Stock Analysis on Net

Anadarko Petroleum Corp. (NYSE:APC)

This company has been moved to the archive! The financial data has not been updated since October 31, 2017.

Price to FCFE (P/FCFE)

Microsoft Excel

Free Cash Flow to Equity (FCFE)

Anadarko Petroleum Corp., FCFE calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2016 Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012
Net income (loss) attributable to common stockholders (3,071) (6,692) (1,750) 801 2,391
Net (income) loss attributable to noncontrolling interests 263 (120) 187 140 54
Net noncash charges 5,716 10,370 5,540 6,084 6,741
Changes in assets and liabilities 92 (5,435) 4,489 1,863 (847)
Net cash provided by (used in) operating activities 3,000 (1,877) 8,466 8,888 8,339
Additions to properties and equipment (3,505) (6,067) (9,508) (7,721) (7,242)
Borrowings, net of issuance costs 6,042 4,632 2,879 958 1,042
Repayments of debt (6,832) (4,033) (1,425) (710) (3,044)
Increase (decrease) in outstanding checks (103) (23) 62 (13) (69)
Free cash flow to equity (FCFE) (1,398) (7,368) 474 1,402 (974)

Based on: 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31).

Item Description The company
FCFE Free cash flow to equity is the cash flow available to Anadarko Petroleum Corp. equity holders after all operating expenses, interest, and principal payments have been paid and necessary investments in working and fixed capital have been made. Anadarko Petroleum Corp. FCFE decreased from 2014 to 2015 but then increased from 2015 to 2016 not reaching 2014 level.

Price to FCFE Ratio, Current

Anadarko Petroleum Corp., current P/FCFE calculation, comparison to benchmarks

Microsoft Excel
No. shares of common stock outstanding 547,157,557
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions) (1,398)
FCFE per share -2.56
Current share price (P) 49.37
Valuation Ratio
P/FCFE
Benchmarks
P/FCFE, Competitors1
Chevron Corp. 18.63
ConocoPhillips 13.46
Exxon Mobil Corp. 13.89
Marathon Petroleum Corp. 5.72
Occidental Petroleum Corp. 9.57
Pioneer Natural Resources Co. 19.05
Valero Energy Corp. 7.05

Based on: 10-K (reporting date: 2016-12-31).

1 Click competitor name to see calculations.

If the company P/FCFE is lower then the P/FCFE of benchmark then company is relatively undervalued.
Otherwise, if the company P/FCFE is higher then the P/FCFE of benchmark then company is relatively overvalued.


Price to FCFE Ratio, Historical

Anadarko Petroleum Corp., historical P/FCFE calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2016 Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012
No. shares of common stock outstanding1 558,979,551 508,438,647 506,650,285 503,767,298 500,565,966
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions)2 (1,398) (7,368) 474 1,402 (974)
FCFE per share3 -2.50 -14.49 0.94 2.78 -1.95
Share price1, 4 66.77 40.50 85.45 84.16 84.13
Valuation Ratio
P/FCFE5 91.34 30.24
Benchmarks
P/FCFE, Competitors6
Chevron Corp.
ConocoPhillips
Exxon Mobil Corp.
Marathon Petroleum Corp.
Occidental Petroleum Corp.
Pioneer Natural Resources Co.
Valero Energy Corp.

Based on: 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31).

1 Data adjusted for splits and stock dividends.

2 See details »

3 2016 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= -1,398,000,000 ÷ 558,979,551 = -2.50

4 Closing price as at the filing date of Anadarko Petroleum Corp. Annual Report.

5 2016 Calculation
P/FCFE = Share price ÷ FCFE per share
= 66.77 ÷ -2.50 =

6 Click competitor name to see calculations.