Antero Resources Corp
NYSE:AR
Income Statement
Earnings Waterfall
Antero Resources Corp
Revenue
|
4.4B
USD
|
Cost of Revenue
|
-1.3B
USD
|
Gross Profit
|
3.1B
USD
|
Operating Expenses
|
-2.9B
USD
|
Operating Income
|
252.6m
USD
|
Other Expenses
|
-186.8m
USD
|
Net Income
|
65.8m
USD
|
Income Statement
Antero Resources Corp
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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 420
N/A
|
1 344
-5%
|
1 722
+28%
|
2 681
+56%
|
3 742
+40%
|
3 808
+2%
|
4 488
+18%
|
3 955
-12%
|
3 446
-13%
|
2 820
-18%
|
2 493
-12%
|
1 647
-34%
|
2 122
+29%
|
3 161
+49%
|
2 693
-15%
|
3 656
+36%
|
3 488
-5%
|
3 687
+6%
|
4 116
+12%
|
4 140
+1%
|
4 149
+0%
|
4 459
+7%
|
4 502
+1%
|
4 409
-2%
|
4 688
+6%
|
3 874
-17%
|
3 135
-19%
|
3 492
+11%
|
3 379
-3%
|
3 381
+0%
|
3 534
+5%
|
4 619
+31%
|
4 202
-9%
|
5 917
+41%
|
7 447
+26%
|
7 138
-4%
|
7 760
+9%
|
6 512
-16%
|
5 573
-14%
|
4 682
-16%
|
4 396
-6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(337)
|
(407)
|
(493)
|
(579)
|
(665)
|
(731)
|
(754)
|
(774)
|
(817)
|
(857)
|
(939)
|
(1 000)
|
(1 067)
|
(1 138)
|
(1 202)
|
(1 279)
|
(1 317)
|
(1 374)
|
(1 439)
|
(1 602)
|
(1 759)
|
(2 034)
|
(2 310)
|
(2 418)
|
(2 203)
|
(1 890)
|
(1 516)
|
(1 238)
|
(1 248)
|
(1 234)
|
(1 259)
|
(1 276)
|
(1 273)
|
(1 360)
|
(1 498)
|
(1 511)
|
(1 559)
|
(1 482)
|
(1 343)
|
(1 296)
|
(1 291)
|
|
Gross Profit |
1 083
N/A
|
937
-13%
|
1 229
+31%
|
2 102
+71%
|
3 077
+46%
|
3 077
0%
|
3 735
+21%
|
3 181
-15%
|
2 629
-17%
|
1 964
-25%
|
1 554
-21%
|
647
-58%
|
1 054
+63%
|
2 023
+92%
|
1 490
-26%
|
2 376
+59%
|
2 172
-9%
|
2 313
+7%
|
2 677
+16%
|
2 538
-5%
|
2 390
-6%
|
2 425
+1%
|
2 192
-10%
|
1 991
-9%
|
2 486
+25%
|
1 984
-20%
|
1 619
-18%
|
2 253
+39%
|
2 130
-5%
|
2 147
+1%
|
2 275
+6%
|
3 344
+47%
|
2 929
-12%
|
4 557
+56%
|
5 949
+31%
|
5 627
-5%
|
6 201
+10%
|
5 029
-19%
|
4 230
-16%
|
3 386
-20%
|
3 105
-8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(787)
|
(897)
|
(1 029)
|
(827)
|
(982)
|
(1 114)
|
(1 208)
|
(1 248)
|
(1 319)
|
(1 388)
|
(1 449)
|
(1 558)
|
(1 531)
|
(1 491)
|
(1 468)
|
(1 453)
|
(1 580)
|
(1 750)
|
(1 856)
|
(1 907)
|
(1 893)
|
(1 801)
|
(1 731)
|
(1 648)
|
(1 854)
|
(2 148)
|
(2 570)
|
(2 969)
|
(3 069)
|
(3 161)
|
(3 221)
|
(3 227)
|
(3 122)
|
(3 028)
|
(2 938)
|
(2 878)
|
(2 895)
|
(2 879)
|
(2 823)
|
(2 829)
|
(2 852)
|
|
Selling, General & Administrative |
(476)
|
(534)
|
(605)
|
(320)
|
(389)
|
(455)
|
(492)
|
(533)
|
(595)
|
(642)
|
(693)
|
(739)
|
(699)
|
(655)
|
(624)
|
(618)
|
(719)
|
(852)
|
(923)
|
(926)
|
(902)
|
(807)
|
(739)
|
(729)
|
(974)
|
(1 297)
|
(1 722)
|
(2 102)
|
(2 208)
|
(2 322)
|
(2 438)
|
(2 475)
|
(2 392)
|
(2 317)
|
(2 239)
|
(2 185)
|
(2 205)
|
(2 191)
|
(2 131)
|
(2 133)
|
(2 151)
|
|
Research & Development |
(25)
|
(24)
|
(26)
|
(28)
|
(22)
|
(16)
|
(10)
|
(4)
|
(4)
|
(4)
|
(4)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(5)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(7)
|
(6)
|
(7)
|
(7)
|
(3)
|
(6)
|
(7)
|
(7)
|
(7)
|
(4)
|
(3)
|
(3)
|
|
Depreciation & Amortization |
(285)
|
(337)
|
(396)
|
(478)
|
(569)
|
(641)
|
(705)
|
(710)
|
(719)
|
(740)
|
(750)
|
(810)
|
(821)
|
(825)
|
(833)
|
(825)
|
(850)
|
(887)
|
(923)
|
(973)
|
(985)
|
(989)
|
(987)
|
(915)
|
(874)
|
(846)
|
(843)
|
(862)
|
(856)
|
(829)
|
(774)
|
(742)
|
(716)
|
(702)
|
(689)
|
(681)
|
(680)
|
(678)
|
(685)
|
(690)
|
(695)
|
|
Other Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
|
Operating Income |
296
N/A
|
40
-87%
|
200
+403%
|
1 275
+538%
|
2 095
+64%
|
1 963
-6%
|
2 527
+29%
|
1 933
-23%
|
1 310
-32%
|
576
-56%
|
105
-82%
|
(911)
N/A
|
(477)
+48%
|
532
N/A
|
22
-96%
|
923
+4 096%
|
592
-36%
|
563
-5%
|
821
+46%
|
631
-23%
|
497
-21%
|
624
+26%
|
461
-26%
|
343
-26%
|
632
+84%
|
(164)
N/A
|
(951)
-480%
|
(715)
+25%
|
(938)
-31%
|
(1 015)
-8%
|
(946)
+7%
|
117
N/A
|
(193)
N/A
|
1 529
N/A
|
3 011
+97%
|
2 749
-9%
|
3 306
+20%
|
2 150
-35%
|
1 406
-35%
|
557
-60%
|
253
-55%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(138)
|
(142)
|
(147)
|
(160)
|
(191)
|
(215)
|
(234)
|
(273)
|
(274)
|
(274)
|
(272)
|
(253)
|
(254)
|
(257)
|
(262)
|
(249)
|
(241)
|
(236)
|
(237)
|
(247)
|
(248)
|
(228)
|
(330)
|
(480)
|
(603)
|
(594)
|
(452)
|
(263)
|
(105)
|
(106)
|
(107)
|
(105)
|
(93)
|
(80)
|
(70)
|
(53)
|
(49)
|
(38)
|
(34)
|
(35)
|
(34)
|
|
Non-Reccuring Items |
(53)
|
(71)
|
(72)
|
4
|
(3)
|
(7)
|
(11)
|
(104)
|
(111)
|
(105)
|
(108)
|
(82)
|
(94)
|
(89)
|
(118)
|
(185)
|
(208)
|
(336)
|
(517)
|
(559)
|
801
|
806
|
(21)
|
(230)
|
(2 159)
|
(2 037)
|
(963)
|
(680)
|
(180)
|
(207)
|
(278)
|
(240)
|
(156)
|
(143)
|
(179)
|
(222)
|
(232)
|
(222)
|
(166)
|
(104)
|
(66)
|
|
Pre-Tax Income |
105
N/A
|
(173)
N/A
|
(19)
+89%
|
1 119
N/A
|
1 901
+70%
|
1 741
-8%
|
2 282
+31%
|
1 556
-32%
|
925
-41%
|
197
-79%
|
(275)
N/A
|
(1 246)
-354%
|
(824)
+34%
|
186
N/A
|
(358)
N/A
|
490
N/A
|
143
-71%
|
(9)
N/A
|
68
N/A
|
(175)
N/A
|
1 050
N/A
|
1 202
+14%
|
110
-91%
|
(367)
N/A
|
(2 131)
-480%
|
(2 795)
-31%
|
(2 367)
+15%
|
(1 658)
+30%
|
(1 223)
+26%
|
(1 328)
-9%
|
(1 331)
0%
|
(228)
+83%
|
(442)
-94%
|
1 306
N/A
|
2 762
+111%
|
2 475
-10%
|
3 026
+22%
|
1 890
-38%
|
1 206
-36%
|
418
-65%
|
153
-63%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(176)
|
(74)
|
(141)
|
(446)
|
(734)
|
(668)
|
(869)
|
(576)
|
(333)
|
(41)
|
154
|
496
|
370
|
(25)
|
161
|
723
|
845
|
890
|
826
|
129
|
(151)
|
(194)
|
98
|
74
|
473
|
632
|
529
|
398
|
290
|
324
|
314
|
74
|
124
|
(277)
|
(572)
|
(449)
|
(564)
|
(309)
|
(187)
|
(76)
|
(24)
|
|
Income from Continuing Operations |
(71)
|
(247)
|
(161)
|
674
|
1 168
|
1 073
|
1 413
|
980
|
592
|
156
|
(121)
|
(749)
|
(455)
|
161
|
(197)
|
1 213
|
988
|
881
|
893
|
(46)
|
899
|
1 009
|
208
|
(293)
|
(1 658)
|
(2 163)
|
(1 838)
|
(1 260)
|
(933)
|
(1 004)
|
(1 017)
|
(154)
|
(318)
|
1 029
|
2 190
|
2 026
|
2 462
|
1 582
|
1 020
|
342
|
129
|
|
Income to Minority Interest |
0
|
0
|
0
|
(2)
|
(7)
|
(13)
|
(24)
|
(39)
|
(50)
|
(65)
|
(84)
|
(99)
|
(121)
|
(145)
|
(160)
|
(170)
|
(199)
|
(223)
|
(254)
|
(352)
|
(333)
|
(264)
|
(187)
|
(47)
|
0
|
(0)
|
18
|
(8)
|
(12)
|
(1)
|
(2)
|
(33)
|
(10)
|
(68)
|
(120)
|
(127)
|
(193)
|
(162)
|
(142)
|
(99)
|
(63)
|
|
Net Income (Common) |
(66)
N/A
|
(239)
-264%
|
(156)
+35%
|
674
N/A
|
1 163
+73%
|
1 060
-9%
|
1 390
+31%
|
941
-32%
|
542
-42%
|
91
-83%
|
(205)
N/A
|
(849)
-315%
|
(575)
+32%
|
16
N/A
|
(358)
N/A
|
615
N/A
|
362
-41%
|
230
-36%
|
211
-8%
|
(398)
N/A
|
567
N/A
|
745
+32%
|
21
-97%
|
(340)
N/A
|
(1 658)
-387%
|
(2 163)
-30%
|
(1 820)
+16%
|
(1 268)
+30%
|
(945)
+25%
|
(1 005)
-6%
|
(1 019)
-1%
|
(187)
+82%
|
(328)
-75%
|
961
N/A
|
2 070
+115%
|
1 899
-8%
|
2 269
+19%
|
1 420
-37%
|
878
-38%
|
243
-72%
|
66
-73%
|
|
EPS (Diluted) |
-0.25
N/A
|
-0.9
-260%
|
-0.61
+32%
|
2.56
N/A
|
4.38
+71%
|
3.82
-13%
|
5.01
+31%
|
3.43
-32%
|
1.96
-43%
|
0.32
-84%
|
-0.66
N/A
|
-2.88
-336%
|
-1.82
+37%
|
0.05
N/A
|
-1.15
N/A
|
1.94
N/A
|
1.14
-41%
|
0.72
-37%
|
0.66
-8%
|
-1.26
N/A
|
1.83
N/A
|
2.43
+33%
|
0.06
-98%
|
-1.11
N/A
|
-5.83
-425%
|
-8.05
-38%
|
-6.77
+16%
|
-4.65
+31%
|
-3.18
+32%
|
-3.26
-3%
|
-3.24
+1%
|
-0.61
+81%
|
-1.04
-70%
|
2.87
N/A
|
6.34
+121%
|
5.78
-9%
|
7.27
+26%
|
4.73
-35%
|
2.81
-41%
|
0.78
-72%
|
0.2
-74%
|