4B -$4.8B -- -$625M -$575M
Repurchase of Common Stock -$4M -$78M -$805M -$211M -$117M
Other Financing Activities $35M -$179M $100M $4M $55M
Cash From Financing $739M -$2.5B -$5.7B -$2B -$1.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.9B -$585M -$231M $1.3B -$286M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.5B $3.8B $5.5B $3.5B $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $572M $4.9B $3.5B $1.9B $2B
Depreciation & Amoritzation $1.1B $1B $933M $1.2B $1.1B
Stock-Based Compensation $43M $50M $54M $71M $71M
Change in Accounts Receivable $152M -$1.9B $134M -$282M -$413M
Change in Inventories $452M -$741M -$601M -$196M -$433M
Cash From Operations $2.7B $4.6B $4.5B $3.4B $1.9B
 
Capital Expenditures $1.7B $1.3B $1.4B $1B $1.3B
Cash Acquisitions -$472M -$104M -- -$5M $161M
Cash From Investing -$2.3B -$797M -$1.4B -$1.2B -$1.3B
 
Dividends Paid (Ex Special Dividend) -$1.1B -$1.1B -$2.9B -$1.2B -$1.3B
Special Dividend Paid -- -- $5.2M -- --
Long-Term Debt Issued $3.2B -- -- $500M $744M
Long-Term Debt Repaid -$1B -$2.4B -- -$625M -$775M
Repurchase of Common Stock -$4M -$78M -$420M -$211M -$117M
Other Financing Activities $46M -$61M $254M -$5M $54M
Cash From Financing $1.2B -$3.6B -$2.9B -$1.5B -$1.4B
 
Beginning Cash (CF) $5.1B $4.6B $4.3B $6.5B $8.6B
Foreign Exchange Rate Adjustment $50M -$59M -$144M -$34M $9M
Additions / Reductions $1.5B $192M $153M $722M -$779M
Ending Cash (CF) $6.7B $4.7B $4.3B $7.1B $7.8B
 
Levered Free Cash Flow $988M $3.3B $3.1B $2.4B $569M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock