Loading...

Financial Statements

Texas Pacific Land Trust

Texas Pacific Land Trust (TPL)

Real Estate

Income Statement

Download TPL income statement Download TPL income statement
Year 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
Earnings Per Share Basic 0.691.172.212.203.164.146.105.2912.3826.93
Net Profit Margin 0.530.560.600.600.620.630.630.640.630.70
Earnings Per Share Diluted 0.691.172.212.203.164.146.105.2912.3826.93
Revenue 13.0820.0734.3032.5944.1155.2079.4266.11154.63300.22
Weighted Average Shares Outstanding 9.989.639.298.908.558.388.207.997.857.79
Gross Profit 12.4719.2933.3431.6542.6953.5177.9466.11154.14289.05
Weighted Average Shares Outstanding (Diluted) ------8.207.997.857.79
Sales, General and Administrative Expense 2.442.882.592.332.542.072.663.158.8225.64
Dividend per Share 0.000.000.000.000.000.000.000.000.000.00
Operating Income 9.9916.4030.7429.3040.1351.4275.2662.91144.95260.83
Gross Margin 0.950.960.970.970.970.970.981.001.000.96
Earnings before Tax 10.0416.4230.7629.3240.1451.4375.2862.90145.06261.75
EBITDA Margin 0.770.820.900.900.910.930.950.950.940.88
Net Income 6.9111.3120.5919.6527.2234.7750.0442.2797.23209.74
EBIT Margin 0.770.820.900.900.910.930.950.950.940.87
Net Income - Discounted ops ----------
Profit Margin 0.530.560.600.600.620.630.630.640.630.70
Preferred Dividends ----------
Free Cash Flow margin 0.000.000.000.000.000.000.000.000.000.00
R&D Expenses ----------
Interest Expense ----------
Earnings Before Tax Margin 0.770.820.900.900.910.930.950.950.940.87
Consolidated Income 6.9111.3120.5919.6527.2234.7750.0442.2797.23209.74
EBIT 10.0416.4230.7629.3240.1451.4375.2862.90145.06261.75
EBITDA 10.0916.4430.7729.3440.1651.4575.3162.94145.44264.33
Income Tax Expense 3.135.1210.169.6812.9216.6725.2420.6247.8352.01
Operating Expenses 2.482.892.602.342.562.092.683.209.2028.22
Cost of Revenue 0.610.780.960.941.421.691.48-0.4911.17
Net Income Com 6.9111.3120.5919.6527.2234.7750.0442.2797.23209.74
Net Income - Non-Controlling int ----------

Balance Sheet Statement

Download TPL income statement Download TPL income statement
Year 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
Total current liabilities ------1.673.066.4612.11
Other Liabilities ------0.802.230.851.61
Long-term debt ----------
Cash and cash equivalents 8.157.1513.038.4213.2426.8145.0149.4279.58119.65
Total debt ----------
Cash and short-term investments ------45.0149.4279.58119.65
Deferred revenue 0.770.760.831.021.383.942.5811.788.3613.37
Inventories ----------
Tax Liabilities 4.994.524.432.622.190.860.972.230.9616.51
Goodwill and Intangible Assets ----------
Deposit Liabilities ----------
Tax assets -0.06-0.42-0.82-3.881.209.40
Total non-current liabilities ----------
Total current assets ----------
Total liabilities 7.086.696.895.594.436.384.7514.8314.9440.38
Payables 0.750.981.081.080.860.830.870.835.6110.51
Other comprehensive income -0.49-0.52-0.83-0.95-0.62-1.35-1.25-0.96-0.80-1.08
Short-term investments ----------
Retained earnings (deficit) ----------
Property, Plant & Equipment Net 1.201.201.171.191.211.211.382.2820.6375.29
Total non-current assets ----------
Other Assets ---------9.40
Net Debt ----------119.65
Investments 15.7314.3410.358.373.890.920.14---
Total shareholders equity 19.7018.3020.5515.6017.9326.7245.6947.62105.10244.69
Total assets 26.7924.9927.4321.1922.3633.1050.4462.45120.03285.07
Long-term investments ---------24.30
Receivables 1.632.162.792.703.733.223.796.5517.7748.75
Short-term debt ----------

Cash Flow Statement

Download TPL income statement Download TPL income statement
Year 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
Insurance (repayment) of debt ----------
Net Cash/Marketcap 0.000.000.000.000.000.000.000.000.000.00
Insurance (buybacks) of shares ----------
Depreciation & Amortization 0.040.020.010.020.020.020.030.040.382.58
Dividend payments -1.93-1.97-2.00-4.30--2.28-2.40-2.51-10.68-31.65
Operating Cash Flow 9.3911.7023.9319.9130.0738.8549.5740.9693.83191.65
Acquisitions and disposals ----------
Free Cash Flow 9.3711.6823.9119.8730.0338.8249.3740.0075.11143.80
Net cash flow / Change in cash -1.50-1.005.88-4.604.8113.5818.204.4130.1640.07
Effect of forex changes on cash ----------
Financing Cash Flow -10.88-12.68-18.03-24.48-25.22-25.24-31.17-35.59-44.95-70.05
Investment purchases and sales ----------
Capital Expenditure -0.02-0.02-0.02-0.04-0.03-0.03-0.20-0.96-18.72-47.85
Stock-based compensation ----------
Investing Cash Flow ----------

Retained Earning Schedule

Year 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
Retained Earnings (Previous Year) ----------
Net Income 71121202735504297210
Stock Dividends -5-9-19-15-27-32-48-40-87-178
Divident Paid -2-2-2-4--2-2-3-11-32
Retained Earnings ----------

PPE Schedule

Year 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
Year 2009201020112012201320142015201620172018
Gross PPE -1111111221
Annual Depreciation 10-00000237103
Capital Expenditure -0-0-0-0-0-0-0-1-19-48
Net PPE 111111122175

Intangible and Goodwill Schedule

Year 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
Intangible and Goodwill (Previous Year) ----------
New Purchases ----------
Intangible and Goodwill ----------

Texas Pacific Land Trust income statement is the only one that provides an overview of company sales and net income
The reasoning behind the adjustment, however, is that free cash flow is meant to measure money being spent right now, not transactions that happened in the past. This makes Texas Pacific Land Trust FCF a useful instrument for identifying growing companies with high up-front costs, which may eat into earnings now but have the potential to pay off later.