XNYSAM
Market cap7.53bUSD
Jan 08, Last price
15.64USD
1D
1.10%
1Q
1.36%
Jan 2017
-49.35%
IPO
-29.80%
Name
Antero Midstream Corp
Chart & Performance
Profile
Antero Midstream Corporation owns, operates, and develops midstream energy infrastructure. It operates through Gathering and Processing, and Water Handling segments. The Gathering and Processing segment includes a network of gathering pipelines and compressor stations that collects and processes production from Antero Resources' wells in West Virginia and Ohio. The Water Handling segment delivers fresh water; and offers pumping stations, water storage, and blending facilities. The company was incorporated in 2013 and is headquartered in Denver, Colorado.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 1,112,443 12.29% | 990,657 323.07% | |||||||
Cost of revenue | 284,379 | 444,813 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 828,064 | 545,844 | |||||||
NOPBT Margin | 74.44% | 55.10% | |||||||
Operating Taxes | 128,287 | 117,494 | |||||||
Tax Rate | 15.49% | 21.53% | |||||||
NOPAT | 699,777 | 428,350 | |||||||
Net income | 371,786 13.96% | 326,242 314.93% | |||||||
Dividends | (435,396) | (433,375) | |||||||
Dividend yield | 7.20% | 8.36% | |||||||
Proceeds from repurchase of equity | (8,495) | ||||||||
BB yield | 0.14% | ||||||||
Debt | |||||||||
Debt current | |||||||||
Long-term debt | 3,213,216 | 3,361,282 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 276,254 | 4,428 | |||||||
Net debt | 2,586,500 | 2,708,515 | |||||||
Cash flow | |||||||||
Cash from operating activities | 779,063 | 699,604 | |||||||
CAPEX | (183,999) | (515,650) | |||||||
Cash from investing activities | (183,206) | (493,826) | |||||||
Cash from financing activities | (595,791) | (205,778) | |||||||
FCF | 649,890 | 54,544 | |||||||
Balance | |||||||||
Cash | 66 | ||||||||
Long term investments | 626,650 | 652,767 | |||||||
Excess cash | 571,094 | 603,234 | |||||||
Stockholders' equity | 105,244 | 87,578 | |||||||
Invested Capital | 5,654,105 | 5,464,789 | |||||||
ROIC | 12.59% | 7.79% | |||||||
ROCE | 14.68% | 9.60% | |||||||
EV | |||||||||
Common stock shares outstanding | 482,372 | 480,300 | |||||||
Price | 12.53 16.13% | 10.79 11.47% | |||||||
Market cap | 6,044,121 16.63% | 5,182,437 11.60% | |||||||
EV | 8,630,621 | 7,890,952 | |||||||
EBITDA | 1,034,972 | 748,278 | |||||||
EV/EBITDA | 8.34 | 10.55 | |||||||
Interest | 217,245 | 189,948 | |||||||
Interest/NOPBT | 26.24% | 34.80% |