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

Operating Revenues

16,942

9,874

19,669

29,492

23,182

24,006

Impairment of Oil, Gas & Mineral Properties

427

1,740

330

326

169

170

Other Revenues, Total

134

60

108

118

91

99

Total Revenues

17,076

9,934

19,777

29,610

23,273

24,105

Total Revenues % Chg.

-1.1%

-41.8%

99.1%

49.7%

-21.4%

-4.4%

Cost of Goods Sold, Total

7,956

4,955

6,743

9,478

8,783

8,984

Gross Profit

9,120

4,979

13,034

20,132

14,490

15,121

Selling General & Admin Expenses, Total

489

484

511

570

640

666

Exploration / Drilling Costs, Total

168

159

225

204

182

169

Depreciation & Amortization

3,750

3,400

3,651

3,542

3,492

3,886

Impairment of Oil, Gas & Mineral Properties

427

1,740

326

326

169

170

Other Operating Expenses

620

-667

2,199

5,567

466

786

Other Operating Expenses, Total

5,454

5,116

6,912

10,209

4,949

5,677

Operating Income

3,666

-137

6,122

9,923

9,541

9,444

Interest Expense, Total

-185

-205

-178

-179

-148

-140

Interest And Investment Income

26

12

3

85

240

240

Net Interest Expenses

-159

-193

-175

-94

92

100

Income (Loss) On Equity Invest.

-2

18

46

Currency Exchange Gains (Loss)

2

Other Non Operating Income (Expenses)

3

-17

-17

-6

6

EBT, Excl. Unusual Items

3,512

-332

5,948

9,858

9,627

9,550

Restructuring Charges

-60

-2

-2

-2

Merger & Related Restructuring Charges

Gain (Loss) On Sale Of Assets

124

-47

17

74

95

81

Asset Writedown

-91

-300

-32

-29

-31

-61

EBT, Incl. Unusual Items

3,545

-739

5,933

9,901

9,689

9,568

Income Tax Expense

810

-134

1,269

2,142

2,095

2,071

Earnings From Continuing Operations

2,735

-605

4,664

7,759

7,594

7,497

Net Income

2,735

-605

4,664

7,759

7,594

7,497

Net Income to Common Incl Extra Items

2,735

-605

4,664

7,759

7,594

7,497

Net Income to Common Excl. Extra Items

2,735

-605

4,664

7,759

7,594

7,497

Total Shares Outstanding

581.9

583.6

585.3

587.7

580.9

569.3

Weighted Avg. Shares Outstanding

578

579

581

583

581

576

Weighted Avg. Shares Outstanding Dil

581

579

584

587

584

578.5

EPS

4.7

-1

8

13.3

13.1

13

EPS Diluted

4.7

-1

8

13.2

13

13

EBITDA

7,843

5,003

10,103

13,791

13,202

13,500

Effective Tax Rate

22.8%

18.1%

21.4%

21.6%

21.6%

21.6%