米国企業
Western Midstream Partners, LP

Western Midstream Partners, LPWES

時価総額

$144.7億

PER

13.8倍

	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
Service Fee Based	-	-	-	-	-	1,609	1,442	2,584	2,463	2,602	2,769
Service Product Based	-	-	-	-	-	86	63	48	123	250	192
Product	-	-	-	-	-	1,306	158	139	291	399	145
Other	-	-	-	-	-	1	1	1	1	1	1
Revenues	1,053	1,274	1,561	1,804	2,248	1,990	2,746	2,773	2,877	3,252	3,106
Equity income, net – related parties	-	58	71	79	85	153	238	227	205	183	153
Cost of product	-	-	-	-	-	-	444	188	322	421	165
Operation and maintenance	169	199	297	308	316	415	641	581	581	655	763
General and administrative	33	37	41	49	51	64	115	156	196	194	233
Taxes, Miscellaneous	23	25	31	40	47	43	61	68	64	79	56
Depreciation and amortization	146	183	244	273	291	338	483	491	552	582	601
Long-lived asset and other impairments	-	-	-	-	-	-	-	204	31	21	53
Goodwill impairment	-	-	-	-	-	-	-	441	-	-	-
Total operating expenses	736	883	1,655	1,180	1,791	1,519	1,751	2,129	1,746	1,951	1,870
Total operating expenses	736	883	1,655	1,180	1,791	1,519	1,751	2,129	1,746	1,951	1,870
Gain (loss) on divestiture and other, net	-	-	-	-	-	-	-1	9	0	104	-10
Operating income (loss)	318	448	34	705	704	625	1,231	879	1,336	1,588	1,380
Interest Income, Related Party	17	17	17	17	17	17	17	12	-	-	-
Interest expense	52	77	114	117	145	186	303	380	377	334	348
Interest expense	52	77	114	117	145	186	303	380	377	334	348
Gain (Loss) on Extinguishment of Debt	-	-	-	-	-	-	-	11	-25	0	15
Gain (Loss) on Extinguishment of Debt	-	-	-	-	-	-	-	11	-25	0	15
Other income (expense), net	2	1	-1	1	1	-5	-124	1	-1	2	6
Other income (expense), net	2	1	-1	1	1	-5	-124	1	-1	2	6
Income (loss) before income taxes	285	389	-63	605	578	451	821	523	934	1,256	1,052
Income (loss) before income taxes	285	389	-63	605	578	451	821	523	934	1,256	1,052
Income tax expense (benefit)	3	2	3	8	5	3	13	6	-10	4	4
Income tax expense (benefit)	3	2	3	8	5	3	13	6	-10	4	4
Net income (loss)	282	387	-67	597	573	449	808	517	944	1,251	1,048
Net income (loss)	282	387	-67	597	573	449	808	517	944	1,251	1,048
Net Income (Loss) Attributable to Noncontrolling Interest	122	165	-154	251	197	79	110	-10	28	34	26
Net Income (Loss) Attributable to Noncontrolling Interest	122	165	-154	251	197	79	110	-10	28	34	26
Net income (loss) attributable to Western Midstream Partners, LP	282	387	88	597	573	449	808	527	944	1,251	1,048
Net income (loss) attributable to Western Midstream Partners, LP	282	387	88	597	573	449	808	527	944	1,251	1,048
Net Income (Loss)	282	387	88	597	573	449	808	527	944	1,251	1,048
General partner interest in net (income) loss	-	-	-	-	-	-	6	11	20	28	24
Limited partners' interest in net income (loss)	156	223	86	334	377	369	662	516	896	1,190	999
Net income (loss) per common unit - basic	-	-	-	-	-	-	-	-	2.18	3.01	2.61
Net income (loss) per common unit - diluted	-	-	-	-	-	-	-	-	2.18	3	2.6
Net Income (Loss)	282	387	88	597	573	449	808	527	944	1,251	1,048
General partner interest in net (income) loss	-	-	-	-	-	-	6	11	20	28	24
Limited partners' interest in net income (loss)	156	223	86	334	377	369	662	516	896	1,190	999
Net income (loss) per common unit - basic	-	-	-	-	-	-	-	-	2.18	3.01	2.61
Net income (loss) per common unit - diluted	-	-	-	-	-	-	-	-	2.18	3	2.6