Patterson-UTI Energy Inc
NASDAQ:PTEN
Income Statement
Earnings Waterfall
Patterson-UTI Energy Inc
Revenue
|
4.1B
USD
|
Cost of Revenue
|
-2.8B
USD
|
Gross Profit
|
1.3B
USD
|
Operating Expenses
|
-885.1m
USD
|
Operating Income
|
450m
USD
|
Other Expenses
|
-203.7m
USD
|
Net Income
|
246.3m
USD
|
Income Statement
Patterson-UTI Energy Inc
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 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 716
N/A
|
2 727
+0%
|
2 825
+4%
|
2 940
+4%
|
3 182
+8%
|
3 162
-1%
|
2 877
-9%
|
2 454
-15%
|
1 891
-23%
|
1 503
-21%
|
1 224
-19%
|
1 008
-18%
|
916
-9%
|
952
+4%
|
1 337
+40%
|
1 816
+36%
|
2 357
+30%
|
2 861
+21%
|
3 136
+10%
|
3 318
+6%
|
3 327
+0%
|
3 222
-3%
|
3 043
-6%
|
2 774
-9%
|
2 471
-11%
|
2 213
-10%
|
1 787
-19%
|
1 396
-22%
|
1 124
-19%
|
919
-18%
|
961
+5%
|
1 111
+16%
|
1 357
+22%
|
1 626
+20%
|
1 956
+20%
|
2 326
+19%
|
2 648
+14%
|
2 930
+11%
|
3 067
+5%
|
3 351
+9%
|
4 146
+24%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 726)
|
(1 762)
|
(1 828)
|
(1 943)
|
(2 116)
|
(2 090)
|
(1 890)
|
(1 605)
|
(1 232)
|
(975)
|
(810)
|
(686)
|
(649)
|
(709)
|
(1 001)
|
(1 340)
|
(1 718)
|
(2 076)
|
(2 271)
|
(2 412)
|
(2 403)
|
(2 303)
|
(2 149)
|
(1 968)
|
(1 774)
|
(1 611)
|
(1 308)
|
(996)
|
(802)
|
(658)
|
(729)
|
(872)
|
(1 082)
|
(1 282)
|
(1 494)
|
(1 710)
|
(1 847)
|
(1 976)
|
(2 017)
|
(2 208)
|
(2 811)
|
|
Gross Profit |
990
N/A
|
965
-3%
|
997
+3%
|
997
0%
|
1 066
+7%
|
1 072
+0%
|
988
-8%
|
849
-14%
|
659
-22%
|
528
-20%
|
413
-22%
|
321
-22%
|
267
-17%
|
244
-9%
|
337
+38%
|
476
+41%
|
639
+34%
|
785
+23%
|
865
+10%
|
907
+5%
|
925
+2%
|
919
-1%
|
895
-3%
|
806
-10%
|
697
-14%
|
601
-14%
|
479
-20%
|
400
-17%
|
322
-19%
|
261
-19%
|
232
-11%
|
239
+3%
|
275
+15%
|
343
+25%
|
462
+35%
|
616
+33%
|
801
+30%
|
954
+19%
|
1 050
+10%
|
1 143
+9%
|
1 335
+17%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(671)
|
(685)
|
(702)
|
(798)
|
(799)
|
(840)
|
(868)
|
(962)
|
(952)
|
(1 054)
|
(1 039)
|
(744)
|
(723)
|
(692)
|
(750)
|
(794)
|
(857)
|
(935)
|
(935)
|
(1 029)
|
(1 033)
|
(1 031)
|
(1 046)
|
(1 167)
|
(1 141)
|
(1 121)
|
(1 072)
|
(817)
|
(781)
|
(739)
|
(700)
|
(683)
|
(930)
|
(910)
|
(889)
|
(877)
|
(600)
|
(609)
|
(622)
|
(711)
|
(885)
|
|
Selling, General & Administrative |
(74)
|
(76)
|
(77)
|
(77)
|
(80)
|
(93)
|
(93)
|
(93)
|
(87)
|
(72)
|
(70)
|
(68)
|
(69)
|
(70)
|
(77)
|
(88)
|
(106)
|
(120)
|
(132)
|
(137)
|
(134)
|
(134)
|
(137)
|
(138)
|
(139)
|
(138)
|
(128)
|
(116)
|
(103)
|
(94)
|
(90)
|
(89)
|
(91)
|
(96)
|
(98)
|
(105)
|
(117)
|
(120)
|
(127)
|
(144)
|
(171)
|
|
Research & Development |
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
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
|
Depreciation & Amortization |
(597)
|
(608)
|
(625)
|
(722)
|
(719)
|
(747)
|
(775)
|
(870)
|
(865)
|
(866)
|
(855)
|
(687)
|
(668)
|
(648)
|
(696)
|
(729)
|
(783)
|
(837)
|
(830)
|
(915)
|
(916)
|
(921)
|
(917)
|
(1 036)
|
(1 004)
|
(976)
|
(941)
|
(697)
|
(671)
|
(637)
|
(608)
|
(592)
|
(838)
|
(813)
|
(791)
|
(772)
|
(484)
|
(495)
|
(501)
|
(576)
|
(731)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(116)
|
(114)
|
10
|
14
|
26
|
23
|
23
|
32
|
22
|
27
|
24
|
18
|
24
|
8
|
7
|
2
|
(7)
|
(3)
|
(4)
|
(7)
|
(7)
|
(2)
|
(1)
|
(0)
|
1
|
1
|
1
|
1
|
7
|
6
|
9
|
17
|
|
Operating Income |
319
N/A
|
281
-12%
|
295
+5%
|
199
-33%
|
267
+35%
|
231
-13%
|
120
-48%
|
(113)
N/A
|
(293)
-159%
|
(526)
-80%
|
(626)
-19%
|
(423)
+32%
|
(456)
-8%
|
(448)
+2%
|
(413)
+8%
|
(318)
+23%
|
(218)
+31%
|
(151)
+31%
|
(70)
+54%
|
(122)
-74%
|
(108)
+11%
|
(112)
-3%
|
(152)
-36%
|
(361)
-138%
|
(444)
-23%
|
(520)
-17%
|
(592)
-14%
|
(418)
+30%
|
(459)
-10%
|
(478)
-4%
|
(468)
+2%
|
(444)
+5%
|
(655)
-48%
|
(566)
+14%
|
(427)
+25%
|
(261)
+39%
|
201
N/A
|
345
+72%
|
428
+24%
|
432
+1%
|
450
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(27)
|
(28)
|
(28)
|
(28)
|
(29)
|
(30)
|
(32)
|
(34)
|
(36)
|
(38)
|
(40)
|
(41)
|
(40)
|
(37)
|
(35)
|
(34)
|
(36)
|
(40)
|
(42)
|
(44)
|
(46)
|
(46)
|
(47)
|
(54)
|
(69)
|
(68)
|
(67)
|
(59)
|
(40)
|
(39)
|
(39)
|
(38)
|
(42)
|
(43)
|
(42)
|
(43)
|
(40)
|
(37)
|
(35)
|
(37)
|
(47)
|
|
Non-Reccuring Items |
3
|
5
|
7
|
10
|
16
|
17
|
17
|
(110)
|
(114)
|
0
|
0
|
3
|
0
|
(5)
|
(56)
|
(66)
|
(75)
|
(71)
|
(21)
|
(11)
|
(214)
|
(212)
|
(211)
|
(229)
|
(18)
|
(413)
|
(451)
|
(433)
|
(433)
|
(38)
|
2
|
3
|
(23)
|
(13)
|
(6)
|
(6)
|
10
|
11
|
(4)
|
(74)
|
(98)
|
|
Total Other Income |
2
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
(0)
|
1
|
(2)
|
(4)
|
(3)
|
(3)
|
1
|
3
|
2
|
|
Pre-Tax Income |
297
N/A
|
260
-12%
|
276
+6%
|
182
-34%
|
254
+40%
|
218
-14%
|
104
-52%
|
(258)
N/A
|
(442)
-72%
|
(564)
-28%
|
(665)
-18%
|
(461)
+31%
|
(496)
-8%
|
(491)
+1%
|
(504)
-3%
|
(418)
+17%
|
(328)
+22%
|
(261)
+20%
|
(132)
+50%
|
(176)
-33%
|
(367)
-109%
|
(369)
0%
|
(409)
-11%
|
(644)
-57%
|
(530)
+18%
|
(1 000)
-89%
|
(1 110)
-11%
|
(909)
+18%
|
(931)
-2%
|
(554)
+41%
|
(503)
+9%
|
(479)
+5%
|
(720)
-50%
|
(620)
+14%
|
(477)
+23%
|
(313)
+34%
|
168
N/A
|
316
+88%
|
390
+24%
|
322
-17%
|
307
-5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(108)
|
(93)
|
(96)
|
(60)
|
(92)
|
(81)
|
(41)
|
79
|
148
|
190
|
224
|
161
|
178
|
179
|
186
|
151
|
115
|
78
|
30
|
32
|
46
|
53
|
55
|
103
|
105
|
168
|
177
|
126
|
127
|
78
|
75
|
79
|
63
|
41
|
23
|
3
|
(13)
|
(33)
|
(45)
|
(38)
|
(61)
|
|
Income from Continuing Operations |
188
|
167
|
180
|
122
|
163
|
137
|
64
|
(178)
|
(295)
|
(374)
|
(441)
|
(299)
|
(319)
|
(312)
|
(318)
|
(268)
|
(213)
|
(184)
|
(103)
|
(144)
|
(321)
|
(316)
|
(354)
|
(541)
|
(426)
|
(832)
|
(933)
|
(783)
|
(804)
|
(475)
|
(428)
|
(399)
|
(657)
|
(580)
|
(454)
|
(310)
|
155
|
283
|
346
|
284
|
246
|
|
Income to Minority Interest |
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
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
186
N/A
|
165
-11%
|
178
+8%
|
120
-32%
|
161
+34%
|
136
-16%
|
63
-54%
|
(179)
N/A
|
(292)
-63%
|
(370)
-27%
|
(438)
-18%
|
(296)
+32%
|
(319)
-8%
|
(312)
+2%
|
(318)
-2%
|
(268)
+16%
|
6
N/A
|
35
+511%
|
116
+234%
|
75
-35%
|
(321)
N/A
|
(316)
+2%
|
(354)
-12%
|
(541)
-53%
|
(426)
+21%
|
(832)
-95%
|
(933)
-12%
|
(783)
+16%
|
(804)
-3%
|
(475)
+41%
|
(428)
+10%
|
(399)
+7%
|
(655)
-64%
|
(577)
+12%
|
(452)
+22%
|
(307)
+32%
|
155
N/A
|
283
+83%
|
346
+22%
|
285
-18%
|
246
-13%
|
|
EPS (Diluted) |
1.28
N/A
|
1.14
-11%
|
1.19
+4%
|
0.82
-31%
|
1.11
+35%
|
0.93
-16%
|
0.44
-53%
|
-1.22
N/A
|
-2
-64%
|
-2.54
-27%
|
-2.95
-16%
|
-2.03
+31%
|
-2.18
-7%
|
-1.95
+11%
|
-1.58
+19%
|
-1.26
+20%
|
0.02
N/A
|
0.15
+650%
|
0.52
+247%
|
0.34
-35%
|
-1.47
N/A
|
-1.48
-1%
|
-1.7
-15%
|
-2.71
-59%
|
-2.1
+23%
|
-4.36
-108%
|
-4.99
-14%
|
-4.18
+16%
|
-4.27
-2%
|
-2.55
+40%
|
-2.29
+10%
|
-2.13
+7%
|
-3.37
-58%
|
-2.67
+21%
|
-2.05
+23%
|
-1.39
+32%
|
0.7
N/A
|
1.3
+86%
|
1.65
+27%
|
1
-39%
|
0.88
-12%
|