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

17

176

20

20

85

82

Total Revenues

6,311

4,543

7,301

11,069

10,295

12,080

Total Revenues % Chg.

2.6%

-28%

60.7%

51.6%

-7%

14.7%

Cost of Goods Sold, Total

1,736

883

2,034

3,328

2,732

2,836

Gross Profit

4,575

3,660

5,267

7,741

7,563

9,244

Selling General & Admin Expenses, Total

1,604

1,550

1,569

1,983

2,303

2,364

Exploration / Drilling Costs, Total

216

175

142

188

232

213

Depreciation & Amortization

2,122

2,074

1,528

1,703

2,046

2,215

Impairment of Oil, Gas & Mineral Properties

17

176

20

20

85

82

Other Operating Expenses

-78

2,075

-75

-114

-39

-39

Other Operating Expenses, Total

3,881

6,050

3,184

3,780

4,627

4,835

Operating Income

694

-2,390

2,083

3,961

2,936

4,409

Interest Expense, Total

-380

-468

-481

-493

-478

-452

Interest And Investment Income

5

1

32

82

76

Net Interest Expenses

-380

-463

-480

-461

-396

-376

Currency Exchange Gains (Loss)

3

-6

-2

-2

6

5

Other Non Operating Income (Expenses)

7

1

5

24

EBT, Excl. Unusual Items

317

-2,859

1,608

3,499

2,551

4,062

Restructuring Charges

-25

Merger & Related Restructuring Charges

-30

Impairment of Goodwill

Gain (Loss) On Sale Of Assets

22

87

29

101

2

2

Asset Writedown

-53

-147

-54

-82

-82

Other Unusual Items

-88

82

EBT, Incl. Unusual Items

221

-2,850

1,490

3,546

2,471

4,064

Income Tax Expense

461

-11

600

1,099

733

1,041

Earnings From Continuing Operations

-240

-2,839

890

2,447

1,738

3,023

Earnings Of Discontinued Operations

Minority Interest

-168

-254

-331

-351

-356

-377

Net Income

-408

-3,093

559

2,096

1,382

2,646

Preferred Dividend and Other Adjustments

4

Net Income to Common Incl Extra Items

-412

-3,093

559

2,096

1,382

2,646

Net Income to Common Excl. Extra Items

-412

-3,093

559

2,096

1,382

2,646

Total Shares Outstanding

302.9

305.1

308.1

304.9

306.1

307.1

Weighted Avg. Shares Outstanding

301.2

304.8

307.4

308.1

305.9

306.4

Weighted Avg. Shares Outstanding Dil

301.2

304.8

309.3

309.6

307.6

308

EPS

-1.4

-10.1

1.8

6.8

4.5

8.6

EPS Diluted

-1.4

-10.2

1.8

6.8

4.5

8.6

EBITDA

2,833

-140

3,631

5,684

5,067

6,706

Effective Tax Rate

208.6%

0.4%

40.3%

31%

29.7%

25.6%