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?
What is your share worth?
+ What do you gain per year?
2. Detailed Analysis
2.1. Valuation of Antero Midstream Partners LP (5 min.)
2.2. Growth of Antero Midstream Partners LP (5 min.)
Is Antero Midstream Partners LP growing?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
How rich? | $2.1b | $2.1b | -$28.2m | -1.3% |
How much money is Antero Midstream Partners LP making?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
Making money | $97.5m | $88.5m | $9m | 9.2% |
Net Profit Margin | 33.9% | 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)
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.
How much money are you going to get?
MRQ | TTM | YOY | 5Y | 10Y | ||||||
---|---|---|---|---|---|---|---|---|---|---|
$ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | |
Usd Eps | 0.21 | 1.4% | 0.20 | 1.3% | 0.18 | 1.2% | 0.11 | 0.7% | 0.07 | 0.5% |
Usd Book Value Change Per Share | 0.00 | 0.0% | -0.02 | -0.1% | -0.04 | -0.2% | -0.13 | -0.9% | 0.08 | 0.5% |
Usd Dividend Per Share | 0.22 | 1.5% | 0.23 | 1.5% | 0.23 | 1.5% | 0.25 | 1.7% | 0.20 | 1.3% |
Usd Total Gains Per Share | 0.22 | 1.5% | 0.21 | 1.4% | 0.19 | 1.3% | 0.12 | 0.8% | 0.28 | 1.9% |
Usd Price Per Share | 15.05 | - | 14.10 | - | 11.22 | - | 9.89 | - | 8.89 | - |
Price to Earnings Ratio | 18.32 | - | 17.64 | - | 15.28 | - | 12.51 | - | 25.13 | - |
Price-to-Total Gains Ratio | 67.56 | - | 68.10 | - | 58.86 | - | 48.65 | - | 30.27 | - |
Price to Book Ratio | 3.43 | - | 3.19 | - | 2.49 | - | 2.12 | - | 89.98 | - |
Price-to-Total Gains Ratio | 67.56 | - | 68.10 | - | 58.86 | - | 48.65 | - | 30.27 | - |
When do you get the money?
Usd Investment | |
---|---|
Usd Price Per Share | 14.99 |
Number of shares | 66 |
Gains per Quarter | Trailing 12 Months | 5 Year |
---|---|---|
Usd Dividend Per Share | 0.23 | 0.25 |
Usd Book Value Change Per Share | -0.02 | -0.13 |
Usd Total Gains Per Share | 0.21 | 0.12 |
Gains per Quarter (66 shares) | 13.78 | 8.02 |
Gains per Year (66 shares) | 55.11 | 32.06 |
Years | Return on Investment (TTM) | Return on Investment (5Y) | ||||
---|---|---|---|---|---|---|
Dividend | Book Value gain | Total gains | Dividend | Book Value gain | Total gains | |
Broker costs | - | - | -10 | - | - | -10 |
1 | 60 | -5 | 45 | 66 | -34 | 22 |
2 | 119 | -9 | 100 | 132 | -68 | 54 |
3 | 179 | -14 | 155 | 198 | -102 | 86 |
4 | 238 | -18 | 210 | 264 | -136 | 118 |
5 | 298 | -23 | 265 | 330 | -170 | 150 |
6 | 358 | -27 | 320 | 396 | -204 | 182 |
7 | 417 | -32 | 375 | 462 | -237 | 214 |
8 | 477 | -36 | 430 | 528 | -271 | 246 |
9 | 537 | -41 | 485 | 594 | -305 | 278 |
10 | 596 | -45 | 540 | 660 | -339 | 310 |
How sure are you?
Based on the past periods, how sure are you to get value out of your investment.
Linear %
Trailing 12 Months | 3Y | 5 Year | 10 Year | ALLTIME | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% | % | % | % | % | ||||||||||||||||
Earnings Per Share | 4.0 | 0.0 | 0.0 | 100.0% | 12.0 | 0.0 | 0.0 | 100.0% | 18.0 | 2.0 | 0.0 | 90.0% | 35.0 | 5.0 | 0.0 | 87.5% | 37.0 | 6.0 | 1.0 | 84.1% |
Book Value Change Per Share | 0.0 | 4.0 | 0.0 | 0.0% | 0.0 | 12.0 | 0.0 | 0.0% | 0.0 | 20.0 | 0.0 | 0.0% | 13.0 | 27.0 | 0.0 | 32.5% | 16.0 | 28.0 | 0.0 | 36.4% |
Dividend per Share | 4.0 | 0.0 | 0.0 | 100.0% | 12.0 | 0.0 | 0.0 | 100.0% | 20.0 | 0.0 | 0.0 | 100.0% | 40.0 | 0.0 | 0.0 | 100.0% | 40.0 | 0.0 | 4.0 | 90.9% |
Total Gains per Share | 4.0 | 0.0 | 0.0 | 100.0% | 12.0 | 0.0 | 0.0 | 100.0% | 18.0 | 2.0 | 0.0 | 90.0% | 32.0 | 8.0 | 0.0 | 80.0% | 35.0 | 9.0 | 0.0 | 79.5% |
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 Quarter | Trailing 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 | - | - | 4.387 | 4.416 | -1% | 4.500 | -3% | 4.798 | -9% | 3.431 | +28% |
Current Ratio | - | - | 1.091 | 1.044 | +5% | 0.933 | +17% | 0.966 | +13% | 0.836 | +31% |
Debt To Asset Ratio | - | - | 0.631 | 0.630 | +0% | 0.624 | +1% | 0.594 | +6% | 0.487 | +30% |
Debt To Equity Ratio | - | - | 1.713 | 1.706 | +0% | 1.661 | +3% | 1.480 | +16% | 1.054 | +63% |
Dividend Per Share | - | - | 0.224 | 0.226 | -1% | 0.226 | -1% | 0.250 | -10% | 0.196 | +14% |
Enterprise Value | - | - | 3659706600.000 | 3187796747.500 | +15% | 1803123317.500 | +103% | 1422607956.500 | +157% | 3215729605.000 | +14% |
Eps | - | - | 0.205 | 0.201 | +2% | 0.184 | +12% | 0.110 | +87% | 0.072 | +185% |
Ev To Ebitda Ratio | - | - | 3.812 | 3.560 | +7% | 2.106 | +81% | 1.704 | +124% | -22.617 | +693% |
Ev To Sales Ratio | - | - | 3.182 | 2.768 | +15% | 1.646 | +93% | 1.330 | +139% | 9.340 | -66% |
Free Cash Flow Per Share | - | - | 0.268 | 0.326 | -18% | 0.168 | +60% | 0.269 | 0% | 0.134 | +100% |
Free Cash Flow To Equity Per Share | - | - | 0.000 | 0.036 | -101% | -0.004 | +782% | 0.037 | -101% | 0.043 | -101% |
Gross Profit Margin | - | - | 1.000 | 0.996 | +0% | 1.000 | 0% | 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 Cap | 7215046760.000 | -1% | 7307256600.000 | 6830839747.500 | +7% | 5403488317.500 | +35% | 4776303906.500 | +53% | 4298712303.750 | +70% |
Net Profit Margin | - | - | 0.347 | 0.339 | +2% | 0.324 | +7% | 0.205 | +70% | 0.196 | +77% |
Operating Margin | - | - | 0.660 | 0.590 | +12% | 0.602 | +10% | 0.586 | +13% | 0.439 | +50% |
Operating Ratio | - | - | 0.435 | 0.444 | -2% | 0.446 | -2% | 0.443 | -2% | 0.593 | -27% |
Pb Ratio | 3.417 | 0% | 3.431 | 3.193 | +7% | 2.493 | +38% | 2.118 | +62% | 89.975 | -96% |
Pe Ratio | 18.243 | 0% | 18.316 | 17.636 | +4% | 15.283 | +20% | 12.515 | +46% | 25.131 | -27% |
Price Per Share | 14.990 | 0% | 15.050 | 14.095 | +7% | 11.215 | +34% | 9.887 | +52% | 8.887 | +69% |
Price To Free Cash Flow Ratio | 13.992 | 0% | 14.048 | 10.982 | +28% | 4.339 | +224% | 7.564 | +86% | 13.172 | +7% |
Price To Total Gains Ratio | 67.291 | 0% | 67.561 | 68.105 | -1% | 58.860 | +15% | 48.652 | +39% | 30.271 | +123% |
Quick Ratio | - | - | 1.077 | 1.030 | +5% | 0.921 | +17% | 3.274 | -67% | 2.945 | -63% |
Return On Assets | - | - | 0.017 | 0.017 | +2% | 0.015 | +12% | 0.009 | +83% | 0.152 | -89% |
Return On Equity | - | - | 0.047 | 0.046 | +3% | 0.041 | +15% | 0.025 | +84% | 0.075 | -38% |
Total Gains Per Share | - | - | 0.223 | 0.209 | +7% | 0.191 | +17% | 0.121 | +83% | 0.277 | -20% |
Usd Book Value | - | - | 2129901000.000 | 2139774750.000 | 0% | 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 | - | - | 4.387 | 4.416 | -1% | 4.500 | -3% | 4.798 | -9% | 3.431 | +28% |
Usd Dividend Per Share | - | - | 0.224 | 0.226 | -1% | 0.226 | -1% | 0.250 | -10% | 0.196 | +14% |
Usd Enterprise Value | - | - | 3659706600.000 | 3187796747.500 | +15% | 1803123317.500 | +103% | 1422607956.500 | +157% | 3215729605.000 | +14% |
Usd Eps | - | - | 0.205 | 0.201 | +2% | 0.184 | +12% | 0.110 | +87% | 0.072 | +185% |
Usd Free Cash Flow | - | - | 130043000.000 | 158071250.000 | -18% | 80921500.000 | +61% | 130117600.000 | 0% | 55607400.000 | +134% |
Usd Free Cash Flow Per Share | - | - | 0.268 | 0.326 | -18% | 0.168 | +60% | 0.269 | 0% | 0.134 | +100% |
Usd Free Cash Flow To Equity Per Share | - | - | 0.000 | 0.036 | -101% | -0.004 | +782% | 0.037 | -101% | 0.043 | -101% |
Usd Market Cap | 7215046760.000 | -1% | 7307256600.000 | 6830839747.500 | +7% | 5403488317.500 | +35% | 4776303906.500 | +53% | 4298712303.750 | +70% |
Usd Price Per Share | 14.990 | 0% | 15.050 | 14.095 | +7% | 11.215 | +34% | 9.887 | +52% | 8.887 | +69% |
Usd Profit | - | - | 99740000.000 | 97537500.000 | +2% | 88533000.000 | +13% | 52592450.000 | +90% | 33007750.000 | +202% |
Usd Revenue | - | - | 287538000.000 | 287389500.000 | +0% | 273456500.000 | +5% | 258599200.000 | +11% | 199818475.000 | +44% |
Usd Total Gains Per Share | - | - | 0.223 | 0.209 | +7% | 0.191 | +17% | 0.121 | +83% | 0.277 | -20% |
EOD | +4 -4 | MRQ | TTM | +23 -17 | YOY | +28 -11 | 5Y | +23 -17 | 10Y | +26 -14 |
3.3 Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | 18.243 | |
Price to Book Ratio (EOD) | Between | 0-1 | 3.417 | |
Net Profit Margin (MRQ) | Greater than | 0 | 0.347 | |
Operating Margin (MRQ) | Greater than | 0 | 0.660 | |
Quick Ratio (MRQ) | Greater than | 1 | 1.077 | |
Current Ratio (MRQ) | Greater than | 1 | 1.091 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 0.631 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 1.713 | |
Return on Equity (MRQ) | Greater than | 0.15 | 0.047 | |
Return on Assets (MRQ) | Greater than | 0.05 | 0.017 | |
Total | 5/10 (50.0%) |
3.4 Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Rsi | Greater than | 50 | 42.823 | |
Ma 20 | Greater than | Ma 50 | 15.482 | |
Ma 50 | Greater than | Ma 100 | 15.217 | |
Ma 100 | Greater than | Ma 200 | 14.756 | |
Open | Greater than | Close | 15.350 | |
Total | 4/5 (80.0%) |
4. In-depth Analysis
4.1 About Antero Midstream Partners LP
- https://www.anteromidstream.com
- Oil & Gas Midstream
- 604
- 1615 Wynkoop Street, Denver, CO, United States, 80202
Google Maps Bing Maps
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
Compared to previous year | Compared 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. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is operating very efficient. | ||
The company is very efficient in keeping operating costs low. |
Compared to previous year | Compared 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. |
Compared to previous year | Compared 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
Compared to previous year | Compared 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. |
4.3 Financial Health
4.3.1. Profitability
4.3.1 Profitability
4.3.1.1. Net Profit Margin
- 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:
Trends
- The YOY is 32.4%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 20.5%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 19.6%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 34.7% | TTM | 33.9% | +0.7% | |
TTM | 33.9% | YOY | 32.4% | +1.6% | |
TTM | 33.9% | 5Y | 20.5% | +13.5% | |
5Y | 20.5% | 10Y | 19.6% | +0.8% |
Compared to industry (Oil & Gas Midstream)
Let compare the company's Net Profit Margin with the average (mean) in the Oil & Gas Midstream industry:
- The MRQ average (mean) in the Oil & Gas Midstream industry is 20.7%. trending up. +2
- The TTM average (mean) in the Oil & Gas Midstream industry is 22.6%. trending up. +2
4.3.1.2. Return on Assets
- 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:
Trends
- The YOY is 1.5%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 0.9%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 15.2%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.7% | TTM | 1.7% | +0.0% | |
TTM | 1.7% | YOY | 1.5% | +0.1% | |
TTM | 1.7% | 5Y | 0.9% | +0.7% | |
5Y | 0.9% | 10Y | 15.2% | -14.3% |
Compared to industry (Oil & Gas Midstream)
Let compare the company's Return on Assets with the average (mean) in the Oil & Gas Midstream industry:
- The MRQ average (mean) in the Oil & Gas Midstream industry is 1.2%. trending up. +2
- The TTM average (mean) in the Oil & Gas Midstream industry is 1.4%. trending up. +2
4.3.1.3. Return on Equity
- 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:
Trends
- The YOY is 4.1%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 2.5%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 7.5%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 4.7% | TTM | 4.6% | +0.1% | |
TTM | 4.6% | YOY | 4.1% | +0.5% | |
TTM | 4.6% | 5Y | 2.5% | +2.0% | |
5Y | 2.5% | 10Y | 7.5% | -5.0% |
Compared to industry (Oil & Gas Midstream)
Let compare the company's Return on Equity with the average (mean) in the Oil & Gas Midstream industry:
- The MRQ average (mean) in the Oil & Gas Midstream industry is 3.1%. trending up. +2
- The TTM average (mean) in the Oil & Gas Midstream industry is 4.1%. trending up. +2
4.3.2. Operating Efficiency of Antero Midstream Partners LP.
4.3.2. Operating Efficiency
4.3.2.1. Operating Margin
- 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:
Trends
- The YOY is 60.2%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 58.6%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 43.9%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 66.0% | TTM | 59.0% | +7.0% | |
TTM | 59.0% | YOY | 60.2% | -1.2% | |
TTM | 59.0% | 5Y | 58.6% | +0.4% | |
5Y | 58.6% | 10Y | 43.9% | +14.8% |
Compared to industry (Oil & Gas Midstream)
Let compare the company's Operating Margin with the average (mean) in the Oil & Gas Midstream industry:
- The MRQ average (mean) in the Oil & Gas Midstream industry is 28.0%. trending up. +2
- The TTM average (mean) in the Oil & Gas Midstream industry is 27.0%. trending up. +2
4.3.2.2. Operating Ratio
- 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:
Trends
- The YOY is 0.446. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 0.443. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 0.593. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.435 | TTM | 0.444 | -0.009 | |
TTM | 0.444 | YOY | 0.446 | -0.001 | |
TTM | 0.444 | 5Y | 0.443 | +0.001 | |
5Y | 0.443 | 10Y | 0.593 | -0.150 |
Compared to industry (Oil & Gas Midstream)
Let compare the company's Operating Ratio with the average (mean) in the Oil & Gas Midstream industry:
- The MRQ average (mean) in the Oil & Gas Midstream industry is 0.824. trending down. +2
- The TTM average (mean) in the Oil & Gas Midstream industry is 0.818. trending down. +2
4.4.3. Liquidity of Antero Midstream Partners LP.
4.4.3. Liquidity
4.4.3.1. Current Ratio
- 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:
Trends
- The YOY is 0.933. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 0.966. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 0.836. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.091 | TTM | 1.044 | +0.047 | |
TTM | 1.044 | YOY | 0.933 | +0.111 | |
TTM | 1.044 | 5Y | 0.966 | +0.078 | |
5Y | 0.966 | 10Y | 0.836 | +0.129 |
Compared to industry (Oil & Gas Midstream)
Let compare the company's Current Ratio with the average (mean) in the Oil & Gas Midstream industry:
- The MRQ average (mean) in the Oil & Gas Midstream industry is 1.129. trending down. -2
- The TTM average (mean) in the Oil & Gas Midstream industry is 1.079. trending down. -2
4.4.3.2. Quick Ratio
- 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:
Trends
- The YOY is 0.921. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 3.274. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 2.945. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.077 | TTM | 1.030 | +0.047 | |
TTM | 1.030 | YOY | 0.921 | +0.109 | |
TTM | 1.030 | 5Y | 3.274 | -2.244 | |
5Y | 3.274 | 10Y | 2.945 | +0.329 |
Compared to industry (Oil & Gas Midstream)
Let compare the company's Quick Ratio with the average (mean) in the Oil & Gas Midstream industry:
- The MRQ average (mean) in the Oil & Gas Midstream industry is 0.810. trending up. +2
- The TTM average (mean) in the Oil & Gas Midstream industry is 0.805. trending up. +2
4.5.4. Solvency of Antero Midstream Partners LP.
4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio
- 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:
Trends
- The YOY is 0.624. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.594. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 0.487. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.631 | TTM | 0.630 | +0.001 | |
TTM | 0.630 | YOY | 0.624 | +0.006 | |
TTM | 0.630 | 5Y | 0.594 | +0.036 | |
5Y | 0.594 | 10Y | 0.487 | +0.107 |
Compared to industry (Oil & Gas Midstream)
Let compare the company's Debt to Asset Ratio with the average (mean) in the Oil & Gas Midstream industry:
- The MRQ average (mean) in the Oil & Gas Midstream industry is 0.552. trending up. -2
- The TTM average (mean) in the Oil & Gas Midstream industry is 0.552. trending up. -2
4.5.4.2. Debt to Equity Ratio
- 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:
Trends
- The YOY is 1.661. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 1.480. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 1.054. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.713 | TTM | 1.706 | +0.007 | |
TTM | 1.706 | YOY | 1.661 | +0.045 | |
TTM | 1.706 | 5Y | 1.480 | +0.225 | |
5Y | 1.480 | 10Y | 1.054 | +0.427 |
Compared to industry (Oil & Gas Midstream)
Let compare the company's Debt to Equity Ratio with the average (mean) in the Oil & Gas Midstream industry:
- The MRQ average (mean) in the Oil & Gas Midstream industry is 1.080. trending up. -2
- The TTM average (mean) in the Oil & Gas Midstream industry is 1.268. trending up. -2
4.6. Market Valuation
4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio
- 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:
Trends
- The YOY is 15.283. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 12.515. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 25.131. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 18.243 | MRQ | 18.316 | -0.073 | |
MRQ | 18.316 | TTM | 17.636 | +0.680 | |
TTM | 17.636 | YOY | 15.283 | +2.354 | |
TTM | 17.636 | 5Y | 12.515 | +5.121 | |
5Y | 12.515 | 10Y | 25.131 | -12.616 |
Compared to industry (Oil & Gas Midstream)
Let compare the company's Price to Earnings Ratio with the average (mean) in the Oil & Gas Midstream industry:
- The MRQ average (mean) in the Oil & Gas Midstream industry is 11.159. trending up. -2
- The TTM average (mean) in the Oil & Gas Midstream industry is 10.606. trending up. -2
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
- The YOY is 4.339. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 7.564. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 13.172. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 13.992 | MRQ | 14.048 | -0.056 | |
MRQ | 14.048 | TTM | 10.982 | +3.066 | |
TTM | 10.982 | YOY | 4.339 | +6.643 | |
TTM | 10.982 | 5Y | 7.564 | +3.418 | |
5Y | 7.564 | 10Y | 13.172 | -5.608 |
Compared to industry (Oil & Gas Midstream)
Let compare the company's priceToFreeCashFlowRatio with the average (mean) in the Oil & Gas Midstream industry:
- The MRQ average (mean) in the Oil & Gas Midstream industry is 7.135. trending up. -2
- The TTM average (mean) in the Oil & Gas Midstream industry is 6.729. trending up. -2
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio
- 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:
Trends
- The YOY is 2.493. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 2.118. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 89.975. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 3.417 | MRQ | 3.431 | -0.014 | |
MRQ | 3.431 | TTM | 3.193 | +0.237 | |
TTM | 3.193 | YOY | 2.493 | +0.700 | |
TTM | 3.193 | 5Y | 2.118 | +1.075 | |
5Y | 2.118 | 10Y | 89.975 | -87.857 |
Compared to industry (Oil & Gas Midstream)
Let compare the company's Price to Book Ratio with the average (mean) in the Oil & Gas Midstream industry:
- The MRQ average (mean) in the Oil & Gas Midstream industry is 1.557. trending up. -2
- The TTM average (mean) in the Oil & Gas Midstream industry is 1.512. trending up. -2
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.
Date | Title | Read |
---|---|---|
2024-12-07 20:13 | Man City are not thinking of title chase amid poor form, says Guardiola | Read |
2024-12-03 16:47 | U.S. World Cup-winning coach Ellis named FIFA's Chief Football Officer | Read |
2024-12-03 16:46 | Fact Check: Mexico women’s day rally photo altered to show pro-abortion slogan | Read |
2024-12-03 03:38 | Trump says tax incentives and tariffs will make US Steel stronger | Read |
2024-12-02 18:42 | LPGA commish Mollie Marcoux Samaan stepping down | Read |
2024-12-01 22:44 | Zhou voted Driver of the Day for Sauber's first points of 2024 | Read |
2024-12-01 20:51 | Switzerland's Rast wins World Cup slalom at Killington | Read |
2024-11-30 23:36 | Atletico thrash Valladolid 5-0 to provisionally move to second in LaLiga | Read |
2024-11-30 17:51 | Stanford football names alum Andrew Luck its GM | Read |
2024-11-28 10:07 | Israel backs India's Adani after US bribery allegations, Israeli envoy says | Read |
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.
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-06-30 | BlackRock Inc | 8.073 | 0.013 | 38857462 | 477024 | 1.2429 |
2024-09-30 | Vanguard Group Inc | 7.4319 | 0.0096 | 35771365 | 157847 | 0.4432 |
2024-09-30 | Amvescap Plc. | 6.2884 | 0.088 | 30267653 | -1477014 | -4.6528 |
2024-09-30 | State Street Corp | 2.3034 | 0.0068 | 11086787 | 160593 | 1.4698 |
2024-09-30 | Pacer Advisors, INC. | 2.1083 | 0.3228 | 10147518 | 9861014 | 3441.8416 |
2024-09-30 | Dimensional Fund Advisors, Inc. | 1.8785 | 0.033 | 9041568 | -109075 | -1.192 |
2024-09-30 | Neuberger Berman Group LLC | 1.5125 | 0.0855 | 7279964 | 812266 | 12.5588 |
2024-09-30 | Tortoise Midstream Energy Fund, Inc. | 1.4405 | 1.3446 | 6933712 | 1355128 | 24.2916 |
2024-09-30 | Geode Capital Management, LLC | 1.2635 | 0.0074 | 6081501 | 251987 | 4.3226 |
2024-09-30 | Morgan Stanley - Brokerage Accounts | 1.2136 | 0.0064 | 5841210 | -5966958 | -50.5325 |
2024-09-30 | Bank of New York Mellon Corp | 1.1983 | 0.0161 | 5767689 | -493741 | -7.8854 |
2024-09-30 | MIRAE ASSET GLOBAL ETFS HOLDINGS Ltd. | 0.8869 | 0.1445 | 4268966 | 1369856 | 47.2509 |
2024-09-30 | ClearBridge Advisors, LLC | 0.7889 | 0.0449 | 3797393 | 0 | 0 |
2024-09-30 | Charles Schwab Investment Management Inc | 0.7875 | 0.0109 | 3790528 | 22936 | 0.6088 |
2024-06-30 | NORGES BANK | 0.7162 | 0.0076 | 3447059 | -918814 | -21.0454 |
2024-09-30 | Northern Trust Corp | 0.6963 | 0.0083 | 3351440 | -281689 | -7.7533 |
2024-09-30 | Westwood Holdings Group Inc | 0.6625 | 0.2023 | 3188642 | -170668 | -5.0804 |
2024-09-30 | Kayne Anderson Capital Advisors LP | 0.62 | 1.1451 | 2984097 | -34672 | -1.1485 |
2024-09-30 | RR Advisors, LLC | 0.5491 | 10.9812 | 2643000 | -257000 | -8.8621 |
2024-09-30 | Arrowstreet Capital Limited Partnership | 0.4926 | 0.0304 | 2371035 | 187173 | 8.5707 |
Total | 40.9119 | 14.5084 | 196918589 | +4946193 | +2.5% |
4.9.2. Funds holding Antero Midstream Partners LP
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-09-30 | Invesco SteelPath MLP Income Y | 4.3721 | 8.464 | 21044063 | -950000 | -4.3193 |
2024-11-27 | iShares Core S&P Mid-Cap ETF | 2.2474 | 0.1683 | 10817302 | 21240 | 0.1967 |
2024-10-31 | Vanguard Total Stock Mkt Idx Inv | 2.2027 | 0.0088 | 10601905 | -36953 | -0.3473 |
2024-11-27 | Pacer US Cash Cows 100 ETF | 2.0763 | 0.5879 | 9993803 | 12430 | 0.1245 |
2024-10-31 | Vanguard Small Cap Index | 1.7557 | 0.0798 | 8450798 | 16546 | 0.1962 |
2024-09-30 | Invesco SteelPath MLP Select 40 Y | 1.4441 | 5.3594 | 6950954 | 0 | 0 |
2024-10-31 | Vanguard Small Cap Value Index Inv | 1.1859 | 0.1415 | 5708208 | -1968 | -0.0345 |
2024-10-31 | Vanguard Institutional Extnd Mkt Idx Tr | 1.0503 | 0.0669 | 5055401 | -17901 | -0.3528 |
2024-11-27 | Global X MLP & Energy Infrastructure ETF | 0.9649 | 2.9683 | 4644307 | 260400 | 5.9399 |
2024-09-30 | Tortoise Energy Infrastructure TR Ins | 0.8224 | 2.1559 | 3958393 | 1348208 | 51.6518 |
2024-09-30 | ClearBridge Energy Midstream Opportunity | 0.7125 | 4.1964 | 3429398 | 2129712 | 163.8636 |
2024-10-31 | Westwood Salient MLP & Engy Infras Inst | 0.6149 | 3.7148 | 2959712 | 276724 | 10.314 |
2024-10-31 | SPDR® S&P MIDCAP 400 ETF Trust | 0.5505 | 0.1671 | 2649702 | -39007 | -1.4508 |
2024-08-31 | Kayne Anderson Energy Infrastructure | 0.4609 | 1.5482 | 2218400 | 0 | 0 |
2024-10-31 | State St Russell Sm/Mid Cp® Indx NL Cl C | 0.4364 | 0.0672 | 2100431 | -74900 | -3.4432 |
2024-09-30 | DFA US Small Cap I | 0.4341 | 0.1875 | 2089510 | 0 | 0 |
2024-09-30 | Fidelity Extended Market Index | 0.4071 | 0.0706 | 1959635 | -105991 | -5.1312 |
2024-10-31 | Vanguard Energy ETF | 0.4022 | 0.2935 | 1935807 | -13052 | -0.6697 |
2024-11-28 | Schwab US Small-Cap ETF™ | 0.3398 | 0.1301 | 1635652 | 928 | 0.0568 |
2024-09-30 | Tortoise Strategic Midsteam Composite | 0.3366 | 1.3505 | 1620327 | -26997 | -1.6388 |
Total | 22.8168 | 31.7267 | 109823708 | +2799419 | +2.5% |
5.3. Insider Transactions
5. Financial Statements
5.1. Latest Balance Sheet
Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.
Summary
As reported | |
---|---|
Total Liabilities | 3,647,550 |
Total Stockholder Equity | + 2,129,901 |
Total Assets | = 5,777,451 |
Assets
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 Liabilities
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 Stock | 4,813 |
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 Stock | 4,813 |
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.
Trend | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2013-12-31 | 2012-12-31 | |||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 5,777,451 | 5,774,967 | 5,749,241 | 5,855,766 | 5,758,711 | 5,752,883 | 5,770,527 | 5,791,320 | 5,563,821 | 5,585,501 | 5,580,594 | 5,544,001 | 5,533,633 | 5,540,742 | 5,546,760 | 5,610,912 | 5,673,504 | 5,715,055 | 5,781,359 | 6,282,878 | 6,445,504 | 6,769,009 | 6,668,427 | 47,705 | 42,258 | 39,408 | 43,090 | 29,759 | 21,535 | 27,077 | 28,592 | 17,369 | 2,216,287 | 2,152,870 | 2,027,446 | 1,980,032 | 1,882,791 | 1,392,898 | 1,394,349 | 1,395,121 | 1,071,273 | 898,271 | 578,089 | 173,510 | ||||||||||||||||||||||||||||||||||||||||||||
> Total Current Assets |
| 99,876 | 103,598 | 133,688 | 91,128 | 95,534 | 93,906 | 98,414 | 88,993 | 80,785 | 77,057 | 80,290 | 83,804 | 87,490 | 92,438 | 91,167 | 93,931 | 108,008 | 100,669 | 151,372 | 108,558 | 109,224 | 115,367 | 116,719 | 2,909 | 4,442 | 6,271 | 14,637 | 5,987 | 2,468 | 11,749 | 17,039 | 9,826 | 0 | 0 | 0 | 72 | 0 | 0 | 0 | 267,847 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
Cash And Cash Equivalents |
| 0 | 0 | 26,088 | 66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 640 | 0 | 678 | 261 | 640 | 2,393 | 2,997 | 0 | 1,235 | 0 | 7,791 | 1,968 | 2,822 | 4,246 | 5,300 | 14,482 | 5,987 | 2,419 | 11,391 | 16,755 | 9,609 | 9,221 | 8,684 | 14,478 | 6,883 | 17,510 | 112,867 | 162,339 | 230,192 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
Short-term Investments |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 703,780 | 707,518 | 712,069 | 722,478 | 728,325 | 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 | ||||||||||||||||||||||||||||||||||||||||||||
Net Receivables |
| 98,573 | 102,635 | 105,789 | 89,562 | 94,723 | 93,111 | 96,670 | 87,667 | 80,229 | 76,469 | 79,411 | 82,884 | 86,949 | 91,402 | 89,940 | 91,812 | 105,094 | 97,027 | 150,121 | 105,603 | 106,122 | 104,484 | 111,236 | 0 | 132,491 | 126,294 | 112,246 | 111,352 | 85,289 | 358 | 284 | 217 | 59,641 | 56,053 | 0 | 68,419 | 0 | 0 | 0 | 37,137 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
Other Current Assets |
| 1,303 | 963 | 1,811 | 1,500 | 811 | 795 | 1,744 | 1,326 | 556 | 588 | 879 | 920 | 541 | 358 | 966 | 1,479 | 521 | 645 | 1,251 | 1,720 | 3,102 | 3,092 | 3,515 | 87 | 196 | 971 | 155 | 670 | 49 | 294 | 498 | 529 | 53 | 106 | 336 | 529 | 62 | 209 | 356 | 518 | 16 | 39 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
> Long-term Assets |
| 5,677,575 | 5,671,369 | 5,615,553 | 5,764,638 | 5,663,177 | 5,658,977 | 5,672,113 | 5,702,327 | 5,483,036 | 5,508,444 | 5,500,304 | 5,460,197 | 5,446,143 | 5,448,304 | 5,455,593 | 5,516,981 | 5,565,496 | 5,614,386 | 5,629,987 | 6,174,320 | 6,336,280 | 6,653,642 | 6,551,708 | 44,796 | 37,816 | 33,137 | 28,453 | 23,772 | 19,067 | 15,328 | 11,553 | 7,543 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
Property Plant Equipment |
| 3,892,154 | 3,868,885 | 3,788,559 | 3,793,523 | 3,782,554 | 3,756,496 | 3,749,220 | 3,751,431 | 3,508,008 | 3,492,489 | 3,461,098 | 3,394,746 | 3,345,843 | 3,293,791 | 3,249,726 | 3,254,044 | 3,255,889 | 3,249,643 | 3,228,265 | 3,273,410 | 3,215,978 | 3,744,336 | 3,659,677 | 0 | 2,873,874 | 2,770,311 | 2,678,725 | 2,605,602 | 2,508,204 | 2,394,276 | 2,256,802 | 2,195,879 | 2,088,086 | 2,029,231 | 1,928,088 | 1,893,826 | 1,814,899 | 1,244,324 | 1,188,385 | 1,129,597 | 1,025,564 | 844,256 | 566,476 | 173,351 | ||||||||||||||||||||||||||||||||||||||||||||
Goodwill |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 575,461 | 0 | 0 | 0 | 575,461 | 902,777 | 1,135,266 | 1,135,266 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
Long Term Investments |
| 609,427 | 612,847 | 619,220 | 0 | 635,954 | 639,887 | 643,118 | 652,767 | 659,006 | 681,560 | 688,111 | 696,009 | 703,780 | 707,518 | 712,069 | 722,478 | 728,325 | 729,823 | 716,778 | 709,639 | 672,310 | 1,186,161 | 1,153,943 | 43,492 | 37,816 | 33,137 | 28,453 | 23,772 | 19,067 | 15,328 | 11,553 | 7,543 | 0 | 0 | 0 | 969 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets |
| 1,162,427 | 1,180,095 | 1,197,763 | 1,215,431 | 1,233,099 | 1,250,767 | 1,268,435 | 1,286,103 | 1,303,771 | 1,321,439 | 1,339,107 | 1,356,775 | 1,374,443 | 1,392,111 | 1,409,779 | 1,427,447 | 1,445,108 | 1,462,908 | 1,480,514 | 1,498,119 | 1,496,951 | 547,685 | 556,218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
Other Assets |
| 0 | 0 | 0 | 0 | 11,570 | 11,827 | 11,340 | 12,026 | 12,251 | 12,956 | 11,988 | 12,667 | 22,077 | 54,884 | 84,019 | 2,262,937 | 136,174 | 172,012 | 204,430 | 117,691 | 48,264 | 40,194 | 46,604 | 1,304 | 406,989 | 379,560 | 335,260 | 316,222 | 298,390 | 269,535 | 241,693 | 74,066 | 59,286 | 58,796 | 19,807 | 10,904 | 7,468 | 16,823 | 24,453 | 17,168 | 18,839 | 47,730 | 8,581 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
> Total Liabilities |
| 3,647,550 | 3,647,879 | 3,598,862 | 3,704,035 | 3,607,571 | 3,599,844 | 3,595,043 | 3,599,002 | 3,351,966 | 3,355,382 | 3,320,640 | 3,257,303 | 3,221,040 | 3,212,306 | 3,189,894 | 3,192,626 | 3,188,013 | 3,191,873 | 3,192,404 | 3,139,464 | 2,922,474 | 2,796,650 | 2,632,877 | 16,844 | 17,132 | 16,324 | 21,647 | 14,151 | 12,855 | 8,137 | 13,944 | 7,100 | 1,060,989 | 1,047,524 | 935,536 | 897,287 | 803,111 | 46,990 | 45,941 | 52,662 | 528,900 | 302,802 | 45,569 | 30,648 | ||||||||||||||||||||||||||||||||||||||||||||
> Total Current Liabilities |
| 91,520 | 115,969 | 107,319 | 96,417 | 110,649 | 96,609 | 96,219 | 102,077 | 106,382 | 123,772 | 139,129 | 114,009 | 118,690 | 117,837 | 79,750 | 94,005 | 61,259 | 98,145 | 83,560 | 242,084 | 259,628 | 237,504 | 118,062 | 16,844 | 14,162 | 14,133 | 20,789 | 14,151 | 9,511 | 5,414 | 13,299 | 7,100 | 62,121 | 102,075 | 73,507 | 98,614 | 102,881 | 46,990 | 45,941 | 52,662 | 117,093 | 69,228 | 40,705 | 30,328 | ||||||||||||||||||||||||||||||||||||||||||||
Short-term Debt |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,091,626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,411,566 | 1,301,280 | 1,196,000 | 1,067,722 | 945,449 | 840,179 | 849,914 | 0 | 0 | 0 | 620,000 | 0 | 0 | 0 | 115,000 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
Short Long Term Debt |
| 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 | 1,411,566 | 1,301,280 | 1,196,000 | 1,067,722 | 945,449 | 840,179 | 849,914 | 0 | 0 | 0 | 620,000 | 0 | 0 | 0 | 115,000 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
Accounts payable |
| 5,317 | 15,058 | 12,954 | 10,499 | 3,669 | 20,868 | 25,788 | 28,301 | 26,773 | 2,227 | 37,971 | 28,548 | 28,101 | 29,023 | 17,825 | 13,357 | 22,349 | 22,536 | 23,337 | 9,791 | 37,314 | 32,024 | 26,474 | 1,166 | 939 | 823 | 843 | 293 | 9,511 | 347 | 600 | 20,172 | 21,440 | 21,348 | 15,074 | 13,079 | 26,228 | 8,690 | 12,124 | 10,108 | 12,646 | 14,596 | 5,804 | 4,783 | ||||||||||||||||||||||||||||||||||||||||||||
Other Current Liabilities |
| 82,993 | 93,646 | 91,221 | 85,918 | 106,980 | 75,741 | 70,431 | 73,776 | 79,609 | 121,545 | 101,158 | 85,461 | 90,589 | 88,814 | 61,925 | 80,648 | 38,910 | 75,609 | 60,223 | 232,293 | 222,314 | 205,480 | 91,588 | 15,678 | 13,223 | 13,310 | 19,946 | 13,858 | 9,511 | 5,067 | 12,699 | 7,100 | 40,681 | 80,727 | 58,433 | 85,535 | 76,653 | 38,300 | 33,817 | 42,554 | 103,450 | 53,603 | 33,991 | 25,468 | ||||||||||||||||||||||||||||||||||||||||||||
> Long-term Liabilities |
| 3,556,030 | 3,531,910 | 3,491,543 | 3,607,618 | 3,496,922 | 3,503,235 | 3,498,824 | 3,496,925 | 3,245,584 | 3,231,610 | 3,181,511 | 3,143,294 | 3,102,350 | 3,094,469 | 3,110,144 | 3,098,621 | 3,126,754 | 3,093,728 | 3,108,844 | 2,897,380 | 2,662,846 | 2,559,146 | 2,514,815 | 0 | 2,970 | 2,191 | 858 | 0 | 3,344 | 2,723 | 645 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
Long term Debt Total |
| 0 | 0 | 0 | 0 | 3,258,537 | 3,306,667 | 3,331,320 | 3,361,282 | 3,143,169 | 3,157,966 | 3,133,184 | 3,122,910 | 3,095,560 | 3,087,734 | 3,103,428 | 3,091,626 | 3,121,817 | 3,088,785 | 3,103,762 | 2,892,249 | 2,657,750 | 2,526,334 | 2,389,992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
Other Liabilities |
| 0 | 0 | 0 | 0 | 238,385 | 0 | 167,504 | 135,643 | 102,415 | 73,644 | 48,327 | 20,384 | 6,790 | 6,735 | 6,716 | 6,995 | 4,937 | 4,943 | 5,082 | 5,131 | 5,096 | 32,812 | 124,823 | 0 | 2,970 | 2,191 | 858 | 208,424 | 204,675 | 202,169 | 198,631 | 195,158 | 189,102 | 185,449 | 182,029 | 178,673 | 175,230 | 0 | 0 | 859 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
Deferred Long Term Liability |
| 0 | 0 | 0 | 0 | 0 | 191,979 | 162,885 | 131,215 | 98,519 | 68,187 | 41,788 | 13,721 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26,738 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
> Total Stockholder Equity |
| 2,129,901 | 2,127,088 | 2,150,379 | 2,151,731 | 2,151,140 | 2,153,039 | 2,175,484 | 2,192,318 | 2,211,855 | 2,230,119 | 2,259,954 | 2,286,698 | 2,312,593 | 2,328,436 | 2,356,866 | 2,418,286 | 2,485,491 | 2,523,182 | 2,588,955 | 3,143,414 | 3,523,030 | 3,972,359 | 4,035,550 | -11,108 | 25,126 | 23,084 | 21,443 | -4,258 | 8,680 | 18,940 | 14,648 | 10,269 | 1,155,298 | 1,105,346 | 1,091,910 | 1,082,745 | 1,079,680 | 1,345,908 | 1,348,408 | 1,342,459 | 542,373 | 595,469 | 532,520 | 142,862 | ||||||||||||||||||||||||||||||||||||||||||||
Common Stock |
| 4,813 | 4,812 | 4,803 | 4,797 | 4,797 | 4,797 | 4,786 | 4,785 | 4,784 | 4,784 | 4,777 | 4,775 | 4,775 | 4,774 | 4,769 | 4,766 | 4,766 | 4,765 | 4,794 | 4,840 | 5,034 | 5,068 | 5,066 | -41,969 | -10,163 | -12,112 | -13,661 | -19,866 | 0 | 0 | 0 | 10,269 | 0 | 0 | 0 | 1,081,776 | 0 | 0 | 0 | 1,620,903 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
Retained Earnings Total Equity |
| 0 | 0 | 0 | 0 | 0 | 87,012 | 86,507 | 82,793 | 84,014 | 26,960 | -52,435 | -132,475 | -211,101 | -300,428 | -380,651 | -464,092 | -540,550 | -646,057 | -734,498 | -341,565 | -197,006 | 92,471 | 23,197 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -211,177 | -184,558 | -157,708 | -130,845 | -104,045 | -76,639 | -87,648 | -60,679 | -43,798 | -7,650 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
Capital Surplus |
| 0 | 0 | 0 | 0 | 2,048,523 | 2,061,230 | 2,084,191 | 2,104,740 | 2,123,057 | 2,198,375 | 2,307,612 | 2,414,398 | 2,518,919 | 2,624,090 | 2,732,748 | 2,877,612 | 3,021,275 | 3,164,474 | 3,318,659 | 3,480,139 | 3,715,002 | 3,874,820 | 4,007,287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
Treasury Stock | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
Other Stockholders Equity |
| 2,025,348 | 2,036,239 | 2,041,650 | 2,046,487 | 2,048,523 | 2,061,230 | 2,084,191 | 2,104,740 | 2,123,057 | 2,198,375 | 2,307,612 | 2,414,398 | 2,518,919 | 2,835,267 | 2,917,306 | 3,035,320 | 3,152,120 | 3,268,519 | 3,395,298 | 3,567,787 | 3,775,681 | 3,918,618 | 4,014,937 | 41,969 | 35,289 | 35,196 | 35,104 | 19,866 | 8,680 | 18,940 | 14,648 | 10,269 | 1,155,298 | 1,105,346 | 0 | 1,082,745 | 0 | 0 | 0 | 1,620,903 | 0 | 0 | 0 | 0 |
5.3. Balance Sheets
Currency in USD. All numbers in thousands.
5.4. Cash Flows
Currency in USD. All numbers in thousands.