Energy - Oil & Gas Exploration & Production - NYSE - US
$ 43.33
-2.12 %
$ 4.96 B
Market Cap
5.99
P/E
INCOME STATEMENT
2.37 B
REVENUE
987 M
OPERATING INCOME
818 M
NET INCOME
EFFICIENCY
Earnings Waterfall
SM Energy Company
| Revenue | 2.37 B |
| Cost Of Revenue | 1.25 B |
| Gross Profit | 1.12 B |
| Operating Expenses | 1.37 B |
| Operating Income | 987 M |
| Other Expenses | 169 M |
| Net Income | 818 M |
Income Statement
Millions
| Dec-2023 | Dec-2022 | Dec-2021 | Dec-2020 | Dec-2019 | Dec-2018 | Dec-2017 | Dec-2016 | Dec-2015 | Dec-2014 | Dec-2013 | Dec-2012 | Dec-2011 | Dec-2010 | Dec-2009 | Dec-2008 | Dec-2007 | Dec-2006 | Dec-2005 | Dec-2004 | Dec-2003 | Dec-2002 | Dec-2001 | Dec-2000 | Dec-1999 | Dec-1998 | Dec-1997 | Dec-1996 | Dec-1995 | Dec-1994 | Dec-1993 | Dec-1992 | Dec-1991 | Dec-1990 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||||||||||||||||||||||||
| Revenue | 2 373.9 | 3 345.9 | 2 597.9 | 1 126.6 | 1 589.2 | 1 640.2 | 1 260.4 | 1 180.4 | 1 513.9 | 2 521.7 | 2 267.2 | 1 528.3 | 1 603.3 | 1 092.8 | 832.2 | 1 301.3 | 990.1 | 787.7 | 739.6 | 433.1 | 393.9 | 196.4 | 207.5 | 195.7 | 74.0 | 78.7 | 91.0 | 59.6 | 38.7 | 44.8 | 38.6 | 50.7 | 27.8 | 27.6 |
| GROSS PROFIT | ||||||||||||||||||||||||||||||||||
| Cost Of Revenue | 1 254.0 | 1 224.7 | 1 279.8 | 1 176.2 | 1 324.5 | 1 152.7 | 1 064.9 | 1 388.3 | 1 658.6 | 1 507.9 | 1 477.6 | 1 167.3 | 407.9 | 325.7 | 326.6 | 271.4 | 319.4 | 228.5 | 212.0 | 124.1 | 115.2 | 70.3 | 74.5 | 48.1 | 30.3 | 28.7 | 24.2 | 22.6 | 20.8 | 19.9 | 18.3 | 14.3 | 12.6 | 12.4 |
| Gross Profit | 1 119.9 | 2 121.2 | 1 318.1 | (49.6) | 264.7 | 487.5 | 195.5 | (207.9) | (144.6) | 1 013.8 | 789.6 | 360.9 | 1 195.4 | 767.2 | 505.6 | 1 029.9 | 670.7 | 559.2 | 527.6 | 309.0 | 278.8 | 126.1 | 133.0 | 147.6 | 43.7 | 50.0 | 66.8 | 37.0 | 17.9 | 24.9 | 20.3 | 36.4 | 15.2 | 15.2 |
| OPERATING INCOME | ||||||||||||||||||||||||||||||||||
| Operating Expenses | 1 366.4 | 160.3 | 172.3 | 165.0 | 204.2 | 190.0 | 190.4 | 202.8 | 289.3 | 271.8 | 231.9 | 188.2 | 584.6 | 420.3 | 401.9 | 547.1 | 346.5 | 249.7 | 281.6 | 157.1 | 125.5 | 80.4 | 71.0 | 57.6 | 42.4 | 54.0 | 31.2 | 20.7 | 15.5 | 19.6 | 13.5 | 10.7 | 8.8 | 7.2 |
| Selling, General and Administrative Expenses | 121.1 | 114.6 | 111.9 | 99.2 | 132.8 | 116.5 | 120.6 | 126.4 | 157.7 | 167.1 | 149.6 | 119.8 | 118.5 | 141.1 | 76.0 | 79.5 | 60.1 | 38.9 | 32.8 | 36.2 | 37.4 | 22.3 | 16.4 | 17.5 | 19.8 | 29.1 | 12.8 | 8.0 | 5.3 | 9.5 | 4.7 | 4.5 | 3.2 | 2.8 |
| Research and Development Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | 986.9 | 1 579.5 | 1 145.3 | (218.5) | 58.6 | 836.3 | (168.5) | (1 059.3) | (578.8) | 1 165.8 | 368.3 | (20.0) | 384.4 | 338.8 | (130.8) | 171.2 | 319.4 | 302.3 | 246.0 | 151.9 | 153.3 | 45.7 | 61.9 | 90.0 | 1.3 | (12.5) | 35.6 | 16.3 | 2.4 | 5.3 | 6.8 | 25.7 | 6.4 | 8.0 |
| PRE-TAX INCOME | ||||||||||||||||||||||||||||||||||
| Interest Income Expense | 91.6 | 120.3 | 160.4 | 163.9 | 159.1 | 160.9 | 179.3 | 158.7 | 128.1 | 98.6 | 89.7 | 63.7 | 45.8 | 24.2 | 28.9 | 20.3 | 19.9 | (8.5) | (8.2) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Other Income | (72.7) | (183.7) | (163.0) | 112.2 | (161.1) | (184.6) | (180.1) | (144.9) | (144.1) | (101.1) | (89.6) | (63.5) | (45.4) | (23.9) | (28.6) | (19.8) | (19.1) | (6.9) | (7.8) | (5.7) | (7.2) | (3.1) | 0.4 | (0.7) | (1.7) | (1.8) | (0.7) | (0.8) | (1.7) | (1.2) | (2.3) | (3.2) | (1.0) | (2.4) |
| Pre-Tax Income | 914.2 | 1 395.8 | 46.2 | (956.7) | (231.0) | 651.8 | (343.8) | (1 201.9) | (722.9) | 1 064.7 | 278.6 | (83.5) | 339.0 | 314.9 | (159.5) | 151.4 | 300.3 | 295.3 | 238.2 | 146.2 | 146.1 | 42.6 | 62.3 | 89.3 | (0.3) | (14.2) | 34.9 | 15.5 | 0.7 | 4.1 | 4.5 | 22.5 | 5.4 | 5.6 |
| NET INCOME | ||||||||||||||||||||||||||||||||||
| Tax Provision | 96.3 | 283.8 | 9.9 | (192.1) | (44.0) | 143.4 | (183.0) | (444.2) | (275.2) | 398.6 | 107.7 | (29.3) | 123.6 | 118.1 | (60.1) | 59.9 | 110.5 | 105.3 | 86.3 | 53.7 | 55.9 | 15.0 | 21.8 | 33.7 | (0.4) | (5.4) | 12.3 | 5.3 | (0.7) | 0.4 | 1.1 | 7.3 | 1.9 | 2.0 |
| Net Income | 817.9 | 1 112.0 | 36.2 | (764.6) | (187.0) | 508.4 | (160.8) | (757.7) | (447.7) | 666.1 | 170.9 | (54.2) | 215.4 | 196.8 | (99.4) | 91.6 | 189.7 | 190.0 | 151.9 | 92.5 | 95.6 | 27.6 | 40.5 | 55.6 | 100 K | (8.8) | 23.1 | 10.4 | 1.7 | 3.7 | 3.7 | 15.6 | 3.2 | 3.4 |
| EPS | 6.89 | 9.09 | 0.3 | 6.72 | 1.66 | 4.54 | 1.44 | 9.9 | 6.61 | 9.91 | 2.57 | 0.83 | 3.38 | 3.13 | 1.59 | 1.47 | 3.07 | 3.38 | 2.67 | 1.6 | 1.53 | 0.5 | 0.73 | 1 | 0.0025 | 0.2 | 0.55 | 0.3 | 0.055 | 0.11 | 0.11 | 0.54 | 0.12 | 0.12 |