Income Statement
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
LTM

Impairment of Oil, Gas & Mineral Properties

690

116

245

217

Total Revenues

42,478

28,249

44,529

69,291

53,118

54,579

Total Revenues % Chg.

-2.5%

-33.5%

57.6%

55.6%

-23.3%

-8.2%

Cost of Goods Sold, Total

31,102

21,240

32,512

50,866

38,272

38,988

Gross Profit

11,376

7,009

12,017

18,425

14,846

15,591

Selling General & Admin Expenses, Total

3,430

3,242

3,018

3,908

4,115

4,289

Exploration / Drilling Costs, Total

120

86

53

133

60

60

Depreciation & Amortization

2,314

2,121

1,951

2,206

2,376

2,580

Impairment of Oil, Gas & Mineral Properties

690

116

245

217

Other Operating Expenses

2,751

2,057

2,585

3,722

3,695

4,042

Other Operating Expenses, Total

9,305

7,622

7,852

10,186

10,246

10,971

Operating Income

2,071

-613

4,165

8,239

4,600

4,620

Interest Expense, Total

-576

-540

-406

-415

-450

-478

Interest And Investment Income

226

182

159

227

583

584

Net Interest Expenses

-350

-358

-247

-188

133

106

Income (Loss) On Equity Invest.

351

-609

301

989

34

129

Currency Exchange Gains (Loss)

-27

406

-131

-434

242

-97

Other Non Operating Income (Expenses)

76

-189

649

953

-338

-69

EBT, Excl. Unusual Items

2,121

-1,363

4,737

9,559

4,671

4,689

Restructuring Charges

Impairment of Goodwill

-868

-667

Gain (Loss) On Sale Of Investments

Gain (Loss) On Sale Of Assets

147

102

10

77

4

22

Asset Writedown

-3,764

-1,376

-418

-2,456

-310

-250

Legal Settlements

-837

Other Unusual Items

EBT, Incl. Unusual Items

-3,201

-3,304

4,329

7,180

4,365

4,461

Income Tax Expense

588

16

1,801

2,835

1,081

1,073

Earnings From Continuing Operations

-3,789

-3,320

2,528

4,345

3,284

3,388

Earnings Of Discontinued Operations

Minority Interest

-27

31

-29

-94

-116

-14

Net Income

-3,816

-3,289

2,499

4,251

3,168

3,374

Preferred Dividend and Other Adjustments

29

54

60

60

60

60

Net Income to Common Incl Extra Items

-3,845

-3,343

2,439

4,191

3,108

3,314

Net Income to Common Excl. Extra Items

-3,845

-3,343

2,439

4,191

3,108

3,314

Total Shares Outstanding

1,485.3

1,507.8

1,463.3

1,327.2

1,216.8

1,176.5

Weighted Avg. Shares Outstanding

1,649

1,572

1,491

1,414

1,264

1,219.5

Weighted Avg. Shares Outstanding Dil

1,649

1,572

1,491

1,414

1,264

1,219.5

EPS

-2.3

-2.1

1.6

3

2.5

2.7

EPS Diluted

-2.3

-2.1

1.6

3

2.5

2.7

EBITDA

4,844

1,433

6,008

9,961

6,556

6,780

Effective Tax Rate

-18.4%

-0.5%

41.6%

39.5%

24.8%

24.1%