PAA NATURAL GAS STORAGE LP

EDGAR

21 filing records in this dataset, filed from 2010-01-25 to 2013-12-31. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

55.5 million USD

2013 Q3 · USD

Exact inputs and evidence

Operating margin

26.62%

2013 Q3 · %

Exact inputs and evidence
  • Operating Income: 14768000 USD Source
  • Revenue: 55467000 USD Source

Operating cash flow

27.3 million USD

2013 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 108596000 USD Source
  • Operating Cash Flow: 81345000 USD Source

Free cash flow

16.3 million USD

2013 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 108596000 USD Source
  • Operating Cash Flow: 81345000 USD Source
  • Capital Expenditure: 27860000 USD Source
  • Capital Expenditure: 16897000 USD Source
Cash and cash equivalents
1.1 million USD Source
Exact value

1102000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

413 million USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Revenue: 112673000 USD · 2012-10-01 – 2012-12-31 Source
  • Revenue: 128933000 USD · 2013-01-01 – 2013-03-31 Source
  • Revenue: 115558000 USD · 2013-04-01 – 2013-06-30 Source
  • Revenue: 55467000 USD · 2013-07-01 – 2013-09-30 Source

Net income

69.1 million USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Net income: 22389000 USD · 2012-10-01 – 2012-12-31 Source
  • Net income: 17969000 USD · 2013-01-01 – 2013-03-31 Source
  • Net income: 16579000 USD · 2013-04-01 – 2013-06-30 Source
  • Net income: 12136000 USD · 2013-07-01 – 2013-09-30 Source

Operating cash flow

144 million USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Operating cash flow: 104452000 USD · 2012-01-01 – 2012-12-31 Source
  • Operating cash flow: 68913000 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: 8057000 USD · 2013-01-01 – 2013-03-31 Source
  • Operating cash flow: 81345000 USD · 2013-01-01 – 2013-06-30 Source
  • Operating cash flow: 8057000 USD · 2013-01-01 – 2013-03-31 Source
  • Operating cash flow: 108596000 USD · 2013-01-01 – 2013-09-30 Source
  • Operating cash flow: 81345000 USD · 2013-01-01 – 2013-06-30 Source

Capital expenditure

40 million USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Capital expenditure: 55617000 USD · 2012-01-01 – 2012-12-31 Source
  • Capital expenditure: 43444000 USD · 2012-01-01 – 2012-09-30 Source
  • Capital expenditure: 7908000 USD · 2013-01-01 – 2013-03-31 Source
  • Capital expenditure: 16897000 USD · 2013-01-01 – 2013-06-30 Source
  • Capital expenditure: 7908000 USD · 2013-01-01 – 2013-03-31 Source
  • Capital expenditure: 27860000 USD · 2013-01-01 – 2013-09-30 Source
  • Capital expenditure: 16897000 USD · 2013-01-01 – 2013-06-30 Source

Free cash flow

104 million USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Operating cash flow: 104452000 USD · 2012-01-01 – 2012-12-31 Source
  • Operating cash flow: 68913000 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: 8057000 USD · 2013-01-01 – 2013-03-31 Source
  • Operating cash flow: 81345000 USD · 2013-01-01 – 2013-06-30 Source
  • Operating cash flow: 8057000 USD · 2013-01-01 – 2013-03-31 Source
  • Operating cash flow: 108596000 USD · 2013-01-01 – 2013-09-30 Source
  • Operating cash flow: 81345000 USD · 2013-01-01 – 2013-06-30 Source
  • Capital expenditure: 55617000 USD · 2012-01-01 – 2012-12-31 Source
  • Capital expenditure: 43444000 USD · 2012-01-01 – 2012-09-30 Source
  • Capital expenditure: 7908000 USD · 2013-01-01 – 2013-03-31 Source
  • Capital expenditure: 16897000 USD · 2013-01-01 – 2013-06-30 Source
  • Capital expenditure: 7908000 USD · 2013-01-01 – 2013-03-31 Source
  • Capital expenditure: 27860000 USD · 2013-01-01 – 2013-09-30 Source
  • Capital expenditure: 16897000 USD · 2013-01-01 – 2013-06-30 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2013-12-31.

Financial data available through: 2012-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2012-12-31
  • Operating income: 3 of 11 periods available· newest 2012-12-31
  • Net income: 3 of 11 periods available· newest 2012-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2012-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2012-12-31
  • Total assets: 3 of 11 periods available· newest 2012-12-31
  • Total liabilities: 3 of 11 periods available· newest 2012-12-31
  • Current assets: 3 of 11 periods available· newest 2012-12-31
  • Current liabilities: 3 of 11 periods available· newest 2012-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2012-12-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +13%

    Prior period

    USD 342.96 million

    –

    Current period

    USD 387.66 million

    –

    Exact inputs and evidence

    387663000 − 342964000 = 44699000 USD

    342964000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    387663000 USD · 2012-01-01 – 2012-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    +22.8%

    Prior period

    USD 59.7 million

    –

    Current period

    USD 73.3 million

    –

    Exact inputs and evidence

    73303000 − 59698000 = 13605000 USD

    59698000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    73303000 USD · 2012-01-01 – 2012-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +138%

    Prior period

    USD 43.89 million

    –

    Current period

    USD 104.45 million

    –

    Exact inputs and evidence

    104452000 − 43894000 = 60558000 USD

    43894000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    104452000 USD · 2012-01-01 – 2012-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    -32.2%

    Prior period

    USD 82.06 million

    –

    Current period

    USD 55.62 million

    –

    Exact inputs and evidence

    55617000 − 82064000 = -26447000 USD

    82064000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    55617000 USD · 2012-01-01 – 2012-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2012 2012-01-01 – 2012-12-31

  • Revenue USD 387.66 million 100% of revenue
  • Operating costs Derived USD 306.66 million 79% of revenue
  • Operating income USD 81 million 21% of revenue
  • Tax, interest and other Derived USD 7.7 million 2% of revenue
  • Net income USD 73.3 million 19% of revenue

Cash

  • Operating cash flow USD 104.45 million 27% of revenue
  • Capital expenditure USD 55.62 million 14% of revenue
  • Free cash flow Derived USD 48.84 million 13% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2010 30%63%
  • 2011 17%81%
  • 2012 19%79%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2010 2010-01-01 – 2010-12-31100287000 63159000 Derived 37128000 7341000 Derived 29787000 -29907000 Derived
Source
2011 2011-01-01 – 2011-12-31342964000 277917000 Derived 65047000 5349000 Derived 59698000 -38170000 Derived
Source
2012 2012-01-01 – 2012-12-31387663000 306664000 Derived 80999000 7696000 Derived 73303000 48835000 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 387.7M 2012
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.418.7M314.0M209.3M104.7M0.0201020112012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Revenue100287000
2011Revenue342964000
2012Revenue387663000

Revenue growth

Change in revenue from the same financial period one year earlier.

13% 2012
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.261%196%131%65%0%201020112012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2010Year over yearNo prior comparable period
2011Year over year242%
2012Year over year13%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 20.9% 2012
Net margin 18.9% 2012
Free cash flow margin 12.6% 2012
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.42%23%4%-16%-35%201020112012
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2010Operating margin37%
2011Operating margin19%
2012Operating margin20.9%
2010Net margin29.7%
2011Net margin17.4%
2012Net margin18.9%
2010Free cash flow margin-29.8%
2011Free cash flow margin-11.1%
2012Free cash flow margin12.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 104.5M 2012
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.112.8M84.6M56.4M28.2M0.0201020112012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Operating cash flow44361000
2011Operating cash flow43894000
2012Operating cash flow104452000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD 48.8M 2012
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.55.8M30.6M5.3M-19.9M-45.1M201020112012
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Free cash flow-29907000
2011Free cash flow-38170000
2012Free cash flow48835000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

33.1% 2012
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.35.7%26.8%17.9%8.9%0.0%201020112012
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2010Liabilities / assets27.6%
2011Liabilities / assets30.5%
2012Liabilities / assets33.1%

Current assets to current liabilities

Current assets divided by current liabilities.

0.9× 2012
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.2.58×1.94×1.29×0.65×0.00×201020112012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2010Current assets / current liabilities2.39×
2011Current assets / current liabilities0.85×
2012Current assets / current liabilities0.9×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2010 2010-01-01 – 2010-12-31
USD 29.79 million
Exact value

Exact value: 29787000 USD

2010-01-01 – 2010-12-31: 29787000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 44.36 million
Exact value

Exact value: 44361000 USD

2010-01-01 – 2010-12-31: 44361000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 74.27 million
Exact value

Exact value: 74268000 USD

2010-01-01 – 2010-12-31: 74268000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 29.91 million
Calculation and evidence

44361000 − 74268000 USD

Exact free cash flow: -29907000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2011 2011-01-01 – 2011-12-31
USD 59.7 million
Exact value

Exact value: 59698000 USD

2011-01-01 – 2011-12-31: 59698000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 43.89 million
Exact value

Exact value: 43894000 USD

2011-01-01 – 2011-12-31: 43894000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 82.06 million
Exact value

Exact value: 82064000 USD

2011-01-01 – 2011-12-31: 82064000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 38.17 million
Calculation and evidence

43894000 − 82064000 USD

Exact free cash flow: -38170000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2012 2012-01-01 – 2012-12-31
USD 73.3 million
Exact value

Exact value: 73303000 USD

2012-01-01 – 2012-12-31: 73303000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 104.45 million
Exact value

Exact value: 104452000 USD

2012-01-01 – 2012-12-31: 104452000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 55.62 million
Exact value

Exact value: 55617000 USD

2012-01-01 – 2012-12-31: 55617000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 48.84 million
Calculation and evidence

104452000 − 55617000 USD

Exact free cash flow: 48835000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

21 filings · 686 latest values · 686 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001481506, 1481506, edgar:1481506

Also known as PAA NATURAL GAS STORAGE LP