25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Antero Midstream Partners LP
Buy, Hold or Sell?

Let's analyze Antero Midstream Partners LP together

I guess you are interested in Antero Midstream Partners LP. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Antero Midstream Partners LP. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Antero Midstream Partners LP

I send you an email if I find something interesting about Antero Midstream Partners LP.

1. Quick Overview

1.1. Quick analysis of Antero Midstream Partners LP (30 sec.)










1.2. What can you expect buying and holding a share of Antero Midstream Partners LP? (30 sec.)

How much money do you get?

How much money do you get?
$0.90
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$4.39
Expected worth in 1 year
$4.32
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
$0.83
Return On Investment
5.6%

For what price can you sell your share?

Current Price per Share
$14.99
Expected price per share
$13.85 - $16.00
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Antero Midstream Partners LP (5 min.)




Live pricePrice per Share (EOD)
$14.99
Intrinsic Value Per Share
$5.28 - $26.69
Total Value Per Share
$9.67 - $31.08

2.2. Growth of Antero Midstream Partners LP (5 min.)




Is Antero Midstream Partners LP growing?

Current yearPrevious yearGrowGrow %
How rich?$2.1b$2.1b-$28.2m-1.3%

How much money is Antero Midstream Partners LP making?

Current yearPrevious yearGrowGrow %
Making money$97.5m$88.5m$9m9.2%
Net Profit Margin33.9%32.4%--

How much money comes from the company's main activities?

2.3. Financial Health of Antero Midstream Partners LP (5 min.)




2.4. Comparing to competitors in the Oil & Gas Midstream industry (5 min.)




  Industry Rankings (Oil & Gas Midstream)  


Richest
#24 / 65

Most Revenue
#35 / 65

Most Profit
#26 / 65
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Antero Midstream Partners LP?

Welcome investor! Antero Midstream Partners LP's management wants to use your money to grow the business. In return you get a share of Antero Midstream Partners LP.

First you should know what it really means to hold a share of Antero Midstream Partners LP. And how you can make/lose money.

Speculation

The Price per Share of Antero Midstream Partners LP is $14.99. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Antero Midstream Partners LP.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Antero Midstream Partners LP, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $4.39. Based on the TTM, the Book Value Change Per Share is $-0.02 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.04 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.23 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Antero Midstream Partners LP.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.211.4%0.201.3%0.181.2%0.110.7%0.070.5%
Usd Book Value Change Per Share0.000.0%-0.02-0.1%-0.04-0.2%-0.13-0.9%0.080.5%
Usd Dividend Per Share0.221.5%0.231.5%0.231.5%0.251.7%0.201.3%
Usd Total Gains Per Share0.221.5%0.211.4%0.191.3%0.120.8%0.281.9%
Usd Price Per Share15.05-14.10-11.22-9.89-8.89-
Price to Earnings Ratio18.32-17.64-15.28-12.51-25.13-
Price-to-Total Gains Ratio67.56-68.10-58.86-48.65-30.27-
Price to Book Ratio3.43-3.19-2.49-2.12-89.98-
Price-to-Total Gains Ratio67.56-68.10-58.86-48.65-30.27-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share14.99
Number of shares66
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.230.25
Usd Book Value Change Per Share-0.02-0.13
Usd Total Gains Per Share0.210.12
Gains per Quarter (66 shares)13.788.02
Gains per Year (66 shares)55.1132.06
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
160-54566-3422
2119-9100132-6854
3179-14155198-10286
4238-18210264-136118
5298-23265330-170150
6358-27320396-204182
7417-32375462-237214
8477-36430528-271246
9537-41485594-305278
10596-45540660-339310

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%18.02.00.090.0%35.05.00.087.5%37.06.01.084.1%
Book Value Change Per Share0.04.00.00.0%0.012.00.00.0%0.020.00.00.0%13.027.00.032.5%16.028.00.036.4%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%40.00.04.090.9%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%18.02.00.090.0%32.08.00.080.0%35.09.00.079.5%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Antero Midstream Partners LP compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.001-0.017+1577%-0.035+3335%-0.129+12495%0.081-101%
Book Value Per Share--4.3874.416-1%4.500-3%4.798-9%3.431+28%
Current Ratio--1.0911.044+5%0.933+17%0.966+13%0.836+31%
Debt To Asset Ratio--0.6310.630+0%0.624+1%0.594+6%0.487+30%
Debt To Equity Ratio--1.7131.706+0%1.661+3%1.480+16%1.054+63%
Dividend Per Share--0.2240.226-1%0.226-1%0.250-10%0.196+14%
Enterprise Value--3659706600.0003187796747.500+15%1803123317.500+103%1422607956.500+157%3215729605.000+14%
Eps--0.2050.201+2%0.184+12%0.110+87%0.072+185%
Ev To Ebitda Ratio--3.8123.560+7%2.106+81%1.704+124%-22.617+693%
Ev To Sales Ratio--3.1822.768+15%1.646+93%1.330+139%9.340-66%
Free Cash Flow Per Share--0.2680.326-18%0.168+60%0.2690%0.134+100%
Free Cash Flow To Equity Per Share--0.0000.036-101%-0.004+782%0.037-101%0.043-101%
Gross Profit Margin--1.0000.996+0%1.0000%0.999+0%1.000+0%
Intrinsic Value_10Y_max--26.693--------
Intrinsic Value_10Y_min--5.279--------
Intrinsic Value_1Y_max--1.212--------
Intrinsic Value_1Y_min--0.538--------
Intrinsic Value_3Y_max--4.757--------
Intrinsic Value_3Y_min--1.619--------
Intrinsic Value_5Y_max--9.645--------
Intrinsic Value_5Y_min--2.693--------
Market Cap7215046760.000-1%7307256600.0006830839747.500+7%5403488317.500+35%4776303906.500+53%4298712303.750+70%
Net Profit Margin--0.3470.339+2%0.324+7%0.205+70%0.196+77%
Operating Margin--0.6600.590+12%0.602+10%0.586+13%0.439+50%
Operating Ratio--0.4350.444-2%0.446-2%0.443-2%0.593-27%
Pb Ratio3.4170%3.4313.193+7%2.493+38%2.118+62%89.975-96%
Pe Ratio18.2430%18.31617.636+4%15.283+20%12.515+46%25.131-27%
Price Per Share14.9900%15.05014.095+7%11.215+34%9.887+52%8.887+69%
Price To Free Cash Flow Ratio13.9920%14.04810.982+28%4.339+224%7.564+86%13.172+7%
Price To Total Gains Ratio67.2910%67.56168.105-1%58.860+15%48.652+39%30.271+123%
Quick Ratio--1.0771.030+5%0.921+17%3.274-67%2.945-63%
Return On Assets--0.0170.017+2%0.015+12%0.009+83%0.152-89%
Return On Equity--0.0470.046+3%0.041+15%0.025+84%0.075-38%
Total Gains Per Share--0.2230.209+7%0.191+17%0.121+83%0.277-20%
Usd Book Value--2129901000.0002139774750.0000%2167995250.000-2%2318846450.000-8%1690707025.000+26%
Usd Book Value Change Per Share---0.001-0.017+1577%-0.035+3335%-0.129+12495%0.081-101%
Usd Book Value Per Share--4.3874.416-1%4.500-3%4.798-9%3.431+28%
Usd Dividend Per Share--0.2240.226-1%0.226-1%0.250-10%0.196+14%
Usd Enterprise Value--3659706600.0003187796747.500+15%1803123317.500+103%1422607956.500+157%3215729605.000+14%
Usd Eps--0.2050.201+2%0.184+12%0.110+87%0.072+185%
Usd Free Cash Flow--130043000.000158071250.000-18%80921500.000+61%130117600.0000%55607400.000+134%
Usd Free Cash Flow Per Share--0.2680.326-18%0.168+60%0.2690%0.134+100%
Usd Free Cash Flow To Equity Per Share--0.0000.036-101%-0.004+782%0.037-101%0.043-101%
Usd Market Cap7215046760.000-1%7307256600.0006830839747.500+7%5403488317.500+35%4776303906.500+53%4298712303.750+70%
Usd Price Per Share14.9900%15.05014.095+7%11.215+34%9.887+52%8.887+69%
Usd Profit--99740000.00097537500.000+2%88533000.000+13%52592450.000+90%33007750.000+202%
Usd Revenue--287538000.000287389500.000+0%273456500.000+5%258599200.000+11%199818475.000+44%
Usd Total Gains Per Share--0.2230.209+7%0.191+17%0.121+83%0.277-20%
 EOD+4 -4MRQTTM+23 -17YOY+28 -115Y+23 -1710Y+26 -14

3.3 Fundamental Score

Let's check the fundamental score of Antero Midstream Partners LP based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1518.243
Price to Book Ratio (EOD)Between0-13.417
Net Profit Margin (MRQ)Greater than00.347
Operating Margin (MRQ)Greater than00.660
Quick Ratio (MRQ)Greater than11.077
Current Ratio (MRQ)Greater than11.091
Debt to Asset Ratio (MRQ)Less than10.631
Debt to Equity Ratio (MRQ)Less than11.713
Return on Equity (MRQ)Greater than0.150.047
Return on Assets (MRQ)Greater than0.050.017
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Antero Midstream Partners LP based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5042.823
Ma 20Greater thanMa 5015.482
Ma 50Greater thanMa 10015.217
Ma 100Greater thanMa 20014.756
OpenGreater thanClose15.350
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Antero Midstream Partners LP

Antero Midstream Corporation owns, operates, and develops midstream energy assets in the Appalachian Basin. It operates in two segments, Gathering and Processing, and Water Handling. The Gathering and Processing segment includes a network of gathering pipelines and compressor stations that collects and processes production from Antero Resources' wells in West Virginia and Ohio. The Water Handling segment delivers fresh water from sources, including the Ohio River, local reservoirs, and various regional waterways; uses water handling systems to transport flowback and produced water; and offers pumping stations, water storage, and blending facilities. The company was founded in 2002 and is headquartered in Denver, Colorado.

Fundamental data was last updated by Penke on 2024-12-07 14:37:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is fair priced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Antero Midstream Partners LP earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Antero Midstream Partners LP to the Oil & Gas Midstream industry mean.
  • A Net Profit Margin of 34.7% means that $0.35 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Antero Midstream Partners LP:

  • The MRQ is 34.7%. The company is making a huge profit. +2
  • The TTM is 33.9%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ34.7%TTM33.9%+0.7%
TTM33.9%YOY32.4%+1.6%
TTM33.9%5Y20.5%+13.5%
5Y20.5%10Y19.6%+0.8%
Compared to industry (Oil & Gas Midstream)
PeriodCompanyIndustry (mean)+/- 
MRQ34.7%20.7%+14.0%
TTM33.9%22.6%+11.3%
YOY32.4%15.7%+16.7%
5Y20.5%14.9%+5.6%
10Y19.6%9.3%+10.3%
4.3.1.2. Return on Assets

Shows how efficient Antero Midstream Partners LP is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Antero Midstream Partners LP to the Oil & Gas Midstream industry mean.
  • 1.7% Return on Assets means that Antero Midstream Partners LP generated $0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Antero Midstream Partners LP:

  • The MRQ is 1.7%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.7%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.7%TTM1.7%+0.0%
TTM1.7%YOY1.5%+0.1%
TTM1.7%5Y0.9%+0.7%
5Y0.9%10Y15.2%-14.3%
Compared to industry (Oil & Gas Midstream)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%1.2%+0.5%
TTM1.7%1.4%+0.3%
YOY1.5%1.2%+0.3%
5Y0.9%1.2%-0.3%
10Y15.2%1.0%+14.2%
4.3.1.3. Return on Equity

Shows how efficient Antero Midstream Partners LP is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Antero Midstream Partners LP to the Oil & Gas Midstream industry mean.
  • 4.7% Return on Equity means Antero Midstream Partners LP generated $0.05 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Antero Midstream Partners LP:

  • The MRQ is 4.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 4.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ4.7%TTM4.6%+0.1%
TTM4.6%YOY4.1%+0.5%
TTM4.6%5Y2.5%+2.0%
5Y2.5%10Y7.5%-5.0%
Compared to industry (Oil & Gas Midstream)
PeriodCompanyIndustry (mean)+/- 
MRQ4.7%3.1%+1.6%
TTM4.6%4.1%+0.5%
YOY4.1%3.5%+0.6%
5Y2.5%3.3%-0.8%
10Y7.5%2.3%+5.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Antero Midstream Partners LP.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Antero Midstream Partners LP is operating .

  • Measures how much profit Antero Midstream Partners LP makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Antero Midstream Partners LP to the Oil & Gas Midstream industry mean.
  • An Operating Margin of 66.0% means the company generated $0.66  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Antero Midstream Partners LP:

  • The MRQ is 66.0%. The company is operating very efficient. +2
  • The TTM is 59.0%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ66.0%TTM59.0%+7.0%
TTM59.0%YOY60.2%-1.2%
TTM59.0%5Y58.6%+0.4%
5Y58.6%10Y43.9%+14.8%
Compared to industry (Oil & Gas Midstream)
PeriodCompanyIndustry (mean)+/- 
MRQ66.0%28.0%+38.0%
TTM59.0%27.0%+32.0%
YOY60.2%25.0%+35.2%
5Y58.6%21.1%+37.5%
10Y43.9%17.9%+26.0%
4.3.2.2. Operating Ratio

Measures how efficient Antero Midstream Partners LP is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Oil & Gas Midstream industry mean).
  • An Operation Ratio of 0.44 means that the operating costs are $0.44 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Antero Midstream Partners LP:

  • The MRQ is 0.435. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.444. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.435TTM0.444-0.009
TTM0.444YOY0.446-0.001
TTM0.4445Y0.443+0.001
5Y0.44310Y0.593-0.150
Compared to industry (Oil & Gas Midstream)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4350.824-0.389
TTM0.4440.818-0.374
YOY0.4460.820-0.374
5Y0.4430.829-0.386
10Y0.5930.864-0.271
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Antero Midstream Partners LP.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Antero Midstream Partners LP is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Oil & Gas Midstream industry mean).
  • A Current Ratio of 1.09 means the company has $1.09 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Antero Midstream Partners LP:

  • The MRQ is 1.091. The company is just able to pay all its short-term debts.
  • The TTM is 1.044. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.091TTM1.044+0.047
TTM1.044YOY0.933+0.111
TTM1.0445Y0.966+0.078
5Y0.96610Y0.836+0.129
Compared to industry (Oil & Gas Midstream)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0911.129-0.038
TTM1.0441.079-0.035
YOY0.9331.145-0.212
5Y0.9661.222-0.256
10Y0.8361.208-0.372
4.4.3.2. Quick Ratio

Measures if Antero Midstream Partners LP is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Antero Midstream Partners LP to the Oil & Gas Midstream industry mean.
  • A Quick Ratio of 1.08 means the company can pay off $1.08 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Antero Midstream Partners LP:

  • The MRQ is 1.077. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.030. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.077TTM1.030+0.047
TTM1.030YOY0.921+0.109
TTM1.0305Y3.274-2.244
5Y3.27410Y2.945+0.329
Compared to industry (Oil & Gas Midstream)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0770.810+0.267
TTM1.0300.805+0.225
YOY0.9210.798+0.123
5Y3.2740.960+2.314
10Y2.9450.918+2.027
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Antero Midstream Partners LP.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Antero Midstream Partners LP assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Antero Midstream Partners LP to Oil & Gas Midstream industry mean.
  • A Debt to Asset Ratio of 0.63 means that Antero Midstream Partners LP assets are financed with 63.1% credit (debt) and the remaining percentage (100% - 63.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Antero Midstream Partners LP:

  • The MRQ is 0.631. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.630. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.631TTM0.630+0.001
TTM0.630YOY0.624+0.006
TTM0.6305Y0.594+0.036
5Y0.59410Y0.487+0.107
Compared to industry (Oil & Gas Midstream)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6310.552+0.079
TTM0.6300.552+0.078
YOY0.6240.539+0.085
5Y0.5940.549+0.045
10Y0.4870.552-0.065
4.5.4.2. Debt to Equity Ratio

Measures if Antero Midstream Partners LP is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Antero Midstream Partners LP to the Oil & Gas Midstream industry mean.
  • A Debt to Equity ratio of 171.3% means that company has $1.71 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Antero Midstream Partners LP:

  • The MRQ is 1.713. The company is just able to pay all its debts with equity.
  • The TTM is 1.706. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.713TTM1.706+0.007
TTM1.706YOY1.661+0.045
TTM1.7065Y1.480+0.225
5Y1.48010Y1.054+0.427
Compared to industry (Oil & Gas Midstream)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7131.080+0.633
TTM1.7061.268+0.438
YOY1.6611.218+0.443
5Y1.4801.351+0.129
10Y1.0541.268-0.214
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Antero Midstream Partners LP generates.

  • Above 15 is considered overpriced but always compare Antero Midstream Partners LP to the Oil & Gas Midstream industry mean.
  • A PE ratio of 18.32 means the investor is paying $18.32 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Antero Midstream Partners LP:

  • The EOD is 18.243. Based on the earnings, the company is fair priced.
  • The MRQ is 18.316. Based on the earnings, the company is fair priced.
  • The TTM is 17.636. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD18.243MRQ18.316-0.073
MRQ18.316TTM17.636+0.680
TTM17.636YOY15.283+2.354
TTM17.6365Y12.515+5.121
5Y12.51510Y25.131-12.616
Compared to industry (Oil & Gas Midstream)
PeriodCompanyIndustry (mean)+/- 
EOD18.24311.893+6.350
MRQ18.31611.159+7.157
TTM17.63610.606+7.030
YOY15.2838.502+6.781
5Y12.51511.580+0.935
10Y25.13114.291+10.840
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Antero Midstream Partners LP:

  • The EOD is 13.992. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 14.048. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 10.982. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD13.992MRQ14.048-0.056
MRQ14.048TTM10.982+3.066
TTM10.982YOY4.339+6.643
TTM10.9825Y7.564+3.418
5Y7.56410Y13.172-5.608
Compared to industry (Oil & Gas Midstream)
PeriodCompanyIndustry (mean)+/- 
EOD13.9926.251+7.741
MRQ14.0487.135+6.913
TTM10.9826.729+4.253
YOY4.3394.304+0.035
5Y7.5645.473+2.091
10Y13.1722.214+10.958
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Antero Midstream Partners LP is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Oil & Gas Midstream industry mean).
  • A PB ratio of 3.43 means the investor is paying $3.43 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Antero Midstream Partners LP:

  • The EOD is 3.417. Based on the equity, the company is fair priced.
  • The MRQ is 3.431. Based on the equity, the company is fair priced.
  • The TTM is 3.193. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD3.417MRQ3.431-0.014
MRQ3.431TTM3.193+0.237
TTM3.193YOY2.493+0.700
TTM3.1935Y2.118+1.075
5Y2.11810Y89.975-87.857
Compared to industry (Oil & Gas Midstream)
PeriodCompanyIndustry (mean)+/- 
EOD3.4171.439+1.978
MRQ3.4311.557+1.874
TTM3.1931.512+1.681
YOY2.4931.224+1.269
5Y2.1181.220+0.898
10Y89.9751.630+88.345
4.6.2. Total Gains per Share

2.4. Latest News of Antero Midstream Partners LP

Does Antero Midstream Partners LP still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from Antero Midstream Partners LP to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-12-07
20:13
Man City are not thinking of title chase amid poor form, says GuardiolaRead
2024-12-03
16:47
U.S. World Cup-winning coach Ellis named FIFA's Chief Football OfficerRead
2024-12-03
16:46
Fact Check: Mexico women’s day rally photo altered to show pro-abortion sloganRead
2024-12-03
03:38
Trump says tax incentives and tariffs will make US Steel strongerRead
2024-12-02
18:42
LPGA commish Mollie Marcoux Samaan stepping downRead
2024-12-01
22:44
Zhou voted Driver of the Day for Sauber's first points of 2024Read
2024-12-01
20:51
Switzerland's Rast wins World Cup slalom at KillingtonRead
2024-11-30
23:36
Atletico thrash Valladolid 5-0 to provisionally move to second in LaLigaRead
2024-11-30
17:51
Stanford football names alum Andrew Luck its GMRead
2024-11-28
10:07
Israel backs India's Adani after US bribery allegations, Israeli envoy saysRead

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Antero Midstream Partners LP.

4.8.1. Institutions holding Antero Midstream Partners LP

Institutions are holding 56.73% of the shares of Antero Midstream Partners LP.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc8.0730.013388574624770241.2429
2024-09-30Vanguard Group Inc7.43190.0096357713651578470.4432
2024-09-30Amvescap Plc.6.28840.08830267653-1477014-4.6528
2024-09-30State Street Corp2.30340.0068110867871605931.4698
2024-09-30Pacer Advisors, INC.2.10830.32281014751898610143441.8416
2024-09-30Dimensional Fund Advisors, Inc.1.87850.0339041568-109075-1.192
2024-09-30Neuberger Berman Group LLC1.51250.0855727996481226612.5588
2024-09-30Tortoise Midstream Energy Fund, Inc.1.44051.34466933712135512824.2916
2024-09-30Geode Capital Management, LLC1.26350.007460815012519874.3226
2024-09-30Morgan Stanley - Brokerage Accounts1.21360.00645841210-5966958-50.5325
2024-09-30Bank of New York Mellon Corp1.19830.01615767689-493741-7.8854
2024-09-30MIRAE ASSET GLOBAL ETFS HOLDINGS Ltd.0.88690.14454268966136985647.2509
2024-09-30ClearBridge Advisors, LLC0.78890.0449379739300
2024-09-30Charles Schwab Investment Management Inc0.78750.01093790528229360.6088
2024-06-30NORGES BANK0.71620.00763447059-918814-21.0454
2024-09-30Northern Trust Corp0.69630.00833351440-281689-7.7533
2024-09-30Westwood Holdings Group Inc0.66250.20233188642-170668-5.0804
2024-09-30Kayne Anderson Capital Advisors LP0.621.14512984097-34672-1.1485
2024-09-30RR Advisors, LLC0.549110.98122643000-257000-8.8621
2024-09-30Arrowstreet Capital Limited Partnership0.49260.030423710351871738.5707
Total 40.911914.5084196918589+4946193+2.5%

4.9.2. Funds holding Antero Midstream Partners LP

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Invesco SteelPath MLP Income Y4.37218.46421044063-950000-4.3193
2024-11-27iShares Core S&P Mid-Cap ETF2.24740.168310817302212400.1967
2024-10-31Vanguard Total Stock Mkt Idx Inv2.20270.008810601905-36953-0.3473
2024-11-27Pacer US Cash Cows 100 ETF2.07630.58799993803124300.1245
2024-10-31Vanguard Small Cap Index1.75570.07988450798165460.1962
2024-09-30Invesco SteelPath MLP Select 40 Y1.44415.3594695095400
2024-10-31Vanguard Small Cap Value Index Inv1.18590.14155708208-1968-0.0345
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.05030.06695055401-17901-0.3528
2024-11-27Global X MLP & Energy Infrastructure ETF0.96492.968346443072604005.9399
2024-09-30Tortoise Energy Infrastructure TR Ins0.82242.15593958393134820851.6518
2024-09-30ClearBridge Energy Midstream Opportunity0.71254.196434293982129712163.8636
2024-10-31Westwood Salient MLP & Engy Infras Inst0.61493.7148295971227672410.314
2024-10-31SPDR® S&P MIDCAP 400 ETF Trust0.55050.16712649702-39007-1.4508
2024-08-31Kayne Anderson Energy Infrastructure0.46091.5482221840000
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.43640.06722100431-74900-3.4432
2024-09-30DFA US Small Cap I0.43410.1875208951000
2024-09-30Fidelity Extended Market Index0.40710.07061959635-105991-5.1312
2024-10-31Vanguard Energy ETF0.40220.29351935807-13052-0.6697
2024-11-28Schwab US Small-Cap ETF™0.33980.130116356529280.0568
2024-09-30Tortoise Strategic Midsteam Composite0.33661.35051620327-26997-1.6388
Total 22.816831.7267109823708+2799419+2.5%

5.3. Insider Transactions

Insiders are holding 30.045% of the shares of Antero Midstream Partners LP.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-05Brooks J KlimleySELL1000014.66
2024-08-21Sheri PearceSELL2351814.59
2024-03-13Sheri PearceSELL1639413.67
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.

Summary
Total Assets5,777,451
Total Liabilities3,647,550
Total Stockholder Equity2,129,901
 As reported
Total Liabilities 3,647,550
Total Stockholder Equity+ 2,129,901
Total Assets = 5,777,451

Assets

Total Assets5,777,451
Total Current Assets99,876
Long-term Assets5,677,575
Total Current Assets
Net Receivables 98,573
Other Current Assets 1,303
Total Current Assets  (as reported)99,876
Total Current Assets  (calculated)99,876
+/-0
Long-term Assets
Property Plant Equipment 3,892,154
Long Term Investments 609,427
Intangible Assets 1,162,427
Long-term Assets Other 13,567
Long-term Assets  (as reported)5,677,575
Long-term Assets  (calculated)5,677,575
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities91,520
Long-term Liabilities3,556,030
Total Stockholder Equity2,129,901
Total Current Liabilities
Accounts payable 5,317
Other Current Liabilities 82,993
Total Current Liabilities  (as reported)91,520
Total Current Liabilities  (calculated)88,310
+/- 3,210
Long-term Liabilities
Long term Debt 3,171,664
Long-term Liabilities Other 15,362
Long-term Liabilities  (as reported)3,556,030
Long-term Liabilities  (calculated)3,187,026
+/- 369,004
Total Stockholder Equity
Common Stock4,813
Retained Earnings 99,740
Other Stockholders Equity 2,025,348
Total Stockholder Equity (as reported)2,129,901
Total Stockholder Equity (calculated)2,129,901
+/-0
Other
Capital Stock4,813
Common Stock Shares Outstanding 485,532
Liabilities and Stockholders Equity 5,777,451
Net Debt 3,171,664
Net Invested Capital 5,301,565
Net Working Capital 8,356
Property Plant and Equipment Gross 4,529,812
Short Long Term Debt Total 3,171,664



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302013-12-312012-12-31
> Total Assets 
173,510
578,089
898,271
1,071,273
1,395,121
1,394,349
1,392,898
1,882,791
1,980,032
2,027,446
2,152,870
2,216,287
17,369
28,592
27,077
21,535
29,759
43,090
39,408
42,258
47,705
6,668,427
6,769,009
6,445,504
6,282,878
5,781,359
5,715,055
5,673,504
5,610,912
5,546,760
5,540,742
5,533,633
5,544,001
5,580,594
5,585,501
5,563,821
5,791,320
5,770,527
5,752,883
5,758,711
5,855,766
5,749,241
5,774,967
5,777,451
5,777,4515,774,9675,749,2415,855,7665,758,7115,752,8835,770,5275,791,3205,563,8215,585,5015,580,5945,544,0015,533,6335,540,7425,546,7605,610,9125,673,5045,715,0555,781,3596,282,8786,445,5046,769,0096,668,42747,70542,25839,40843,09029,75921,53527,07728,59217,3692,216,2872,152,8702,027,4461,980,0321,882,7911,392,8981,394,3491,395,1211,071,273898,271578,089173,510
   > Total Current Assets 
0
0
0
0
267,847
0
0
0
72
0
0
0
9,826
17,039
11,749
2,468
5,987
14,637
6,271
4,442
2,909
116,719
115,367
109,224
108,558
151,372
100,669
108,008
93,931
91,167
92,438
87,490
83,804
80,290
77,057
80,785
88,993
98,414
93,906
95,534
91,128
133,688
103,598
99,876
99,876103,598133,68891,12895,53493,90698,41488,99380,78577,05780,29083,80487,49092,43891,16793,931108,008100,669151,372108,558109,224115,367116,7192,9094,4426,27114,6375,9872,46811,74917,0399,82600072000267,8470000
       Cash And Cash Equivalents 
0
0
0
0
230,192
162,339
112,867
17,510
6,883
14,478
8,684
9,221
9,609
16,755
11,391
2,419
5,987
14,482
5,300
4,246
2,822
1,968
7,791
0
1,235
0
2,997
2,393
640
261
678
0
640
0
0
0
0
0
0
0
66
26,088
0
0
0026,08866000000064006782616402,3932,99701,23507,7911,9682,8224,2465,30014,4825,9872,41911,39116,7559,6099,2218,68414,4786,88317,510112,867162,339230,1920000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
728,325
722,478
712,069
707,518
703,780
0
0
0
0
0
0
0
0
0
0
0
0
000000000000703,780707,518712,069722,478728,325000000000000000000000000000
       Net Receivables 
0
0
0
0
37,137
0
0
0
68,419
0
56,053
59,641
217
284
358
85,289
111,352
112,246
126,294
132,491
0
111,236
104,484
106,122
105,603
150,121
97,027
105,094
91,812
89,940
91,402
86,949
82,884
79,411
76,469
80,229
87,667
96,670
93,111
94,723
89,562
105,789
102,635
98,573
98,573102,635105,78989,56294,72393,11196,67087,66780,22976,46979,41182,88486,94991,40289,94091,812105,09497,027150,121105,603106,122104,484111,2360132,491126,294112,246111,35285,28935828421759,64156,053068,41900037,1370000
       Other Current Assets 
0
0
39
16
518
356
209
62
529
336
106
53
529
498
294
49
670
155
971
196
87
3,515
3,092
3,102
1,720
1,251
645
521
1,479
966
358
541
920
879
588
556
1,326
1,744
795
811
1,500
1,811
963
1,303
1,3039631,8111,5008117951,7441,3265565888799205413589661,4795216451,2511,7203,1023,0923,51587196971155670492944985295310633652962209356518163900
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
7,543
11,553
15,328
19,067
23,772
28,453
33,137
37,816
44,796
6,551,708
6,653,642
6,336,280
6,174,320
5,629,987
5,614,386
5,565,496
5,516,981
5,455,593
5,448,304
5,446,143
5,460,197
5,500,304
5,508,444
5,483,036
5,702,327
5,672,113
5,658,977
5,663,177
5,764,638
5,615,553
5,671,369
5,677,575
5,677,5755,671,3695,615,5535,764,6385,663,1775,658,9775,672,1135,702,3275,483,0365,508,4445,500,3045,460,1975,446,1435,448,3045,455,5935,516,9815,565,4965,614,3865,629,9876,174,3206,336,2806,653,6426,551,70844,79637,81633,13728,45323,77219,06715,32811,5537,543000000000000
       Property Plant Equipment 
173,351
566,476
844,256
1,025,564
1,129,597
1,188,385
1,244,324
1,814,899
1,893,826
1,928,088
2,029,231
2,088,086
2,195,879
2,256,802
2,394,276
2,508,204
2,605,602
2,678,725
2,770,311
2,873,874
0
3,659,677
3,744,336
3,215,978
3,273,410
3,228,265
3,249,643
3,255,889
3,254,044
3,249,726
3,293,791
3,345,843
3,394,746
3,461,098
3,492,489
3,508,008
3,751,431
3,749,220
3,756,496
3,782,554
3,793,523
3,788,559
3,868,885
3,892,154
3,892,1543,868,8853,788,5593,793,5233,782,5543,756,4963,749,2203,751,4313,508,0083,492,4893,461,0983,394,7463,345,8433,293,7913,249,7263,254,0443,255,8893,249,6433,228,2653,273,4103,215,9783,744,3363,659,67702,873,8742,770,3112,678,7252,605,6022,508,2042,394,2762,256,8022,195,8792,088,0862,029,2311,928,0881,893,8261,814,8991,244,3241,188,3851,129,5971,025,564844,256566,476173,351
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,135,266
1,135,266
902,777
575,461
0
0
0
575,461
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000575,461000575,461902,7771,135,2661,135,266000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
969
0
0
0
7,543
11,553
15,328
19,067
23,772
28,453
33,137
37,816
43,492
1,153,943
1,186,161
672,310
709,639
716,778
729,823
728,325
722,478
712,069
707,518
703,780
696,009
688,111
681,560
659,006
652,767
643,118
639,887
635,954
0
619,220
612,847
609,427
609,427612,847619,2200635,954639,887643,118652,767659,006681,560688,111696,009703,780707,518712,069722,478728,325729,823716,778709,639672,3101,186,1611,153,94343,49237,81633,13728,45323,77219,06715,32811,5537,54300096900000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
556,218
547,685
1,496,951
1,498,119
1,480,514
1,462,908
1,445,108
1,427,447
1,409,779
1,392,111
1,374,443
1,356,775
1,339,107
1,321,439
1,303,771
1,286,103
1,268,435
1,250,767
1,233,099
1,215,431
1,197,763
1,180,095
1,162,427
1,162,4271,180,0951,197,7631,215,4311,233,0991,250,7671,268,4351,286,1031,303,7711,321,4391,339,1071,356,7751,374,4431,392,1111,409,7791,427,4471,445,1081,462,9081,480,5141,498,1191,496,951547,685556,218000000000000000000000
       Other Assets 
0
8,581
47,730
18,839
17,168
24,453
16,823
7,468
10,904
19,807
58,796
59,286
74,066
241,693
269,535
298,390
316,222
335,260
379,560
406,989
1,304
46,604
40,194
48,264
117,691
204,430
172,012
136,174
2,262,937
84,019
54,884
22,077
12,667
11,988
12,956
12,251
12,026
11,340
11,827
11,570
0
0
0
0
000011,57011,82711,34012,02612,25112,95611,98812,66722,07754,88484,0192,262,937136,174172,012204,430117,69148,26440,19446,6041,304406,989379,560335,260316,222298,390269,535241,69374,06659,28658,79619,80710,9047,46816,82324,45317,16818,83947,7308,5810
> Total Liabilities 
30,648
45,569
302,802
528,900
52,662
45,941
46,990
803,111
897,287
935,536
1,047,524
1,060,989
7,100
13,944
8,137
12,855
14,151
21,647
16,324
17,132
16,844
2,632,877
2,796,650
2,922,474
3,139,464
3,192,404
3,191,873
3,188,013
3,192,626
3,189,894
3,212,306
3,221,040
3,257,303
3,320,640
3,355,382
3,351,966
3,599,002
3,595,043
3,599,844
3,607,571
3,704,035
3,598,862
3,647,879
3,647,550
3,647,5503,647,8793,598,8623,704,0353,607,5713,599,8443,595,0433,599,0023,351,9663,355,3823,320,6403,257,3033,221,0403,212,3063,189,8943,192,6263,188,0133,191,8733,192,4043,139,4642,922,4742,796,6502,632,87716,84417,13216,32421,64714,15112,8558,13713,9447,1001,060,9891,047,524935,536897,287803,11146,99045,94152,662528,900302,80245,56930,648
   > Total Current Liabilities 
30,328
40,705
69,228
117,093
52,662
45,941
46,990
102,881
98,614
73,507
102,075
62,121
7,100
13,299
5,414
9,511
14,151
20,789
14,133
14,162
16,844
118,062
237,504
259,628
242,084
83,560
98,145
61,259
94,005
79,750
117,837
118,690
114,009
139,129
123,772
106,382
102,077
96,219
96,609
110,649
96,417
107,319
115,969
91,520
91,520115,969107,31996,417110,64996,60996,219102,077106,382123,772139,129114,009118,690117,83779,75094,00561,25998,14583,560242,084259,628237,504118,06216,84414,16214,13320,78914,1519,5115,41413,2997,10062,121102,07573,50798,614102,88146,99045,94152,662117,09369,22840,70530,328
       Short-term Debt 
0
0
0
0
115,000
0
0
0
620,000
0
0
0
849,914
840,179
945,449
1,067,722
1,196,000
1,301,280
1,411,566
0
0
0
0
0
0
0
0
0
3,091,626
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000003,091,6260000000001,411,5661,301,2801,196,0001,067,722945,449840,179849,914000620,000000115,0000000
       Short Long Term Debt 
0
0
0
0
115,000
0
0
0
620,000
0
0
0
849,914
840,179
945,449
1,067,722
1,196,000
1,301,280
1,411,566
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000001,411,5661,301,2801,196,0001,067,722945,449840,179849,914000620,000000115,0000000
       Accounts payable 
4,783
5,804
14,596
12,646
10,108
12,124
8,690
26,228
13,079
15,074
21,348
21,440
20,172
600
347
9,511
293
843
823
939
1,166
26,474
32,024
37,314
9,791
23,337
22,536
22,349
13,357
17,825
29,023
28,101
28,548
37,971
2,227
26,773
28,301
25,788
20,868
3,669
10,499
12,954
15,058
5,317
5,31715,05812,95410,4993,66920,86825,78828,30126,7732,22737,97128,54828,10129,02317,82513,35722,34922,53623,3379,79137,31432,02426,4741,1669398238432939,51134760020,17221,44021,34815,07413,07926,2288,69012,12410,10812,64614,5965,8044,783
       Other Current Liabilities 
25,468
33,991
53,603
103,450
42,554
33,817
38,300
76,653
85,535
58,433
80,727
40,681
7,100
12,699
5,067
9,511
13,858
19,946
13,310
13,223
15,678
91,588
205,480
222,314
232,293
60,223
75,609
38,910
80,648
61,925
88,814
90,589
85,461
101,158
121,545
79,609
73,776
70,431
75,741
106,980
85,918
91,221
93,646
82,993
82,99393,64691,22185,918106,98075,74170,43173,77679,609121,545101,15885,46190,58988,81461,92580,64838,91075,60960,223232,293222,314205,48091,58815,67813,22313,31019,94613,8589,5115,06712,6997,10040,68180,72758,43385,53576,65338,30033,81742,554103,45053,60333,99125,468
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
645
2,723
3,344
0
858
2,191
2,970
0
2,514,815
2,559,146
2,662,846
2,897,380
3,108,844
3,093,728
3,126,754
3,098,621
3,110,144
3,094,469
3,102,350
3,143,294
3,181,511
3,231,610
3,245,584
3,496,925
3,498,824
3,503,235
3,496,922
3,607,618
3,491,543
3,531,910
3,556,030
3,556,0303,531,9103,491,5433,607,6183,496,9223,503,2353,498,8243,496,9253,245,5843,231,6103,181,5113,143,2943,102,3503,094,4693,110,1443,098,6213,126,7543,093,7283,108,8442,897,3802,662,8462,559,1462,514,81502,9702,19185803,3442,7236450000000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,389,992
2,526,334
2,657,750
2,892,249
3,103,762
3,088,785
3,121,817
3,091,626
3,103,428
3,087,734
3,095,560
3,122,910
3,133,184
3,157,966
3,143,169
3,361,282
3,331,320
3,306,667
3,258,537
0
0
0
0
00003,258,5373,306,6673,331,3203,361,2823,143,1693,157,9663,133,1843,122,9103,095,5603,087,7343,103,4283,091,6263,121,8173,088,7853,103,7622,892,2492,657,7502,526,3342,389,992000000000000000000000
       Other Liabilities 
0
0
0
0
859
0
0
175,230
178,673
182,029
185,449
189,102
195,158
198,631
202,169
204,675
208,424
858
2,191
2,970
0
124,823
32,812
5,096
5,131
5,082
4,943
4,937
6,995
6,716
6,735
6,790
20,384
48,327
73,644
102,415
135,643
167,504
0
238,385
0
0
0
0
0000238,3850167,504135,643102,41573,64448,32720,3846,7906,7356,7166,9954,9374,9435,0825,1315,09632,812124,82302,9702,191858208,424204,675202,169198,631195,158189,102185,449182,029178,673175,230008590000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
26,738
0
0
0
0
0
0
0
0
0
13,721
41,788
68,187
98,519
131,215
162,885
191,979
0
0
0
0
0
00000191,979162,885131,21598,51968,18741,78813,72100000000026,7380000000000000000000000
> Total Stockholder Equity
142,862
532,520
595,469
542,373
1,342,459
1,348,408
1,345,908
1,079,680
1,082,745
1,091,910
1,105,346
1,155,298
10,269
14,648
18,940
8,680
-4,258
21,443
23,084
25,126
-11,108
4,035,550
3,972,359
3,523,030
3,143,414
2,588,955
2,523,182
2,485,491
2,418,286
2,356,866
2,328,436
2,312,593
2,286,698
2,259,954
2,230,119
2,211,855
2,192,318
2,175,484
2,153,039
2,151,140
2,151,731
2,150,379
2,127,088
2,129,901
2,129,9012,127,0882,150,3792,151,7312,151,1402,153,0392,175,4842,192,3182,211,8552,230,1192,259,9542,286,6982,312,5932,328,4362,356,8662,418,2862,485,4912,523,1822,588,9553,143,4143,523,0303,972,3594,035,550-11,10825,12623,08421,443-4,2588,68018,94014,64810,2691,155,2981,105,3461,091,9101,082,7451,079,6801,345,9081,348,4081,342,459542,373595,469532,520142,862
   Common Stock
0
0
0
0
1,620,903
0
0
0
1,081,776
0
0
0
10,269
0
0
0
-19,866
-13,661
-12,112
-10,163
-41,969
5,066
5,068
5,034
4,840
4,794
4,765
4,766
4,766
4,769
4,774
4,775
4,775
4,777
4,784
4,784
4,785
4,786
4,797
4,797
4,797
4,803
4,812
4,813
4,8134,8124,8034,7974,7974,7974,7864,7854,7844,7844,7774,7754,7754,7744,7694,7664,7664,7654,7944,8405,0345,0685,066-41,969-10,163-12,112-13,661-19,86600010,2690001,081,7760001,620,9030000
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
23,197
92,471
-197,006
-341,565
-734,498
-646,057
-540,550
-464,092
-380,651
-300,428
-211,101
-132,475
-52,435
26,960
84,014
82,793
86,507
87,012
0
0
0
0
0
0000087,01286,50782,79384,01426,960-52,435-132,475-211,101-300,428-380,651-464,092-540,550-646,057-734,498-341,565-197,00692,47123,197000000000000000000000
   Accumulated Other Comprehensive Income 0000000000000-211,177-184,558-157,708-130,845-104,045-76,639-87,648-60,679-43,798-7,650000000000000000000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,007,287
3,874,820
3,715,002
3,480,139
3,318,659
3,164,474
3,021,275
2,877,612
2,732,748
2,624,090
2,518,919
2,414,398
2,307,612
2,198,375
2,123,057
2,104,740
2,084,191
2,061,230
2,048,523
0
0
0
0
00002,048,5232,061,2302,084,1912,104,7402,123,0572,198,3752,307,6122,414,3982,518,9192,624,0902,732,7482,877,6123,021,2753,164,4743,318,6593,480,1393,715,0023,874,8204,007,287000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
1,620,903
0
0
0
1,082,745
0
1,105,346
1,155,298
10,269
14,648
18,940
8,680
19,866
35,104
35,196
35,289
41,969
4,014,937
3,918,618
3,775,681
3,567,787
3,395,298
3,268,519
3,152,120
3,035,320
2,917,306
2,835,267
2,518,919
2,414,398
2,307,612
2,198,375
2,123,057
2,104,740
2,084,191
2,061,230
2,048,523
2,046,487
2,041,650
2,036,239
2,025,348
2,025,3482,036,2392,041,6502,046,4872,048,5232,061,2302,084,1912,104,7402,123,0572,198,3752,307,6122,414,3982,518,9192,835,2672,917,3063,035,3203,152,1203,268,5193,395,2983,567,7873,775,6813,918,6184,014,93741,96935,28935,19635,10419,8668,68018,94014,64810,2691,155,2981,105,34601,082,7450001,620,9030000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.




5.4. Cash Flows

Currency in USD. All numbers in thousands.