Lineage Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-113	-751	-96	-76	-176.5
Depreciation & Amortization	895	876	760	678	603.7
Stock-Based Compensation	126	215	26	17	14.6
Other Adjustments	72	-9	-6	3	0.8
Change in Receivables	-	-	-	-156	-102.6
Changes in Inventories	-	-	-	-13	-13.6
Changes in Accounts Payable	-	-	-	84	38.5
Changes in Other Operating Activities	-	-	-	-36	-35
Operating Cash Flow	980	331	684	501	329.9
Operating Cash Flow Growth	196.07%	-51.61%	36.53%	51.86%	-
Capital Expenditures	-	-	-	-813	-906.7
Sale of Property, Plant & Equipment	-	-	-	4	9.4
Purchases of Investments	-	-	-	-12	-
Payments for Business Acquisitions	-	-	-	-1,640	-2,460
Other Investing Activities	-	-	-	92	-102.1
Investing Cash Flow	-	-	-	-2,369	-3,414
Short-Term Debt Issued	-	-	-	2,465	2,572
Short-Term Debt Repaid	-	-	-	-2,152	-2,335
Net Short-Term Debt Issued (Repaid)	-	-	-	313	237
Long-Term Debt Issued	-	-	-	946	1,706
Long-Term Debt Repaid	-	-	-	-103	-743.1
Net Long-Term Debt Issued (Repaid)	-	-	-	843	962.5
Issuance of Common Stock	-	-	-	942	2,123
Repurchase of Common Stock	-	-	-	-8	-39.6
Net Common Stock Issued (Repurchased)	-	-	-	934	2,083
Common Dividends Paid	-	-	-	-180	-148.4
Other Financing Activities	-	-	-	-70	-106.7
Financing Cash Flow	-	-	-	1,840	3,027
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-	-	-	-10	-7
Net Cash Flow	980	331	684	-38	-63.2
Free Cash Flow	980	331	684	-312	-576.8
Free Cash Flow Growth	196.07%	-51.61%	-	-	-
FCF Margin	18.30%	6.20%	12.80%	-6.33%	-15.58%
Free Cash Flow Per Share	4.30	1.73	4.22	-2.05	-4.40
Levered Free Cash Flow	795	212	683	993	733.1
Unlevered Free Cash Flow	1,073	553.25	1,107	222.46	-237.89

Updated Feb 25, 2026. Data Source: Fiscal.ai. standard template. Financial Sources.

SEC Filings: 10-K · 10-Q