IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — LNT

Balance Sheet

(in billions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.120.500.330.030.830.090.030.210.010.160.340.020.070.020.020.01
Short-term Investments--0.25----------------------------
Accounts Receivable0.500.490.520.360.460.410.430.490.430.430.510.490.480.390.380.33
Total Current Assets1.221.841.470.971.971.211.111.371.141.191.691.311.091.010.900.76
Property, Plant & Equipment20.5919.8119.3819.0217.9417.7117.3516.6316.3116.4015.8615.4515.1914.7414.5414.35
Total Non-current Assets*23.5922.7822.2821.8820.8620.6220.1419.5319.2519.0518.5118.0817.7517.3117.0416.84
Total Assets24.8124.6323.7522.8522.8321.8421.2520.9020.3820.2420.2019.3918.8418.3317.9417.59
Accounts Payable0.460.550.500.410.470.580.440.600.590.520.790.580.380.360.390.31
Short-term Debt0.430.190.290.680.330.050.330.450.390.060.380.400.280.320.540.34
Total Current Liabilities1.782.232.582.892.291.851.981.941.891.912.422.281.521.561.641.41
Long-term Debt11.0110.669.648.589.248.908.528.438.198.137.576.987.386.696.476.47
Total Non-current Liabilities*15.6115.0914.0312.8713.5713.1912.4512.2412.0412.0011.5210.9811.2410.7910.4810.42
Total Liabilities*17.3917.3216.6115.7615.8615.0514.4314.1813.9313.9113.9413.2512.7612.3412.1211.83
Retained Earnings4.334.234.084.043.933.763.793.753.613.563.513.393.343.263.113.06
Total Stockholder Equity7.427.317.157.096.976.796.826.736.456.336.276.146.085.995.825.77

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Total Revenue1.181.061.210.961.130.981.080.891.030.961.080.911.081.061.140.941.070.931.020.82
Cost of Revenue0.160.150.170.150.160.150.170.150.150.140.150.140.150.140.160.130.140.130.150.12
Gross Profit1.020.911.040.810.970.830.920.750.880.820.920.770.930.910.980.810.930.790.880.70
Total Operating Expenses0.780.720.700.590.710.610.600.620.660.630.600.560.710.760.670.600.680.660.590.52
Operating Income0.250.200.350.220.260.220.310.130.220.180.320.220.220.160.310.210.250.130.290.18
Interest Expense0.140.140.130.120.120.12--0.110.110.110.100.100.090.090.080.080.070.070.070.07
Pretax Income0.160.100.260.130.170.140.230.050.150.120.260.160.160.100.240.160.200.090.240.13
Tax Provision(0.06)(0.04)(0.02)(0.04)(0.05)(0.01)(0.06)(0.03)(0.01)0.000.010.00-0.00-0.000.010.000.01(0.01)(0.02)(0.02)
Net Income0.220.140.280.170.210.150.300.090.160.120.260.160.160.110.230.160.190.100.260.15
Basic EPS0.870.551.090.680.830.581.150.340.620.471.020.640.650.430.900.630.770.351.020.58
Diluted EPS0.870.541.090.680.830.581.150.340.620.471.020.640.650.430.900.630.770.351.020.57

Cash Flow Statement

(in millions USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Operating Cash Flow368.00269.00408.00243.00249.00254.00351.00255.00307.00245.00311.00123.00188.001.00185.0049.00251.00105.00270.0062.00
Capital Expenditures342.0045.00511.00422.00554.0043.00410.00392.00478.0031.00443.00341.00417.00611.00323.00243.00307.00397.00346.00212.00
Free Cash Flow*26.00224.00(103.00)(179.00)(305.00)211.00(59.00)(137.00)(171.00)214.00(132.00)(218.00)(229.00)(610.00)(138.00)(194.00)(56.00)(292.00)(76.00)(150.00)
Investing Cash Flow(393.00)(291.00)(711.00)(490.00)(404.00)(607.00)(407.00)(180.00)(353.00)(449.00)(470.00)(219.00)(263.00)(334.00)(229.00)(147.00)(223.00)(276.00)(262.00)(152.00)
Financing Cash Flow(416.00)75.00477.00551.0099.00(396.00)793.00(17.00)18.0058.00354.00(51.00)212.0010.00371.0047.003.00187.000.0088.00

* Derived from reported values

Dividends Per Share

(USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021Q3 2020Q2 2020Q1 2020Q3 2019
Dividends Per Share0.540.510.510.510.480.480.480.450.450.450.430.430.430.400.400.400.380.380.380.36