PDC Energy Inc
NASDAQ:PDCE
Income Statement
Earnings Waterfall
PDC Energy Inc
Revenue
|
4.2B
USD
|
Cost of Revenue
|
-547.8m
USD
|
Gross Profit
|
3.7B
USD
|
Operating Expenses
|
-1.2B
USD
|
Operating Income
|
2.5B
USD
|
Other Expenses
|
-622.8m
USD
|
Net Income
|
1.9B
USD
|
Income Statement
PDC Energy Inc
Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
315
N/A
|
354
+12%
|
393
+11%
|
444
+13%
|
431
-3%
|
584
+35%
|
856
+47%
|
878
+3%
|
828
-6%
|
834
+1%
|
595
-29%
|
542
-9%
|
511
-6%
|
443
-13%
|
383
-14%
|
566
+48%
|
821
+45%
|
840
+2%
|
922
+10%
|
909
-1%
|
846
-7%
|
943
+12%
|
1 549
+64%
|
1 423
-8%
|
1 601
+13%
|
1 686
+5%
|
1 156
-31%
|
1 779
+54%
|
1 442
-19%
|
1 326
-8%
|
1 339
+1%
|
868
-35%
|
1 043
+20%
|
1 280
+23%
|
1 856
+45%
|
1 886
+2%
|
2 796
+48%
|
3 821
+37%
|
3 846
+1%
|
4 487
+17%
|
4 220
-6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(115)
|
(123)
|
(135)
|
(150)
|
(166)
|
(168)
|
(156)
|
(139)
|
(116)
|
(108)
|
(101)
|
(80)
|
(64)
|
(48)
|
(41)
|
(47)
|
(54)
|
(57)
|
(61)
|
(69)
|
(76)
|
(85)
|
(90)
|
(92)
|
(92)
|
(81)
|
(81)
|
(77)
|
(62)
|
(64)
|
(59)
|
(70)
|
(131)
|
(207)
|
(303)
|
(390)
|
(481)
|
(558)
|
(573)
|
(585)
|
(548)
|
|
Gross Profit |
200
N/A
|
232
+16%
|
258
+11%
|
294
+14%
|
266
-10%
|
416
+57%
|
700
+68%
|
740
+6%
|
712
-4%
|
726
+2%
|
494
-32%
|
461
-7%
|
447
-3%
|
395
-12%
|
342
-13%
|
519
+52%
|
767
+48%
|
784
+2%
|
861
+10%
|
840
-2%
|
770
-8%
|
859
+12%
|
1 458
+70%
|
1 330
-9%
|
1 508
+13%
|
1 604
+6%
|
1 075
-33%
|
1 702
+58%
|
1 380
-19%
|
1 262
-9%
|
1 280
+1%
|
798
-38%
|
911
+14%
|
1 073
+18%
|
1 553
+45%
|
1 496
-4%
|
2 315
+55%
|
3 263
+41%
|
3 273
+0%
|
3 902
+19%
|
3 672
-6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(180)
|
(187)
|
(186)
|
(207)
|
(258)
|
(299)
|
(313)
|
(323)
|
(323)
|
(339)
|
(396)
|
(507)
|
(567)
|
(632)
|
(664)
|
(645)
|
(643)
|
(713)
|
(739)
|
(778)
|
(848)
|
(855)
|
(922)
|
(961)
|
(1 005)
|
(1 027)
|
(1 016)
|
(1 077)
|
(1 057)
|
(1 035)
|
(1 042)
|
(982)
|
(966)
|
(954)
|
(922)
|
(892)
|
(935)
|
(998)
|
(1 059)
|
(1 128)
|
(1 199)
|
|
Selling, General & Administrative |
(59)
|
(60)
|
(60)
|
(67)
|
(93)
|
(113)
|
(116)
|
(112)
|
(91)
|
(75)
|
(147)
|
(211)
|
(230)
|
(257)
|
(216)
|
(180)
|
(152)
|
(161)
|
(170)
|
(189)
|
(249)
|
(276)
|
(301)
|
(311)
|
(319)
|
(315)
|
(304)
|
(341)
|
(335)
|
(327)
|
(322)
|
(285)
|
(247)
|
(209)
|
(171)
|
(130)
|
(143)
|
(153)
|
(158)
|
(165)
|
(172)
|
|
Research & Development |
(20)
|
(20)
|
(6)
|
(5)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(5)
|
(6)
|
(48)
|
(47)
|
(49)
|
(49)
|
(8)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(13)
|
(13)
|
(13)
|
(13)
|
|
Depreciation & Amortization |
(98)
|
(103)
|
(116)
|
(131)
|
(157)
|
(180)
|
(193)
|
(205)
|
(226)
|
(257)
|
(303)
|
(345)
|
(382)
|
(414)
|
(417)
|
(429)
|
(448)
|
(460)
|
(469)
|
(487)
|
(496)
|
(518)
|
(560)
|
(584)
|
(617)
|
(642)
|
(644)
|
(669)
|
(650)
|
(623)
|
(620)
|
(590)
|
(603)
|
(628)
|
(635)
|
(639)
|
(668)
|
(704)
|
(750)
|
(806)
|
(868)
|
|
Other Operating Expenses |
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(5)
|
(6)
|
55
|
50
|
46
|
40
|
(26)
|
(31)
|
(37)
|
(44)
|
(53)
|
(53)
|
(54)
|
(53)
|
(54)
|
(60)
|
(63)
|
(65)
|
(64)
|
(66)
|
(70)
|
(84)
|
(98)
|
(105)
|
(115)
|
(116)
|
(115)
|
(121)
|
(123)
|
(129)
|
(138)
|
(143)
|
(146)
|
|
Operating Income |
20
N/A
|
45
+131%
|
71
+58%
|
87
+21%
|
7
-92%
|
118
+1 512%
|
387
+229%
|
417
+8%
|
388
-7%
|
387
0%
|
98
-75%
|
(45)
N/A
|
(120)
-165%
|
(236)
-97%
|
(322)
-36%
|
(126)
+61%
|
124
N/A
|
70
-43%
|
122
+73%
|
63
-49%
|
(78)
N/A
|
4
N/A
|
537
+13 659%
|
369
-31%
|
503
+36%
|
578
+15%
|
59
-90%
|
625
+952%
|
324
-48%
|
227
-30%
|
238
+5%
|
(184)
N/A
|
(55)
+70%
|
119
N/A
|
631
+430%
|
604
-4%
|
1 380
+128%
|
2 265
+64%
|
2 214
-2%
|
2 774
+25%
|
2 473
-11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(54)
|
(54)
|
(50)
|
(49)
|
(48)
|
(48)
|
(46)
|
(45)
|
(43)
|
(42)
|
(43)
|
(43)
|
(43)
|
(52)
|
(62)
|
(70)
|
(78)
|
(77)
|
(76)
|
(75)
|
(73)
|
(72)
|
(70)
|
(70)
|
(72)
|
(72)
|
(71)
|
(78)
|
(81)
|
(84)
|
(89)
|
(84)
|
(82)
|
(81)
|
(76)
|
(70)
|
(67)
|
(66)
|
(65)
|
(66)
|
(68)
|
|
Non-Reccuring Items |
(74)
|
(79)
|
(55)
|
(10)
|
(9)
|
(7)
|
(164)
|
(165)
|
(167)
|
(318)
|
(161)
|
(160)
|
(162)
|
(9)
|
(10)
|
(11)
|
(34)
|
(361)
|
(385)
|
(418)
|
(550)
|
(226)
|
(459)
|
(432)
|
(268)
|
(308)
|
(48)
|
(922)
|
(927)
|
(883)
|
(882)
|
(1)
|
(1)
|
0
|
(6)
|
(7)
|
(8)
|
(9)
|
(7)
|
(8)
|
(7)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
100
|
96
|
90
|
90
|
(10)
|
|
Pre-Tax Income |
(108)
N/A
|
(88)
+19%
|
(33)
+63%
|
28
N/A
|
(50)
N/A
|
63
N/A
|
177
+182%
|
207
+17%
|
178
-14%
|
26
-85%
|
(107)
N/A
|
(248)
-132%
|
(325)
-31%
|
(297)
+8%
|
(393)
-32%
|
(207)
+47%
|
12
N/A
|
(367)
N/A
|
(339)
+8%
|
(430)
-27%
|
(701)
-63%
|
(293)
+58%
|
7
N/A
|
(133)
N/A
|
164
N/A
|
198
+21%
|
(60)
N/A
|
(375)
-525%
|
(684)
-82%
|
(741)
-8%
|
(732)
+1%
|
(269)
+63%
|
(138)
+49%
|
38
N/A
|
549
+1 335%
|
527
-4%
|
1 405
+166%
|
2 286
+63%
|
2 232
-2%
|
2 790
+25%
|
2 388
-14%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
39
|
33
|
12
|
(10)
|
20
|
(25)
|
(70)
|
(82)
|
(70)
|
(14)
|
38
|
91
|
119
|
110
|
147
|
79
|
(4)
|
107
|
98
|
129
|
198
|
80
|
(5)
|
27
|
(41)
|
(55)
|
3
|
(26)
|
(8)
|
3
|
8
|
0
|
4
|
4
|
(27)
|
(28)
|
(156)
|
(385)
|
(454)
|
(566)
|
(538)
|
|
Income from Continuing Operations |
(70)
|
(56)
|
(21)
|
19
|
(30)
|
38
|
107
|
126
|
108
|
13
|
(68)
|
(157)
|
(206)
|
(187)
|
(246)
|
(128)
|
9
|
(261)
|
(242)
|
(301)
|
(503)
|
(214)
|
2
|
(105)
|
124
|
143
|
(57)
|
(402)
|
(692)
|
(739)
|
(724)
|
(268)
|
(134)
|
43
|
522
|
499
|
1 249
|
1 901
|
1 778
|
2 224
|
1 851
|
|
Net Income (Common) |
(178)
N/A
|
(162)
+9%
|
(22)
+86%
|
15
N/A
|
(33)
N/A
|
37
N/A
|
156
+321%
|
175
+12%
|
156
-11%
|
61
-61%
|
(68)
N/A
|
(157)
-130%
|
(206)
-31%
|
(187)
+9%
|
(246)
-31%
|
(128)
+48%
|
9
N/A
|
(261)
N/A
|
(128)
+51%
|
(187)
-46%
|
(388)
-108%
|
(99)
+74%
|
2
N/A
|
(105)
N/A
|
124
N/A
|
143
+16%
|
(57)
N/A
|
(402)
-607%
|
(692)
-72%
|
(739)
-7%
|
(724)
+2%
|
(268)
+63%
|
(134)
+50%
|
43
N/A
|
522
+1 127%
|
499
-4%
|
1 249
+150%
|
1 901
+52%
|
1 778
-6%
|
2 224
+25%
|
1 851
-17%
|
|
EPS (Diluted) |
-5.12
N/A
|
-4.84
+5%
|
-0.62
+87%
|
0.42
N/A
|
-0.92
N/A
|
1
N/A
|
4.29
+329%
|
4.72
+10%
|
3.9
-17%
|
1.5
-62%
|
-1.7
N/A
|
-3.77
-122%
|
-4.4
-17%
|
-3.83
+13%
|
-4.16
-9%
|
-1.94
+53%
|
0.12
N/A
|
-3.95
N/A
|
-1.93
+51%
|
-2.82
-46%
|
-5.87
-108%
|
-1.5
+74%
|
0.03
N/A
|
-1.58
N/A
|
1.87
N/A
|
2.28
+22%
|
-0.92
N/A
|
-4.26
-363%
|
-6.94
-63%
|
-7.41
-7%
|
-7.26
+2%
|
-2.7
+63%
|
-1.35
+50%
|
0.42
N/A
|
5.26
+1 152%
|
5.18
-2%
|
12.71
+145%
|
19.78
+56%
|
19.26
-3%
|
24.92
+29%
|
21
-16%
|