SM Energy Co
NYSE:SM
SM Energy Co
NYSE:SM
Price:
50.13 USD
5.01%
Market Closed
Updated:
May 5, 2024
Income Statement
Earnings Waterfall
SM Energy Co
SM Energy Co
|
Revenue
|
2.4B
USD
|
|
Cost of Revenue
|
-563.5m
USD
|
|
Gross Profit
|
1.8B
USD
|
|
Operating Expenses
|
-891.6m
USD
|
|
Operating Income
|
918.8m
USD
|
|
Other Expenses
|
-100.9m
USD
|
|
Net Income
|
817.9m
USD
|
Income Statement
SM Energy Co
SM Energy Co
Currency: USD
| 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 |
2 265
N/A
|
2 413
+7%
|
2 533
+5%
|
2 538
+0%
|
2 522
-1%
|
2 294
-9%
|
2 065
-10%
|
1 810
-12%
|
1 514
-16%
|
1 324
-13%
|
1 172
-12%
|
1 133
-3%
|
1 180
+4%
|
1 304
+10%
|
1 300
0%
|
1 267
-3%
|
1 260
0%
|
1 309
+4%
|
1 426
+9%
|
1 587
+11%
|
1 640
+3%
|
1 597
-3%
|
1 599
+0%
|
1 531
-4%
|
1 589
+4%
|
1 604
+1%
|
1 367
-15%
|
1 257
-8%
|
1 127
-10%
|
1 215
+8%
|
1 609
+32%
|
2 088
+30%
|
2 623
+26%
|
3 039
+16%
|
3 467
+14%
|
3 542
+2%
|
3 359
-5%
|
3 072
-9%
|
2 631
-14%
|
2 437
-7%
|
2 374
-3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(597)
|
(635)
|
(663)
|
(683)
|
(716)
|
(748)
|
(745)
|
(751)
|
(724)
|
(672)
|
(647)
|
(615)
|
(598)
|
(591)
|
(567)
|
(537)
|
(508)
|
(491)
|
(484)
|
(489)
|
(487)
|
(488)
|
(494)
|
(495)
|
(501)
|
(499)
|
(456)
|
(423)
|
(391)
|
(373)
|
(418)
|
(458)
|
(505)
|
(549)
|
(589)
|
(614)
|
(621)
|
(619)
|
(599)
|
(577)
|
(564)
|
|
| Gross Profit |
1 668
N/A
|
1 778
+7%
|
1 870
+5%
|
1 855
-1%
|
1 806
-3%
|
1 545
-14%
|
1 321
-15%
|
1 059
-20%
|
790
-25%
|
652
-17%
|
525
-20%
|
519
-1%
|
583
+12%
|
712
+22%
|
733
+3%
|
730
0%
|
753
+3%
|
819
+9%
|
942
+15%
|
1 098
+17%
|
1 153
+5%
|
1 109
-4%
|
1 106
0%
|
1 036
-6%
|
1 089
+5%
|
1 105
+2%
|
910
-18%
|
835
-8%
|
735
-12%
|
842
+15%
|
1 191
+41%
|
1 630
+37%
|
2 117
+30%
|
2 490
+18%
|
2 878
+16%
|
2 929
+2%
|
2 738
-7%
|
2 454
-10%
|
2 033
-17%
|
1 860
-9%
|
1 810
-3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 113)
|
(1 092)
|
(1 029)
|
(1 021)
|
(1 064)
|
(1 135)
|
(1 180)
|
(1 225)
|
(1 224)
|
(1 180)
|
(1 147)
|
(1 077)
|
(991)
|
(909)
|
(848)
|
(791)
|
(743)
|
(736)
|
(732)
|
(808)
|
(855)
|
(900)
|
(953)
|
(956)
|
(1 028)
|
(1 079)
|
(1 058)
|
(1 018)
|
(950)
|
(877)
|
(891)
|
(956)
|
(972)
|
(965)
|
(930)
|
(840)
|
(777)
|
(867)
|
(796)
|
(838)
|
(892)
|
|
| Selling, General & Administrative |
(150)
|
(152)
|
(155)
|
(163)
|
(167)
|
(176)
|
(180)
|
(176)
|
(158)
|
(146)
|
(132)
|
(127)
|
(125)
|
(123)
|
(123)
|
(118)
|
(117)
|
(116)
|
(117)
|
(119)
|
(117)
|
(121)
|
(123)
|
(126)
|
(133)
|
(128)
|
(124)
|
(116)
|
(99)
|
(96)
|
(94)
|
(95)
|
(112)
|
(112)
|
(116)
|
(119)
|
(115)
|
(117)
|
(116)
|
(117)
|
(121)
|
|
| Research & Development |
(74)
|
(80)
|
(84)
|
(102)
|
(130)
|
(146)
|
(147)
|
(132)
|
(121)
|
(98)
|
(86)
|
(80)
|
(65)
|
(62)
|
(62)
|
(63)
|
(55)
|
(57)
|
(58)
|
(57)
|
(55)
|
(53)
|
(50)
|
(48)
|
(52)
|
(51)
|
(50)
|
(47)
|
(41)
|
(39)
|
(38)
|
(38)
|
(39)
|
(39)
|
(51)
|
(57)
|
(55)
|
(64)
|
(58)
|
(54)
|
(59)
|
|
| Depreciation & Amortization |
(823)
|
(801)
|
(763)
|
(751)
|
(768)
|
(808)
|
(840)
|
(900)
|
(921)
|
(918)
|
(909)
|
(859)
|
(791)
|
(714)
|
(657)
|
(597)
|
(557)
|
(550)
|
(548)
|
(615)
|
(665)
|
(713)
|
(767)
|
(777)
|
(824)
|
(880)
|
(854)
|
(825)
|
(785)
|
(719)
|
(742)
|
(763)
|
(774)
|
(767)
|
(717)
|
(660)
|
(604)
|
(599)
|
(602)
|
(645)
|
(690)
|
|
| Other Operating Expenses |
(66)
|
(58)
|
(27)
|
(5)
|
1
|
(6)
|
(13)
|
(16)
|
(25)
|
(18)
|
(20)
|
(11)
|
(11)
|
(10)
|
(6)
|
(13)
|
(14)
|
(14)
|
(9)
|
(18)
|
(18)
|
(14)
|
(13)
|
(5)
|
(20)
|
(20)
|
(29)
|
(30)
|
(25)
|
(24)
|
(18)
|
(59)
|
(46)
|
(47)
|
(46)
|
(4)
|
(3)
|
(87)
|
(20)
|
(21)
|
(21)
|
|
| Operating Income |
555
N/A
|
686
+24%
|
840
+22%
|
834
-1%
|
742
-11%
|
410
-45%
|
141
-66%
|
(166)
N/A
|
(434)
-161%
|
(528)
-22%
|
(622)
-18%
|
(559)
+10%
|
(409)
+27%
|
(197)
+52%
|
(115)
+42%
|
(61)
+47%
|
10
N/A
|
83
+754%
|
210
+154%
|
291
+38%
|
298
+2%
|
209
-30%
|
153
-27%
|
80
-48%
|
61
-25%
|
26
-57%
|
(148)
N/A
|
(183)
-24%
|
(215)
-17%
|
(35)
+84%
|
300
N/A
|
675
+125%
|
1 146
+70%
|
1 524
+33%
|
1 947
+28%
|
2 089
+7%
|
1 961
-6%
|
1 587
-19%
|
1 237
-22%
|
1 022
-17%
|
919
-10%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(87)
|
(159)
|
(375)
|
(143)
|
485
|
726
|
766
|
778
|
281
|
142
|
56
|
(142)
|
(409)
|
(325)
|
(117)
|
(222)
|
(206)
|
(324)
|
(440)
|
(532)
|
1
|
(164)
|
(18)
|
258
|
(257)
|
462
|
215
|
49
|
(2)
|
(891)
|
(1 093)
|
(1 238)
|
(1 062)
|
(1 135)
|
(865)
|
(500)
|
(494)
|
(8)
|
122
|
(87)
|
(4)
|
|
| Non-Reccuring Items |
(190)
|
(172)
|
(137)
|
(142)
|
(160)
|
(263)
|
(228)
|
(268)
|
(570)
|
(793)
|
(779)
|
(708)
|
(382)
|
(19)
|
(237)
|
(249)
|
(147)
|
195
|
390
|
357
|
350
|
(36)
|
(76)
|
(47)
|
(33)
|
(1 004)
|
(774)
|
(751)
|
(736)
|
233
|
3
|
(22)
|
(37)
|
(29)
|
(90)
|
(83)
|
(75)
|
0
|
(2)
|
(1)
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
(3)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(2)
|
0
|
1
|
2
|
(1)
|
(0)
|
1
|
1
|
3
|
2
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(3)
|
(0)
|
(1)
|
0
|
1
|
4
|
9
|
14
|
12
|
(1)
|
|
| Pre-Tax Income |
279
N/A
|
356
+28%
|
329
-8%
|
550
+67%
|
1 065
+94%
|
874
-18%
|
680
-22%
|
345
-49%
|
(723)
N/A
|
(1 178)
-63%
|
(1 345)
-14%
|
(1 408)
-5%
|
(1 202)
+15%
|
(541)
+55%
|
(467)
+14%
|
(531)
-14%
|
(344)
+35%
|
(46)
+87%
|
161
N/A
|
117
-28%
|
652
+459%
|
12
-98%
|
60
+404%
|
291
+388%
|
(231)
N/A
|
(518)
-124%
|
(708)
-37%
|
(888)
-25%
|
(957)
-8%
|
(697)
+27%
|
(794)
-14%
|
(587)
+26%
|
46
N/A
|
359
+677%
|
992
+176%
|
1 507
+52%
|
1 396
-7%
|
1 588
+14%
|
1 370
-14%
|
946
-31%
|
914
-3%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(108)
|
(136)
|
(126)
|
(208)
|
(399)
|
(326)
|
(250)
|
(121)
|
275
|
437
|
492
|
511
|
444
|
205
|
180
|
196
|
119
|
65
|
(5)
|
(8)
|
(143)
|
2
|
(13)
|
(66)
|
44
|
97
|
147
|
186
|
192
|
93
|
57
|
34
|
(10)
|
(23)
|
(110)
|
(229)
|
(284)
|
(327)
|
(282)
|
(117)
|
(96)
|
|
| Income from Continuing Operations |
171
|
220
|
203
|
341
|
666
|
547
|
430
|
224
|
(448)
|
(742)
|
(853)
|
(897)
|
(758)
|
(336)
|
(287)
|
(336)
|
(225)
|
19
|
156
|
109
|
508
|
13
|
47
|
225
|
(187)
|
(421)
|
(561)
|
(702)
|
(765)
|
(604)
|
(738)
|
(554)
|
36
|
336
|
883
|
1 278
|
1 112
|
1 262
|
1 088
|
829
|
818
|
|
| Net Income (Common) |
171
N/A
|
220
+29%
|
203
-8%
|
341
+68%
|
666
+95%
|
547
-18%
|
430
-21%
|
224
-48%
|
(448)
N/A
|
(742)
-66%
|
(853)
-15%
|
(897)
-5%
|
(758)
+16%
|
(336)
+56%
|
(287)
+15%
|
(336)
-17%
|
(161)
+52%
|
82
N/A
|
219
+167%
|
172
-21%
|
508
+195%
|
13
-97%
|
47
+248%
|
225
+382%
|
(187)
N/A
|
(421)
-125%
|
(561)
-33%
|
(702)
-25%
|
(765)
-9%
|
(604)
+21%
|
(738)
-22%
|
(554)
+25%
|
36
N/A
|
336
+828%
|
883
+163%
|
1 278
+45%
|
1 112
-13%
|
1 262
+13%
|
1 088
-14%
|
829
-24%
|
818
-1%
|
|
| EPS (Diluted) |
2.52
N/A
|
3.23
+28%
|
2.98
-8%
|
4.99
+67%
|
9.79
+96%
|
8.1
-17%
|
6.37
-21%
|
3.29
-48%
|
-6.61
N/A
|
-10.91
-65%
|
-12.54
-15%
|
-11.42
+9%
|
-9.9
+13%
|
-3.01
+70%
|
-2.58
+14%
|
-3
-16%
|
-1.44
+52%
|
0.72
N/A
|
1.92
+167%
|
1.53
-20%
|
4.48
+193%
|
0.1
-98%
|
0.4
+300%
|
1.98
+395%
|
-1.66
N/A
|
-3.72
-124%
|
-4.96
-33%
|
-6.13
-24%
|
-6.72
-10%
|
-5.28
+21%
|
-6.23
-18%
|
-4.47
+28%
|
0.29
N/A
|
2.7
+831%
|
7.1
+163%
|
10.28
+45%
|
8.96
-13%
|
10.31
+15%
|
9.06
-12%
|
7.01
-23%
|
6.86
-2%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
