10 Year Financial Data of NuStar Energy, L.P. (NS)

48.78 (1y: -8%)

Market Cap	3.84 B	P/E(ttm)
Enterprise Value	6.17 B	P/B	1.50

NS- NYSE (USA)
NuStar Energy, L.P.

Currently 1/5

Business Predictability Rank: 1-Star (On Watch)
Back Testing Results:
Average gain of all 1-Star stocks: 1.1% per year.
% of Stocks that are in still loss if held for 10yrs: 45%.
Read more:
What is Predictability Rank?
Performances of real portfolio
Top Ranked Predictable Companies

$48.78

3 Severe Warning Signs 6 Medium Warning Signs

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	33.6	1.6	-33.1
EBITDA Growth (%)	-3.2	-25.6	-75.2
Free Cash Flow Growth (%)	0	0	0
Book Value Growth (%)	6.3	6.3	-17.6

*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	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue per Share ($)	8.36	9.58	18.83	24.26	31.28	90.80	69.81	69.95	101	81.63	71.17	24.53	26.88	24.10	7.36	12.83
EBITDA per Share	5.04	5.69	6.29	6.66	6.39	8.38	7.59	7.25	7.42	1.93	1.80	1.31	-2.27	1.25	1.51	1.31
Free Cashflow per Share	3.41	3.48	3.38	2.71	-0.61	8.08	-0.51	1.47	-3.71	-1.53	1.20	-1.55	-0.98	1.80	-0.80	1.18
Earnings per Share ($)	3.02	3.15	2.86	2.83	2.74	4.22	3.47	3.19	2.78	-3.61	-3.78	0.23	-3.56	-0.09	-0.14	0.00
Dividends Per Share	2.90	3.15	3.31	3.54	3.77	4.01	4.24	4.27	4.34	4.38	4.38	1.10	1.10	1.10	1.10	1.10
Book Value per Share	20.19	19.02	54.27	40.07	42.30	41.50	44.99	42.94	43.87	35.26	32.05	38.88	34.04	36.74	33.01	32.05
Month End Stock Price	49.77	59.43	51.76	55.77	53.30	41.06	56.09	69.48	56.66	42.48	53.34	59.08	53.89	50.88	42.48	53.34
Ratios	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Return on Equity %	15.90	17.90	5.80	8.00	7.50	11.50	9.00	8.80	7.80	-8.80	4.00	4.00	-40.80	0.80	-1.60	4.00
Return on Assets %	8.40	9.10	3.30	4.30	4.00	5.70	4.70	4.40	3.80	-4.00	1.60	1.60	-17.20	0.40	-0.80	1.60
Return on Capital - Joel Greenblatt %	11.00	12.60	6.90	9.10	7.70	9.80	8.10	8.50	7.80	-0.90	7.20	4.80	-20.80	6.00	8.80	7.20
Debt to Equity	0.81	0.88	0.62	0.73	0.73	0.86	0.75	0.79	0.80	0.94	0.98	0.92	1.10	0.77	0.94	0.98

Gross Margin %	64.40	64.50	37.20	31.40	25.40	10.80	13.30	12.90	8.90	8.10	13.00	14.20	5.50	6.60	24.70	13.00
Operating Margin %	45.80	44.40	23.30	18.60	13.10	6.40	7.10	6.90	4.80	-0.50	5.90	2.80	-10.80	2.90	13.50	5.90
Net Margin %	38.40	35.50	16.80	13.20	10.20	5.30	5.80	5.40	3.40	-3.80	2.50	1.50	-13.00	0.30	-1.90	2.50

Days Sales Outstanding	42.50	37.30	73.00	34.10	32.50	13.50	20.00	25.00	30.60	30.60	38.90	26.50	23.40	23.80	79.20	38.90
Days Inventory	--	--	15.40	8.00	29.40	18.70	41.20	39.30	35.80	11.60	23.80	47.30	12.80	13.40	36.50	23.80
Inventory Turnover	--	--	23.70	45.90	12.40	19.50	8.90	9.30	10.20	31.60	3.80	1.90	7.10	6.80	2.50	3.80

Debt to Revenue	1.95	1.74	1.78	1.20	0.98	0.39	0.48	0.49	0.35	0.41	2.44	1.46	1.39	1.18	4.24	2.44
COGS to Revenue	0.36	0.35	0.63	0.69	0.75	0.89	0.87	0.87	0.91	0.92	0.87	0.86	0.94	0.93	0.75	0.87
Inventory to Revenue	--	--	0.03	0.02	0.06	0.05	0.10	0.09	0.09	0.03	0.23	0.45	0.13	0.14	0.30	0.23
Interest Exp. to Revenue %	-8.74	-9.49	-6.61	-5.41	-5.19	-1.88	-2.06	--	--	-1.51	-2.90	-1.29	-1.25	-1.43	-3.46	-2.90

Asset Turnover	0.22	0.26	0.20	0.33	0.39	1.08	0.81	0.82	1.12	1.06	0.18	0.29	0.33	0.33	0.10	0.18
Buyback Ratio	-387	--	--	--	-95.20	-93.00	-128	-101	-143	148	--	--	--	-7,754	-2.20	--
Dividend Payout Ratio	0.91	0.93	1.04	1.11	1.18	0.84	1.04	1.13	1.27	--	3.47	2.94	--	18.06	--	3.47
Income Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue	181	221	660	1,136	1,475	4,829	3,856	4,403	6,575	5,956	5,220	1,736	1,902	1,745	573	1,000
Cost of Goods Sold	64.61	78.30	414	779	1,100	4,307	3,342	3,836	5,990	5,473	4,727	1,490	1,796	1,629	432	870
Gross Profit	117	142	245	357	375	522	514	567	586	483	492	246	105	115	142	130

Selling, General, &Admin. Expense	7.54	11.32	26.55	45.22	67.92	76.43	94.73	110	103	105	105	153	23.14	24.95	29.48	27.49
Earnings Before DDA	109	131	220	312	301	446	419	456	482	141	150	93.00	-161	90.41	118	102

Depreciation, Depletion and Amortization	26.27	33.15	66.67	100	109	136	146	154	168	171	169	44.68	45.58	39.69	40.71	42.93

Operating Income	83.04	98.02	154	211	193	310	273	303	314	-30.08	-18.94	48.32	-206	50.72	77.18	59.46
Interest Income/Expense	-15.86	-20.95	-43.63	-61.43	-76.52	-90.82	-79.38	--	--	-89.67	-97.53	-22.35	-23.82	-24.87	-19.85	-28.99
Net Income	69.59	78.42	111	150	150	254	225	239	221	-227	-228	26.35	-247	4.39	-10.62	24.57

Preferred dividends	--	--	--	--	--	29.35	--	--	--	--	--	--	--	--	--	--
Earnings per Share ($)	3.02	3.15	2.86	2.83	2.74	4.22	3.47	3.19	2.78	-3.61	-3.78	0.23	-3.56	-0.09	-0.14	0.00
Total Shares Outstanding	21.71	23.04	35.02	46.81	47.16	53.18	55.23	62.95	65.02	72.96	77.92	70.76	70.76	72.38	77.92	77.92
Balance Sheet	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Cash and cash equivalents	15.75	16.15	36.05	68.84	89.84	45.38	62.01	181	17.50	83.60	117	37.70	34.15	107	83.60	117
Accounts Receivable	21.11	22.59	132	106	131	178	212	302	552	499	427	505	490	456	499	427
Inventory	--	--	17.47	16.98	88.53	221	377	414	588	173	228	774	254	241	173	228
Other Current Assets	1.28	1.24	110	21.21	37.62	42.32	83.69	42.80	43.69	184	49.20	51.49	727	59.60	184	49.20
Total Current Assets	38.13	39.98	295	213	347	486	735	940	1,201	939	821	1,368	1,504	864	939	821

Property, Plant and Equipment	765	785	2,160	2,345	2,492	2,942	3,028	3,187	3,430	3,238	3,240	3,500	3,079	3,155	3,238	3,240
Intangible Assets	4.72	4.72	827	828	833	858	852	856	886	1,043	1,040	886	851	849	1,043	1,040
Other Long Term Assets	19.71	27.81	84.62	96.76	111	173	160	403	364	392	447	329	283	495	392	447
Total Assets	828	858	3,367	3,483	3,783	4,460	4,775	5,386	5,881	5,613	5,547	6,083	5,718	5,364	5,613	5,547

Accounts Payable	16.15	23.75	193	139	226	214	302	392	532	451	564	661	605	593	451	564
Current Portion of Long-Term Debt	0.94	0.99	1.05	0.65	0.66	22.83	20.77	0.83	365	286	282	831	518	518	286	282
Other Current Liabilities	14.29	8.87	11.10	16.97	16.00	15.33	15.53	--	46.94	109	--	--	--	--	109	--
Total Current Liabilities	31.37	33.61	206	157	242	252	339	393	944	846	846	1,493	1,123	1,110	846	846

Long-Term Debt	353	384	1,170	1,359	1,446	1,879	1,837	2,146	1,928	2,143	2,155	1,704	2,122	1,535	2,143	2,155
Other Long-Term Liabilities	4.77	1.42	90.97	90.98	100	122	114	144	157	52.08	48.76	136	64.27	59.75	52.08	48.76
Total Liabilities	389	419	1,466	1,607	1,788	2,253	2,290	2,684	3,029	3,041	3,050	3,332	3,309	2,705	3,041	3,050

Common Stock	311	311	1,749	--	--	--	--	--	--	--	--	--	--	--	--	--
Additional Paid-In Capital	--	--	--	1,830	1,968	--	--	--	--	--	--	--	--	--	--	--
Total Equity	438	438	1,901	1,876	1,995	2,207	2,485	2,703	2,852	2,572	2,497	2,751	2,408	2,659	2,572	2,497
Cashflow Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Net Income	69.59	78.42	111	150	150	254	225	239	222	-227	-229	26.25	-247	4.34	-11.02	24.40
Depreciation, Depletion and Amortization	26.27	33.15	66.67	100	109	136	146	154	168	171	169	44.68	45.58	39.69	40.71	42.93
Cash Flow from Others	9.73	-1.95	8.69	1.02	-36.40	95.45	-190	-30.27	-295	356	513	-80.55	243	196	-2.36	77.07
Cash Flow from Operations	106	110	186	251	223	485	181	363	94.47	299	453	-9.61	41.73	240	27.32	144

Investment for Property, Plant & Equipement	-31.56	-29.40	-68.09	-124	-251	-55.67	-209	-270	-336	-411	-363	-100	-111	-110	-89.82	-52.56
Cash Flow from Acquisitions	-411	-28.09	-501	-154	--	-810	--	-43.03	-101	120	233	--	--	436	-316	113
Cash Flow from Investing	-442	-58.51	-89.00	-213	-238	-957	-168	-300	-443	-346	-249	-100	-82.21	160	-324	-3.12

Net Issuance of Stock	135	--	--	--	143	236	289	240	317	336	336	--	--	337	-0.25	--
Net Issuance of Debt	247	-50.71	-116	186	84.97	441	-33.69	116	148	148	-92.85	248	102	-584	383	6.66
Cash Flow for Dividends	-65.92	--	--	-183	-197	-242	-264	-305	-322	-365	-374	-89.08	-89.08	-89.08	-98.05	-98.05
Other Financing	2.93	--	39.20	-6.13	6.34	4.86	6.15	5.08	43.88	-8.54	3.87	-28.59	22.50	7.89	-10.34	-16.18
Cash Flow from Financing	319	-50.71	-77.18	-3.90	37.06	440	-2.67	56.27	187	111	-127	130	35.17	-328	274	-108

Net Change in Cash	-17.79	0.40	19.91	32.78	21.00	-44.46	16.63	119	-164	66.11	78.82	20.20	-3.55	73.31	-23.85	32.91

Free Cash Flow	74.03	80.22	118	127	-28.58	430	-27.97	92.67	-241	-111	90.34	-110	-69.12	130	-62.49	91.84
Valuation Ratios (Daily)	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

PE Ratio(ttm)
Price to Tangible Book
Price-to-Free-Cash-Flow ratio
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Forward Rate of Return
Shiller PE Ratio
Valuation and Quality	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	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)
DCF (per share)
Median PS (per share)
Peter Lynch Fair Value (per share)
Graham Number (per share)
Altman Z-Score
Piotroski F-Score
Beneish M-Score

Switch to Another Stock:

NS Quarterly/Annuals Reports

NS: 10-Q - NuStar Energy L.P. (0001110805) (Filer): (10-Q) - 2012-11-08
NS: 10-Q - NuStar Energy L.P. (0001110805) (Filer): (10-Q) - 2012-08-07
NS: 10-Q - NuStar Energy L.P. (0001110805) (Filer): (10-Q) - 2012-04-25
NS: 10-K - NuStar Energy L.P. (0001110805) (Filer): (10-K) - 2012-02-28
NS: 10-Q - NuStar Energy L.P. (0001110805) (Filer): (10-Q) - 2011-11-07

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

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

NS Quarterly/Annuals Reports