US-listed companies
SOUTHWESTERN ENERGY CO

SOUTHWESTERN ENERGY COSWN

Market cap

$7B

P/E ratio

437.1x

Income statement Balance sheet Cash flow

	Dec 31, 2011	Dec 31, 2012	Dec 31, 2013	Dec 31, 2014	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	16	54	23	53	1,423	916	201	5	13	28	50	21
Accounts receivable, net	342	378	464	530	363	428	581	345	368	1,160	1,401	680
Derivative assets	514	283	71	337	51	130	130	278	241	183	145	614
Other current assets	60	58	49	158	35	35	44	51	49	42	68	100
Total current assets	978	809	644	1,115	1,872	1,509	956	679	671	1,413	1,664	1,415
Oil and Gas Property, Full Cost Method, Gross	-	-	-	20,506	22,653	23,890	24,180	25,250	27,261	33,631	35,763	37,772
Other	535	597	703	612	537	564	487	520	523	509	527	566
Less: Accumulated depreciation, depletion and amortization	4,415	7,191	8,006	8,845	19,534	19,997	20,049	20,503	23,673	24,202	25,387	28,425
Total property and equipment, net	6,645	5,837	7,297	13,712	4,955	5,772	4,656	5,267	4,111	9,938	10,903	9,913
Operating lease assets	-	-	-	-	-	-	-	159	163	187	177	154
Long-term derivative assets	-	-	-	-	-	-	-	-	-	226	72	175
Deferred tax assets	-	-	-	-	-	-	-	407	-	-	-	238
Other long-term assets	-	-	-	-	-	-	-	205	215	84	110	96
Total long-term assets	279	92	107	98	249	240	185	771	378	497	359	663
TOTAL ASSETS	7,903	6,738	8,048	14,925	7,076	7,521	5,797	6,717	5,160	11,848	12,926	11,991
Current portion of long-term debt	-	-	-	-	-	-	-	-	-	206	-	-
Accounts payable	514	460	507	653	473	533	609	525	573	1,282	1,835	1,384
Accounts payable	514	460	507	653	473	533	609	525	573	1,282	1,835	1,384
Taxes payable	41	63	68	92	59	62	58	59	74	93	136	128
Taxes payable	41	63	68	92	59	62	58	59	74	93	136	128
Interest payable	-	-	-	-	74	70	52	51	58	75	86	77
Interest payable	-	-	-	-	74	70	52	51	58	75	86	77
Derivative liabilities	-	-	-	9	355	64	79	125	245	1,279	1,317	79
Derivative liabilities	-	-	-	9	355	64	79	125	245	1,279	1,317	79
Current operating lease liabilities	-	-	-	-	-	-	-	34	42	42	42	44
Current operating lease liabilities	-	-	-	-	-	-	-	34	42	42	42	44
Other current liabilities	18	36	55	30	35	24	48	54	20	75	65	17
Other current liabilities	18	36	55	30	35	24	48	54	20	75	65	17
Total current liabilities	885	768	688	5,428	1,064	780	846	848	1,012	3,052	3,481	1,729
Total current liabilities	885	768	688	5,428	1,064	780	846	848	1,012	3,052	3,481	1,729
Long-term debt	1,342	1,668	1,950	2,466	4,612	4,391	2,318	2,242	3,150	5,201	4,392	3,947
Long-term operating lease liabilities	-	-	-	-	-	-	-	119	117	142	133	107
Long-term derivative liabilities	0	-	-	-	-	-	-	-	183	632	378	100
Liability, Defined Benefit Plan, Noncurrent	20	33	16	44	49	58	46	43	45	23	9	-
Other long-term liabilities	99	183	239	374	434	313	225	219	156	251	209	220
Other long-term liabilities	99	183	239	374	434	313	225	219	156	251	209	220
Total long-term liabilities	1,707	2,934	3,738	4,835	5,095	4,762	2,589	2,623	3,651	6,249	5,121	4,374
Total long-term liabilities	1,707	2,934	3,738	4,835	5,095	4,762	2,589	2,623	3,651	6,249	5,121	4,374
Common Stock, Value, Issued	3	4	4	4	5	5	6	6	7	12	12	-
Common Stock, Value, Outstanding	-	-	-	-	-	-	-	-	-	-	-	12
Additional paid-in capital	903	935	971	1,019	4,677	4,698	4,715	4,726	5,093	7,150	7,172	7,188
Accumulated deficit	2,656	1,949	2,653	3,577	-3,725	-2,679	-2,142	-1,251	-4,363	-4,388	-2,539	-982
Accumulated other comprehensive income (loss)	408	150	-4	62	-39	-44	-36	-33	-38	-25	6	-3
Common stock in treasury, 61,614,693 shares as of December 31, 2023 and as of December 31, 2022	-	-	-	-	-	-	-	-	-	-	327	327
Total equity	3,969	3,036	3,622	4,662	917	1,979	2,362	3,246	497	2,547	4,324	5,888
TOTAL LIABILITIES AND EQUITY	7,903	6,738	8,048	14,925	7,076	7,521	5,797	6,717	5,160	11,848	12,926	11,991