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

9,740

11,497

12,222

11,915

11,812

14,875

Total Revenues % Chg.

34.3%

18%

6.3%

-2.5%

-0.9%

32.9%

Cost of Goods Sold, Total

5,363

5,380

7,281

7,389

8,232

9,529

Gross Profit

4,377

6,117

4,941

4,526

3,580

5,346

Selling General & Admin Expenses, Total

313

275

259

276

299

355

Exploration / Drilling Costs, Total

265

187

209

231

265

261

R&D Expenses

150

122

154

229

200

223

Depreciation & Amortization

1,915

2,300

2,323

2,185

2,108

2,417

Impairment of Oil, Gas & Mineral Properties

Other Operating Expenses, Total

2,643

2,884

2,945

2,921

2,872

3,256

Operating Income

1,734

3,233

1,996

1,605

708

2,090

Interest Expense, Total

-301

-316

-274

-227

-243

-325

Interest And Investment Income

57

24

18

78

148

152

Net Interest Expenses

-244

-292

-256

-149

-95

-173

Income (Loss) On Equity Invest.

95

189

166

107

63

26

Currency Exchange Gains (Loss)

-7

-73

23

-5

-56

-31

Other Non Operating Income (Expenses)

4

703

-11

16

15

39

EBT, Excl. Unusual Items

1,582

3,760

1,918

1,574

635

1,951

Restructuring Charges

-7

-18

-11

-4

-24

-27

Merger & Related Restructuring Charges

-217

-23

Impairment of Goodwill

-800

-1,760

-1,760

Gain (Loss) On Sale Of Investments

2,554

159

-136

-46

-47

-60

Gain (Loss) On Sale Of Assets

30

677

-359

35

-197

-900

Asset Writedown

-162

-726

-25

-520

-131

-144

Insurance Settlements

38

14

37

49

Other Unusual Items

-30

-497

-113

-197

-481

-489

EBT, Incl. Unusual Items

3,788

3,332

1,274

56

-1,968

-1,380

Income Tax Expense

832

704

1,098

455

526

601

Earnings From Continuing Operations

2,956

2,628

176

-399

-2,494

-1,981

Earnings Of Discontinued Operations

-72

163

57

30

27

32

Minority Interest

-79

38

933

-60

-27

-28

Net Income

2,805

2,829

1,166

-429

-2,494

-1,977

Net Income to Common Incl Extra Items

2,805

2,829

1,166

-429

-2,494

-1,977

Net Income to Common Excl. Extra Items

2,877

2,666

1,109

-459

-2,521

-2,009

Total Shares Outstanding

808.1

800.3

792.5

793

1,152.5

1,151

Weighted Avg. Shares Outstanding

735

804

799

794

841

1,020.5

Weighted Avg. Shares Outstanding Dil

737

806

801

795

841

1,020.5

EPS

3.8

3.5

1.5

-0.5

-3

-1.9

EPS Diluted

3.8

3.5

1.5

-0.5

-3

-1.9

EBITDA

3,782

5,673

4,450

3,969

3,061

4,804

Effective Tax Rate

22%

21.1%

86.2%

812.5%

-26.7%

-43.6%