LY Corporation logo

LY Corporation

YAHOY | OTC
Chart Builder DCF Calculator
$6.30
-$0.01 (-0.16%)
At close: Nov 2, 2026, 3:58 PM ET
$6.32
+$0.02 (+0.32%)
After-hours: Nov 2, 2026, 3:13 PM ET
TTM
Period Ending
Q1 2026
Jun 30, 2026
Q4 2025
Mar 31, 2026
Q3 2025
Dec 31, 2025
Q2 2025
Sep 30, 2025
Q1 2025
Jun 30, 2025
Q4 2024
Mar 31, 2025
Q3 2024
Dec 31, 2024
Q2 2024
Sep 30, 2024
Q1 2024
Jun 30, 2024
Q4 2023
Mar 31, 2024
Q3 2023
Dec 31, 2023
Q2 2023
Sep 30, 2023
Q1 2023
Jun 30, 2023
Q4 2022
Mar 31, 2023
Q3 2022
Dec 31, 2022
Q2 2022
Sep 30, 2022
Q1 2022
Jun 30, 2022
Q4 2021
Mar 31, 2022
Q3 2021
Dec 31, 2021
Q2 2021
Sep 30, 2021
Q1 2021
Jun 30, 2021
Net Income
203.04B 193.69B 209.09B 204.53B 150.65B 153.47B 118.43B 106.72B 127.41B 113.2B 121.16B 232.3B 190.95B 178.87B 190.65B 63.4B 75.93B 77.32B 70.1B 78.53B 74.01B
Depreciation & Amortization
182.9B 176.45B 170.63B 165.3B 160.94B 159.87B 156.28B 156.34B 160.93B 162.92B 166.55B 164.96B 156.5B 148.78B 143.32B 138.4B 136.04B 135.74B 128.06B 120.29B 111.67B
Stock-Based Compensation
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Working Capital
299.76B 487.12B 267.05B 285.02B 271.49B 270.91B 178.4B 249.73B 292.37B 225.67B 101.65B 14.57B -33.67B 46.41B 23.8B 123.31B 247.56B 240.12B 257.45B 212.98B 148.86B
Other Non-Cash Items
-29.54B -55.2B -62.77B -32.56B 10.9B 94.1B 132.94B 63.71B 44.94B -25.41B -83.8B -181.77B -156.13B -157.39B -154.57B 19.72B 15.31B 16.27B 21.44B 14.56B 132.03B
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
186.21B 347.92B 222.09B 93.46B 151.7B 59.07B 184.32B 171.27B 56.39B 83.85B -63.75B -104.54B -88.06B -77.21B 34.58B -126.2B 8.3B 36.99B 97.74B 31.05B -56.12B
Operating Cash Flow
542.61B 662.85B 539.04B 430.73B 474.19B 466.51B 591.96B 498.03B 389.66B 334.56B 140.17B 110.94B 103.26B 93.05B 213.98B 95.32B 235.58B 266.31B 317.35B 244.43B 261.59B
Capital Expenditures
-39.51B -39.51B -13.38B -13.38B -44.73B -71.2B -65.23B -255.22B -236.6B -236.43B -250.24B -87.04B -101.93B -92.84B -83.43B -68.5B -56.81B -51.77B -47.15B -43.11B -33.24B
Cash Acquisitions
148.4B 183.34B 86.86B 52.1B 55.29B 20.35B 34.8B 29.32B 29.31B 29.31B 14.96B 397.29B 397.29B 397.29B 397.29B n/a 16.12B 16.12B 16.12B 16.12B 9.13B
Purchase of Investments
-835.88B -833.59B -790.87B -595.62B -533.14B -498.54B -502.55B -476.72B -535.19B -500.45B -464.58B -397.27B -298.17B -241.78B -185.05B -211.34B -299.23B -321.31B -392.3B -417.16B -399.53B
Sales Maturities Of Investments
465.34B 358.6B 247B 209.1B 191.25B 187.12B 152.69B 137.11B 151.91B 156.03B 175.72B 208.47B 222.73B 234.87B 273.78B 282.44B 267.13B 282.99B 262.24B 276.17B 284.71B
Other Investing Acitivies
-336.61B -334.26B -165.07B -150.28B -139.83B -180.83B -127.98B -105.91B -95.88B -53.19B -94.31B -46.33B 47.17B 78.39B 73.98B 54.22B -4.97B -9.07B 184.99B 187.29B 176.66B
Investing Cash Flow
-558.76B -625.9B -635.47B -498.07B -439.81B -485.28B -450.45B -423.62B -469.99B -414.75B -443.5B 45.02B 223.5B 319.79B 424.92B 9.9B -299.45B -303.9B -195.96B -199.96B -4.72B
Debt Repayment
284.65B 265.77B 137.5B 112.56B 140.62B -178.26B -58.71B 40.2B 73B 4.02B 58.56B -60.78B -31.59B 180.98B 126.38B 195.36B 299.44B 270.38B 204.94B 185.78B 40.85B
Common Stock Repurchased
-32.41B -148.67B -163.74B -165.45B -272.74B -156.48B -166.55B -164.83B -10.33B -10.33B -456M -456M -16.86B -16.86B -87.67B -87.67B -71.27B -103.27B -32B -32B -32B
Dividend Paid
-50.05B -49.86B -49.86B -49.86B -49.89B -41.72B -41.75B -41.75B -41.71B -41.88B -41.86B -41.86B -41.86B -43.55B -43.56B -43.56B -43.55B -42.23B -42.23B -42.23B -42.22B
Other Financial Acitivies
-93.09B -97.28B -48.44B -50.1B -69.65B -60.68B -60.34B -73.28B -84.77B -62.61B -54.32B -28.95B -22B -31.63B -34.92B -39.66B -45.49B -44.67B -33.32B -42.42B -51.12B
Financial Cash Flow
109.1B -30.04B -124.54B -152.86B -251.68B -437.15B -327.34B -239.66B -63.82B -110.8B -38.04B -132.01B -95.46B 105.79B -22.95B 41.56B 150.55B 91.63B 109.38B 80.86B -83.91B
Net Cash Flow
52.44B -38.91B -159.42B -160.64B -167.03B -429.57B -197.53B -185.61B -152.95B -213.34B -334.56B 28.29B 236.42B 542.33B 544.61B 127.69B 101.17B 76.8B 207.18B 148.9B 175.52B
Free Cash Flow
503.1B 623.34B 525.66B 417.35B 429.46B 395.31B 526.73B 242.82B 153.07B 98.13B -110.08B 23.9B 1.34B 209M 130.55B 26.82B 178.77B 214.54B 270.19B 201.33B 228.36B
Adj. Free Cash Flow
503.1B 623.34B 525.66B 417.35B 429.46B 395.31B 526.73B 242.82B 153.07B 98.13B -110.08B 23.9B 1.34B 209M 130.55B 26.82B 178.77B 214.54B 270.19B 201.33B 228.36B
Maintenance CapEx
-27.32B -27.32B -8.65B -8.65B -35.26B -54.37B -45.75B -231.11B -207.05B -205.58B -221.34B -53.63B -75.26B -71.31B -55.52B -37.87B -13.69B n/a -91.8M -351.31M -351.31M
Growth CapEx
-12.2B -12.2B -4.73B -4.73B -9.46B -16.83B -19.48B -24.11B -29.55B -30.85B -28.9B -33.41B -26.67B -21.53B -27.91B -30.63B -43.12B -51.77B -47.06B -42.76B -32.88B
Owner Earnings
515.29B 635.54B 530.39B 422.07B 438.92B 412.14B 546.21B 266.93B 182.62B 128.98B -81.17B 57.3B 28B 21.74B 158.46B 57.45B 221.89B 266.31B 317.26B 244.08B 261.24B

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.