EXPAND ENERGY CorpEXE
時価総額
$273.8億
PER
天然ガス・原油の探鉱・生産の米国最大手。約8,000井の権益とシェール資産に基づく集荷・販売ネットワークを展開。2024年10月1日のSouthwestern合併、2022年3月9日の約27.7億ドルのMarcellus買収を実行。ルイジアナ・ペンシルベニア・ウェストバージニア・オハイオ中心の米国内展開。
| 2010年 12月31日 | 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 | 2024年 12月31日 | |
| Oil and Gas | - | - | - | - | - | - | - | - | 5,155 | 4,522 | 3,341 | 4,401 | 9,892 | 3,547 | 2,969 |
| Marketing | - | - | - | - | - | - | - | - | - | 3,967 | 1,869 | 2,263 | 4,231 | 2,500 | 1,290 |
| Revenues | 9,366 | 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 | 4,235 |
| Gain (Loss) on Hedging Activity | - | - | - | - | - | - | - | - | - | - | - | - | -2,680 | 1,728 | -38 |
| Gains on sales of assets | - | - | - | - | - | - | - | - | - | 43 | 30 | 12 | 300 | 946 | 14 |
| Production | - | - | - | - | - | - | - | - | - | - | - | - | 475 | 356 | 316 |
| Gathering, processing and transportation | - | - | - | - | - | 2,119 | 1,855 | 1,471 | - | - | - | - | 1,059 | 853 | 1,035 |
| Production Tax Expense | - | - | - | - | - | - | - | 89 | 124 | 224 | 149 | 158 | 242 | 167 | 97 |
| Exploration | - | - | - | - | - | - | - | - | - | 49 | 417 | 2 | 23 | 27 | 10 |
| Marketing | - | - | - | - | - | - | - | - | 5,953 | 4,003 | 1,889 | 2,257 | 4,215 | 2,499 | 1,310 |
| General and administrative | 453 | 548 | 535 | 457 | 322 | 235 | 240 | 262 | 280 | 315 | 267 | 97 | 142 | 127 | 186 |
| Restructuring Charges | - | - | 7 | 248 | 7 | 36 | 6 | - | 38 | 12 | 44 | 11 | 5 | 5 | 23 |
| Depreciation, depletion and amortization | 1,614 | 1,923 | 2,811 | 2,903 | 2,915 | 2,229 | 1,107 | 995 | 1,145 | 2,264 | 1,097 | 919 | 1,753 | 1,527 | 1,729 |
| Other operating expense, net | - | - | - | - | - | - | - | 38 | -10 | -92 | -109 | -84 | -49 | -18 | -332 |
| Total operating expenses | 6,561 | 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 | 5,038 |
| Income (loss) from operations | 2,805 | 2,921 | -1,694 | 2,069 | 3,477 | -18,919 | -4,411 | 1,139 | 882 | -31 | -8,703 | 938 | 3,780 | 3,142 | -803 |
| Interest expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 123 |
| Gains (Losses) on Restructuring of Debt | -129 | -176 | -200 | -193 | -197 | 279 | 236 | 233 | 263 | 75 | 65 | - | -5 | - | -1 |
| Other income, net | 16 | 23 | 8 | 26 | 22 | 8 | 19 | 9 | 70 | 39 | 16 | 31 | 36 | 79 | 86 |
| Total other income (expense) | 79 | -41 | 720 | -627 | -277 | -179 | -178 | -184 | -15 | -608 | -1,066 | -42 | -129 | -25 | -38 |
| Income (loss) before income taxes | - | - | - | - | - | -19,098 | -4,589 | 955 | 867 | -639 | -9,769 | 896 | 3,651 | 3,117 | -841 |
| Income tax expense (benefit) | 1,110 | 1,123 | -380 | 548 | 1,144 | -4,463 | -190 | 2 | -10 | -331 | -19 | -49 | -1,285 | 698 | -127 |
| Net income (loss) | 1,774 | 1,757 | -594 | 894 | 2,056 | -14,635 | -4,399 | 953 | 877 | -308 | -9,734 | 945 | 4,936 | 2,419 | -714 |
| Deemed dividend on warrants | - | - | - | - | - | - | - | - | - | - | - | - | 67 | - | - |
| Net income (loss) available to common stockholders | 1,663 | 1,570 | -940 | 474 | 1,273 | -14,856 | -4,926 | 813 | 775 | -416 | -9,756 | 945 | 4,869 | 2,419 | -714 |
| Net income (loss) available to common stockholders | - | - | - | - | - | - | - | - | - | - | - | - | 4,869 | 2,419 | -714 |
| Earnings Per Share, Basic | 2.63 | 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 | -4.55 |
| Earnings Per Share, Diluted | 2.51 | 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 | -4.55 |