Отчетность NuStar Energy L.P.
Капитализация
Отчетность Годовая
Квартальная
|
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
Среднее за 5 лет |
CAGR 5 |
Капитализация, млрд $
|
|
|
|
|
|
|
|
1.8732 |
2.46 |
2.63 |
2.83 |
2.28 |
3.6 |
4.52 |
4.14 |
3.31 |
3.98 |
4.5 |
3.13 |
4.38 |
2.97 |
2.24 |
2.82 |
1.82 |
1.76 |
|
1.97 |
|
|
Выручка, млрд $
|
0.0979 |
0.1098 |
0.0921 |
0.0988 |
0.1185 |
0.1815 |
0.2208 |
0.6596 |
1.1357 |
1.475 |
4.83 |
3.86 |
4.4 |
6.58 |
5.96 |
3.46 |
3.08 |
2.08 |
1.757 |
1.814 |
1.962 |
1.498 |
1.482 |
1.619 |
1.68 |
1.6672 |
1.6342 |
|
|
Чистая прибыль, млрд $
|
0.0363 |
0.0428 |
0.0707 |
0.0459 |
0.0551 |
0.0696 |
0.0784 |
0.1111 |
0.1495 |
0.1503 |
0.254 |
0.2249 |
0.239 |
0.221 |
-0.227 |
-0.274 |
0.211 |
0.307 |
0.15 |
0.152 |
-0.173 |
-0.108 |
-0.201 |
0.036 |
0.0397 |
0.3138 |
0.271 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
3.01 |
3.74 |
3.98 |
4.68 |
4.06 |
5.55 |
6.8 |
6.46 |
5.88 |
6.73 |
7.56 |
6.16 |
8.01 |
6.08 |
5.62 |
6.2 |
5.21 |
4.83 |
4.92 |
5.56 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0243 |
0.3909 |
0.3995 |
0.4451 |
0.4088 |
0.4738 |
0.4691 |
|
|
EBITDA, млрд $
|
0.0612 |
0.0761 |
0.0534 |
0.0599 |
0.0769 |
0.1093 |
0.1312 |
0.2243 |
0.3171 |
0.3526 |
0.4916 |
0.4605 |
0.4045 |
0.4066 |
0.0574 |
0.0505 |
0.5456 |
0.6635 |
0.517 |
0.601 |
0.661 |
0.672 |
0.318 |
0.53 |
0.7191 |
0.754 |
0.7249 |
|
|
FCF, млрд $
|
0.0363 |
0.0447 |
0.0151 |
0.0563 |
0.072 |
0.074 |
0.0802 |
0.1183 |
0.1268 |
-0.0286 |
0.283 |
-0.028 |
0.0927 |
-0.241 |
-0.111 |
0.137 |
0.166 |
0.197 |
0.221 |
0.059 |
0.079 |
-0.038 |
0.317 |
0.322 |
0.3349 |
0.4137 |
0.3757 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.4068 |
0.5442 |
0.5088 |
0.526 |
0.5015 |
0.5017 |
0.5463 |
0.5143 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.82 |
-0.0679 |
-0.0967 |
-0.074 |
0.0000 |
0.9321 |
1.0463 |
|
|
Операционная прибыль, млрд $
|
0.0487 |
0.0637 |
0.0411 |
0.0465 |
0.0572 |
0.083 |
0.098 |
0.1537 |
0.2113 |
0.1926 |
0.3136 |
0.2733 |
0.3026 |
0.314 |
0.213 |
0.285 |
0.347 |
0.391 |
0.359 |
0.336 |
0.364 |
0.391 |
0.434 |
0.425 |
0.1966 |
0.4738 |
0.4691 |
|
|
Операционные расходы, млрд $
|
0.0492 |
0.046 |
0.0509 |
0.0223 |
0.0234 |
0.0338 |
0.0445 |
0.0914 |
0.1455 |
0.1822 |
0.6509 |
0.6994 |
0.7501 |
0.8007 |
0.6475 |
0.5455 |
0.569 |
0.5756 |
0.5472 |
0.5619 |
0.1151 |
0.1079 |
0.1113 |
0.121 |
0.1809 |
0.1259 |
0.1298 |
|
|
CAPEX, млрд $
|
0.0123 |
0.0094 |
0.007 |
0.0179 |
0.0057 |
0.0316 |
0.0294 |
0.0681 |
0.124 |
0.2513 |
0.2021 |
0.2086 |
0.2698 |
0.336 |
0.411 |
0.349 |
0.352 |
0.328 |
0.215 |
0.348 |
0.465 |
0.546 |
0.209 |
0.18 |
0.1667 |
0.1326 |
0.1385 |
|
|
|
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Выручка, млрд $
|
0.4 |
0.39 |
0.34 |
0.36 |
0.39 |
0.3617 |
0.4271 |
0.4124 |
0.4174 |
0.4099 |
0.00043 |
0.4132 |
0.43 |
0.3939 |
0.3783 |
0.4103 |
0.4517 |
|
|
Чистая прибыль, млрд $
|
0.08 |
-0.15 |
0.03 |
-0.1 |
0.02 |
0.0423 |
0.0634 |
-0.1249 |
0.0575 |
0.0123 |
0.0001 |
0.0596 |
0.0916 |
0.1053 |
0.0461 |
0.0512 |
0.0677 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
4.81 |
4.66 |
4.48 |
5.01 |
4.78 |
1 857.65 |
5.53 |
5.73 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
0.1082 |
0.1091 |
0.1119 |
0.1294 |
0.1234 |
-0.0108 |
0.1155 |
0.1321 |
|
|
EBITDA, млрд $
|
0.19 |
0.2 |
0.16 |
0.18 |
0.18 |
0.1688 |
0.1865 |
0.1778 |
0.1668 |
0.1697 |
0.00024 |
0.1784 |
0.1944 |
0.187 |
0.1664 |
0.1797 |
0.1963 |
|
|
FCF, млрд $
|
0.04 |
0.1 |
0.08 |
0.08 |
0.0754 |
0.1052 |
0.0219 |
0.1491 |
0.0442 |
0.1131 |
0.000151 |
0.1602 |
0.0846 |
0.1382 |
0.0187 |
0.1132 |
0.0648 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
0.1457 |
0.0686 |
0.1929 |
0.0944 |
0.1458 |
0.000222 |
0.1915 |
0.1138 |
0.1646 |
0.0187 |
0.1541 |
0.1079 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
|
|
|
0.0000 |
0.0001 |
0.0596 |
0.2227 |
0.9321 |
0.8693 |
1.0421 |
-0.0229 |
|
|
Операционная прибыль, млрд $
|
0.15 |
0.15 |
0.12 |
0.12 |
0.1331 |
0.1457 |
0.0686 |
0.1929 |
0.0944 |
0.1458 |
0.000109 |
0.1119 |
0.1138 |
0.1234 |
0.1029 |
0.1153 |
0.1321 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
0.0265 |
0.0294 |
0.0292 |
0.0358 |
0.0864 |
0.0001 |
0.0913 |
0.0362 |
0.0303 |
0.0934 |
0.0362 |
0.0344 |
|
|
CAPEX, млрд $
|
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.0705 |
0.0709 |
0.068 |
0.065 |
0.0651 |
0.0001 |
0.0313 |
0.065 |
0.0264 |
0.0636 |
0.0409 |
0.0431 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
Среднее за 5 лет |
CAGR 5 |
Наличность, млрд
|
0 |
0.0078 |
0.0335 |
0.0157 |
0.0161 |
0.0361 |
0.0688 |
0.0898 |
0.0454 |
0.062 |
0.1811 |
0.0175 |
0.0836 |
0.1007 |
0.0879 |
0.1189 |
0.0359 |
0.0243 |
0.0136 |
0.0162 |
0.1536 |
0.008 |
0.0145 |
0.0052 |
0.0028 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1483 |
0.1525 |
0.1335 |
0.1351 |
0.15 |
0.1358 |
0.1358 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0227 |
0.0124 |
0.0111 |
0.0166 |
0.0154 |
0.0105 |
0.0186 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0089 |
0.2815 |
0.2851 |
0.2744 |
0.3315 |
0.2557 |
0.2557 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2022 |
0.203 |
0.3236 |
0.1845 |
0.2039 |
0.167 |
0.1871 |
|
|
Чистые активы, млрд
|
0.2048 |
0.2915 |
0.2939 |
0.4382 |
0.4383 |
1.9008 |
1.8757 |
1.9948 |
2.21 |
2.48 |
2.7 |
2.85 |
2.57 |
1.9021 |
1.7162 |
1.6098 |
1.6116 |
2.48 |
2.82 |
2.36 |
1.8315 |
0.9818 |
0.9223 |
0.9321 |
3.47 |
|
|
Активы, млрд
|
0.3295 |
0.3234 |
0.4155 |
0.8276 |
0.8575 |
3.37 |
3.48 |
3.78 |
4.46 |
4.77 |
5.39 |
5.88 |
5.61 |
5.03 |
4.92 |
5.15 |
5.03 |
6.54 |
6.35 |
6.19 |
5.82 |
5.16 |
5.13 |
4.92 |
4.9 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0185 |
0.4728 |
0.0147 |
0.0142 |
0.01 |
0.0111 |
0.0111 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.11 |
2.93 |
3.59 |
3.18 |
3.29 |
3.36 |
3.36 |
|
|
Задолженность, млрд
|
0.1246 |
0.0319 |
0.1216 |
0.3894 |
0.4192 |
1.4662 |
1.6072 |
1.7883 |
2.25 |
2.29 |
2.68 |
3.02 |
3.03 |
3.13 |
3.2 |
3.54 |
3.42 |
4.06 |
3.53 |
3.83 |
3.99 |
4.17 |
3.59 |
3.54 |
3.85 |
|
|
Чистый долг, млрд
|
0.1177 |
0.0183 |
0.0761 |
0.3384 |
0.369 |
1.1347 |
1.2855 |
1.3565 |
1.8495 |
1.7878 |
1.956 |
2.28 |
2.33 |
2.56 |
2.75 |
3.06 |
3.03 |
3.62 |
3.12 |
3.38 |
3.84 |
3.19 |
3.16 |
3.11 |
3.42 |
|
|
Долг, млрд
|
0.1178 |
0.0261 |
0.1097 |
0.3542 |
0.3852 |
1.1707 |
1.3544 |
1.4463 |
1.8948 |
1.8498 |
2.14 |
2.29 |
2.41 |
2.66 |
2.84 |
3.18 |
3.07 |
3.65 |
3.13 |
3.39 |
3.54 |
3.4 |
3.36 |
3.12 |
3.42 |
|
|
|
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
0.02 |
0.02 |
0.02 |
0.06 |
0.1536 |
0.0283 |
0.0235 |
0.008 |
0.0056 |
0.0084 |
0 |
0.0075 |
0.0145 |
0.0052 |
0.0038 |
0.0044 |
0.0028 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
0.152 |
0.1389 |
0.15 |
0.1376 |
0.1251 |
0.1567 |
0.1358 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
0.0148 |
0.0152 |
0.0154 |
0.0155 |
0.0105 |
0.0173 |
0.0186 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
0.0661 |
0.0666 |
0.084 |
0.0636 |
0.0636 |
0.0643 |
0.0642 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
0.1953 |
0.1896 |
0.2039 |
0.174 |
0.167 |
0.1996 |
0.1871 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
1.8029 |
1.7954 |
0.985 |
0.9818 |
0.9223 |
0.000945 |
0.9254 |
0.9023 |
0.9321 |
3.3 |
3.29 |
|
|
|
Активы, млрд
|
|
|
|
|
|
5.64 |
5.65 |
5.41 |
5.16 |
5.13 |
0.005 |
5 |
4.97 |
4.92 |
4.89 |
4.91 |
4.9 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
0.0041 |
0.0043 |
0.01 |
0.0045 |
0.0047 |
0.0047 |
0.0111 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
3.14 |
3.07 |
3.29 |
3.11 |
3.31 |
3.4 |
3.36 |
|
|
Задолженность, млрд
|
|
|
|
|
|
3.84 |
3.85 |
3.81 |
4.17 |
3.59 |
0.0035 |
3.45 |
3.62 |
3.54 |
3.79 |
3.87 |
3.85 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
3.42 |
3.48 |
3.4 |
3.19 |
3.16 |
0.0031 |
3.06 |
3.29 |
3.11 |
3.31 |
3.4 |
3.42 |
|
|
Долг, млрд
|
0.73 |
0.25 |
0.19 |
0.2 |
0.2212 |
0.2249 |
0.1893 |
0.2449 |
0.2147 |
0.2776 |
0.0031 |
3.07 |
0.1965 |
3.12 |
3.31 |
3.4 |
3.42 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
Среднее по отрасли |
Среднее за 5 лет |
CAGR 5 |
ROE, %
|
15.73 |
18.76 |
15.88 |
17.89 |
5.84 |
7.97 |
7.53 |
11.51 |
9.05 |
8.84 |
7.97 |
-9.71 |
-12.24 |
9.03 |
15.48 |
6.15 |
2.78 |
-10.38 |
-9.58 |
-16.4 |
-7.71 |
15.11 |
34.21 |
|
27.81 |
16.79 |
|
|
ROA, %
|
14.19 |
13.27 |
8.41 |
9.14 |
3.3 |
4.29 |
3.97 |
5.7 |
4.71 |
4.44 |
3.93 |
-4.58 |
-5.14 |
3.28 |
5.11 |
1.95 |
0.98 |
-4.27 |
-3.96 |
-5.73 |
-1.98 |
5.67 |
6.34 |
|
5.49 |
7.53 |
|
|
ROIC, %
|
|
14.11 |
|
|
4.8 |
6.3 |
5.2 |
7.37 |
6.05 |
5.96 |
4.44 |
-4.04 |
-4.06 |
6.27 |
8.14 |
4.78 |
1.05 |
-4.56 |
-4.24 |
-3.15 |
1.78 |
|
|
|
0.53 |
11.02 |
|
|
ROS, %
|
47.06 |
51 |
45.76 |
44.4 |
24.17 |
19.09 |
16.15 |
7.37 |
8.16 |
5.69 |
3.62 |
-1.9 |
-3.87 |
11.51 |
21.75 |
17.1 |
18.48 |
1.24 |
-6.92 |
2.07 |
15.68 |
2.44 |
13.08 |
16.58 |
16.58 |
11.73 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.4032 |
7.17 |
7.14 |
9.01 |
8.56 |
10.06 |
|
10.03 |
15.44 |
|
|
Рентаб EBITDA, %
|
60.06 |
60.76 |
52.83 |
50.53 |
34.01 |
27.92 |
23.9 |
10.18 |
11.94 |
9.19 |
6.18 |
0.96 |
1.46 |
17.74 |
31.84 |
29.43 |
33.13 |
33.69 |
44.86 |
21.46 |
26.28 |
27.32 |
45.23 |
|
44.36 |
25.10 |
|
|
Чистая рентаб, %
|
46.42 |
46.55 |
38.35 |
35.52 |
16.84 |
13.17 |
10.19 |
5.26 |
5.83 |
5.43 |
4.8 |
3.6 |
8.2 |
11.3 |
18.7 |
20.4 |
18.5 |
18.5 |
26.1 |
29.3 |
26.3 |
13.23 |
18.82 |
|
16.58 |
12.24 |
|
|
Operation Margin, %
|
47.06 |
48.31 |
45.76 |
44.4 |
23.3 |
18.61 |
13.06 |
6.49 |
7.09 |
6.87 |
4.78 |
3.58 |
8.24 |
11.28 |
18.75 |
20.44 |
18.54 |
18.53 |
26.1 |
29.3 |
14.61 |
|
24.29 |
28.71 |
28.71 |
15.30 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
|
|
|
3.37 |
-4.42 |
-7.9 |
5.31 |
12.35 |
5.64 |
3.13 |
-14.03 |
-16.56 |
-23.19 |
-6.7 |
|
|
|
-8.29 |
10.16 |
|
|
Доходность FCF, %
|
|
|
|
|
6.32 |
5.16 |
-1.0882 |
10 |
-1.2294 |
2.58 |
-5.33 |
-2.69 |
4.12 |
4.19 |
4.37 |
7.08 |
1.3326 |
|
|
|
|
|
|
|
|
|
|
|
|
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
2.16 |
3.37 |
-7.28 |
3.68 |
0.961 |
0.0063 |
8.34 |
29.47 |
18.92 |
5.81 |
5.55 |
8.25 |
16.79 |
|
|
ROA, %
|
|
0.727 |
1.1125 |
-2.26 |
1.0438 |
0.2394 |
0.0023 |
1.1894 |
1.8229 |
2.13 |
0.9403 |
1.0445 |
1.3805 |
7.53 |
|
|
ROCE, %
|
|
|
|
|
|
2.12 |
2.2 |
2.31 |
2.69 |
2.59 |
-0.2286 |
2.45 |
2.82 |
15.44 |
|
|
Рентаб EBITDA, %
|
45.34 |
46.66 |
43.66 |
43.12 |
39.95 |
41.4 |
55.85 |
43.18 |
45.22 |
47.49 |
43.99 |
43.81 |
43.46 |
25.10 |
|
|
Чистая рентаб, %
|
|
11.52 |
14.7 |
-30.3 |
13.21 |
3 |
13.76 |
14.43 |
21.15 |
26.73 |
12.2 |
12.48 |
14.99 |
12.24 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.1718 |
0.1844 |
0.1831 |
0.2291 |
0.214 |
0.1591 |
0.1592 |
|
0.2074 |
|
Расходы на обслуживание долга
|
0.1731 |
0.1862 |
0.2291 |
0.2201 |
0.214 |
0.2089 |
0.2166 |
|
0.2414 |
|
Всего задолженность
|
|
0.3234 |
0.7316 |
0.2212 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
1408 |
1267 |
1167 |
1184 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0549 |
0.0538 |
0.0535 |
0.0518 |
0.0498 |
0.0509 |
0.0523 |
0.056 |
0.0574 |
0.0582 |
0.0631 |
|
|
Расходы на обслуживание долга
|
0.0549 |
0.0538 |
0.0535 |
0.0518 |
0.0498 |
5.1E-5 |
0.0523 |
0.056 |
0.0574 |
0.0582 |
0.0631 |
0.0627 |
|