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 |
| Total revenues [+] | 3,345.9 | 2,597.9 | 1,126.2 | 1,585.8 | 1,636.4 | 1,253.8 | 1,178.4 | 1,557.0 |
| Oil & gas sales | | | | | | | | 1,499.9 |
| Other | | | | | | | | 14.0 |
| Revenue growth | 28.8% | 130.7% | -29.0% | -3.1% | 30.5% | 6.4% | -24.3% | -38.3% |
| Cost of goods sold | 1,716.8 | 2,339.5 | 1,138.6 | 1,574.7 | 1,125.7 | 507.9 | 597.6 | 1,783.1 |
| Gross profit | 1,629.2 | 258.4 | -12.4 | 11.0 | 510.7 | 745.9 | 580.9 | -226.2 |
| Gross margin | 48.7% | 9.9% | -1.1% | 0.7% | 31.2% | 59.5% | 49.3% | -14.5% |
| Selling, general and administrative [+] | 62.4 | 74.3 | 1,057.0 | 85.3 | 105.1 | 70.8 | 145.3 | 157.7 |
| General and administrative | | | | | | | | 157.7 |
| Other selling, general and administrative | | | | | | | | |
| Other operating expenses [+] | 157.3 | 106.7 | -1,121.9 | 121.5 | -296.3 | 994.9 | 1,567.0 | 145.6 |
| Exploration expenses | 54.9 | 39.3 | 41.0 | 51.5 | 55.2 | 54.7 | 65.0 | 120.6 |
| EBIT [+] | 1,409.5 | 77.4 | 52.5 | -195.8 | 702.0 | -319.9 | -1,131.5 | -529.4 |
| EBIT growth | 1720.7% | 47.4% | -126.8% | -127.9% | -319.5% | -71.7% | 113.7% | -145.4% |
| EBIT margin | 42.1% | 3.0% | 4.7% | -12.4% | 42.9% | -25.5% | -96.0% | -34.0% |
| Non-recurring items [+] | 7.5 | 35.0 | 1,016.0 | 33.8 | 49.9 | 16.1 | 80.4 | 49.4 |
| Asset impairment | 7.5 | 35.0 | 1,016.0 | 33.8 | 49.9 | 16.1 | 80.4 | 49.4 |
| Interest expense | | | | | | | | 128.1 |
| Interest expense | 120.3 | 160.4 | 163.9 | 159.1 | 160.9 | 179.3 | 158.7 | 128.1 |
| Other income (expense), net [+] | 114.1 | 164.1 | 170.7 | 157.7 | 160.6 | 171.4 | 168.6 | -15.9 |
| Gain (loss) on debt retirement | | | | | | | | -16.6 |
| Unrealized gain/loss on derivatives | | | | | | | | -408.8 |
| Other | -6.2 | 3.8 | 6.8 | -1.4 | -0.3 | -7.9 | 9.9 | 0.6 |
| Pre-tax income | 1,395.8 | 46.2 | -956.7 | -231.0 | 651.8 | -343.8 | -1,201.9 | -722.9 |
| Income taxes | 283.8 | 9.9 | -192.1 | -44.0 | 143.4 | -183.0 | -444.2 | -275.2 |
| Tax rate | 20.3% | 21.5% | 20.1% | 19.1% | 22.0% | 53.2% | 37.0% | 38.1% |
| Net income | 1,112.0 | 36.2 | -764.6 | -187.0 | 508.4 | -160.8 | -757.7 | -447.7 |
| Net margin | 33.2% | 1.4% | -67.9% | -11.8% | 31.1% | -12.8% | -64.3% | -28.8% |
| |
| Basic EPS [+] | $9.09 | $0.30 | ($6.72) | ($1.66) | $4.54 | ($1.44) | ($9.90) | ($6.61) |
| Growth | 2886.2% | -104.5% | 304.6% | -136.6% | -414.7% | -85.4% | 49.7% | -166.7% |
| Diluted EPS [+] | $8.96 | $0.29 | ($6.72) | ($1.66) | $4.48 | ($1.44) | ($9.90) | ($6.61) |
| Growth | 2959.5% | -104.4% | 304.6% | -137.1% | -410.3% | -85.4% | 49.7% | -167.5% |
| |
| Dividends per share [+] | $0.31 | $0.02 | $0.02 | $0.10 | $0.10 | $0.10 | $0.10 | $0.10 |
| Growth | 1450.0% | 0.0% | -80.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| |
| Shares outstanding (basic) [+] | 122.4 | 119.0 | 113.7 | 112.5 | 111.9 | 111.4 | 76.6 | 67.7 |
| Growth | 2.8% | 4.7% | 1.1% | 0.6% | 0.4% | 45.5% | 13.1% | 0.7% |
| Shares outstanding (diluted) [+] | 124.1 | 123.7 | 113.7 | 112.5 | 113.5 | 111.4 | 76.6 | 67.7 |
| Growth | 0.3% | 8.8% | 1.1% | -0.8% | 1.9% | 45.5% | 13.1% | -0.5% |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|