LNG Dividend: Cheniere Energy Inc Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	18,962	15,703	20,394	33,428	15,864	9,358
Revenue Growth (YoY)	18%	-23%	-39%	111%	70%	-4%
Cost of Revenue	10,156	7,039	2,408	26,485	14,596	5,049
Gross Profit	8,806	8,664	17,986	6,943	1,268	4,309
Selling, General & Admin	438	1,280	1,257	1,244	946	734
Research & Development	--	--	--	--	--	--
Operating Expenses	1,759	2,536	2,497	2,379	1,964	1,672
Other Non Operating Income (Expenses)	27	5	4	5	-22	-112
Pretax Income	6,256	5,303	14,578	3,094	-2,278	544
Income Tax Expense	1,111	811	2,519	459	-713	43
Net Income	4,005	3,252	9,881	1,428	-2,343	-85
Net Income Growth	10%	-67%	592%	-161%	2,656%	-112.99%
Shares Outstanding (Diluted)	219.9	229.1	242.6	253.4	253.4	252.4
Shares Change (YoY)	-3%	-6%	-4%	0%	0%	-2%
EPS (Diluted)	18.21	14.19	40.72	5.63	-9.24	-0.33
EPS Growth	13%	-65%	623%	-161%	2,645%	-112.99%
Free Cash Flow	2,222	3,156	6,297	8,693	1,503	-574
Free Cash Flow Per Share	10.1	13.77	25.95	34.3	5.93	-2.27
Gross Margin	46.44%	55.17%	88.19%	20.77%	7.99%	46.04%
Operating Margin	37.16%	39.02%	75.94%	13.65%	-4.38%	28.17%
Profit Margin	21.12%	20.7%	48.45%	4.27%	-14.76%	-0.9%
Free Cash Flow Margin	11.71%	20.09%	30.87%	26%	9.47%	-6.13%
EBITDA	8,334	7,348	16,685	5,683	315	3,569
EBITDA Margin	43.95%	46.79%	81.81%	17%	1.98%	38.13%
D&A For EBITDA	1,287	1,220	1,196	1,119	1,011	932
EBIT	7,047	6,128	15,489	4,564	-696	2,637
EBIT Margin	37.16%	39.02%	75.94%	13.65%	-4.38%	28.17%
Effective Tax Rate	17.75%	15.29%	17.27%	14.83%	31.29%	7.9%

Follow-Up Questions











