- 米国企業
- Cheniere Energy, Inc.
Cheniere Energy, Inc.LNG
時価総額
$427.3億
PER
4.3倍
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 | |
Cash and cash equivalents | 202 | 961 | 1,748 | 1,201 | 876 | 722 | 981 | 2,474 | 1,628 | 1,404 | 1,353 | 4,066 |
Restricted cash and cash equivalents | - | - | - | 503 | 860 | 1,880 | 2,175 | - | - | 413 | 1,134 | 459 |
Receivables, Net, Current | - | - | - | - | 218 | 369 | 581 | 491 | 647 | 1,506 | 1,944 | - |
Accounts and Other Receivables, Net, Current | - | - | - | - | - | - | - | - | - | - | - | 1,106 |
Inventory | - | - | - | 18 | 160 | 243 | 316 | 312 | 292 | 706 | 826 | 445 |
Current derivative assets | - | - | - | - | 24 | 57 | 63 | 323 | 32 | 55 | 120 | 141 |
Margin deposits | - | - | - | - | - | - | - | - | - | 765 | 134 | 18 |
Other Assets, Current | - | - | - | - | 101 | 96 | 114 | 92 | 121 | 207 | 97 | 96 |
Total current assets | - | - | - | 1,783 | 2,238 | 3,369 | 4,234 | 4,212 | 3,169 | 5,056 | 5,608 | 6,331 |
Property, Plant and Equipment, Net | - | - | - | 16,194 | 20,635 | 23,978 | 27,245 | 29,673 | 30,421 | 30,288 | 31,528 | 32,456 |
Operating lease assets | - | - | - | - | - | - | - | 439 | 759 | 2,102 | 2,625 | 2,641 |
Derivative assets | - | - | - | 31 | 83 | 34 | 54 | 174 | 376 | 69 | 35 | 863 |
Goodwill | - | - | - | 77 | 77 | 77 | 77 | 77 | 77 | 77 | 77 | - |
Deferred tax assets | - | - | - | - | - | - | - | - | 489 | 1,204 | 864 | 26 |
Deferred tax assets | - | - | - | - | - | - | - | - | 489 | 1,204 | 864 | 26 |
Other Assets, Noncurrent | - | - | - | 314 | 302 | 288 | 305 | 388 | 406 | 462 | 529 | 759 |
Other Assets, Noncurrent | - | - | - | 314 | 302 | 288 | 305 | 388 | 406 | 462 | 529 | 759 |
Total assets | - | - | - | 19,020 | 23,703 | 27,906 | 31,987 | 35,492 | 35,697 | 39,258 | 41,266 | 43,076 |
Total assets | - | - | - | 19,020 | 23,703 | 27,906 | 31,987 | 35,492 | 35,697 | 39,258 | 41,266 | 43,076 |
Accounts payable | - | - | - | 23 | 49 | 25 | 58 | 66 | 35 | 155 | 124 | 181 |
Accrued liabilities | - | - | - | 427 | 637 | 1,078 | 1,169 | 1,281 | 1,175 | 2,299 | 2,679 | 1,780 |
Debt, Current | - | - | - | 1,676 | 247 | - | 239 | - | - | 366 | 813 | 300 |
Deferred revenue | - | - | - | 27 | 73 | 111 | 139 | 161 | 138 | 155 | 234 | 179 |
Current operating lease liabilities | - | - | - | - | - | - | - | 236 | 161 | 535 | 616 | 655 |
Derivative Liability, Current | - | - | - | 35 | 71 | 37 | 128 | 117 | 313 | 1,089 | 2,301 | 750 |
Other current liabilities | - | - | - | - | 0 | - | 9 | 13 | 2 | 94 | 28 | 43 |
Total current liabilities | - | - | - | 2,188 | 1,077 | 1,251 | 1,742 | 1,874 | 2,196 | 4,693 | 6,795 | 3,888 |
Accounts payable | - | - | - | 23 | 49 | 25 | 58 | 66 | 35 | 155 | 124 | 181 |
Accrued liabilities | - | - | - | 427 | 637 | 1,078 | 1,169 | 1,281 | 1,175 | 2,299 | 2,679 | 1,780 |
Debt, Current | - | - | - | 1,676 | 247 | - | 239 | - | - | 366 | 813 | 300 |
Deferred revenue | - | - | - | 27 | 73 | 111 | 139 | 161 | 138 | 155 | 234 | 179 |
Current operating lease liabilities | - | - | - | - | - | - | - | 236 | 161 | 535 | 616 | 655 |
Derivative Liability, Current | - | - | - | 35 | 71 | 37 | 128 | 117 | 313 | 1,089 | 2,301 | 750 |
Other current liabilities | - | - | - | - | 0 | - | 9 | 13 | 2 | 94 | 28 | 43 |
Total current liabilities | - | - | - | 2,188 | 1,077 | 1,251 | 1,742 | 1,874 | 2,196 | 4,693 | 6,795 | 3,888 |
Long-Term Debt, Excluding Current Maturities | - | - | - | 15,128 | 21,688 | 25,336 | 28,179 | 30,774 | 30,471 | 29,449 | 24,055 | 23,397 |
Long-Term Debt, Excluding Current Maturities | - | - | - | 15,128 | 21,688 | 25,336 | 28,179 | 30,774 | 30,471 | 29,449 | 24,055 | 23,397 |
Operating lease liabilities | - | - | - | - | - | - | - | 189 | 597 | 1,541 | 1,971 | 1,971 |
Operating lease liabilities | - | - | - | - | - | - | - | 189 | 597 | 1,541 | 1,971 | 1,971 |
Finance lease liabilities | - | - | - | - | - | - | - | 58 | 57 | 57 | 494 | 467 |
Finance lease liabilities | - | - | - | - | - | - | - | 58 | 57 | 57 | 494 | 467 |
Derivative liabilities | - | - | - | 79 | 45 | 19 | 22 | 151 | 151 | 3,501 | 7,947 | 2,378 |
Derivative liabilities | - | - | - | 79 | 45 | 19 | 22 | 151 | 151 | 3,501 | 7,947 | 2,378 |
Deferred tax liabilities | - | - | - | - | - | - | - | - | - | - | - | 1,545 |
Other non-current liabilities | - | - | - | 53 | 50 | 59 | 58 | 11 | 7 | 50 | 175 | 410 |
Preferred Stock, Value, Issued | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock, Value, Outstanding | - | - | - | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Treasury stock: 40.9 million shares and 31.2 million shares at December 31, 2023 and 2022, respectively, at cost | - | - | - | 354 | 374 | 386 | 406 | 674 | 872 | 928 | 2,342 | 3,864 |
Additional paid-in-capital | - | - | - | 3,075 | 3,211 | 3,248 | 4,035 | 4,167 | 4,273 | 4,377 | 4,314 | 4,377 |
Accumulated income (deficit) | - | - | - | -3,624 | -4,234 | -4,627 | -4,156 | -3,508 | -3,593 | -6,021 | -4,942 | 4,546 |
Total Cheniere stockholders’ equity (deficit) | - | - | - | 1,561 | 838 | 1,240 | 1,929 | 2,435 | 2,218 | -33 | -171 | 9,020 |
Non-controlling interest | - | - | - | 2,463 | 2,235 | 3,004 | 2,455 | 2,449 | 2,409 | 2,538 | 2,798 | 3,960 |
Total stockholders’ equity (deficit) | - | - | - | 1,561 | 838 | 1,240 | 1,929 | 2,435 | 2,218 | -33 | -171 | 9,020 |
Total liabilities and stockholders’ equity (deficit) | - | - | - | 19,020 | 23,703 | 27,906 | 31,987 | 35,492 | 35,697 | 39,258 | 41,266 | 43,076 |