- 米国企業
- NuStar Energy L.P.
NuStar Energy L.P.NS
時価総額
$27.8億
PER
10.2倍
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 | 2023年 12月31日 | |
Goodwill impairment loss | - | - | 22 | 304 | - | - | - | - | - | - | 225 | 34 | - | - |
Impairment loss | - | - | - | - | - | - | - | - | - | - | - | - | 46 | - |
General and Administrative Expense | 110 | 103 | 105 | 91 | 96 | 103 | 99 | 112 | 106 | 108 | 103 | 113 | 117 | 130 |
Other Depreciation and Amortization | - | - | - | - | - | - | - | - | 9 | 8 | 9 | 8 | 7 | 5 |
Total costs and expenses | 4,101 | 6,261 | 5,986 | 3,483 | 2,728 | 1,693 | 1,398 | 1,478 | 1,598 | 1,107 | 1,272 | 1,382 | 1,274 | 1,165 |
Operating income | 303 | 314 | -30 | -19 | 347 | 391 | 359 | 336 | 364 | 391 | 209 | 236 | 409 | 510 |
Gain on sale of assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 41 |
Income before income tax expense | - | - | - | - | - | - | - | - | 217 | - | - | - | 226 | 279 |
Operating income | 303 | 314 | -30 | -19 | 347 | 391 | 359 | 336 | 364 | 391 | 209 | 236 | 409 | 510 |
Net income | 239 | 222 | -227 | -274 | 211 | 307 | 150 | 148 | 206 | -106 | -199 | 38 | 223 | 274 |
Income before income tax expense | - | - | - | - | - | - | - | - | 217 | - | - | - | 226 | 279 |
Service | - | - | - | - | - | - | - | - | 1,207 | 1,148 | 1,205 | 1,157 | 1,120 | 1,156 |
Product | - | - | - | - | - | - | - | - | 755 | 350 | 276 | 461 | 563 | 479 |
Product and Service | - | - | - | - | - | - | - | - | - | - | - | - | 1,683 | 1,634 |
Revenues | 4,403 | 6,575 | 5,956 | 3,464 | 3,075 | 2,084 | 1,757 | 1,814 | 1,962 | 1,498 | 1,482 | 1,619 | - | - |
Direct Operating Costs | - | - | - | - | - | - | - | - | - | 405 | 404 | 388 | 365 | 372 |
Cost, Depreciation and Amortization | - | - | - | - | - | - | - | - | 289 | 265 | 276 | 267 | 252 | 251 |
Service | - | - | - | - | - | - | - | - | 777 | 669 | 680 | 655 | 617 | 623 |
Product | - | - | - | - | - | - | - | - | 706 | 322 | 256 | 417 | 487 | 408 |
Interest expense, net | - | -84 | -91 | -127 | -132 | -132 | -138 | -173 | -186 | -183 | -229 | -214 | -209 | -241 |
Loss on extinguishment of debt | - | - | - | - | - | - | - | - | - | - | -142 | - | - | - |
Other income, net | 16 | -3 | -27 | 7 | 4 | 62 | -59 | -5 | 40 | 4 | -35 | 20 | 26 | 10 |
Other income, net | 16 | -3 | -27 | 7 | 4 | 62 | -59 | -5 | 40 | 4 | -35 | 20 | 26 | 10 |
Income tax expense | 12 | 17 | 22 | 13 | 11 | 15 | 12 | 10 | 11 | 5 | 3 | 4 | 3 | 5 |
Income tax expense | 12 | 17 | 22 | 13 | 11 | 15 | 12 | 10 | 11 | 5 | 3 | 4 | 3 | 5 |
Basic net income (loss) per common unit (Note 19) | - | - | -3.61 | -4 | 2.1 | 3.3 | 1.27 | 0.64 | -2.77 | -2.3 | -3.15 | -0.99 | 0.36 | 0.72 |
Basic net income (loss) per common unit (Note 19) | - | - | -3.61 | -4 | 2.1 | 3.3 | 1.27 | 0.64 | -2.77 | -2.3 | -3.15 | -0.99 | 0.36 | 0.72 |
Diluted net income (loss) per common unit (Note 19) | - | - | - | - | - | - | - | - | -2.77 | -2.3 | -3.15 | -0.99 | 0.36 | 0.72 |
Diluted net income (loss) per common unit (Note 19) | - | - | - | - | - | - | - | - | -2.77 | -2.3 | -3.15 | -0.99 | 0.36 | 0.72 |
Net income | 239 | 222 | -227 | -274 | 211 | 307 | 150 | 148 | 206 | -106 | -199 | 38 | 223 | 274 |
Service | - | - | - | - | - | - | - | - | 1,207 | 1,148 | 1,205 | 1,157 | 1,120 | 1,156 |
Product | - | - | - | - | - | - | - | - | 755 | 350 | 276 | 461 | 563 | 479 |
Product and Service | - | - | - | - | - | - | - | - | - | - | - | - | 1,683 | 1,634 |
Revenues | 4,403 | 6,575 | 5,956 | 3,464 | 3,075 | 2,084 | 1,757 | 1,814 | 1,962 | 1,498 | 1,482 | 1,619 | - | - |
Direct Operating Costs | - | - | - | - | - | - | - | - | - | 405 | 404 | 388 | 365 | 372 |
Cost, Depreciation and Amortization | - | - | - | - | - | - | - | - | 289 | 265 | 276 | 267 | 252 | 251 |
Service | - | - | - | - | - | - | - | - | 777 | 669 | 680 | 655 | 617 | 623 |
Product | - | - | - | - | - | - | - | - | 706 | 322 | 256 | 417 | 487 | 408 |
Interest expense, net | - | -84 | -91 | -127 | -132 | -132 | -138 | -173 | -186 | -183 | -229 | -214 | -209 | -241 |
Loss on extinguishment of debt | - | - | - | - | - | - | - | - | - | - | -142 | - | - | - |
Other income, net | 16 | -3 | -27 | 7 | 4 | 62 | -59 | -5 | 40 | 4 | -35 | 20 | 26 | 10 |
Other income, net | 16 | -3 | -27 | 7 | 4 | 62 | -59 | -5 | 40 | 4 | -35 | 20 | 26 | 10 |
Income tax expense | 12 | 17 | 22 | 13 | 11 | 15 | 12 | 10 | 11 | 5 | 3 | 4 | 3 | 5 |
Income tax expense | 12 | 17 | 22 | 13 | 11 | 15 | 12 | 10 | 11 | 5 | 3 | 4 | 3 | 5 |
Basic net income (loss) per common unit (Note 19) | - | - | -3.61 | -4 | 2.1 | 3.3 | 1.27 | 0.64 | -2.77 | -2.3 | -3.15 | -0.99 | 0.36 | 0.72 |
Basic net income (loss) per common unit (Note 19) | - | - | -3.61 | -4 | 2.1 | 3.3 | 1.27 | 0.64 | -2.77 | -2.3 | -3.15 | -0.99 | 0.36 | 0.72 |
Diluted net income (loss) per common unit (Note 19) | - | - | - | - | - | - | - | - | -2.77 | -2.3 | -3.15 | -0.99 | 0.36 | 0.72 |
Diluted net income (loss) per common unit (Note 19) | - | - | - | - | - | - | - | - | -2.77 | -2.3 | -3.15 | -0.99 | 0.36 | 0.72 |