Overview Financials News + Filings Key Docs Charts Ownership Insiders
|
In millions, except per share items | Dec-31-18 | Dec-31-17 | Dec-31-16 | Dec-31-15 | Dec-31-14 |
| 10-K | 10-K | 10-K | 10-K | 10-K |
Revenues: |
USA Operations | 2,313 | 1,878 | 1,770 | | |
Canadian Operations | 1,821 | 1,191 | 1,067 | | |
Market Optimization | 1,219 | | 646 | 365 | 1,248 |
Corporate, Non-segment | 586 | 511 | | | |
Other | | 863 | | 4,057 | 6,771 |
Total revenues [+] | 5,939 | 4,443 | 2,918 | 4,422 | 8,019 |
Oil & gas | | | | 3,350 | 6,238 |
Other | | | | 112 | 158 |
Revenue growth [+] | 33.7% | 52.3% | -34.0% | -44.9% | |
USA Operations | 23.2% | 6.1% | | | |
Canadian Operations | 52.9% | 11.6% | | | |
Market Optimization | | | 77.0% | -70.8% | |
Corporate, Non-segment | 14.7% | | | | |
Canadian Division | | | | -45.0% | |
Cost of goods sold [+] | 454 | 506 | 598 | 1,975 | 2,163 |
Direct costs | | | | 723 | 667 |
Natural gas midstream costs | | | | 1,252 | 1,496 |
Gross profit | 5,485 | 3,937 | 2,320 | 2,447 | 5,856 |
Gross margin | 92.4% | 88.6% | 79.5% | 55.3% | 73.0% |
Selling, general and administrative [+] | 304 | 366 | 408 | 419 | 537 |
General and administrative [+] | 304 | 366 | 408 | 419 | 537 |
General and administrative expenses | 157 | 254 | 309 | 419 | 537 |
Operating taxes | 147 | 112 | 99 | 144 | 210 |
Other operating expenses | 2,215 | 1,670 | 1,538 | 368 | -857 |
EBITDA [+] | 2,966 | 1,901 | 374 | 1,660 | 6,176 |
EBITDA growth | 56.0% | 408.3% | -77.5% | -73.1% | |
EBITDA margin | 49.9% | 42.8% | 12.8% | 37.5% | 77.0% |
Depreciation and amortization | 1,272 | 833 | 859 | 1,488 | 1,745 |
EBIT [+] | 1,694 | 1,068 | -485 | 172 | 4,431 |
EBIT growth | 58.6% | -320.2% | -382.0% | -96.1% | |
EBIT margin | 28.5% | 24.0% | -16.6% | 3.9% | 55.3% |
Non-recurring items [+] | | | 1,396 | 6,473 | 2,100 |
Asset impairment | | | 1,396 | 6,473 | |
Loss (gain) on sale of assets | | | | -14 | 2,100 |
Interest expense | 335 | 343 | 373 | 642 | 691 |
Interest expense | 335 | 343 | 373 | 642 | 691 |
Other income (expense), net [+] | -196 | 705 | 634 | -1,067 | 2,989 |
Gain (loss) on sale of assets | -5 | -404 | -390 | -14 | -3,426 |
Gain (loss) on foreign currency transactions | 168 | -279 | -210 | 1,082 | 403 |
Other | -17 | 42 | 58 | 27 | 71 |
Pre-tax income | 1,163 | 1,430 | -1,620 | -8,010 | 4,629 |
Income taxes | 94 | 603 | -676 | -2,845 | 1,203 |
Tax rate | 8.1% | 42.2% | 41.7% | 35.5% | 26.0% |
Minority interest | | | | | 34 |
Net income | 1,069 | 827 | -944 | -5,165 | 3,392 |
Net margin | 18.0% | 18.6% | -32.4% | -116.8% | 42.3% |
|
Basic EPS [+] | $1.11 | $0.85 | ($1.07) | ($6.28) | $4.58 |
Growth | 31.1% | -179.5% | -83.0% | -237.2% | |
Diluted EPS [+] | $1.11 | $0.85 | ($1.07) | ($6.28) | $4.58 |
Growth | 31.1% | -179.5% | -83.0% | -237.2% | |
|
Dividends per share [+] | $0.06 | $0.06 | $0.06 | $0.28 | $0.28 |
Growth | 0.0% | 0.0% | -78.6% | 0.0% | |
|
Shares outstanding (basic) [+] | 960 | 973 | 883 | 822 | 741 |
Growth | -1.4% | 10.3% | 7.4% | 10.9% | |
Shares outstanding (diluted) [+] | 960 | 973 | 883 | 822 | 741 |
Growth | -1.4% | 10.3% | 7.4% | 10.9% | |
|
EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|