米国企業
CHESAPEAKE ENERGY CORP

CHESAPEAKE ENERGY CORPCHK

時価総額

$97.5億

PER

4倍

	2011年 12月31日	2012年 12月31日	2013年 12月31日	2014年 12月31日	2015年 12月31日	2016年 12月31日	2017年 12月31日	2018年 12月31日	2019年 12月31日	2020年 12月31日	2021年 12月31日	2022年 12月31日	2023年 12月31日
Oil and Gas	-	-	-	-	-	-	-	5,155	4,522	3,341	4,401	9,892	3,547
Marketing	-	-	-	-	-	-	-	-	3,967	1,869	2,263	4,231	2,500
Revenues	11,635	12,316	17,506	20,951	12,764	7,872	9,496	10,231	8,595	5,296	5,549	11,743	8,721
Natural gas and oil derivatives	-	-	-	-	-	-	-	-	-	-	-	-2,680	1,728
Gains on sales of assets	-	-	-	-	-	-	-	-	43	30	12	300	946
Production	-	-	-	-	-	-	-	-	-	-	-	475	356
Gathering, processing and transportation	-	-	-	-	2,119	1,855	1,471	-	-	-	-	1,059	853
Production Tax Expense	-	-	-	-	-	-	89	124	224	149	158	242	167
Exploration	-	-	-	-	-	-	-	-	49	417	2	23	27
Marketing	-	-	-	-	-	-	-	5,953	4,003	1,889	2,257	4,215	2,499
General and administrative	548	535	457	322	235	240	262	280	315	267	97	142	127
Restructuring Charges	-	7	248	7	36	6	-	38	12	44	11	5	5
Depreciation, depletion and amortization	1,923	2,811	2,903	2,915	2,229	1,107	995	1,145	2,264	1,097	919	1,753	1,527
Impairments	-	-	546	88	194	838	421	53	11	8,535	1	-	-
Other operating expense (income), net	-	-	-	-	-	-	38	-10	-92	-109	-84	-49	-18
Total operating expenses	8,714	14,010	15,437	17,474	31,683	12,283	8,357	9,349	8,626	13,999	4,611	7,963	5,579
Income (loss) from operations	2,921	-1,694	2,069	3,477	-18,919	-4,411	1,139	882	-31	-8,703	938	3,780	3,142
Interest expense	44	77	227	89	317	296	426	487	651	331	73	160	104
Gains (Losses) on Restructuring of Debt	-176	-200	-193	-197	279	236	233	263	75	65	-	-5	-
Other income	23	8	26	22	8	19	9	70	39	16	31	36	79
Reorganization items, net	-	-	-	-	-	-	-	-	-	796	-	-	-
Total other income (expense)	-41	720	-627	-277	-179	-178	-184	-15	-608	-1,066	-42	-129	-25
Income before income taxes	2,880	-974	1,442	3,200	-19,098	-4,589	955	867	-639	-9,769	896	3,651	3,117
Income tax expense (benefit)	1,123	-380	548	1,144	-4,463	-190	2	-10	-331	-19	-49	-1,285	698
Net income (loss)	1,757	-594	894	2,056	-14,635	-4,399	953	877	-308	-9,750	945	4,936	-
Net income	1,757	-594	894	2,056	-14,635	-4,399	953	877	-308	-9,734	945	4,936	2,419
Net loss attributable to noncontrolling interests	15	175	170	139	50	2	4	4	-	-16	-	-	-
Deemed dividend on warrants	-	-	-	-	-	-	-	-	-	-	-	67	-
Net income	1,757	-594	894	2,056	-14,635	-4,399	953	877	-308	-9,734	945	4,936	2,419
Net income available to common stockholders, Basic	1,570	-940	474	1,273	-14,856	-4,926	813	775	-416	-9,756	945	4,869	2,419
Deemed dividend on warrants	-	-	-	-	-	-	-	-	-	-	-	67	-
Net income available to common stockholders, Diluted	-	-	-	-	-	-	-	-	-	-	-	4,869	2,419
Preferred stock dividends	-	-	-	-	171	97	85	92	91	22	-	-	-
Earnings Per Share, Basic	2.47	-1.46	0.73	1.93	-22.43	-6.45	0.9	0.85	-0.25	-998.26	9.29	38.71	18.21
Earnings Per Share, Diluted	2.32	-1.46	0.73	1.87	-22.43	-6.45	0.9	0.85	-0.25	-998.26	8.12	33.36	16.92
Net income available to common stockholders, Basic	1,570	-940	474	1,273	-14,856	-4,926	813	775	-416	-9,756	945	4,869	2,419
Net income available to common stockholders, Diluted	-	-	-	-	-	-	-	-	-	-	-	4,869	2,419
Earnings Per Share, Basic	2.47	-1.46	0.73	1.93	-22.43	-6.45	0.9	0.85	-0.25	-998.26	9.29	38.71	18.21
Earnings Per Share, Diluted	2.32	-1.46	0.73	1.87	-22.43	-6.45	0.9	0.85	-0.25	-998.26	8.12	33.36	16.92