Every figure this model derived for LNT, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-03-31.
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 250,000,000 | PaymentsToAcquireOtherProductiveAssets |
2026-03-31 |
| cash | 365,000,000 | CashAndCashEquivalentsAtCarryingValue |
2026-03-31 |
| current assets | 1,224,000,000 | AssetsCurrent |
2026-03-31 |
| current liabilities | 1,778,000,000 | LiabilitiesCurrent |
2026-03-31 |
| equity | 7,422,000,000 | StockholdersEquity |
2026-03-31 |
| interest expense | 534,000,000 | InterestExpense |
2026-03-31 |
| ocf | 1,288,000,000 | NetCashProvidedByUsedInOperatingActivities |
2026-03-31 |
| revenue | 4,419,000,000 | Revenues |
2026-03-31 |
| sbc | 24,000,000 | AllocatedShareBasedCompensationExpense |
2026-03-31 |
The figures themselves rather than their scores — what somebody looking up LNT on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 42.97 |
| current ratio | 0.69 |
| current ratio reported | 0.69 |
| dilution pct | 0.39 |
| ebit cagr | 2.89 |
| ebit yoy | 10.53 |
| ev ebit | 27.95 |
| ev owner earnings | 28.06 |
| ev sales | 6.44 |
| fcf margin | 23.49 |
| growth cv | 1.33 |
| interest cover | 1.91 |
| net debt ebitda | 5.78 |
| operating margin | 23.04 |
| owner earnings margin | 22.95 |
| revenue growth | 8.34 |
| revenue growth per share | 7.91 |
| roic | 4.41 |
| rule of 40 | 31.37 |
| sbc pct revenue | 0.54 |
What this model itself distrusts about LNT's figures. Written by the derivation as it ran, not added afterwards.