US-listed companies
Callon Petroleum Co

Callon Petroleum CoCPE

Market cap

$2.4B

P/E ratio

2.7x

Income statement Balance sheet Cash flow

	Dec 31, 2011	Dec 31, 2012	Dec 31, 2013	Dec 31, 2014	Dec 31, 2015	Dec 31, 2016	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022	Dec 31, 2023
Oil	-	-	-	-	-	-	-	531	633	851	1,516	2,263	1,697
Natural gas	-	-	-	-	-	-	-	-	-	52	141	233	82
Natural gas liquids	-	-	-	-	-	-	-	-	2	81	194	260	174
Sales of purchased oil and gas	-	-	-	-	-	-	-	-	-	49	193	475	389
Total operating revenues	-	-	-	-	-	-	-	588	672	1,033	2,045	3,231	2,343
Lease operating	-	-	-	-	-	-	-	69	92	194	203	290	303
Production Tax Expense	-	-	4	9	10	12	22	36	43	63	100	160	114
Gathering, transportation and processing	-	-	-	-	-	-	-	-	-	77	81	97	108
Cost of purchased oil and gas	-	-	-	-	-	-	-	-	-	52	201	478	399
Exploration	-	-	-	-	-	-	-	-	-	-	-	-	9
Depreciation, depletion and amortization	50	50	44	57	69	71	116	182	241	481	357	467	536
Cost of purchased oil and gas	-	-	-	-	-	-	-	-	-	52	201	478	399
General and administrative	17	20	21	25	28	26	27	35	45	37	50	57	115
Depreciation, depletion and amortization	50	50	44	57	69	71	116	182	241	481	357	467	536
Impairment of oil and gas properties	-	-	-	-	208	96	-	-	-	2,547	-	-	407
Merger, integration and transaction	-	-	-	-	-	-	-	-	74	28	14	1	11
Gain on sale of oil and gas properties	-	-	-	1	-	-	-	-	-	-	-	-	23
Total operating expenses	88	100	92	114	347	248	225	328	499	3,490	1,010	1,550	1,979
General and administrative	17	20	21	25	28	26	27	35	45	37	50	57	115
Merger, integration and transaction	-	-	-	-	-	-	-	-	74	28	14	1	11
Total operating expenses	88	100	92	114	347	248	225	328	499	3,490	1,010	1,550	1,979
Income From Operations	40	11	11	38	-209	-47	141	260	173	-2,457	1,035	1,681	364
Interest expense	12	9	6	10	21	12	2	3	3	94	102	80	179
(Gain) loss on derivative contracts	-	2	-1	32	28	-20	-19	49	-62	-28	-522	-331	19
(Gain) loss on extinguishment of debt	2	1	4	0	-	-13	-	-	-5	170	-41	-46	1
Other (income) expense	1	0	0	1	0	-	-	-	-	-3	-4	-3	7
Total other (income) expense	-3	-6	-3	23	7	-44	-20	49	-69	45	-670	-459	-152
Income Before Income Taxes	36	5	7	61	-202	-92	122	308	103	-2,412	365	1,222	211
Income tax benefit (expense)	-67	2	3	23	38	-0	1	8	35	122	0	12	-190
Net Income	104	3	4	38	-240	-92	120	300	68	-2,534	365	1,210	401
Earnings Per Share, Basic	2.75	0.07	-0.01	0.67	-3.77	-0.78	0.56	1.35	0.24	-63.79	7.51	19.63	6.2
Earnings Per Share, Diluted	2.7	0.07	-0.01	0.65	-3.77	-0.78	0.56	1.35	0.24	-63.79	7.26	19.54	6.19