米国企業
Viper Energy, Inc.

Viper Energy, Inc.VNOM

時価総額

$80.4億

PER

248.5倍

	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	15	1	9	24	23	4	19	39	18	26
Nonrelated Party	-	-	-	-	-	-	-	-	-	109
Related Party	-	-	-	-	-	-	-	-	-	3
Royalty income receivable	-	-	10	26	39	58	32	69	82	-
Accounts Receivable, Related Parties	-	-	3	5	3	11	2	2	6	-
Income tax receivable	-	-	-	-	-	-	-	-	-	1
Derivative instruments	-	-	-	-	-	-	-	-	9	0
Other current assets	0	0	0	0	0	0	1	1	3	-
Prepaid expenses and other current assets	-	-	-	-	-	-	-	-	-	4
Total current assets	24	11	23	55	65	73	54	111	119	144
Oil and Gas Property, Full Cost Method, Gross	511	555	761	1,104	1,717	2,868	2,896	3,514	3,465	4,629
Land	-	-	-	-	6	6	6	6	6	6
Accumulated depletion and impairment	33	72	149	189	248	326	496	599	720	866
Property, net	-	-	-	-	1,474	2,548	2,405	2,920	2,750	3,768
Derivative instruments	-	-	-	-	-	-	-	-	0	0
Deferred Income Tax Assets, Net	-	-	-	-	97	142	-	-	50	57
Other assets	35	36	35	37	18	23	2	3	1	6
Total assets	537	530	671	1,013	1,654	2,786	2,461	3,034	2,920	3,974
Cash and cash equivalents	15	1	9	24	23	4	19	39	18	26
Nonrelated Party	-	-	-	-	-	-	-	-	-	109
Related Party	-	-	-	-	-	-	-	-	-	3
Royalty income receivable	-	-	10	26	39	58	32	69	82	-
Accounts Receivable, Related Parties	-	-	3	5	3	11	2	2	6	-
Income tax receivable	-	-	-	-	-	-	-	-	-	1
Derivative instruments	-	-	-	-	-	-	-	-	9	0
Other current assets	0	0	0	0	0	0	1	1	3	-
Prepaid expenses and other current assets	-	-	-	-	-	-	-	-	-	4
Total current assets	24	11	23	55	65	73	54	111	119	144
Oil and Gas Property, Full Cost Method, Gross	511	555	761	1,104	1,717	2,868	2,896	3,514	3,465	4,629
Land	-	-	-	-	6	6	6	6	6	6
Accumulated depletion and impairment	33	72	149	189	248	326	496	599	720	866
Property, net	-	-	-	-	1,474	2,548	2,405	2,920	2,750	3,768
Derivative instruments	-	-	-	-	-	-	-	-	0	0
Deferred Income Tax Assets, Net	-	-	-	-	97	142	-	-	50	57
Other assets	35	36	35	37	18	23	2	3	1	6
Total assets	537	530	671	1,013	1,654	2,786	2,461	3,034	2,920	3,974
Nonrelated Party	-	-	-	-	-	-	-	-	-	0
Related Party	-	-	-	-	-	-	-	-	-	1
Accounts payable	0	0	2	3	-	-	0	0	1	-
Accounts payable—related party	-	0	-	-	-	0	-	-	0	-
Accrued liabilities	-	-	-	-	-	13	18	21	20	27
Accrued liabilities	-	-	-	-	-	13	18	21	20	27
Derivative instruments	-	-	-	-	-	-	27	3	-	3
Derivative instruments	-	-	-	-	-	-	27	3	-	3
Income taxes payable	-	-	-	-	-	-	-	-	1	2
Income taxes payable	-	-	-	-	-	-	-	-	1	2
Total current liabilities	2	0	2	6	6	13	45	24	22	33
Total current liabilities	2	0	2	6	6	13	45	24	22	33
Long-Term Debt	-	-	-	-	-	587	556	777	577	1,083
Derivative instruments	-	-	-	-	-	-	-	-	0	0
Total liabilities	2	35	123	99	417	600	601	801	599	1,117
General Partner	-	-	-	-	1	1	1	1	1	-
Common units	535	495	548	914	540	929	633	813	689	-
Additional paid-in capital	-	-	-	-	-	-	-	-	-	1,031
Retained earnings (accumulated deficit)	-	-	-	-	-	-	-	-	-	-17
Total Viper Energy, Inc. stockholders’ equity	-	-	-	-	1,237	-	-	-	-	2,858
Non-controlling interest	-	-	-	-	-	-	-	-	-	1,843
Total equity	-	-	-	-	1,237	-	-	-	-	2,858
Total liabilities and stockholders’ equity	537	530	671	1,013	1,654	2,786	2,461	3,034	2,920	3,974
Nonrelated Party	-	-	-	-	-	-	-	-	-	0
Related Party	-	-	-	-	-	-	-	-	-	1
Accounts payable	0	0	2	3	-	-	0	0	1	-
Accounts payable—related party	-	0	-	-	-	0	-	-	0	-
Accrued liabilities	-	-	-	-	-	13	18	21	20	27
Accrued liabilities	-	-	-	-	-	13	18	21	20	27
Derivative instruments	-	-	-	-	-	-	27	3	-	3
Derivative instruments	-	-	-	-	-	-	27	3	-	3
Income taxes payable	-	-	-	-	-	-	-	-	1	2
Income taxes payable	-	-	-	-	-	-	-	-	1	2
Total current liabilities	2	0	2	6	6	13	45	24	22	33
Total current liabilities	2	0	2	6	6	13	45	24	22	33
Long-Term Debt	-	-	-	-	-	587	556	777	577	1,083
Derivative instruments	-	-	-	-	-	-	-	-	0	0
Total liabilities	2	35	123	99	417	600	601	801	599	1,117
General Partner	-	-	-	-	1	1	1	1	1	-
Common units	535	495	548	914	540	929	633	813	689	-
Additional paid-in capital	-	-	-	-	-	-	-	-	-	1,031
Retained earnings (accumulated deficit)	-	-	-	-	-	-	-	-	-	-17
Total Viper Energy, Inc. stockholders’ equity	-	-	-	-	1,237	-	-	-	-	2,858
Non-controlling interest	-	-	-	-	-	-	-	-	-	1,843
Total equity	-	-	-	-	1,237	-	-	-	-	2,858
Total liabilities and stockholders’ equity	537	530	671	1,013	1,654	2,786	2,461	3,034	2,920	3,974
Total liabilities	2	35	123	99	417	600	601	801	599	1,117
General Partner	-	-	-	-	1	1	1	1	1	-
Common units	535	495	548	914	540	929	633	813	689	-
Additional paid-in capital	-	-	-	-	-	-	-	-	-	1,031
Retained earnings (accumulated deficit)	-	-	-	-	-	-	-	-	-	-17
Total Viper Energy, Inc. stockholders’ equity	-	-	-	-	1,237	-	-	-	-	2,858
General Partner	-	-	-	-	1	1	1	1	1	-
Common units	535	495	548	914	540	929	633	813	689	-
Other Partners' Capital	-	-	-	-	1	1	1	1	1	-
Total Viper Energy Partners LP unitholders’ equity	535	495	548	914	542	931	635	815	691	-
Non-controlling interest	-	-	-	-	695	1,254	1,226	1,418	1,631	-
Total equity	-	-	-	-	-	2,185	1,861	2,233	2,322	-
Total liabilities and stockholders’ equity	537	530	671	1,013	1,654	2,786	2,461	3,034	2,920	3,974