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

23,461

16,550

34,897

60,635

38,538

35,416

Impairment of Oil, Gas & Mineral Properties

92

779

185

183

152

152

Other Revenues, Total

Total Revenues

23,461

16,550

34,897

60,635

38,538

35,416

Total Revenues % Chg.

2.3%

-29.5%

110.9%

73.8%

-36.4%

-30%

Cost of Goods Sold, Total

15,799

11,725

23,776

43,840

28,226

24,971

Gross Profit

7,662

4,825

11,121

16,795

10,312

10,445

Selling General & Admin Expenses, Total

1,913

1,909

2,760

2,706

3,044

3,007

Exploration / Drilling Costs, Total

137

117

95

67

70

40

R&D Expenses

Depreciation & Amortization

2,186

1,965

2,401

2,474

2,439

2,480

Impairment of Oil, Gas & Mineral Properties

92

779

185

183

152

152

Other Operating Expenses

36

22

-184

-129

-65

264

Other Operating Expenses, Total

4,364

4,792

5,257

5,301

5,640

5,943

Operating Income

3,298

33

5,864

11,494

4,672

4,502

Interest Expense, Total

-283

-267

-320

-400

-377

-381

Interest And Investment Income

174

196

180

280

483

466

Net Interest Expenses

-109

-71

-140

-120

106

85

Income (Loss) On Equity Invest.

386

38

600

869

326

282

Currency Exchange Gains (Loss)

53

-29

15

125

-11

-11

Other Non Operating Income (Expenses)

-40

57

-49

-1,069

-638

-220

EBT, Excl. Unusual Items

3,588

28

6,290

11,299

4,455

4,638

Restructuring Charges

-26

-39

-22

-3

-9

-9

Gain (Loss) On Sale Of Investments

1,284

-317

-370

-23

-23

Gain (Loss) On Sale Of Assets

7

14

234

81

206

206

Asset Writedown

-116

-453

-1,349

-10

-24

-77

Insurance Settlements

41

34

200

Legal Settlements

Other Unusual Items

-432

EBT, Incl. Unusual Items

3,453

875

4,870

10,765

4,605

4,735

Income Tax Expense

1,306

-603

2,066

5,590

2,687

2,516

Earnings From Continuing Operations

2,147

1,478

2,804

5,175

1,918

2,219

Minority Interest

-393

-136

-617

-1,470

-366

-594

Net Income

1,754

1,342

2,187

3,705

1,552

1,625

Preferred Dividend and Other Adjustments

75

84

94

71

72

69

Net Income to Common Incl Extra Items

1,679

1,258

2,093

3,634

1,480

1,556

Net Income to Common Excl. Extra Items

1,679

1,258

2,093

3,634

1,480

1,556

Total Shares Outstanding

326.9

327

327

327.1

327.1

327.2

Weighted Avg. Shares Outstanding

326.6

326.8

326.9

326.9

326.9

326.4

Weighted Avg. Shares Outstanding Dil

326.9

327

327.3

327.1

327.2

326.7

EPS

5.1

3.8

6.4

11.1

4.5

4.8

EPS Diluted

5.1

3.8

6.4

11.1

4.5

4.8

EBITDA

5,469

2,651

8,275

13,958

7,057

6,892

Effective Tax Rate

37.8%

-68.9%

42.4%

51.9%

58.3%

53.1%