- 米国企業
- Magellan Midstream Partners, L.P.
Magellan Midstream Partners, L.P.MMP
時価総額
$139.4億
PER
| 2010年 12月31日 | 2011年 12月31日 | 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 | |
| Service | - | - | - | - | - | - | - | - | 1,879 | 1,971 | 1,795 | 1,799 | 1,876 |
| Product | - | - | - | - | - | - | - | - | 927 | 736 | 612 | 913 | 1,302 |
| Affiliate management fee revenue | - | - | - | - | - | - | - | - | 20 | 21 | 21 | 21 | 22 |
| Revenues | 1,557 | 1,749 | 1,772 | 1,898 | 2,304 | 2,188 | 2,205 | 2,508 | 2,827 | 2,728 | 2,428 | 2,733 | 3,200 |
| Other operating income (expense) | - | - | - | - | - | - | - | - | - | 3 | 0 | 3 | 5 |
| Earnings of non-controlled entities | 6 | 7 | 3 | 6 | 19 | 66 | 79 | 121 | 181 | 169 | 153 | 154 | 147 |
| Operating | 282 | 306 | 328 | 346 | 444 | 526 | 530 | 578 | 649 | 634 | 601 | 570 | 592 |
| Cost of product sales | - | - | - | - | - | - | - | - | - | - | 514 | 780 | 1,119 |
| Depreciation, amortization and impairment | - | - | - | - | - | - | - | - | - | - | - | 228 | 293 |
| General and administrative | 95 | 99 | 109 | 132 | 148 | 151 | 148 | 166 | 194 | 197 | 173 | 206 | 241 |
| Total costs and expenses | - | - | - | 1,199 | 1,349 | 1,291 | 1,349 | 1,576 | 1,813 | 1,696 | 1,547 | 1,784 | 2,245 |
| Operating profit | 408 | 523 | 552 | 705 | 974 | 964 | 935 | 1,053 | 1,195 | 1,204 | 1,034 | 1,106 | 1,108 |
| Interest expense | 96 | 109 | 118 | 130 | 144 | 159 | 194 | 211 | 221 | 221 | 234 | 228 | 230 |
| Interest capitalized | - | - | - | 14 | 23 | 14 | 27 | 16 | 17 | 19 | 11 | 2 | 2 |
| Interest income | 0 | 0 | 0 | 0 | 2 | 1 | 1 | 1 | 3 | 3 | 1 | 1 | 1 |
| Gain on disposition of assets | - | - | - | - | - | - | - | - | 354 | 29 | 13 | 75 | 1 |
| Other (income) expense | -1 | - | - | - | -9 | 1 | 8 | -4 | -14 | -12 | -5 | -21 | -20 |
| Income from continuing operations before provision for income taxes | - | - | - | - | - | - | - | 873 | 1,334 | 1,022 | 820 | 935 | 862 |
| Provision for income taxes | 1 | 2 | - | - | - | - | - | 4 | 0 | 1 | 3 | 2 | 3 |
| Income from continuing operations | - | - | 438 | 587 | - | - | - | - | - | - | - | 932 | 859 |
| Income from discontinued operations (including gain on disposition of assets of $164.0 million in 2022) | - | - | - | - | - | - | - | - | - | - | - | 50 | 177 |
| Net income | 312 | 414 | - | - | - | - | - | 870 | 1,334 | 1,021 | 817 | 982 | 1,036 |
| Continuing operations (in dollars per share) | - | - | - | - | - | - | - | - | - | - | - | 4.24 | 4.1 |
| Discontinued operations (in dollars per share) | - | - | - | - | - | - | - | - | - | - | - | 0.23 | 0.85 |
| Net income per common unit (in dollars per share) | - | - | - | 2.57 | 3.69 | 3.6 | 3.52 | 3.81 | 5.84 | 4.46 | 3.62 | 4.47 | 4.95 |
| Continuing operations (in dollars per share) | - | - | - | - | - | - | - | - | - | - | - | 4.24 | 4.1 |
| Discontinued operations (in dollars per share) | - | - | - | - | - | - | - | - | - | - | - | 0.23 | 0.85 |
| Net income per common unit (in dollars per share) | - | - | - | 2.56 | 3.69 | 3.59 | 3.52 | 3.81 | 5.84 | 4.46 | 3.62 | 4.47 | 4.95 |