PIONEER NATURAL RESOURCES COPXD

Market cap

$63B

P/E ratio

12.9x

	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
Cash and cash equivalents	111	537	229	393	1,025	1,391	1,118	896	825	631	1,442	3,847	1,032	240
Accounts receivable, net	238	276	317	431	436	384	517	639	694	1,032	695	1,685	1,853	1,590
Inventories	174	242	197	220	241	155	181	212	242	205	224	369	424	476
Investment in affiliate	-	-	-	-	-	-	-	-	-	-	-	135	172	139
Prepaids and other	-	-	-	-	-	-	-	-	-	-	-	-	-	160
Total current assets	1,197	1,479	1,050	1,728	2,359	3,194	3,298	3,010	2,580	2,191	2,595	6,173	3,726	2,605
Proved properties	10,739	12,014	14,260	13,406	15,662	16,631	18,566	20,404	21,165	22,444	23,934	34,454	38,465	43,387
Unproved properties	191	236	232	123	159	169	486	558	601	584	576	6,063	6,008	5,785
Accumulated depletion, depreciation and amortization	3,366	3,648	4,413	4,903	5,431	6,778	8,211	9,196	8,218	8,583	10,071	12,335	14,843	17,639
Total oil and gas properties, net	7,564	8,601	10,078	8,626	10,390	10,022	10,841	11,766	13,548	14,445	14,439	28,182	29,630	31,533
Other property and equipment, net	-	-	-	-	-	1,523	1,529	1,759	1,291	1,632	1,584	1,694	1,658	1,656
Operating lease right-of-use assets	-	-	-	-	-	-	-	-	-	280	197	348	340	398
Goodwill	298	298	298	274	272	272	272	270	264	261	261	243	243	242
Other assets	113	160	165	124	94	79	99	132	95	258	150	171	143	179
Total assets	9,679	11,524	13,069	12,293	14,926	15,154	16,459	17,003	17,903	19,067	19,229	36,811	35,740	36,613
Trade	355	647	730	910	1,197	798	741	1,174	1,441	1,221	928	2,380	2,487	2,414
Due to affiliates	-	-	-	-	-	-	-	-	-	-	-	-	-	35
Interest payable	59	57	68	62	40	65	68	59	53	53	35	53	33	48
Income taxes payable	19	10	0	0	1	2	-	-	2	3	4	45	63	40
Current portion of debt	-	-	-	-	-	448	485	449	-	450	140	244	779	28
Derivatives	81	74	13	12	3	-	77	232	27	12	234	538	44	53
Operating leases	-	-	-	-	-	-	-	-	-	136	100	121	125	175
Other	36	36	40	58	55	64	61	106	112	431	363	513	206	181
Total current liabilities	769	1,012	1,035	1,250	1,580	1,462	1,566	2,128	1,818	2,496	1,906	4,073	3,887	2,974
Long-term debt	2,602	2,529	3,721	2,653	2,665	3,207	2,728	2,283	2,284	1,839	3,160	6,688	4,125	4,807
Derivatives	57	34	12	10	2	1	7	23	-	8	66	25	96	76
Deferred income taxes	-	-	-	-	-	-	-	-	-	-	1,366	2,038	3,867	4,402
Operating leases	-	-	-	-	-	-	-	-	-	170	110	243	236	248
Other liabilities	232	222	293	292	287	333	350	391	538	1,046	1,052	907	988	935
Common Stock, Value, Issued	1	1	1	1	2	2	2	2	2	2	2	2	2	2
Additional paid-in capital	3,023	3,614	3,684	5,080	6,167	6,267	8,892	8,974	9,062	9,161	9,323	19,123	18,779	18,506
Treasury shares, at cost; 11,971,806 and 8,667,824 shares as of December 31, 2023 and December 31, 2022, respectively	421	458	511	145	171	199	218	249	423	1,069	1,234	248	1,925	2,617
Retained earnings	1,510	2,335	2,515	1,665	2,583	2,298	1,728	2,547	3,470	4,025	3,478	3,960	5,685	7,280
Total equity	4,226	5,651	5,867	6,615	8,589	8,375	10,411	11,279	12,111	12,119	11,569	22,837	22,541	23,171
Total Liabilities and Stockholders' Equity	9,679	11,524	13,069	12,293	14,926	15,154	16,459	17,003	17,903	19,067	19,229	36,811	35,740	36,613