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

Total Revenues

70,615

53,270

76,571

79,844

68,275

63,699

Total Revenues % Chg.

-7.1%

-24.6%

43.7%

4.3%

-14.5%

-12.7%

Cost of Goods Sold, Total

66,960

48,625

57,524

65,883

62,500

58,848

Gross Profit

3,655

4,645

19,047

13,961

5,775

4,851

Selling General & Admin Expenses, Total

2,459

2,102

2,152

2,021

2,337

2,414

R&D Expenses

301

245

270

286

299

297

Impairment of Oil, Gas & Mineral Properties

Other Operating Expenses, Total

2,760

2,347

2,422

2,307

2,636

2,711

Operating Income

895

2,298

16,625

11,654

3,139

2,140

Interest Expense, Total

-695

-477

-357

-401

-715

-674

Interest And Investment Income

88

56

79

188

570

570

Net Interest Expenses

-607

-421

-278

-213

-145

-104

Income (Loss) On Equity Invest.

347

234

2,204

1,317

1,184

896

Currency Exchange Gains (Loss)

4

107

-155

191

-48

-329

Other Non Operating Income (Expenses)

-573

-319

-204

-261

-423

-405

EBT, Excl. Unusual Items

66

1,899

18,192

12,688

3,707

2,198

Restructuring Charges

-342

-55

Merger & Related Restructuring Charges

-7

-4

-4

Impairment of Goodwill

-194

-194

Gain (Loss) On Sale Of Investments

-1,405

-1,405

Asset Writedown

-1,927

-171

218

-1,526

-844

-844

Legal Settlements

-163

Other Unusual Items

-71

-298

-167

100

EBT, Incl. Unusual Items

-1,932

1,088

18,025

11,255

1,260

-249

Income Tax Expense

459

1,666

2,460

1,717

238

290

Earnings From Continuing Operations

-2,391

-578

15,565

9,538

1,022

-539

Minority Interest

-63

-155

-609

-236

-103

-56

Net Income

-2,454

-733

14,956

9,302

919

-595

Preferred Dividend and Other Adjustments

Net Income to Common Incl Extra Items

-2,454

-733

14,956

9,302

919

-595

Net Income to Common Excl. Extra Items

-2,454

-733

14,956

9,302

919

-595

Total Shares Outstanding

1,012.1

1,080.7

910.9

805.3

819.3

785.4

Weighted Avg. Shares Outstanding

1,013

1,140

1,105

911

842

817.5

Weighted Avg. Shares Outstanding Dil

1,013

1,140

1,108

914

845

817.5

EPS

-2.4

-0.6

13.5

10.2

1.1

-0.7

EPS Diluted

-2.4

-0.6

13.5

10.2

1.1

-0.7

EBITDA

3,962

5,258

19,148

14,041

5,579

4,551

Effective Tax Rate

-23.8%

153.1%

13.6%

15.3%

18.9%

-116.5%