Cheniere Energy, Inc.【LNG】
時価総額
$559.5億
PER
LNG関連インフラ事業の米国最大手。サビンパスとコーパスクリスティの液化・輸出設備と長期SPAによるLNG販売を展開。契約残存平均約15年で総生産の約95%を確保(2024年12月31日現在)。米国拠点、欧州・アジアを中心とした輸出展開。
| 2012年 12月31日 | 2013年 12月31日 | 2014年 12月31日 | 2015年 12月31日 | 2016年 12月31日 | 2017年 12月31日 | 2018年 12月31日 | 2019年 12月31日 | 2020年 12月31日 | 2021年 12月31日 | 2022年 12月31日 | 2023年 12月31日 | 2024年 12月31日 | |
| Cash and cash equivalents | 202 | 961 | 1,748 | 1,201 | 876 | 722 | 981 | 2,474 | 1,628 | 1,404 | 1,353 | 4,066 | 2,638 |
| Restricted cash and cash equivalents | - | - | - | 503 | 860 | 1,880 | 2,175 | - | - | 413 | 1,134 | 459 | 552 |
| Accounts and Other Receivables, Net, Current | - | - | - | - | - | - | - | - | - | - | - | 1,106 | 727 |
| Inventory | - | - | - | 18 | 160 | 243 | 316 | 312 | 292 | 706 | 826 | 445 | 501 |
| Current derivative assets | - | - | - | - | 24 | 57 | 63 | 323 | 32 | 55 | 120 | 141 | 155 |
| Margin deposits | - | - | - | - | - | - | - | - | - | 765 | 134 | 18 | 128 |
| Other Assets, Current | - | - | - | - | 101 | 96 | 114 | 92 | 121 | 207 | 97 | 96 | 100 |
| Total current assets | - | - | - | 1,783 | 2,238 | 3,369 | 4,234 | 4,212 | 3,169 | 5,056 | 5,608 | 6,331 | 4,801 |
| Property, Plant and Equipment, Net | - | - | - | 16,194 | 20,635 | 23,978 | 27,245 | 29,673 | 30,421 | 30,288 | 31,528 | 32,456 | 33,552 |
| Operating lease assets | - | - | - | - | - | - | - | 439 | 759 | 2,102 | 2,625 | 2,641 | 2,684 |
| Derivative assets | - | - | - | 31 | 83 | 34 | 54 | 174 | 376 | 69 | 35 | 863 | 1,903 |
| Deferred Income Tax Assets, Net | - | - | - | - | - | - | - | - | 489 | 1,204 | 864 | 26 | 19 |
| Other Assets, Noncurrent | - | - | - | 314 | 302 | 288 | 305 | 388 | 406 | 462 | 529 | 759 | 899 |
| Total assets | - | - | - | 19,020 | 23,703 | 27,906 | 31,987 | 35,492 | 35,697 | 39,258 | 41,266 | 43,076 | 43,858 |
| Accounts payable | - | - | - | 23 | 49 | 25 | 58 | 66 | 35 | 155 | 124 | 181 | 171 |
| Accrued liabilities | - | - | - | 427 | 637 | 1,078 | 1,169 | 1,281 | 1,175 | 2,299 | 2,679 | 1,780 | 2,179 |
| Debt, Current | - | - | - | 1,676 | 247 | - | 239 | - | - | 366 | 813 | 300 | 351 |
| Deferred revenue | - | - | - | 27 | 73 | 111 | 139 | 161 | 138 | 155 | 234 | 179 | 163 |
| Current operating lease liabilities | - | - | - | - | - | - | - | 236 | 161 | 535 | 616 | 655 | 592 |
| Derivative Liability, Current | - | - | - | 35 | 71 | 37 | 128 | 117 | 313 | 1,089 | 2,301 | 750 | 902 |
| Other current liabilities | - | - | - | - | 0 | - | 9 | 13 | 2 | 94 | 28 | 43 | 83 |
| Total current liabilities | - | - | - | 2,188 | 1,077 | 1,251 | 1,742 | 1,874 | 2,196 | 4,693 | 6,795 | 3,888 | 4,441 |
| Long-Term Debt, Excluding Current Maturities | - | - | - | 15,128 | 21,688 | 25,336 | 28,179 | 30,774 | 30,471 | 29,449 | 24,055 | 23,397 | 22,554 |
| Operating Lease, Liability, Noncurrent | - | - | - | - | - | - | - | 189 | 597 | 1,541 | 1,971 | 1,971 | 2,090 |
| Derivative liabilities | - | - | - | 79 | 45 | 19 | 22 | 151 | 151 | 3,501 | 7,947 | 2,378 | 1,865 |
| Deferred tax liabilities | - | - | - | - | - | - | - | - | - | - | - | 1,545 | 1,856 |
| Other non-current liabilities | - | - | - | 53 | 50 | 59 | 58 | 11 | 7 | 50 | 175 | 410 | 992 |
| Total liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 33,798 |
| Redeemable non-controlling interest | - | - | - | - | - | - | - | - | - | - | - | - | 7 |
| Preferred Stock, Value, Issued | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock, Value, Outstanding | - | - | - | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Treasury stock: 54.7 million shares and 40.9 million shares at December 31, 2024 and 2023, respectively, at cost | - | - | - | 354 | 374 | 386 | 406 | 674 | 872 | 928 | 2,342 | 3,864 | 6,136 |
| Additional paid-in-capital | - | - | - | 3,075 | 3,211 | 3,248 | 4,035 | 4,167 | 4,273 | 4,377 | 4,314 | 4,377 | 4,452 |
| Retained earnings | - | - | - | -3,624 | -4,234 | -4,627 | -4,156 | -3,508 | -3,593 | -6,021 | -4,942 | 4,546 | 7,382 |
| Total Cheniere stockholders’ equity | - | - | - | 1,561 | 838 | 1,240 | 1,929 | 2,435 | 2,218 | -33 | -171 | 9,020 | 10,053 |
| Non-controlling interests | - | - | - | 2,463 | 2,235 | 3,004 | 2,455 | 2,449 | 2,409 | 2,538 | 2,798 | 3,960 | 4,354 |
| Total stockholders’ equity | - | - | - | 1,561 | 838 | 1,240 | 1,929 | 2,435 | 2,218 | -33 | -171 | 9,020 | 10,053 |
| Total liabilities, redeemable non-controlling interest and stockholders’ equity | - | - | - | 19,020 | 23,703 | 27,906 | 31,987 | 35,492 | 35,697 | 39,258 | 41,266 | 43,076 | 43,858 |