US-listed companies
Coterra Energy Inc.

Coterra Energy Inc.CTRA

Market cap

$17.5B

P/E ratio

10.7x

Income statement Balance sheet Cash flow

	Dec 31, 2010	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
Natural gas	-	-	-	-	-	-	-	-	1,881	1,985	1,405	2,798	5,469	2,292
Oil	-	-	-	-	-	-	-	-	49	-	-	616	3,016	2,667
NGL	-	-	-	-	-	-	-	-	-	-	-	243	964	644
Other	-	-	-	-	-	-	-	-	-	-	-	13	65	81
Operating revenues	844	980	1,205	1,746	2,173	1,357	1,156	1,764	2,188	2,066	1,467	3,670	9,514	5,914
Gain (Loss) on Sale of Derivatives	-	-	-	-	219	57	-39	17	44	81	61	-221	-463	230
Direct operations	-	107	118	141	146	141	101	102	70	77	73	156	460	562
Gathering, processing and transportation	-	-	-	-	-	-	-	-	-	-	-	663	955	975
Taxes, Miscellaneous	38	28	49	43	47	43	29	33	23	17	14	83	366	283
Exploration	43	36	37	18	29	27	28	22	114	20	15	18	29	20
Depreciation, depletion and amortization	327	343	451	651	633	622	590	569	417	406	391	693	1,635	1,641
General and administrative	79	105	121	105	83	69	87	98	97	95	105	270	396	291
Total operating expenses	-	-	-	-	-	-	-	-	-	-	1,171	1,883	3,841	3,772
Gain (loss) on sale of assets	-	-	51	21	17	4	-2	-12	-16	-1	-0	-2	-1	12
INCOME FROM OPERATIONS	266	307	306	550	106	-90	-567	-151	772	956	295	1,564	5,209	2,154
Interest expense, net	-68	-72	-68	-65	-74	-97	-88	-82	-73	-55	-54	-62	-70	-
Interest expense	-	-	-	-	-	-	-	-	-	-	-	-	-	73
Gain on debt extinguishment	-	-	-	-	-	-	-5	-	-	-	-	-	28	-
Interest income	-	-	-	-	-	-	-	-	-	-	-	-	-	47
Other (income) expense	-	-	-	-	-	-	-	5	-0	-1	-0	-	2	-
Gain on debt extinguishment	-	-	-	-	-	-	-5	-	-	-	-	-	28	-
Income before income taxes	198	235	238	486	32	-187	-660	-228	698	900	241	1,502	5,169	2,128
Other income	-	-	-	-	-	-	-	5	-0	-1	-0	-	2	-
Income tax expense	95	113	106	206	-72	-73	-242	-329	141	219	41	344	1,104	503
Income before income taxes	198	235	238	486	32	-187	-660	-228	698	900	241	1,502	5,169	2,128
NET INCOME	103	-	-	-	-	-	-	-	-	-	-	1,158	4,065	1,625
Income tax expense	95	113	106	206	-72	-73	-242	-329	141	219	41	344	1,104	503
Earnings Per Share, Basic	0.99	0.59	0.63	0.67	0.25	-0.28	-0.91	0.22	1.25	1.64	0.5	2.3	5.09	2.14
Earnings Per Share, Diluted	0.98	0.58	0.62	0.66	0.25	-0.28	-0.91	0.22	1.24	1.63	0.5	2.29	5.08	2.13
NET INCOME	103	-	-	-	-	-	-	-	-	-	-	1,158	4,065	1,625
Earnings Per Share, Basic	0.99	0.59	0.63	0.67	0.25	-0.28	-0.91	0.22	1.25	1.64	0.5	2.3	5.09	2.14
Earnings Per Share, Diluted	0.98	0.58	0.62	0.66	0.25	-0.28	-0.91	0.22	1.24	1.63	0.5	2.29	5.08	2.13