10 Year Financial Data of Memorial Production Partners LP (MEMP)

19.74 (1y: +17%)

Market Cap	875.99 M	P/E(ttm)
Enterprise Value	1.28 B	P/B	2.10

MEMP- NAS (USA)
Memorial Production Partners LP

Not Rated

Top Ranked Predictable Companies

$19.74

2 Severe Warning Signs 5 Medium Warning Signs 2 Good Signs

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	0	0	816
EBITDA Growth (%)	0	0	93
Free Cash Flow Growth (%)	0	0	-881
Book Value Growth (%)	0	0	29.9

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.

Trendline:

Export:

Print This Table Print

See this page for the explanation of the data and charts * All numbers are in millions except for per share data

Per Share Data	Annuals					Quarterly
Fiscal Period	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue per Share ($)	--	--	3.37	6.15	6.87	0.75	0.75	0.87	3.46	1.79
EBITDA per Share	--	--	-3.01	3.48	2.49	1.29	0.54	-0.62	2.09	0.48
Free Cashflow per Share	--	--	-5.76	-3.09	-3.28	0.42	-1.43	-3.60	1.30	0.45
Earnings per Share ($)	--	--	0.30	0.01	-1.09	0.94	-0.01	-1.13	0.19	-0.14
Dividends Per Share	--	--	--	1.55	1.96	0.09	0.48	0.48	0.50	0.51
Book Value per Share	--	--	13.93	14.07	18.87	14.53	14.25	12.61	12.98	18.87
Month End Stock Price	--	--	18.08	17.84	19.81	18.64	16.89	18.89	17.84	19.81
Ratios	Annuals					Quarterly
Fiscal Period	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Return on Equity %	1.50	-10.70	27.20	--	-4.40	26.00	-0.40	-36.00	6.00	-4.40
Return on Assets %	0.80	-4.60	18.60	--	-2.00	17.60	--	-16.40	2.40	-2.00
Return on Capital - Joel Greenblatt %	3.10	-3.00	-21.20	6.00	-0.40	20.80	2.40	-15.20	21.20	-0.40
Debt to Equity	0.85	1.09	0.40	1.15	0.87	0.37	0.64	1.04	1.15	0.87

Gross Margin %	100.00	100.00	100.00	61.20	64.00	100.00	100.00	100.00	36.40	64.00
Operating Margin %	16.30	-17.20	-122	29.60	-2.70	135	19.00	-116	43.60	-2.70
Net Margin %	4.40	-29.20	112	0.10	-11.30	125	-1.50	-131	5.60	-11.30

Days Sales Outstanding	109	94.40	14.70	52.40	49.90	54.10	69.60	75.00	21.40	49.90

Debt to Revenue	2.49	2.98	1.64	2.64	9.20	7.21	12.24	15.14	4.33	9.20
COGS to Revenue	--	--	--	0.33	0.31	--	--	--	0.55	0.31
Interest Exp. to Revenue %	-11.81	-11.46	-9.91	-8.06	-11.35	-7.96	-21.46	-15.72	-3.96	-11.35

Asset Turnover	0.17	0.16	0.17	0.18	0.04	0.04	0.03	0.03	0.11	0.04
Buyback Ratio	--	--	-178	--	--	--	--	--	--	--
Dividend Payout Ratio	--	--	--	293	--	0.10	--	--	2.55	--
Income Statement	Annuals (USD $) View: $ %					Quarterly
Fiscal Period	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue	24.86	38.74	73.36	141	166	16.66	16.67	19.35	85.78	44.34
Cost of Goods Sold	--	--	--	47.02	60.59	--	--	--	47.02	13.57
Gross Profit	24.86	38.74	73.36	86.15	95.67	16.66	16.67	19.35	31.27	28.39

Selling, General, &Admin. Expense	5.13	6.78	8.89	15.57	18.00	2.02	2.12	2.35	8.75	4.79
Earnings Before DDA	19.27	13.41	-65.38	79.57	61.79	28.56	12.01	-13.91	51.74	11.94

Depreciation, Depletion and Amortization	15.23	20.07	24.34	37.89	44.88	6.16	8.85	8.54	14.34	13.16

Operating Income	4.04	-6.65	-89.72	41.68	16.91	22.40	3.16	-22.45	37.40	-1.21
Interest Income/Expense	-2.94	-4.44	-7.27	-11.34	-15.05	-1.33	-3.58	-3.04	-3.40	-5.03
Net Income	1.11	-11.32	82.33	0.12	-25.80	20.89	-0.25	-25.33	4.81	-5.02

Earnings per Share ($)	--	--	0.30	0.01	-1.09	0.94	-0.01	-1.13	0.19	-0.14
Total Shares Outstanding	--	--	21.76	22.88	24.80	22.19	22.24	22.30	24.80	24.80
Balance Sheet	Annuals (USD $) View: $ %					Quarterly
Fiscal Period	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Cash and cash equivalents	5.30	5.65	1.09	7.62	8.35	8.32	3.37	1.04	7.62	8.35
Accounts Receivable	7.39	10.02	2.96	20.21	24.33	9.89	12.76	15.95	20.21	24.33
Other Current Assets	4.20	4.56	22.97	20.73	11.10	28.95	26.37	17.66	20.73	11.10
Total Current Assets	16.88	20.24	27.01	48.56	43.78	47.17	42.50	34.64	48.56	43.78

Property, Plant and Equipment	128	224	401	676	871	405	485	570	676	871
Other Long Term Assets	1.28	4.00	14.22	77.67	82.49	22.28	23.38	7.60	77.67	82.49
Total Assets	146	249	442	802	998	474	550	612	802	998

Accounts Payable	7.24	15.92	3.06	15.60	24.02	15.89	11.03	12.71	15.60	24.02
Current Portion of Long-Term Debt	0.02	0.07	--	--	--	--	--	--	--	--
Other Current Liabilities	0.13	0.13	0.35	1.51	4.52	0.72	0.83	1.42	1.51	4.52
Total Current Liabilities	7.39	16.12	3.40	17.11	28.54	16.61	11.86	14.13	17.11	28.54

Long-Term Debt	61.76	115	120	371	408	120	204	293	371	408
Other Long-Term Liabilities	4.02	11.26	15.32	92.13	93.15	15.13	17.67	23.56	92.13	93.15
Total Liabilities	73.17	143	139	480	530	152	234	331	480	530

Total Equity	72.99	106	303	322	468	322	317	281	322	468
Cashflow Statement	Annuals (USD $) View: $ %					Quarterly
Fiscal Period	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Net Income	1.11	-11.32	82.33	29.92	9.02	20.89	0.75	-25.33	33.61	--
Depreciation, Depletion and Amortization	15.23	20.07	24.34	37.89	44.88	6.16	8.85	8.54	14.34	13.16
Cash Flow from Others	-3.66	11.54	-71.20	23.00	51.15	-13.16	3.92	31.48	0.76	14.99
Cash Flow from Operations	12.67	20.29	35.48	90.80	105	13.89	13.52	14.68	48.71	28.15

Investment for Property, Plant & Equipement	-36.70	-118	-161	-161	-174	-4.60	-45.29	-94.93	-16.59	-16.91
Cash Flow from Investing	-24.95	-117	-159	-166	-179	-4.60	-45.09	-94.93	-21.19	-18.20

Net Issuance of Stock	--	--	146	--	179	--	--	--	--	179
Net Issuance of Debt	-0.83	53.64	--	216	164	--	--	173	43.00	-52.30
Cash Flow for Dividends	--	--	--	--	-23.43	--	-12.72	-10.71	--	--
Other Financing	16.82	43.11	-28.00	-142	-253	-2.07	39.34	-84.37	-71.17	-137
Cash Flow from Financing	15.99	96.76	118	74.31	66.78	-2.07	26.63	77.91	-28.17	-9.59

Net Change in Cash	3.71	0.36	-4.57	-0.70	-7.58	7.23	-4.95	-2.33	-0.65	0.36

Free Cash Flow	-24.03	-97.80	-125	-70.61	-68.67	9.30	-31.77	-80.25	32.11	11.23
Valuation Ratios (Daily)	Annuals					Quarterly
Fiscal Period	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

PE Ratio(ttm)
Price-to-Free-Cash-Flow ratio
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Valuation and Quality	Annuals					Quarterly
Fiscal Period	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Market Cap
Enterprise Value
Month End Stock Price
Net Cash (per share)
Net Current Asset Value (per share)
Median PS (per share)
Graham Number (per share)
Altman Z-Score

Switch to Another Stock:

Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)

Home About Jobs Advertise Site Map Term of Use Privacy Policy RSS Email Alerts Affiliate Program FAQ Contact Us
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.

FocusBar

Home

Premium Membership

Value Screens

Model Portfolios

Guru Stocks

Market Valuation

By Country

Articles

Submit Articles