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

40,922

32,647

35,862

37,496

36,049

35,122

Total Revenues % Chg.

-3.8%

-20.2%

9.8%

4.6%

-3.9%

-6.2%

Cost of Goods Sold, Total

30,727

24,349

26,755

27,310

25,775

25,243

Gross Profit

10,195

8,298

9,107

10,186

10,274

9,879

Selling General & Admin Expenses, Total

6,798

6,580

6,307

6,313

6,303

6,237

Impairment of Oil, Gas & Mineral Properties

Other Operating Expenses

-2,170

-746

-1,535

110

-243

113

Other Operating Expenses, Total

4,628

5,834

4,772

6,423

6,060

6,350

Operating Income

5,567

2,464

4,335

3,763

4,214

3,529

Interest Expense, Total

-648

-548

-525

-552

-717

-773

Interest And Investment Income

253

242

206

197

253

260

Net Interest Expenses

-395

-306

-319

-355

-464

-513

Income (Loss) On Equity Invest.

1,230

399

1,269

818

1,386

1,042

Other Non Operating Income (Expenses)

-139

-89

-70

-73

-52

-52

EBT, Excl. Unusual Items

6,263

2,468

5,215

4,153

5,084

4,006

Asset Writedown

-832

-3,477

-1,410

-930

-1,779

-1,820

Other Unusual Items

331

107

EBT, Incl. Unusual Items

5,431

-678

3,912

3,223

3,305

2,186

Income Tax Expense

957

486

951

960

943

878

Earnings From Continuing Operations

4,474

-1,164

2,961

2,263

2,362

1,308

Minority Interest

-1,636

770

-1,080

-1,909

-1,676

-1,228

Net Income

2,838

-394

1,881

354

686

80

Net Income to Common Incl Extra Items

2,838

-394

1,881

354

686

80

Net Income to Common Excl. Extra Items

2,838

-394

1,881

354

686

80

Total Shares Outstanding

374.3

365.2

289

289

289

289

Weighted Avg. Shares Outstanding

375

368

313

289

290

289.5

Weighted Avg. Shares Outstanding Dil

375

368

313

289

290

289.5

EPS

7.6

-1.1

6

1.2

2.4

0.3

EPS Diluted

7.6

-1.1

6

1.2

2.4

0.3

EBITDA

6,812

3,776

5,573

4,932

5,379

4,692

Effective Tax Rate

17.6%

-71.7%

24.3%

29.8%

28.5%

40.2%