Natural Gas Statements
NG
Natural Gas Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
38.491
100
17.489
45.4
21.002
54.6
—
0
4.791
12.4
12.496
32.5
8.506
22.1
-2.932
-7.6
-0.03
-0.08
5.544
14.4
1.294
3.4
4.25
11
0.34
12.483
36.907
100
15.794
42.8
21.113
57.2
—
0
4.702
12.7
11.789
31.9
9.324
25.3
-2.935
-8
0.193
0.5
6.577
17.8
1.479
4
5.098
13.8
0.409
12.465
36.221
100
15.962
44.1
20.259
55.9
—
0
4.19
11.6
11.35
31.3
8.909
24.6
-2.297
-6.3
-0.009
-0.02
2.133
5.9
0.431
1.2
1.702
4.7
0.137
12.416
31.37
100
16.81
53.6
14.56
46.4
—
0
2.85
9.1
9.66
30.8
4.9
15.6
-1.6
-5.1
-0.09
-0.3
3.22
10.3
1.05
3.3
2.17
6.9
0.18
12.4
26.96
100
14.19
52.6
12.77
47.4
—
0
4.86
18
11.28
41.8
1.49
5.5
-0.19
-0.7
0.23
0.9
0.75
2.8
0.25
0.9
0.5
1.9
0.04
12.39
26.62
100
15.49
58.2
11.13
41.8
—
0
4.56
17.1
10.73
40.3
0.4
1.5
—
0
0.12
0.5
0.52
2
0.15
0.6
0.37
1.4
0.03
12.35
23.82
100
11.89
49.9
11.93
50.1
—
0
4.77
20
10.76
45.2
1.17
4.9
-0.29
-1.2
-1.12
-4.7
-0.52
-2.2
0.24
1
-0.76
-3.2
-0.06
12.19
22.04
100
12.26
55.6
9.79
44.4
—
0
4.06
18.4
10.08
45.7
-0.29
-1.3
-0.03
-0.1
0.17
0.8
-0.15
-0.7
-0.07
-0.3
-0.08
-0.4
-0.01
12.19
19.93
100
10.92
54.8
9.01
45.2
—
0
2.31
11.6
8.35
41.9
0.66
3.3
-0.02
-0.1
-0.33
-1.7
0.3
1.5
0.37
1.9
-0.07
-0.4
-0.01
12.31
20.34
100
11.39
56
8.95
44
—
0
2.5
12.3
8.56
42.1
0.38
1.9
-0.02
-0.1
-0.03
-0.1
0.33
1.6
-0.01
-0.05
0.34
1.7
0.03
12.7
18.03
100
13.72
76.1
4.31
23.9
—
0
2.8
15.5
9.19
51
-4.88
-27.07
-0.03
-0.2
0.42
2.3
-7.79
-43.2
-2.18
-12.09
-5.61
-31.1
-0.44
12.73
18.25
100
10.72
58.7
7.53
41.3
—
0
2.71
14.8
9.09
49.8
-1.56
-8.5
-0.03
-0.2
0.12
0.7
-1.47
-8.05
-0.21
-1.2
-1.26
-6.9
-0.1
13.12
17.75
100
11.11
62.6
6.64
37.4
—
0
2.61
14.7
8.93
50.3
-2.29
-12.9
-0.01
-0.06
0.05
0.3
-2.26
-12.7
-0.34
-1.9
-1.92
-10.8
-0.14
13.31
18.4
100
9.82
53.4
8.58
46.6
—
0
2.65
14.4
8.95
48.6
-0.37
-2.01
—
0
0.1
0.5
-0.27
-1.5
0.13
0.7
-0.39
-2.1
-0.03
13.26
17
100
9.19
54.1
7.81
45.9
—
0
3.23
19
9.56
56.2
-1.76
-10.4
—
0
0.22
1.3
-2.02
-11.9
-0.14
-0.8
-1.88
-11.06
-0.14
13.25
15.77
100
7.9
50.1
7.87
49.9
—
0
2.49
15.8
8.81
55.9
-0.94
-6
—
0
0.21
1.3
-0.73
-4.6
-0.17
-1.08
-0.56
-3.6
-0.04
13.25
17.41
100
8.59
49.3
8.82
50.7
—
0
2.66
15.3
8.96
51.5
-0.15
-0.9
-0.01
-0.06
0.38
2.2
0.22
1.3
0.06
0.3
0.17
1
0.01
13.48
17.89
100
9.76
54.6
8.13
45.4
—
0
2.16
12.1
8.4
47
-0.27
-1.5
—
0
-0.19
-1.06
-0.46
-2.6
-4.54
-25.4
4.08
22.8
0.3
13.42
19.71
100
11.79
59.8
7.91
40.1
—
0
2.74
13.9
8.8
44.6
-0.88
-4.5
—
0
0.03
0.2
-1.26
-6.4
0.45
2.3
-1.71
-8.7
-0.13
13.12
20.85
100
11.26
54
9.59
46
—
0
2.79
13.4
8.71
41.8
0.88
4.2
—
0
0.09
0.4
-13.93
-66.8
-1.35
-6.5
-12.58
-60.3
-0.96
13.14
19.9
100
11.19
56.2
8.7
43.7
—
0
2.68
13.5
8.4
42.2
0.3
1.5
—
0
0.18
0.9
0.48
2.4
0.15
0.8
0.33
1.7
0.02
13.46
17.99
100
10.07
56
7.93
44.1
—
0
2.49
13.8
8.07
44.9
-0.15
-0.8
—
0
0.31
1.7
0.16
0.9
0.06
0.3
0.1
0.6
0.01
13.27
16.16
100
9.08
56.2
7.08
43.8
—
0
2.41
14.9
8.12
50.2
-1.04
-6.4
-0.06
-0.4
-0.01
-0.06
-1.11
-6.9
0.07
0.4
-1.17
-7.2
-0.09
13
16.4
100
8.55
52.1
7.85
47.9
—
0
2.35
14.3
7.89
48.1
-0.04
-0.2
—
0
0.18
1.1
0.14
0.9
-0.1
-0.6
0.24
1.5
0.02
13.25
18.2
100
10.22
56.2
7.98
43.8
—
0
2.31
12.7
7.76
42.6
0.23
1.3
—
0
0.08
0.4
0.3
1.6
0.05
0.3
0.25
1.4
0.02
13.26
14.72
100
6.96
47.3
7.76
52.7
—
0
2.02
13.7
7.41
50.3
0.35
2.4
—
0
-0.07
-0.5
0.27
1.8
0.05
0.3
0.23
1.6
0.02
13.17
16.66
8.6
8.06
—
2.31
7.67
0.39
—
0.05
0.17
-0.08
18.65
1.42
13.13
15.91
7.66
8.25
—
2.34
7.66
0.59
-0.01
-0.01
0.58
0.06
0.52
0.04
13.12
16.22
8.1
8.11
—
2.39
7.7
0.41
—
—
0.42
0.04
0.38
0.03
13.13
18.9
10.19
8.72
—
3.05
8.37
0.34
—
—
0.34
0.09
0.25
0.02
13.06
16.7
7.58
9.13
—
2.19
7.61
1.52
—
0.02
0.99
-0.17
1.16
0.09
13
16.18
6.83
9.36
—
2.1
7.53
1.82
—
0.01
1.83
0.32
1.51
0.12
12.96
17.19
7.73
9.46
—
2.15
7.59
1.87
—
-0.01
1.86
0.61
1.26
0.1
12.94
21.58
9.74
11.84
—
2.57
8.07
3.77
—
0.02
3.78
1.24
2.54
0.2
12.84
25.76
12.74
13.02
—
2.86
8.37
4.64
—
0.07
4.71
1.43
3.28
0.26
12.82
21.19
9.14
12.06
—
2.67
8.26
3.8
-0.01
0.02
3.81
1.25
2.56
0.2
12.8
24.23
10.2
14.03
—
2.88
8.74
5.29
—
0.01
0.92
0.31
0.61
0.05
12.58
24.74
10.58
14.16
—
2.59
8.37
5.79
—
0.04
5.83
2.13
3.69
0.29
12.71
27.1
12.24
14.86
—
2.47
8.16
6.7
—
—
6.7
2.69
4
0.32
12.7
25.6
11.7
13.9
—
2.53
8.06
5.84
—
0.13
5.97
2.08
3.88
0.3
12.74
21.95
8.93
13.02
—
2.69
7.94
5.09
—
0.05
5.13
1.74
3.39
0.27
12.75
22.32
10.28
12.05
—
2.64
7.68
4.36
—
0.01
4.37
1.51
2.86
0.23
12.69
23.14
11.26
11.89
—
2.12
6.93
4.95
-0.01
0.16
5.09
1.94
3.16
0.25
12.69
21.87
9.98
11.88
—
2.14
6.8
5.09
—
0.13
5.21
1.82
3.39
0.27
12.6
20.26
7.94
12.32
—
2.04
6.47
5.85
-0.01
-0.07
5.77
1.92
3.85
0.3
12.86
23.98
11.76
12.22
—
1.85
6.09
6.14
-0.03
0.34
6.44
2.45
3.99
0.32
12.38
23.55
12.11
11.44
—
1.78
5.92
5.52
—
-0.05
5.47
1.9
3.57
0.29
12.37