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

285

7,099

282

180

Total Revenues

20,911

17,809

25,956

36,634

28,257

27,122

Total Revenues % Chg.

17.3%

-14.8%

45.7%

41.1%

-22.9%

-14%

Cost of Goods Sold, Total

8,387

8,468

9,659

12,063

11,283

10,625

Gross Profit

12,524

9,341

16,297

24,571

16,974

16,497

Selling General & Admin Expenses, Total

893

864

863

945

1,083

1,083

Exploration / Drilling Costs, Total

247

132

252

216

441

386

Provision for Bad Debts

Depreciation & Amortization

6,140

8,097

8,447

6,926

6,865

6,874

Impairment of Oil, Gas & Mineral Properties

285

7,099

282

180

Other Operating Expenses

2,212

1,484

2,070

2,819

2,431

2,795

Other Operating Expenses, Total

9,777

17,676

11,914

10,906

11,000

11,138

Operating Income

2,747

-8,335

4,383

13,665

5,974

5,359

Interest Expense, Total

-880

-1,852

-1,492

-713

-945

-1,013

Interest And Investment Income

217

118

166

153

139

152

Net Interest Expenses

-663

-1,734

-1,326

-560

-806

-861

Income (Loss) On Equity Invest.

373

370

631

793

534

792

Other Non Operating Income (Expenses)

-1,104

5

EBT, Excl. Unusual Items

1,353

-9,694

3,688

13,898

5,702

5,290

Restructuring Charges

Merger & Related Restructuring Charges

-1,647

-339

-153

-89

-26

-52

Impairment of Goodwill

-1,153

Gain (Loss) On Sale Of Investments

-2,673

-29

-29

Gain (Loss) On Sale Of Assets

736

-1,666

192

308

522

544

Asset Writedown

-158

-22

Other Unusual Items

-88

-22

260

260

EBT, Incl. Unusual Items

354

-15,705

3,705

14,117

6,429

6,013

Income Tax Expense

861

-2,172

915

813

1,733

1,564

Earnings From Continuing Operations

-507

-13,533

2,790

13,304

4,696

4,449

Earnings Of Discontinued Operations

-15

-1,298

-468

182

Minority Interest

-145

-8

Net Income

-667

-14,831

2,322

13,304

4,696

4,623

Preferred Dividend and Other Adjustments

318

844

810

883

946

751

Net Income to Common Incl Extra Items

-985

-15,675

1,512

12,421

3,750

3,872

Net Income to Common Excl. Extra Items

-970

-14,377

1,980

12,421

3,750

3,690

Total Shares Outstanding

894.1

931.5

934.1

899.9

879.5

905.6

Weighted Avg. Shares Outstanding

809.5

918.7

935

926.2

889.2

886

Weighted Avg. Shares Outstanding Dil

809.5

918.7

958.8

1,002

960.9

954.3

EPS

-1.2

-17.1

1.6

13.4

4.2

4.4

EPS Diluted

-1.2

-17.1

1.6

12.4

3.9

4.1

EBITDA

9,172

6,861

13,112

20,591

13,019

12,233

Effective Tax Rate

243.2%

13.8%

24.7%

5.8%

27%

26%