Overview Financials News + Filings Key Docs Charts Ownership Insiders
|
| In millions, except per share items | Dec-31-22 | Dec-31-21 | Dec-31-20 | Dec-31-19 | Dec-31-18 | Dec-31-17 | Dec-31-16 | Dec-31-15 |
| | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K/A |
| Revenues: |
| Crude Oil and Condensate | | | | | | | | 248.2 |
| Natural Gas | | | | | | | | 1,025.0 |
| Other | | | | | | | | 83.9 |
| Total revenues | 9,051.0 | 3,449.0 | 1,466.0 | 2,066.0 | 2,188.1 | 1,764.2 | 1,155.7 | 1,357.2 |
| Revenue growth [+] | 162.4% | 135.3% | -29.0% | -5.6% | 24.0% | 52.7% | -14.8% | -37.5% |
| Crude Oil and Condensate | | | | | | | | -20.9% |
| Natural Gas | | | | | | | | -35.6% |
| Cost of goods sold [+] | 460.0 | 156.0 | 73.0 | 77.0 | 69.6 | 102.3 | 100.7 | 568.4 |
| Direct costs | | | | | | | | 140.8 |
| Natural gas midstream costs | | | | | | | | 427.6 |
| Gross profit | 8,591.0 | 3,293.0 | 1,393.0 | 1,989.0 | 2,118.5 | 1,661.9 | 1,055.0 | 788.7 |
| Gross margin | 94.9% | 95.5% | 95.0% | 96.3% | 96.8% | 94.2% | 91.3% | 58.1% |
| Selling, general and administrative [+] | 762.0 | 353.0 | 120.0 | 112.0 | 119.3 | 131.3 | 114.9 | 110.8 |
| General and administrative [+] | 762.0 | 353.0 | 120.0 | 112.0 | 119.3 | 131.3 | 114.9 | 110.8 |
| General and administrative expenses | 396.0 | 270.0 | 106.0 | 95.0 | 96.6 | 97.8 | 85.6 | 68.0 |
| Operating taxes | 366.0 | 83.0 | 14.0 | 17.0 | 22.6 | 33.5 | 29.2 | 42.8 |
| Equity in earnings | | | | 81.0 | 1.1 | 100.5 | 2.5 | -6.4 |
| Other operating expenses [+] | 986.0 | 685.0 | 586.0 | 516.0 | 826.3 | 641.8 | 481.2 | 25.9 |
| Exploration expenses | 29.0 | 18.0 | 15.0 | 20.0 | 113.8 | 21.5 | 27.7 | 27.5 |
| EBITDA [+] | 6,843.0 | 2,255.0 | 687.0 | 1,361.0 | 1,173.0 | 989.3 | 461.4 | 645.6 |
| EBITDA growth | 203.5% | 228.2% | -49.5% | 16.0% | 18.6% | 114.4% | -28.5% | -15.0% |
| EBITDA margin | 75.6% | 65.4% | 46.9% | 65.9% | 53.6% | 56.1% | 39.9% | 47.6% |
| Depreciation and amortization | 1,635.0 | 693.0 | 391.0 | 406.0 | 417.5 | 568.8 | 590.1 | 622.2 |
| EBIT [+] | 5,208.0 | 1,562.0 | 296.0 | 955.0 | 755.5 | 420.5 | -128.7 | 23.4 |
| EBIT growth | 233.4% | 427.7% | -69.0% | 26.4% | 79.7% | -426.7% | -649.7% | -81.5% |
| EBIT margin | 57.5% | 45.3% | 20.2% | 46.2% | 34.5% | 23.8% | -11.1% | 1.7% |
| Non-recurring items [+] | -1.0 | -2.0 | | -1.0 | -16.3 | 471.2 | 433.8 | 118.7 |
| Asset impairment | | | | | | 482.8 | 435.6 | 114.9 |
| Loss (gain) on sale of assets | -1.0 | -2.0 | | -1.0 | -16.3 | -11.6 | -1.9 | 3.9 |
| Interest expense | 70.0 | 62.0 | 54.0 | 55.0 | 73.2 | 82.1 | 88.3 | 96.9 |
| Interest expense | 70.0 | 62.0 | 54.0 | 55.0 | 73.2 | 82.1 | 88.3 | 96.9 |
| Other income (expense), net [+] | 30.0 | | | -1.0 | -0.5 | -95.5 | -8.8 | 5.0 |
| Gain (loss) on debt retirement | 28.0 | | | | | | -4.7 | |
| Gain (loss) on derivative instruments | -463.0 | -221.0 | 61.0 | 81.0 | 44.4 | 16.9 | -39.0 | 56.7 |
| Other | 2.0 | | | -1.0 | -0.5 | 5.0 | -1.6 | -1.4 |
| Pre-tax income | 5,169.0 | 1,502.0 | 242.0 | 900.0 | 698.1 | -228.4 | -659.6 | -187.3 |
| Income taxes | 1,104.0 | 344.0 | 41.0 | 219.0 | 141.1 | -328.8 | -242.5 | -73.4 |
| Tax rate | 21.4% | 22.9% | 16.9% | 24.3% | 20.2% | 143.9% | 36.8% | 39.2% |
| Net income | 4,065.0 | 1,158.0 | 201.0 | 681.0 | 557.0 | 100.4 | -417.1 | -113.9 |
| Net margin | 44.9% | 33.6% | 13.7% | 33.0% | 25.5% | 5.7% | -36.1% | -8.4% |
| |
| Basic EPS [+] | $5.11 | $2.30 | $0.50 | $1.64 | $1.25 | $0.22 | ($0.91) | ($0.28) |
| Growth | 121.8% | 357.0% | -69.2% | 30.9% | 477.5% | -123.7% | 231.7% | -209.6% |
| Diluted EPS [+] | $5.09 | $2.30 | $0.50 | $1.63 | $1.24 | $0.22 | ($0.91) | ($0.28) |
| Growth | 121.4% | 358.4% | -69.2% | 30.9% | 477.2% | -123.6% | 231.7% | -210.0% |
| |
| Dividends per share [+] | $2.49 | $1.12 | $0.40 | $0.35 | $0.25 | $0.17 | $0.08 | $0.08 |
| Growth | 122.3% | 180.0% | 14.3% | 40.0% | 47.1% | 112.5% | 0.0% | 0.0% |
| |
| Shares outstanding (basic) [+] | 796.0 | 503.0 | 399.0 | 416.0 | 445.5 | 463.7 | 456.8 | 413.7 |
| Growth | 58.3% | 26.1% | -4.1% | -6.6% | -3.9% | 1.5% | 10.4% | -0.5% |
| Shares outstanding (diluted) [+] | 799.0 | 504.0 | 401.0 | 418.0 | 447.6 | 465.6 | 456.8 | 413.7 |
| Growth | 58.5% | 25.7% | -4.1% | -6.6% | -3.9% | 1.9% | 10.4% | -0.9% |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|