Anadarko Petroleum Corp.、合并损益表结构(季度数据)
|
截至 3 个月 |
2017年9月30日 |
|
2017年6月30日 |
|
2017年3月31日 |
|
2016年12月31日 |
|
2016年9月30日 |
|
2016年6月30日 |
|
2016年3月31日 |
|
2015年12月31日 |
|
2015年9月30日 |
|
2015年6月30日 |
|
2015年3月31日 |
|
2014年12月31日 |
|
2014年9月30日 |
|
2014年6月30日 |
|
2014年3月31日 |
|
2013年12月31日 |
|
2013年9月30日 |
|
2013年6月30日 |
|
2013年3月31日 |
|
2012年12月31日 |
|
2012年9月30日 |
|
2012年6月30日 |
|
2012年3月31日 |
|
|
|
石油销售 |
60.04% | |
58.78% | |
57.38% | |
56.42% | |
55.04% | |
56.68% | |
52.02% | |
56.83% | |
55.11% | |
61.28% | |
54.89% | |
57.92% | |
62.34% | |
61.69% | |
55.88% | |
61.66% | |
63.05% | |
57.99% | |
63.93% | |
61.52% | |
65.88% | |
69.44% | |
65.77% | |
|
|
天然气销售 |
10.31% | |
13.19% | |
17.32% | |
17.19% | |
19.32% | |
16.12% | |
22.40% | |
19.42% | |
21.70% | |
18.47% | |
24.80% | |
23.70% | |
19.62% | |
22.60% | |
28.05% | |
21.45% | |
21.25% | |
27.18% | |
21.71% | |
22.33% | |
18.67% | |
15.50% | |
16.79% | |
|
|
液化天然气销售 |
10.15% | |
8.85% | |
9.97% | |
10.90% | |
10.08% | |
11.84% | |
10.89% | |
9.29% | |
8.21% | |
8.68% | |
8.97% | |
10.26% | |
10.02% | |
9.37% | |
8.90% | |
9.52% | |
8.58% | |
7.59% | |
8.15% | |
9.11% | |
8.80% | |
8.81% | |
10.02% | |
|
|
收集、处理和营销销售 |
19.50% | |
19.18% | |
15.32% | |
15.48% | |
15.55% | |
15.37% | |
14.69% | |
14.45% | |
14.98% | |
11.57% | |
11.33% | |
8.12% | |
8.01% | |
6.34% | |
7.17% | |
7.37% | |
7.13% | |
7.24% | |
6.21% | |
7.03% | |
6.64% | |
6.25% | |
7.42% | |
|
|
营业额 |
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
|
|
油气作业 |
-9.85% | |
-9.63% | |
-8.90% | |
-7.88% | |
-8.80% | |
-10.18% | |
-12.73% | |
-11.31% | |
-11.75% | |
-8.57% | |
-11.45% | |
-9.06% | |
-6.50% | |
-6.23% | |
-7.22% | |
-8.24% | |
-7.31% | |
-7.12% | |
-6.64% | |
-7.15% | |
-7.34% | |
-7.78% | |
-7.09% | |
|
|
油气运输 |
-8.43% | |
-9.47% | |
-8.59% | |
-10.01% | |
-11.37% | |
-12.39% | |
-14.81% | |
-12.98% | |
-11.88% | |
-10.73% | |
-11.80% | |
-9.21% | |
-7.61% | |
-6.41% | |
-6.13% | |
-6.61% | |
-6.73% | |
-7.35% | |
-6.86% | |
-7.18% | |
-7.52% | |
-6.97% | |
-7.03% | |
|
|
收集、处理和营销 |
-15.25% | |
-14.84% | |
-12.11% | |
-12.77% | |
-12.93% | |
-12.70% | |
-13.16% | |
-12.59% | |
-12.96% | |
-9.67% | |
-9.83% | |
-7.57% | |
-6.36% | |
-5.70% | |
-5.81% | |
-5.89% | |
-5.73% | |
-6.45% | |
-5.35% | |
-6.18% | |
-5.64% | |
-5.56% | |
-5.54% | |
|
|
销售收入成本 |
-33.52% |
|
-33.94% |
|
-29.61% |
|
-30.66% |
|
-33.10% |
|
-35.26% |
|
-40.70% |
|
-36.87% |
|
-36.59% |
|
-28.97% |
|
-33.08% |
|
-25.83% |
|
-20.47% |
|
-18.34% |
|
-19.16% |
|
-20.74% |
|
-19.77% |
|
-20.93% |
|
-18.85% |
|
-20.52% |
|
-20.50% |
|
-20.31% |
|
-19.67% |
|
|
|
毛利 |
66.48% |
|
66.06% |
|
70.39% |
|
69.34% |
|
66.90% |
|
64.74% |
|
59.30% |
|
63.13% |
|
63.41% |
|
71.03% |
|
66.92% |
|
74.17% |
|
79.53% |
|
81.66% |
|
80.84% |
|
79.26% |
|
80.23% |
|
79.07% |
|
81.15% |
|
79.48% |
|
79.50% |
|
79.69% |
|
80.33% |
|
|
|
资产剥离和其他净额的收益(损失) |
-4.37% | |
12.28% | |
29.99% | |
-7.37% | |
-15.90% | |
-3.53% | |
2.45% | |
0.93% | |
-24.30% | |
-0.04% | |
-10.21% | |
-7.16% | |
18.44% | |
1.23% | |
34.72% | |
-14.85% | |
1.69% | |
1.66% | |
4.71% | |
-0.06% | |
1.49% | |
0.69% | |
1.03% | |
|
|
勘探 |
-28.77% | |
-22.12% | |
-37.44% | |
-17.07% | |
-13.51% | |
-3.83% | |
-7.71% | |
-18.88% | |
-48.16% | |
-3.91% | |
-41.90% | |
-18.67% | |
-4.70% | |
-11.45% | |
-6.89% | |
-15.69% | |
-7.18% | |
-5.17% | |
-7.10% | |
-8.32% | |
-9.05% | |
-35.03% | |
-7.15% | |
|
|
一般和行政 |
-10.73% | |
-12.03% | |
-9.28% | |
-12.57% | |
-16.08% | |
-15.37% | |
-27.48% | |
-14.16% | |
-13.59% | |
-10.54% | |
-11.88% | |
-9.70% | |
-9.01% | |
-6.96% | |
-6.87% | |
-7.73% | |
-6.73% | |
-7.56% | |
-7.32% | |
-12.60% | |
-8.68% | |
-8.19% | |
-7.88% | |
|
|
折旧、损耗和摊销 |
-41.49% | |
-42.87% | |
-38.47% | |
-42.65% | |
-47.49% | |
-49.57% | |
-70.32% | |
-50.25% | |
-49.82% | |
-46.04% | |
-48.59% | |
-35.51% | |
-27.49% | |
-23.90% | |
-25.91% | |
-24.72% | |
-26.29% | |
-27.33% | |
-27.49% | |
-30.13% | |
-29.82% | |
-32.09% | |
-27.26% | |
|
|
生产税、财产税和其他税 |
-6.09% | |
-5.58% | |
-5.35% | |
-4.42% | |
-6.57% | |
-7.91% | |
-7.16% | |
-4.57% | |
-5.70% | |
-5.73% | |
-7.04% | |
-7.69% | |
-7.23% | |
-8.23% | |
-7.24% | |
-6.58% | |
-7.76% | |
-7.12% | |
-7.53% | |
-7.44% | |
-8.13% | |
-10.19% | |
-11.05% | |
|
|
损伤 |
0.00% | |
-0.41% | |
-12.87% | |
-6.44% | |
-1.20% | |
-0.91% | |
-0.98% | |
-73.94% | |
-33.99% | |
-1.14% | |
-107.66% | |
-9.41% | |
-9.31% | |
-2.67% | |
-0.07% | |
-4.13% | |
-15.65% | |
-0.29% | |
-0.78% | |
-6.54% | |
-0.12% | |
-3.50% | |
-1.47% | |
|
|
其他运营费用 |
-4.71% | |
-0.50% | |
-0.76% | |
-2.48% | |
-1.38% | |
-0.35% | |
-0.98% | |
-7.57% | |
-2.15% | |
-0.23% | |
-2.44% | |
-0.03% | |
-0.07% | |
-2.12% | |
0.00% | |
-0.08% | |
-0.13% | |
-0.12% | |
-0.97% | |
-0.09% | |
-0.34% | |
-0.09% | |
52.64% | |
|
|
营业收入(亏损) |
-29.69% |
|
-5.17% |
|
-3.80% |
|
-23.67% |
|
-35.23% |
|
-16.73% |
|
-52.88% |
|
-105.31% |
|
-114.30% |
|
3.41% |
|
-162.79% |
|
-14.00% |
|
40.14% |
|
27.57% |
|
68.58% |
|
5.48% |
|
18.18% |
|
33.14% |
|
34.67% |
|
14.30% |
|
24.86% |
|
-8.72% |
|
79.19% |
|
|
|
利息支出 |
-8.81% | |
-9.38% | |
-7.69% | |
-9.04% | |
-9.77% | |
-10.93% | |
-13.46% | |
-10.28% | |
-8.92% | |
-7.62% | |
-8.36% | |
-5.82% | |
-4.82% | |
-4.24% | |
-4.22% | |
-4.41% | |
-4.67% | |
-5.00% | |
-4.41% | |
-5.30% | |
-5.64% | |
-5.94% | |
-5.45% | |
|
|
提前清偿债务造成的损失 |
0.00% | |
-0.08% | |
0.00% | |
-1.20% | |
0.00% | |
-6.25% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
|
|
衍生工具的收益(亏损)净额 |
-3.14% | |
-1.32% | |
5.07% | |
13.31% | |
-1.11% | |
-15.47% | |
-18.18% | |
10.91% | |
-12.65% | |
11.79% | |
-5.88% | |
7.48% | |
7.64% | |
-7.37% | |
-10.44% | |
0.13% | |
-1.90% | |
19.07% | |
-5.14% | |
7.30% | |
-7.65% | |
1.38% | |
8.32% | |
|
|
其他收入(支出),净额 |
0.80% | |
0.58% | |
0.28% | |
0.58% | |
1.38% | |
2.77% | |
0.00% | |
-1.97% | |
-2.11% | |
-0.57% | |
-1.82% | |
-0.23% | |
-0.57% | |
0.30% | |
-0.02% | |
-22.19% | |
0.61% | |
-2.85% | |
0.16% | |
-0.29% | |
0.30% | |
16.22% | |
-7.77% | |
|
|
与Tronox相关的或有损失 |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
-0.19% | |
-0.64% | |
-0.45% | |
-0.43% | |
-99.12% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
|
|
其他收入(支出) |
-11.15% |
|
-10.21% |
|
-2.35% |
|
3.65% |
|
-9.51% |
|
-29.87% |
|
-31.64% |
|
-1.33% |
|
-23.68% |
|
3.60% |
|
-16.25% |
|
0.79% |
|
1.80% |
|
-11.74% |
|
-113.81% |
|
-26.48% |
|
-5.96% |
|
11.22% |
|
-9.39% |
|
1.70% |
|
-12.98% |
|
11.66% |
|
-4.89% |
|
|
|
所得税前收入(亏损) |
-40.84% |
|
-15.38% |
|
-6.14% |
|
-20.02% |
|
-44.74% |
|
-46.60% |
|
-84.52% |
|
-106.64% |
|
-137.98% |
|
7.02% |
|
-179.03% |
|
-13.21% |
|
41.94% |
|
15.83% |
|
-45.23% |
|
-20.99% |
|
12.22% |
|
44.36% |
|
25.28% |
|
16.00% |
|
11.88% |
|
2.94% |
|
74.30% |
|
|
|
所得税(费用)福利 |
16.28% | |
1.57% | |
-3.35% | |
2.48% | |
11.55% | |
15.82% | |
23.44% | |
31.71% | |
41.12% | |
-2.92% | |
53.85% | |
2.98% | |
-14.82% | |
-9.76% | |
-15.31% | |
2.50% | |
-6.33% | |
-16.48% | |
-12.26% | |
-10.43% | |
-7.55% | |
-5.13% | |
-10.32% | |
|
|
净利润(亏损) |
-24.56% |
|
-13.81% |
|
-9.49% |
|
-17.54% |
|
-33.19% |
|
-30.78% |
|
-61.08% |
|
-74.93% |
|
-96.86% |
|
4.10% |
|
-125.18% |
|
-10.23% |
|
27.12% |
|
6.07% |
|
-60.53% |
|
-18.49% |
|
5.89% |
|
27.88% |
|
13.02% |
|
5.57% |
|
4.33% |
|
-2.19% |
|
63.98% |
|
|
|
归属于非控制性权益的净(收入)亏损 |
-2.22% | |
-3.35% | |
-1.48% | |
-2.44% | |
-3.69% | |
-4.08% | |
-2.20% | |
13.47% | |
-3.36% | |
-1.78% | |
-1.24% | |
-1.32% | |
-1.42% | |
-0.89% | |
-0.99% | |
-1.15% | |
-1.08% | |
-0.87% | |
-0.65% | |
0.38% | |
-0.64% | |
-0.59% | |
-0.79% | |
|
|
归属于普通股股东的净利润(亏损) |
-26.78% |
|
-17.16% |
|
-10.97% |
|
-19.98% |
|
-36.87% |
|
-34.86% |
|
-63.28% |
|
-61.46% |
|
-100.22% |
|
2.31% |
|
-126.42% |
|
-11.54% |
|
25.70% |
|
5.18% |
|
-61.53% |
|
-19.64% |
|
4.80% |
|
27.01% |
|
12.37% |
|
5.95% |
|
3.69% |
|
-2.78% |
|
63.19% |
|
根据报告:
10-Q (报告日期: 2017-09-30), 10-Q (报告日期: 2017-06-30), 10-Q (报告日期: 2017-03-31), 10-K (报告日期: 2016-12-31), 10-Q (报告日期: 2016-09-30), 10-Q (报告日期: 2016-06-30), 10-Q (报告日期: 2016-03-31), 10-K (报告日期: 2015-12-31), 10-Q (报告日期: 2015-09-30), 10-Q (报告日期: 2015-06-30), 10-Q (报告日期: 2015-03-31), 10-K (报告日期: 2014-12-31), 10-Q (报告日期: 2014-09-30), 10-Q (报告日期: 2014-06-30), 10-Q (报告日期: 2014-03-31), 10-K (报告日期: 2013-12-31), 10-Q (报告日期: 2013-09-30), 10-Q (报告日期: 2013-06-30), 10-Q (报告日期: 2013-03-31), 10-K (报告日期: 2012-12-31), 10-Q (报告日期: 2012-09-30), 10-Q (报告日期: 2012-06-30), 10-Q (报告日期: 2012-03-31).
从季度财务数据整体来看,该企业的盈利能力存在较大波动,特别是在2014年至2016年期间表现出明显的下降趋势。初期在2012年至2013年之间,毛利率维持在79%至81%之间,显示出较强的盈利能力。然后,毛利率在2014年开始逐渐下降,并在2015年和2016年降至约63%至66%的水平,伴随着销售成本比例的上升,反映出成本控制方面的挑战。
其销售收入结构呈现一定的变化:石油销售的占比有所回升,从2012年的65.77%增加到2017年接近60%以上,显示出公司对油气主业的依赖程度在增强。而天然气和液化天然气的占比则经历波动,尤其是天然气销售比例总体呈下降趋势,从2012年的16.79%到2017年的10%左右,可能显示市场需求变化或公司策略调整。收集、处理和营销类业务占比整体较低,但在2015年开始快速增长,2017年已接近19%,可能表明公司逐步加强相关业务,以增加收入来源多样性。
关于运营费用,各项主要成本指标存在一定的变化。生产、运输相关的销售收入占比在逐步增加,预示着运营复杂度的提升。销售收入成本、自公平的利润空间以及其他运营费用变动剧烈。尤其是在2014至2016年,折旧、损耗和摊销的比例显著上升,显示资产折旧加快,可能与资产重估或新资产投入有关。损失项目(如损伤、与Tronox相关的或有损失)出现极端波动,特别是在2014和2015年出现大幅亏损,反映出潜在的非经营性风险和一次性损失事件。这些因素共同压缩了盈利能力。
净利润的表现极为不稳定。2012-2013年间,企业曾实现一定的盈利,但从2014年起,净利润持续恶化,甚至出现负值。特别是在2015和2016年,亏损幅度显著扩大,净利润亏损比例甚至超过60%,伴随所得税、其他收入与支出异常波动,表现出财务风险增加。公司在此期间面临较大的非经常性损益变化,包括衍生金融工具收益的剧烈波动、资产减值及大量一次性损失,导致利润波动剧烈,盈利能力大幅削弱。
公司财务表现同时受制于营收结构的调整和成本变动。整体来看,虽然有市场份额的微调,企业盈利能力在2014年后明显下降,主要受到高成本、资产减值、非经常性损益变化的影响。未来的经营绩效将取决于资产负债结构优化、成本管控效果及市场环境的稳步改善。对风险的关注尤为重要,尤其是损失项目的波动性和财务稳健性的持续监控。整体而言,该企业在报告期内经历了由盈利向亏损的转变,盈利波动剧烈,经营风险倍增,亟需加强成本控制和风险管理措施以改善财务稳健性。