Oil Statements
OI
Oil 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
186.38
100
142.03
76.2
44.35
23.8
—
0
26.373
14.1
42.305
22.7
2.045
1.1
-2.061
-1.1
0.652
0.3
0.636
0.3
-0.665
-0.4
1.301
0.7
0.021
62.704
167.26
100
131.95
78.9
35.311
21.1
—
0
22.496
13.4
36.488
21.8
-1.177
-0.7
-2.101
-1.3
-0.072
-0.04
-13.35
-8
0.024
0.01
-13.374
-8
-0.214
62.503
208.27
100
163.7
78.6
44.57
21.4
—
0
22.4
10.8
36.14
17.6
8.43
3.8
-2.411
-0.9
0.177
0.08
6.196
3
0.233
0.1
5.963
2.9
0.094
63.203
194.29
100
150.43
77.4
43.862
22.6
—
0
24.241
12.5
38.172
19.6
5.69
2.9
-1.428
-0.7
0.186
0.1
4.448
2.3
0.236
0.1
4.212
2.2
0.067
63.06
183.53
100
142.03
77.4
41.499
22.6
—
0
23.528
12.8
38.23
20.8
3.269
1.8
-2.059
-1.1
0.21
0.1
1.42
0.8
0.862
0.5
0.558
0.3
0.009
63.174
196.2
100
150.74
76.8
45.464
23.2
—
0
24.016
12.2
38.889
19.8
6.575
3.4
-3.091
-1.6
0.276
0.1
3.76
1.9
1.602
0.8
2.158
1.1
0.034
63.167
202.43
100
158.5
78.3
43.937
21.7
—
0
25.074
12.4
40.664
20.1
3.273
1.6
-2.333
-1.2
1.404
0.7
2.363
1.2
-0.522
-0.3
2.885
1.4
0.046
62.676
189.39
100
151.3
79.9
38.095
20.1
—
0
23.374
12.3
33.037
17.4
5.058
2.7
-2.637
-1.4
0.491
0.3
2.912
1.5
0.769
0.4
2.143
1.1
0.034
62.676
181.83
100
142.16
78.2
39.678
21.8
—
0
23.757
13.1
40.768
22.4
-1.09
-0.6
-2.638
-1.5
0.819
0.5
-3.352
-1.8
1.792
1
-5.144
-2.8
-0.085
60.704
164.04
100
126.6
77.2
37.44
22.8
—
0
23.833
14.5
41.776
25.5
-4.336
-2.6
-2.672
-1.6
1.025
0.6
-5.983
-3.6
3.441
2.1
-9.424
-5.7
-0.156
60.498
161.32
100
133.25
82.6
28.073
17.4
—
0
20.297
12.6
38.624
23.9
-10.551
-6.5
-2.577
-1.6
-6.289
-3.9
-20.139
-12.5
-0.269
-0.2
-19.87
-12.3
-0.329
60.38
140.53
100
117.21
83.4
23.321
16.6
—
0
20.078
14.3
39.46
28.1
-16.139
-11.5
-2.569
-1.8
2.137
1.5
-16.571
-11.8
-3.529
-2.5
-13.042
-9.3
-0.216
60.377
145.72
100
117.63
80.7
28.092
19.3
—
0
22.092
15.2
42.916
29.5
-14.824
-10.2
-2.699
-1.9
1.82
1.2
-18.497
-12.7
-3.226
-2.2
-15.271
-10.5
-0.253
60.317
125.6
100
102.3
81.4
23.3
18.6
—
0
21.2
16.9
42.4
33.8
-19.1
-15.2
-2.3
-1.8
4
3.2
-18.1
-14.4
-2.3
-1.8
-15.8
-12.6
-0.26
60.1
137.4
100
115.5
84.1
21.9
15.9
—
0
22.6
16.4
46
33.5
-24.1
-17.5
-2.6
-1.9
0.3
0.2
-30.6
-22.3
-11.9
-8.7
-18.7
-13.6
-0.31
59.9
134.8
100
120.6
89.5
14.1
10.5
—
0
21.4
15.9
45
33.4
-30.8
-22.8
-3.5
-2.6
0.8
0.6
-27.6
-20.5
-6.1
-4.5
-20
-14.8
-0.33
59.9
146.2
100
128.1
87.6
18.2
12.4
—
0
24
16.4
48.5
33.2
-30.3
-20.7
-4.2
-2.9
1.2
0.8
-31.5
-21.5
-6.9
-4.7
-24.6
-16.8
-0.41
59.8
219.7
100
197.6
89.9
22.1
10.1
—
0
26.1
11.9
52.6
23.9
-30.5
-13.9
-3.5
-1.6
0.8
0.4
-444.5
-202.3
-24.7
-11.2
-405
-184.3
-6.78
59.7
238.4
100
193.5
81.2
44.9
18.8
—
0
29.4
12.3
55.9
23.4
-11
-4.6
-3.9
-1.6
2.2
0.9
-177.7
-74.5
-2.2
-0.9
-175.6
-73.7
-2.95
59.4
263.7
100
201.1
76.3
62.6
23.7
—
0
31.9
12.1
63.8
24.2
-1.2
-0.5
-4.4
-1.7
1.2
0.5
-38.1
-14.4
-6.2
-2.4
-31.9
-12.1
-0.54
59.4
264.7
100
208.1
78.6
56.6
21.4
—
0
31.5
11.9
63
23.8
-6.4
-2.4
-4.6
-1.7
1
0.4
-10
-3.8
-0.3
-0.1
-9.7
-3.7
-0.16
59.4
250.6
100
199.9
79.8
50.7
20.2
—
0
30.1
12
61.6
24.6
-10.8
-4.3
-4.8
-1.9
0.7
0.3
-14.9
-5.9
-0.3
-0.1
-14.6
-5.8
-0.25
59.3
274.1
100
215.6
78.7
58.6
21.4
—
0
35.7
13
68.5
25
-9.9
-3.6
-4.9
-1.8
1.2
0.4
-13.6
-5
0.7
0.3
-14.3
-5.2
-0.24
59
274.6
100
215.7
78.6
58.9
21.4
—
0
32.3
11.8
62.6
22.8
-3.7
-1.3
-4.8
-1.7
0.7
0.3
-7.9
-2.9
2
0.7
-4
-1.5
-0.06
59
285.8
100
213.4
74.7
72.4
25.3
—
0
35.9
12.6
63.7
22.3
8.7
3
-4.8
-1.7
0.6
0.2
4.5
1.6
1.7
0.6
2.7
0.9
0.05
59
253.6
100
189.9
74.9
63.7
25.1
—
0
34.2
13.5
64.6
25.5
-0.9
-0.4
-4.5
-1.8
0.6
0.2
-4.7
-1.9
-1.2
-0.5
-3.5
-1.4
-0.06
57.8
183.7
140.8
42.9
—
30.8
56.8
-13.9
-1.2
0.3
-14.7
-31.5
-37.9
-0.75
50
164
129.2
34.9
—
26.8
53
-18.2
-1.1
0.2
-19.1
-4
-15
-0.3
50
171.4
131.8
39.6
—
29.5
58.1
-18.5
-1.1
0.3
-19.3
-5.1
-14.2
-0.28
50.2
151.5
118.9
32.6
—
27.7
55.9
-23.3
-1
—
-24.3
-6.6
-17.7
-0.35
50.4
169.9
125.8
44.1
—
33.2
60.5
-16.4
-1.1
0.4
-17.1
-6.5
-10.6
-0.21
50.2
179
135.8
43.2
—
30.4
58.8
-15.6
-1.2
—
-16.8
-6
-10.8
-0.22
50.2
175.8
136.4
39.4
—
30.5
56.6
-17.2
-1.2
0.2
-18.1
-6.4
-11.7
-0.23
50.2
169.7
128.8
40.8
—
30
61
-20.1
-1.4
0.2
-21.3
-8
-13.2
-0.26
50
234.5
164.7
69.8
—
31.9
63.9
5.9
-1.4
0.2
4.7
3.6
1.1
0.02
49.8
258.9
188.6
70.3
—
33.1
63.6
6.6
-1.4
0.4
5.7
4
1.7
0.03
50.1
269.3
194.7
74.6
—
32
65.8
8.7
-1.5
0.4
7.6
1.4
6.1
0.12
50.5
337.4
237.7
99.6
—
35.6
65.9
33.8
-1.6
0.5
32.7
13.3
19.2
0.38
50.6
483.7
319.1
164.6
—
41.3
72.8
91.8
-1.4
0.4
90.8
32.6
57.4
1.09
52.3
471
306.5
164.5
—
43.7
72.9
91.6
-1.4
0.2
90.4
32
55.7
1.04
53.3
459.6
307.9
151.7
—
43
184.6
-32.9
-5.5
0.6
-37.8
-13.6
-6.9
-0.12
53.7
405.2
272.4
132.9
—
41.4
73.6
59.3
-7.9
1.5
52.9
18.1
70.7
1.31
53.6
421.3
277.7
143.6
—
40.4
71.7
71.9
-8.1
-0.2
59.5
23.4
73.4
1.33
54.9
438.2
301.7
136.5
—
38.5
70.7
65.8
-9.8
0.6
54.6
19.1
167.7
3.01
55.7
390.8
265.8
125
—
36.9
67.7
57.3
-10
0.5
47.8
18.9
76.5
1.37
55.6
378.9
267.9
110.9
—
35.1
58.7
52.3
-10.7
0.7
42.3
13.7
102.2
1.84
55.5
687
431.8
255.2
—
50.9
117
138.2
-17.3
1.5
122.5
35.1
98.5
1.778
55.4