Market Price

33.09 

-0.76 -2.3%

as of Apr 18 '19

52 Week Range:

31.49 50.82


Stock Analyzer Tutorials

S2O Stock Analyzer - General Info

General Info


type: video (mp4); length: 3:30

Demonstrates how to use Stock Analyzer, shows how to analyze a stock and explains in detail "General Info" section of the Stock Analyzer result page.

S2O Stock Analyzer - Financial Statements

Financial Statements


type: video (mp4); length: 5:10

Explains information presented in the Financial Statements section of the S2O Stock Analyzer: financial statements charts, absolute values and growth rates.

S2O Stock Analyzer - Growth Grade and Financial Ratios

Growth Grade and Financial Ratios


type: video (mp4); length: 5:09

Demonstrates how to use Growth Grade & Financial Ratios section; shows the difference between historical and year-over-year Growth Grade on the real life example.

S2O Stock Analyzer - Value Price

Value Price


type: video (mp4); length: 6:03

Demonstrates how to use Value Price (intrinsic value) and the Graham Number, MOS (margin of safety) and IRT - Investment Recovery Time; explains 3 different projection models used to compute value price - pessimistic, moderate and optimistic.

S2O Stock Analyzer - Price Charts

Price Charts


type: video (mp4); length: 8:34

Demonstrates basic rules of how to read a candlestick chart, long and short term moving averages, stochastic, MACD and relative strength (RS) charts. Explains how bull or bear market condition is computed.

General Info

Andeavor Logistics LP operates as a diversified midstream company in the United States. The company's Terminalling and Transportation segment comprises the Northwest pipeline system, including a regulated common carrier products pipeline running from Salt Lake City, Utah to Spokane, Washington and a jet fuel pipeline to the Salt Lake City International Airport; a regulated common carrier refined products pipeline system connecting its refinery to its terminals in Anchorage, Alaska; tankage and related equipment at the refinery; and crude oil and refined products terminals and storage facilities in the western, and southwest and midwestern U.S. This segment also consists of marine terminals in California and Washington; a rail-car unloading and petroleum coke handling facilities; marine terminals; a manifest rail facility; an asphalt trucking operation; a petroleum coke handling and storage facility; asphalt terminalling and processing services; and other pipelines, which transport products and crude oil from its refineries to nearby facilities in Salt Lake City and Los Angeles. Its Gathering and Processing segment includes crude oil and natural gas, NGLs, and produced water gathering systems in the Bakken Shale/Williston Basin area of the Bakken Region, the Green River Basin, the Rockies Region, the Permian Basin System, and the Four Corners System, as well as crude trucking operations, and gas processing and fractionation complexes. The company's Wholesale segment consists of bulk petroleum distribution facilities and a fleet of refined product delivery trucks. Tesoro Logistics GP, LLC operates as the general partner of the company. The company was formerly known as Tesoro Logistics LP and changed its name to Andeavor Logistics LP in August 2017. Andeavor Logistics LP was founded in 2010 and is based in Findlay, Ohio.

Financial Statements

The charts below show selected Annual and Quarterly Financial Data.

The purpose of these charts is to discover long and short term change dynamics. When numbers are growing year after year in the annual statements chart, the business become stronger and stronger and this is a good sign.

Quarterly Data Chart can be used to do a short term analysis. It makes sense to pay attention to the quarterly dynamics and do not wait for the next yearly statement. We should be alerted if we see that quarterly numbers are going down.

You can check "Annual Financial Statements" and "Quarterly Financial Statements" sections for exact numbers and growth rates.

Annual Statements

On a charts below the Line shows absolute values and the Bar chart shows Year-Over-Year Growth Rate for selected financial statement item. A consistent GROWTH is generally considered necessary to fund future growth from within a business.
NOTE: Growth Rate is not provided if either the latest period or the year-ago period contains a net loss. (source: WSJ Digest of Earnings)
TIP! move your mouse pointer over bar or a circle on any chart below to see details.

Financial Statements

Income Statement



 

Cash Flow Statement



 

Balance Sheet



 

Liquidity Ratios

Current Ratio


 

Current Ratio measures the ability to meet short term obligations. Generally accepted standard is 2 (current assets should be 2 times or 200% of current liabilities).

Quick Ratio


 

Measures immediate liquidity or the cash available to cover immediate liabilities. A safe margin would be at least 1 (100%).

Financial Leverage


 

Defined as total assets divided by total shareholders' equity. The higher the ratio, the more debt a company uses in its capital structure.

Profitability Ratios

ROA


 

Return on Assets (ROA) measures the income (profit) that is generated by the use of the assets of the business.

ROE


 

Return on Equity (ROE) is a measure of profitability that calculates how many dollars of profit a company generates with each dollar of shareholders equity. ROE is sometimes called "return on net worth."

ROIC


 

The Return on Invested Capital (ROIC) measure gives a sense of how well a company is using its money to generate returns. Some investors use this figure as a final evaluation to determine whether or not to invest in a company.

Annual Statements

Item Name Dec '08 Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18
Equity (BVPS) 7.12
-0.51
4.20
2.55
20.14
16.15
8.07
19.09
growth rate -100.0% 100.0% -39.3% 689.8% -19.8% -50.0% 136.6%
Earnings BIT 179.00
394.00
452.00
595.00
800.00
growth rate 120.1% 14.7% 31.6% 34.5%
Avg.PE 24.74
22.64
13.88
growth rate -8.5% -38.7%
ROA -10.17
-15.46
-15.08
44.77
20.29
7.24
1.77
4.10
3.48
3.81
6.33
growth rate 0.0% 0.0% 100.0% -54.7% -64.3% -75.6% 131.6% -15.1% 9.5% 66.1%
ROE -10.83
-16.28
119.14
59.41
6.59
12.64
11.56
10.56
14.26
growth rate 0.0% 100.0% -50.1% -88.9% 91.8% -8.5% -8.7% 35.0%
ROIC -10.83
-16.28
25.49
12.21
6.05
4.64
3.69
4.03
9.19
growth rate 0.0% 100.0% -52.1% -50.5% -23.3% -20.5% 9.2% 128.0%
Cur. Ratio 0.36
0.69
0.01
2.77
1.41
1.10
0.82
1.14
4.42
1.07
0.52
growth rate 91.7% -98.6% 27,600.0% -49.1% -22.0% -25.5% 39.0% 287.7% -75.8% -51.4%
Quick Ratio 0.36
0.69
0.01
2.71
1.36
1.02
0.80
1.09
4.33
1.01
0.44
growth rate 91.7% -98.6% 27,000.0% -49.8% -25.0% -21.6% 36.3% 297.3% -76.7% -56.4%
Leverage 1.07
1.04
1.56
6.12
3.31
2.89
3.80
2.32
2.20
growth rate -2.8% 22.5% 98.1% -45.9% -12.7% 31.5% -39.0% -5.2%
Balance Sheet Dec '08 Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18
Acct.Receivable 209.00
224.00
230.00
483.00
506.00
growth rate 7.2% 2.7% 110.0% 4.8%
Acct.Payable 141.00
106.00
69.00
186.00
214.00
growth rate -24.8% -34.9% 169.6% 15.1%
Cur.Assets 235.00
252.00
938.00
585.00
563.00
growth rate 7.2% 272.2% -37.6% -3.8%
Total Assets 4,802.00
5,131.00
5,860.00
9,505.00
10,295.00
growth rate 6.9% 14.2% 62.2% 8.3%
Cash 19.00
16.00
688.00
75.00
10.00
growth rate -15.8% 4,200.0% -89.1% -86.7%
Cur.Liabilities 290.00
246.00
212.00
518.00
1,092.00
growth rate -15.2% -13.8% 144.3% 110.8%
Liabilities 2,879.00
3,148.00
4,318.00
4,699.00
5,621.00
growth rate 9.3% 37.2% 8.8% 19.6%
LT Debt 2,536.00
2,836.00
4,044.00
4,118.00
4,460.00
growth rate 11.8% 42.6% 1.8% 8.3%
Equity 1,507.00
1,912.00
1,608.00
4,217.00
4,070.00
growth rate 26.9% -15.9% 162.3% -3.5%
Common Shares 15.00
15.00
13.00
15.00
32.00
46.00
54.00
84.00
98.00
126.00
229.00
growth rate 0.0% -13.3% 15.4% 113.3% 43.8% 17.4% 55.6% 16.7% 28.6% 81.8%
Cash Flow Statement Dec '08 Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18
Capital Expenditures 221.00
383.00
298.00
349.00
770.00
growth rate 73.3% -22.2% 17.1% 120.6%
Cash Dividends 148.00
240.00
324.00
530.00
888.00
growth rate 62.2% 35.0% 63.6% 67.6%
Cash From OA 165.00
436.00
442.00
687.00
1,029.00
growth rate 164.2% 1.4% 55.4% 49.8%
FCF per Share 0.51
-0.45
1.38
0.96
0.97
3.47
3.88
1.64
growth rate -100.0% 100.0% -30.4% 1.0% 257.7% 11.8% -57.7%
Sale Purchase of Stock 1,520.00
233.00
512.00
318.00
growth rate -84.7% 119.7% -37.9%
FCF -22.00
-25.00
-14.00
28.00
-7.00
27.00
-14.00
149.00
238.00
501.00
259.00
growth rate 0.0% 0.0% 100.0% -100.0% 100.0% -100.0% 100.0% 59.7% 110.5% -48.3%
Income Statement Dec '08 Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18
Sales 600.00
1,112.00
1,669.00
3,249.00
2,380.00
growth rate 85.3% 50.1% 94.7% -26.8%
Op.Income 179.00
394.00
452.00
595.00
800.00
growth rate 120.1% 14.7% 31.6% 34.5%
IBT 56.00
250.00
277.00
306.00
600.00
growth rate 346.4% 10.8% 10.5% 96.1%
Net Income 10.00
156.00
125.00
227.00
600.00
growth rate 1,460.0% -19.9% 81.6% 164.3%
EPS -1.61
1.11
1.89
1.47
0.96
2.33
1.87
2.11
2.57
growth rate 100.0% 70.3% -22.2% -34.7% 142.7% -19.7% 12.8% 21.8%
Gross Profit 284.00
694.00
802.00
1,068.00
1,314.00
growth rate 144.4% 15.6% 33.2% 23.0%

Quarterly Statements

Item Name Dec '17 Mar '18 Jun '18 Sep '18 Dec '18
Earnings BIT 227.00
190.00
168.00
216.00
226.00
growth rate -16.3% -11.6% 28.6% 4.6%
Balance Sheet Dec '17 Mar '18 Jun '18 Sep '18 Dec '18
Acct.Receivable 403.00
377.00
417.00
532.00
506.00
growth rate -6.5% 10.6% 27.6% -4.9%
Acct.Payable 160.00
133.00
163.00
201.00
214.00
growth rate -16.9% 22.6% 23.3% 6.5%
Cur.Assets 505.00
431.00
490.00
612.00
563.00
growth rate -14.7% 13.7% 24.9% -8.0%
Total Assets 8,169.00
8,109.00
8,359.00
10,197.00
10,295.00
growth rate -0.7% 3.1% 22.0% 1.0%
Cash 75.00
27.00
44.00
30.00
10.00
growth rate -64.0% 63.0% -31.8% -66.7%
Cur.Liabilities 474.00
462.00
533.00
604.00
1,092.00
growth rate -2.5% 15.4% 13.3% 80.8%
Liabilities 4,655.00
4,676.00
4,976.00
5,510.00
5,621.00
growth rate 0.5% 6.4% 10.7% 2.0%
LT Debt 4,118.00
4,140.00
4,364.00
4,821.00
4,460.00
growth rate 0.5% 5.4% 10.5% -7.5%
Equity 2,925.00
2,839.00
2,779.00
4,093.00
4,070.00
growth rate -2.9% -2.1% 47.3% -0.6%
Common Shares 2,925.00
2,839.00
2,779.00
4,093.00
4,070.00
growth rate -2.9% -2.1% 47.3% -0.6%
Cash Flow Statement Dec '17 Mar '18 Jun '18 Sep '18 Dec '18
Capital Expenditures 76.00
81.00
65.00
420.00
204.00
growth rate 6.6% -19.8% 546.2% -51.4%
Cash Dividends 230.00
213.00
206.00
230.00
239.00
growth rate -7.4% -3.3% 11.7% 3.9%
Cash From OA 190.00
230.00
231.00
258.00
310.00
growth rate 21.1% 0.4% 11.7% 20.2%
Sale Purchase of Stock 10.00
9.00
growth rate -10.0%
FCF 114.00
149.00
166.00
-162.00
106.00
growth rate 30.7% 11.4% -100.0% 100.0%
Income Statement Dec '17 Mar '18 Jun '18 Sep '18 Dec '18
Sales 1,936.00
535.00
580.00
642.00
623.00
growth rate -72.4% 8.4% 10.7% -3.0%
Op.Income 227.00
190.00
168.00
216.00
226.00
growth rate -16.3% -11.6% 28.6% 4.6%
IBT 74.00
139.00
124.00
166.00
171.00
growth rate 87.8% -10.8% 33.9% 3.0%
Net Income 74.00
139.00
124.00
166.00
171.00
growth rate 87.8% -10.8% 33.9% 3.0%
Gross Profit 398.00
297.00
303.00
333.00
381.00
growth rate -25.4% 2.0% 9.9% 14.4%

Growth Grade & Financial Ratios

All financial ratios below are calculated based on latest annual statements available and present the most up to date snapshot of a company finances.

Growth Grade

Historical Growth Grade:

C (66.14)

YOY Growth Grade:

D (38.98)

Click on buttons above for detailed yearly growth rates.

Market Ratios

Profitability Ratios

Liquidity Ratios

Efficiency Ratios

Value Price

PE and EPS

Historical Current Forward
PE 12.89 12.89 10.24
EPS / Growth 9.3% 2.57 17.8%

Value Price & Investment Recovery Time

Read more about Stock2Own value price in Stock Market: Fundamental Analysis.

Equity Growth Rate: 28.1%

Estimates Pessimistic Moderate Optimistic My Numbers
Rate of Return 15.0%
MOS Price % 50 %
Future EPS Growth 9.3% 18.4% 18.4%
Future PE 10.24 12.01 19.98
Future EPS 6.22 13.90 13.90
Value Price
MOS %
15.75
-52.4%
41.25
24.7%
68.63
107.4%
MOS Price 7.87 20.63 34.32
IRT 8.33 6.49 6.49

Graham Number:

NOTE: The Graham Number applies only to certain types of stocks in combination with a number of other criteria.

Read more about Graham Number in Stock Market: Fundamental Analysis.

Price Chart

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.

Risk / Reward Ratios

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.